0.805
Revenue₹B
1.433
1.477
1.506
1.555
1.565
1.639
1.651
1.733
1.788
1.861
0.833
3.53%
3.06%
36
12.38
Revenue growth%
36.48
33.90
32.84
33.36
35.14
33.22
32.73
33.79
36.34
35.48
11.56
33.79
33.84
30
29.45
Gross margin%
3.49
0.55
1.73
3.39
6.24
7.28
4.34
3.90
1.87
1.60
22.98
3.90
3.44
8
6.81
Operating margin%
26.42
25.77
25.96
24.35
23.16
21.75
24.53
26.56
23.67
26.51
6.66
24.53
25.15
66
4.14
Net margin%
0.85
1.06
1.92
0.40
0.60
0.40
0.40
0.40
3.18
6.04
28.06
0.40
0.73
88
27.87
P/E ratio (avg)x
30.42
31.07
32.04
30.14
31.59
30.65
33.64
31.56
31.74
33.74
8.562
31.74
31.57
27
19.54
EV/EBITx
8.730
9.641
9.762
8.929
9.185
9.053
8.539
9.442
10.24
9.753
17.46
9.442
9.314
80
23.74
FCF yield (avg)%
2.46
3.65
3.50
3.99
1.44
3.53
6.10
5.30
6.72
6.15
22.02
6.10
3.82
34
8.54
FCF margin%
8.62
10.87
8.37
9.93
9.26
11.59
14.48
13.02
12.40
9.59
21.69
12.40
10.40
18
1.207
FCF / Net incomex
0.331
0.336
0.315
0.290
0.323
0.303
0.339
0.344
0.326
0.326
1.609
0.326
0.326
21
4.95
ROIC%
23.78
23.94
23.14
23.01
25.29
27.08
28.05
26.15
28.46
27.91
24.67
27.91
25.72
67
17.95
Return on equity%
15.90
13.35
12.06
13.07
11.48
11.67
11.40
13.95
13.31
13.26
3.72
13.26
13.16
36
16.83
Return on assets%
19.63
20.13
19.26
18.90
19.13
18.29
20.33
19.78
20.18
18.65
14.11
19.78
19.44
59
17.09
EPS₹
33.49
33.39
34.03
34.79
40.55
46.66
46.32
54.58
56.02
60.84
18.16
8.45%
7.76%
—
11.35
EPS growth%
27.66
25.03
25.49
25.07
27.80
29.97
29.63
27.15
28.13
26.08
17.83
28.13
27.40
74
16.40
Bookvalue per sh₹
12.69
13.66
13.76
15.08
15.75
13.91
13.35
14.05
15.49
14.73
20.31
(1.33%)
0.68%
—
5.92
FCF per share₹
13.53
14.64
14.42
15.89
16.79
19.52
19.91
22.25
26.42
30.04
7.82
12.34%
10.04%
—
21.32
Dividend per sh₹
27.21
28.31
28.37
29.51
29.67
31.65
34.36
33.10
36.58
34.97
33.11
3.34%
1.96%
—
21.81
Div yield (avg)%
14.43
17.24
18.52
21.51
22.73
25.40
27.90
27.18
29.73
30.68
5.82
27.90
24.07
13
28.36
Payout ratio%
7.93
4.95
7.03
6.91
4.05
4.78
6.63
6.64
9.30
6.44
14.83
6.63
6.63
77
40.60
Shares (diluted)M
48.54
48.16
47.23
43.14
46.55
44.24
47.24
51.84
49.86
51.10
40.95
1.88%
0.87%
35
25.47
Buyback yield%
30.08
28.96
29.73
28.61
27.13
24.62
24.27
22.38
20.12
20.36
25.23
22.38
25.87
45
1.221
D/E ratiox
1.030
0.966
0.937
0.899
0.942
1.081
1.161
1.166
1.179
1.363
0.592
1.166
1.055
45
2,323
Enterprise value₹M
565.6
603.3
651.5
642.5
618.8
651.9
689.4
743.9
772.1
805.0
536.2
5.40%
3.60%
57
2.357
LT debt₹B
1.537
1.667
1.700
1.897
2.135
2.513
2.549
2.557
2.574
3.122
0.969
7.89%
9.38%
26
Revenue
₹1.861B
3.06%
1.00×
Cost of revenue
₹878.8M
3.33%
1.03×
Operating expenses
₹435.8M
2.71%
0.97×
Property and equipment
17.32%
Cash and investments
17.01%
Spread over hurdle
82.62%