10.90
Revenue₹B
6.608
7.039
7.585
8.301
9.140
9.792
10.45
11.19
12.01
12.82
11.18
7.00%
7.97%
36
2.69
Revenue growth%
21.22
22.35
24.76
25.49
24.30
22.29
24.84
21.99
23.44
24.52
22.99
23.44
23.87
43
13.38
Gross margin%
12.14
10.38
9.11
11.09
10.31
11.87
11.43
13.17
11.19
8.20
19.35
11.43
11.14
89
24.59
Operating margin%
27.90
28.66
27.12
28.00
28.59
31.57
33.74
32.02
29.46
30.92
20.50
31.57
29.06
7
5.57
Net margin%
18.41
15.64
17.21
18.28
19.98
17.33
18.17
18.23
16.64
16.41
4.84
17.33
17.75
89
33.10
P/E ratio (avg)x
12.14
13.01
13.06
14.37
16.96
16.38
18.25
19.26
20.20
23.94
10.99
19.26
16.67
47
21.67
EV/EBITx
42.00
40.15
38.98
39.82
39.10
39.23
45.32
48.72
55.06
57.25
16.17
48.72
41.07
57
7.56
FCF yield (avg)%
4.16
5.27
5.61
3.31
5.13
2.23
3.92
3.12
5.72
6.93
25.85
3.92
4.64
61
8.47
FCF margin%
13.43
15.42
14.46
11.59
8.77
11.13
13.91
14.52
13.85
16.02
12.21
13.91
13.88
21
0.194
FCF / Net incomex
0.647
0.631
0.608
0.652
0.612
0.583
0.597
0.594
0.560
0.567
0.548
0.583
0.603
70
13.92
ROIC%
14.21
15.47
17.53
18.86
16.91
19.49
17.83
16.01
13.82
13.44
17.30
16.01
16.46
93
28.19
Return on equity%
5.45
7.67
9.92
10.60
8.29
9.75
9.62
8.87
8.36
5.40
25.54
8.87
8.61
39
9.13
Return on assets%
25.95
24.27
23.72
23.56
23.66
24.69
25.33
23.47
24.17
22.66
14.07
24.17
23.94
19
144.81
EPS₹
42.79
43.40
44.13
44.05
40.34
38.74
35.96
34.04
30.69
29.61
156.59
(6.00%)
(4.40%)
—
12.75
EPS growth%
27.76
25.96
28.15
27.89
30.16
28.64
26.24
26.16
25.31
26.33
21.97
26.24
27.04
81
97.14
Bookvalue per sh₹
208.90
229.85
232.06
224.19
217.84
232.21
250.52
282.11
270.70
261.98
110.43
3.76%
2.70%
—
98.66
FCF per share₹
62.90
66.66
71.10
66.73
65.02
68.76
72.35
77.28
88.12
88.87
103.40
6.45%
4.69%
—
64.17
Dividend per sh₹
119.96
103.73
97.61
98.11
102.61
109.52
117.94
114.69
120.90
124.67
65.50
3.97%
1.02%
—
10.13
Div yield (avg)%
12.00
9.36
11.70
11.54
9.32
9.32
10.49
12.22
14.18
13.55
8.81
12.22
11.62
26
22.43
Payout ratio%
23.10
21.91
24.32
23.11
25.98
28.47
28.80
31.58
31.80
30.44
7.10
30.44
27.22
33
16.53
Shares (diluted)M
15.41
16.48
17.58
18.76
17.57
17.70
17.40
18.33
17.38
18.87
16.45
1.43%
1.73%
23
23.56
Buyback yield%
9.91
8.62
9.56
12.22
13.23
15.28
12.87
11.31
9.52
11.60
21.85
11.60
11.46
42
1.694
D/E ratiox
1.845
1.801
1.716
1.720
1.767
1.879
1.786
1.580
1.563
1.442
0.666
1.580
1.744
93
2.768
Enterprise value₹B
0.981
1.024
1.119
1.256
1.356
1.480
1.719
2.006
2.321
2.607
5.780
13.96%
10.62%
24
11.64
LT debt₹B
0.871
0.784
0.830
0.928
0.881
0.796
0.854
0.918
1.013
0.973
1.968
2.01%
1.04%
40
Revenue
₹12.82B
7.97%
1.00×
Cost of revenue
₹8.863B
7.84%
0.99×
Operating expenses
₹1.429B
8.53%
1.05×
Property and equipment
19.68%
Cash and investments
16.87%
Spread over hurdle
(6.43%)