2.922
Revenue₹B
3.476
3.468
3.518
3.624
3.720
3.726
3.739
3.722
3.730
3.846
3.002
0.67%
1.42%
21
8.10
Revenue growth%
2.91
2.30
0.40
0.97
0.40
0.40
1.50
1.59
0.40
2.34
17.91
1.50
1.24
33
25.62
Gross margin%
2.34
2.60
5.22
7.99
5.28
6.59
8.93
8.49
10.06
10.39
15.91
8.93
7.29
22
26.50
Operating margin%
24.29
24.54
22.13
20.09
19.40
19.27
22.20
21.84
23.13
25.84
16.36
22.20
22.16
18
28.83
Net margin%
0.40
2.90
0.46
0.40
0.40
0.40
2.55
0.40
0.56
0.50
10.13
0.50
0.43
34
24.99
P/E ratio (avg)x
23.69
22.72
21.38
18.81
19.23
16.93
15.85
17.21
17.32
18.61
22.17
17.21
18.71
90
26.13
EV/EBITx
15.01
15.99
16.45
16.12
17.84
19.41
20.25
22.96
25.23
26.87
15.47
22.96
18.63
70
19.35
FCF yield (avg)%
1.65
2.56
3.56
1.37
1.18
1.79
3.40
2.12
4.47
7.18
19.93
3.40
2.34
11
4.19
FCF margin%
19.31
19.87
19.99
20.62
19.57
20.05
19.73
21.55
18.84
16.79
3.17
19.73
19.80
56
1.163
FCF / Net incomex
1.124
1.135
1.088
1.131
1.117
1.161
1.363
1.470
1.411
1.602
0.608
1.411
1.148
49
25.47
ROIC%
22.70
20.53
21.29
20.32
20.29
17.97
15.56
18.27
20.08
17.14
24.93
17.97
20.19
67
15.75
Return on equity%
19.69
21.76
21.58
24.49
25.41
23.69
21.53
20.23
18.49
15.50
8.58
20.23
21.56
65
17.27
Return on assets%
22.74
23.75
20.89
21.29
18.89
17.63
19.10
16.71
16.96
15.81
24.32
16.96
19.00
43
14.83
EPS₹
23.74
26.42
23.77
23.24
22.78
25.34
23.64
24.35
25.32
24.76
16.51
1.68%
(0.25%)
—
8.16
EPS growth%
27.53
27.74
29.91
28.13
28.38
30.32
27.58
28.30
27.99
29.80
11.30
28.30
28.21
93
12.93
Bookvalue per sh₹
40.41
41.12
44.07
50.38
59.69
70.38
74.02
74.23
72.38
82.78
9.15
6.76%
9.20%
—
27.31
FCF per share₹
9.56
10.30
9.73
8.97
9.30
9.36
9.82
10.19
9.94
10.36
9.56
2.18%
1.69%
—
14.35
Dividend per sh₹
31.15
29.97
31.91
30.62
35.15
36.12
36.87
36.36
38.72
45.61
17.84
5.35%
5.69%
—
2.81
Div yield (avg)%
6.15
9.06
7.68
10.39
10.40
12.44
11.58
9.90
12.18
11.87
11.49
11.87
10.39
74
11.71
Payout ratio%
28.01
25.43
27.71
28.10
28.63
31.09
32.76
35.31
34.48
37.31
15.46
34.48
29.86
42
67.84
Shares (diluted)M
102.8
110.7
111.0
117.0
138.1
146.6
167.7
184.1
215.6
252.0
66.91
12.79%
10.16%
47
15.24
Buyback yield%
0.40
1.36
2.21
0.40
1.15
1.32
2.10
1.36
0.40
1.60
6.72
1.36
1.34
54
1.493
D/E ratiox
0.159
0.163
0.174
0.177
0.202
0.212
0.233
0.257
0.263
0.302
1.591
0.257
0.207
29
2.928
Enterprise value₹B
2.152
2.203
2.008
1.980
2.046
2.229
2.071
2.342
2.483
2.455
2.641
3.72%
0.65%
69
4.109
LT debt₹B
2.661
3.059
3.165
3.238
3.713
3.668
3.927
4.207
4.171
4.822
2.508
5.36%
6.96%
83
Revenue
₹3.846B
1.42%
1.00×
Cost of revenue
₹2.115B
1.84%
1.04×
Operating expenses
₹786.7M
0.84%
0.94×
Property and equipment
17.62%
Cash and investments
17.01%
Spread over hurdle
(4.34%)