0.079
Revenue₹B
1.046
1.129
1.179
1.266
1.357
1.420
1.543
1.667
1.808
1.972
0.086
7.77%
7.23%
33
6.81
Revenue growth%
24.26
23.62
25.21
23.53
21.07
23.99
23.89
24.24
25.83
26.70
15.50
24.24
24.11
25
6.58
Gross margin%
26.05
24.80
22.97
25.49
27.23
29.66
28.95
28.53
29.94
27.98
22.93
28.95
27.61
82
19.12
Operating margin%
32.71
31.53
29.41
31.09
31.28
31.57
33.81
36.69
35.47
35.04
2.86
35.04
32.14
28
11.68
Net margin%
9.73
7.50
5.47
4.97
2.73
0.87
3.83
2.87
1.30
0.40
15.55
1.30
3.35
37
10.09
P/E ratio (avg)x
24.00
23.05
26.68
28.95
33.34
34.35
35.38
34.40
33.33
39.11
12.00
34.40
33.33
48
14.69
EV/EBITx
45.50
47.80
42.90
45.31
47.96
53.72
59.46
62.08
68.37
76.69
22.76
62.08
50.84
54
14.43
FCF yield (avg)%
20.67
20.68
17.79
19.19
21.56
20.66
23.44
20.62
21.59
20.60
6.00
20.66
20.67
89
27.27
FCF margin%
16.12
14.63
12.60
10.83
12.79
15.62
17.19
19.44
19.63
17.75
6.68
17.75
15.87
18
1.067
FCF / Net incomex
1.638
1.581
1.688
1.544
1.653
1.751
1.695
1.622
1.631
1.568
0.850
1.631
1.635
7
16.22
ROIC%
4.87
2.20
5.14
6.28
5.81
6.93
6.30
7.59
9.42
7.16
18.85
7.16
6.29
7
19.92
Return on equity%
0.40
0.40
3.16
2.97
0.84
2.97
0.40
0.40
0.40
0.40
26.38
0.40
0.40
10
19.24
Return on assets%
25.70
27.18
29.98
30.39
29.84
29.09
32.00
29.94
30.12
30.92
19.83
30.12
29.96
64
2.10
EPS₹
6.19
5.98
6.30
6.91
6.73
6.77
7.40
7.33
8.10
8.67
2.25
5.19%
3.29%
—
10.39
EPS growth%
3.00
4.50
2.09
3.28
1.08
1.56
3.82
5.60
7.26
10.08
12.55
5.60
3.55
64
2.58
Bookvalue per sh₹
3.64
3.23
3.62
3.30
3.57
3.39
3.17
3.13
3.33
3.75
9.73
0.97%
(0.82%)
—
8.53
FCF per share₹
3.80
4.04
4.62
4.85
5.51
6.09
6.27
6.12
5.96
6.84
5.42
4.44%
5.98%
—
2.81
Dividend per sh₹
8.10
7.62
7.46
7.20
8.14
8.35
8.70
9.80
10.79
12.18
3.69
8.38%
4.40%
—
10.78
Div yield (avg)%
22.06
23.65
25.60
23.33
24.59
22.92
22.80
20.95
22.24
22.40
17.89
22.40
22.86
42
23.58
Payout ratio%
13.10
14.53
13.86
14.79
14.44
11.52
12.02
13.31
15.49
15.27
3.77
13.31
14.15
23
38.58
Shares (diluted)M
50.51
56.15
62.47
66.66
70.65
71.95
81.20
90.77
88.40
91.90
39.84
5.40%
6.64%
56
16.34
Buyback yield%
26.44
26.14
27.48
30.44
29.77
27.59
28.64
25.65
26.40
28.30
17.90
27.59
27.54
20
0.741
D/E ratiox
0.878
0.851
0.949
1.038
1.219
1.313
1.358
1.546
1.505
1.477
0.781
1.477
1.266
95
0.402
Enterprise value₹B
0.436
0.482
0.566
0.662
0.662
0.701
0.815
0.956
1.023
1.052
0.248
9.71%
9.69%
73
0.852
LT debt₹B
2.008
1.851
1.769
2.032
1.921
1.818
1.729
1.724
1.828
2.076
1.570
1.56%
0.61%
17
Revenue
₹1.972B
7.23%
1.00×
Cost of revenue
₹1.106B
6.95%
0.97×
Operating expenses
₹355.3M
7.87%
1.06×
Property and equipment
15.66%
Cash and investments
15.40%
Spread over hurdle
(10.06%)