2.000
Revenue₹B
1.149
1.216
1.308
1.437
1.555
1.641
1.790
1.919
2.023
2.190
2.144
7.09%
7.45%
23
26.27
Revenue growth%
31.73
31.33
29.29
31.05
33.75
35.84
35.63
38.23
40.29
39.78
25.34
38.23
34.69
67
22.62
Gross margin%
2.76
0.76
0.40
0.40
1.25
0.40
0.68
3.49
4.26
3.56
6.22
3.49
1.01
45
25.04
Operating margin%
23.04
20.85
20.47
18.83
19.29
21.19
19.34
16.77
17.16
16.23
26.55
17.16
19.32
90
4.17
Net margin%
23.20
26.13
25.86
27.09
25.92
24.67
26.74
29.26
26.84
27.98
24.43
26.84
26.44
51
26.55
P/E ratio (avg)x
42.04
47.10
49.63
52.82
52.60
53.32
60.46
71.23
77.15
79.03
25.13
71.23
53.07
92
11.97
EV/EBITx
12.68
11.92
13.42
13.31
12.83
12.94
12.23
13.32
13.28
14.07
17.41
13.28
13.11
5
14.74
FCF yield (avg)%
14.54
12.46
15.15
15.18
12.86
15.86
16.12
17.26
20.17
22.38
29.34
17.26
15.52
72
17.96
FCF margin%
4.39
3.12
2.29
2.84
4.73
6.41
6.96
4.57
4.15
4.08
20.31
4.57
4.27
22
0.927
FCF / Net incomex
0.852
0.783
0.722
0.694
0.746
0.775
0.841
0.919
0.917
0.997
1.449
0.917
0.812
13
2.90
ROIC%
11.61
14.56
12.96
10.14
10.67
10.81
8.18
10.37
13.37
12.41
4.89
10.81
11.21
79
28.91
Return on equity%
31.11
29.12
28.52
27.35
27.81
30.74
29.26
26.89
29.71
27.65
20.34
29.26
28.82
51
13.59
Return on assets%
21.10
20.83
18.85
16.59
16.29
17.54
20.11
21.59
23.00
21.26
2.43
21.26
20.47
30
5.76
EPS₹
8.30
9.50
11.32
11.44
12.25
14.07
16.73
16.70
18.22
21.16
6.12
11.55%
10.24%
—
10.60
EPS growth%
15.12
16.99
16.92
15.94
15.64
18.44
18.32
15.35
15.85
16.76
27.84
16.76
16.35
17
3.04
Bookvalue per sh₹
17.20
17.34
19.88
19.77
21.25
21.55
23.35
27.87
29.31
32.21
5.25
8.67%
6.77%
—
3.50
FCF per share₹
7.69
8.44
8.23
8.94
9.36
9.95
10.77
10.78
11.93
12.01
14.11
5.11%
4.12%
—
8.37
Dividend per sh₹
14.81
14.61
15.36
14.02
12.47
13.49
13.34
14.81
14.91
13.16
13.04
1.08%
(1.47%)
—
21.56
Div yield (avg)%
19.06
18.64
18.03
17.08
17.02
14.20
11.73
12.45
11.88
10.94
21.85
11.88
15.61
30
19.67
Payout ratio%
32.91
31.59
33.67
34.84
35.08
33.68
33.93
36.45
36.18
34.63
9.24
34.63
34.28
48
177.2
Shares (diluted)M
135.8
117.8
112.8
101.3
93.82
91.63
85.67
80.86
84.92
78.42
172.8
(3.52%)
(6.38%)
75
10.15
Buyback yield%
10.48
12.83
13.21
13.97
11.14
14.08
12.92
11.07
13.34
11.93
23.31
12.92
12.87
38
0.694
D/E ratiox
1.284
1.246
1.166
1.119
1.106
1.179
1.209
1.101
1.132
1.097
0.233
1.132
1.149
81
2.533
Enterprise value₹B
3.605
3.812
4.343
4.976
5.334
5.563
5.143
4.873
4.432
4.276
1.074
(4.33%)
2.95%
39
2.540
LT debt₹B
2.130
1.919
2.094
2.200
2.380
2.160
2.232
2.307
2.188
2.070
2.897
(2.75%)
(0.71%)
61
Revenue
₹2.190B
7.45%
1.00×
Cost of revenue
₹1.478B
7.49%
1.00×
Operating expenses
₹514.6M
7.53%
1.01×
Goodwill & intangibles
16.80%
Property and equipment
16.04%
Spread over hurdle
(10.25%)