27.66
Revenue₹B
31.49
32.85
34.85
36.09
37.76
40.05
41.40
42.75
43.44
44.76
30.76
3.46%
3.78%
37
25.63
Revenue growth%
6.05
8.08
10.64
12.49
12.41
11.03
13.08
16.07
15.96
14.76
21.22
14.76
12.45
13
21.91
Gross margin%
2.37
4.90
2.46
2.88
2.20
4.63
3.92
3.29
0.92
0.40
12.55
3.29
2.67
30
7.17
Operating margin%
8.16
10.61
11.16
11.61
10.49
9.65
11.69
12.72
15.25
17.67
26.08
12.72
11.38
66
13.47
Net margin%
28.11
26.06
26.10
25.08
27.56
30.55
27.79
30.14
32.18
33.97
5.56
30.55
27.95
56
28.20
P/E ratio (avg)x
18.26
17.29
16.20
15.96
17.81
16.50
14.79
16.31
15.55
16.67
29.53
16.31
16.40
47
24.88
EV/EBITx
26.16
29.75
30.50
36.28
41.48
47.13
46.13
48.21
51.26
55.20
6.546
48.21
43.81
15
14.88
FCF yield (avg)%
7.82
8.50
6.69
9.05
8.55
11.34
11.08
13.21
13.04
14.25
20.02
13.04
10.06
34
6.35
FCF margin%
7.88
8.47
5.98
4.62
7.30
5.57
2.99
4.88
5.14
5.36
7.67
5.14
5.47
52
0.410
FCF / Net incomex
2.553
2.540
2.822
2.786
3.060
3.626
4.272
4.876
4.861
4.770
1.076
4.770
3.343
14
24.13
ROIC%
10.95
11.94
13.15
11.08
10.40
9.47
11.97
10.41
12.67
10.79
19.25
10.79
11.01
17
19.61
Return on equity%
15.68
16.87
15.30
14.12
14.31
12.36
14.61
12.55
9.91
9.27
19.96
12.36
14.22
29
19.04
Return on assets%
26.53
24.91
27.60
25.02
24.14
26.94
25.87
25.74
28.66
27.61
14.36
26.94
26.20
63
8.67
EPS₹
16.01
15.20
14.23
13.46
14.97
16.37
16.66
17.61
17.17
19.20
8.97
5.11%
2.19%
—
13.03
EPS growth%
6.64
4.00
6.29
7.85
10.09
12.24
13.11
13.86
15.61
17.06
25.59
13.86
11.16
37
24.34
Bookvalue per sh₹
9.57
9.43
9.14
8.16
8.65
8.68
8.36
8.07
8.03
8.36
6.82
(0.69%)
(2.39%)
—
9.05
FCF per share₹
12.85
11.46
12.15
12.60
10.89
11.70
11.50
11.66
12.84
11.70
16.60
1.45%
(0.11%)
—
8.47
Dividend per sh₹
18.29
18.54
21.68
25.36
30.06
31.80
32.60
35.65
39.16
44.01
17.22
7.92%
10.32%
—
19.13
Div yield (avg)%
9.72
7.72
9.03
10.01
9.53
12.27
14.89
15.82
16.12
16.72
10.65
15.82
11.14
24
16.83
Payout ratio%
6.13
8.02
9.35
6.79
8.29
8.77
6.86
9.77
8.24
7.13
14.85
8.24
8.13
19
641.0
Shares (diluted)M
628.0
674.4
702.4
747.0
746.4
683.1
634.2
631.5
591.3
585.3
653.5
(4.75%)
(0.50%)
21
18.69
Buyback yield%
26.68
25.15
23.07
22.88
25.72
25.57
22.86
25.11
23.22
26.00
5.05
25.11
25.13
36
1.431
D/E ratiox
1.688
1.628
1.748
2.018
2.207
2.225
2.497
2.394
2.550
3.018
1.560
2.497
2.216
52
24.05
Enterprise value₹B
32.54
35.05
34.23
37.75
41.55
42.71
43.74
43.04
47.40
46.41
3.726
2.24%
4.76%
81
24.53
LT debt₹B
25.50
25.96
27.24
31.98
34.33
37.25
36.22
38.02
41.59
42.85
10.58
4.53%
5.05%
15
Revenue
₹44.76B
3.78%
1.00×
Cost of revenue
₹31.33B
3.78%
1.00×
Operating expenses
₹9.727B
4.18%
1.04×
Property and equipment
15.51%
Spread over hurdle
(10.66%)