7.131
Revenue₹B
15.81
16.53
17.72
19.22
20.72
22.15
23.11
24.03
25.43
26.95
7.632
5.39%
6.30%
34
24.36
Revenue growth%
22.15
19.59
19.75
19.83
19.76
17.11
15.40
17.33
16.14
18.33
29.87
17.11
18.96
89
15.63
Gross margin%
14.46
11.73
11.55
11.28
10.29
8.37
8.56
7.66
6.36
7.26
26.01
7.66
9.42
57
25.04
Operating margin%
21.49
22.61
20.67
21.75
23.20
24.10
22.57
22.69
24.63
24.47
4.54
24.10
22.65
8
6.75
Net margin%
12.91
15.71
15.72
15.83
18.56
15.88
16.85
14.29
12.00
13.08
9.61
14.29
15.72
75
29.27
P/E ratio (avg)x
32.74
38.72
43.07
44.94
51.44
48.56
50.24
52.72
61.87
72.72
20.21
52.72
49.40
67
16.68
EV/EBITx
18.36
16.81
16.51
14.88
16.52
17.44
17.43
17.73
17.81
17.74
8.923
17.73
17.43
38
4.57
FCF yield (avg)%
33.09
30.13
32.33
35.19
32.71
34.26
34.62
36.02
38.34
35.50
4.27
35.50
34.44
41
13.14
FCF margin%
10.40
8.15
7.20
8.31
7.83
6.78
6.56
4.15
3.60
4.91
21.42
4.91
6.99
21
1.766
FCF / Net incomex
1.492
1.762
1.822
1.792
2.004
2.328
2.294
2.737
3.179
3.462
0.864
2.737
2.149
67
5.91
ROIC%
23.18
25.67
23.48
23.64
21.59
21.43
23.54
21.74
24.21
25.97
17.89
23.54
23.51
92
13.99
Return on equity%
19.01
18.58
17.75
19.89
20.93
18.84
17.23
17.05
18.21
18.36
27.05
18.21
18.47
59
27.08
Return on assets%
8.16
9.38
11.66
12.69
14.50
16.08
14.66
12.47
11.44
9.50
4.89
12.47
12.06
29
30.37
EPS₹
34.79
30.25
30.22
32.93
28.54
29.73
26.17
27.47
25.58
24.75
32.32
(2.81%)
(3.43%)
—
8.58
EPS growth%
13.61
13.94
15.40
13.51
14.10
12.84
15.30
13.49
11.50
12.68
21.16
12.84
13.56
36
33.08
Bookvalue per sh₹
11.27
10.16
9.60
10.03
9.79
9.36
8.60
8.19
7.73
7.21
14.68
(5.93%)
(5.19%)
—
37.44
FCF per share₹
11.43
10.22
11.21
12.04
12.67
13.94
12.29
12.76
12.45
11.41
37.11
(2.07%)
0.63%
—
37.18
Dividend per sh₹
31.75
34.54
33.67
38.74
42.82
42.43
45.71
50.29
57.97
68.97
41.28
10.00%
8.35%
—
7.02
Div yield (avg)%
11.54
9.98
10.11
10.74
10.07
7.77
10.36
11.32
13.78
13.07
3.23
11.32
10.55
53
22.60
Payout ratio%
10.65
12.05
14.63
16.99
14.40
16.64
17.52
20.36
19.55
21.90
3.94
19.55
16.81
16
0.313
Shares (diluted)B
0.498
0.547
0.643
0.653
0.770
0.799
0.959
1.111
1.268
1.535
0.316
14.80%
13.58%
35
10.39
Buyback yield%
20.91
21.24
18.61
15.93
15.39
15.44
12.46
15.07
17.23
15.29
17.82
15.29
15.69
27
0.645
D/E ratiox
0.471
0.490
0.555
0.618
0.719
0.716
0.752
0.791
0.754
0.845
0.184
0.754
0.717
47
17.31
Enterprise value₹B
4.343
4.339
4.385
3.760
3.981
3.612
3.204
3.300
3.533
3.416
15.54
(3.02%)
(3.41%)
68
5.919
LT debt₹B
18.05
17.98
20.21
19.14
18.05
19.41
21.24
20.07
19.84
21.42
8.882
3.47%
1.19%
21
Revenue
₹26.95B
6.30%
1.00×
Cost of revenue
₹17.04B
6.07%
0.98×
Operating expenses
₹6.708B
6.83%
1.05×
Cash and investments
19.80%
Property and equipment
17.48%
Spread over hurdle
26.92%