1.609
Revenue₹B
2.871
2.957
3.146
3.329
3.501
3.583
3.727
3.869
3.924
4.079
1.736
3.10%
3.95%
36
12.25
Revenue growth%
32.81
30.19
29.14
26.27
26.61
27.95
30.10
32.72
33.14
32.68
14.72
32.68
30.14
61
11.08
Gross margin%
18.78
17.68
17.61
16.55
15.57
16.89
19.80
18.85
19.17
19.80
2.86
19.17
18.23
15
5.33
Operating margin%
19.03
20.66
20.46
20.20
21.12
23.36
21.18
20.02
17.51
16.11
16.87
20.02
20.33
85
18.24
Net margin%
27.48
24.59
26.26
25.12
23.15
23.15
25.26
24.83
26.07
26.71
12.67
25.26
25.19
26
33.35
P/E ratio (avg)x
12.86
15.44
16.18
15.99
17.93
20.40
23.04
23.43
26.62
29.20
6.038
23.43
19.16
76
19.06
EV/EBITx
20.21
20.06
19.46
17.06
18.77
17.20
17.37
15.53
17.13
17.82
19.90
17.20
17.60
94
13.89
FCF yield (avg)%
14.61
13.47
15.16
12.68
15.67
18.34
18.82
18.52
19.25
20.49
27.00
18.82
17.01
71
3.40
FCF margin%
28.09
29.93
31.66
33.71
36.65
34.83
33.83
33.44
32.70
34.13
14.99
33.83
33.58
61
0.142
FCF / Net incomex
0.447
0.438
0.475
0.504
0.454
0.473
0.452
0.447
0.482
0.466
0.704
0.466
0.460
13
9.04
ROIC%
1.12
2.49
4.50
3.71
6.39
7.60
7.18
7.49
8.39
10.25
14.07
7.60
6.79
89
22.22
Return on equity%
0.40
0.40
0.76
3.57
3.50
5.96
7.62
7.42
5.22
8.14
17.26
7.42
4.40
93
15.36
Return on assets%
8.95
7.98
10.09
12.54
11.12
8.43
10.43
10.08
7.12
6.42
6.18
8.43
9.52
52
39.40
EPS₹
53.04
56.51
59.89
57.83
55.03
54.22
51.64
54.11
59.47
55.46
41.29
0.15%
(0.37%)
—
10.35
EPS growth%
26.90
27.45
27.25
28.54
30.08
31.45
30.28
27.43
27.56
24.78
11.93
27.56
27.50
75
100.04
Bookvalue per sh₹
45.10
47.10
48.07
45.65
43.10
45.24
48.99
50.73
50.43
51.70
135.13
3.71%
1.14%
—
58.80
FCF per share₹
63.10
71.89
73.80
74.11
72.99
79.96
91.47
89.26
99.32
118.24
72.22
10.13%
8.07%
—
75.85
Dividend per sh₹
37.66
41.80
39.29
38.01
38.63
44.83
46.89
51.25
58.42
61.36
37.23
9.70%
5.72%
—
11.29
Div yield (avg)%
6.93
7.90
6.01
8.19
10.55
9.39
11.85
12.37
10.38
9.94
19.59
10.38
9.67
89
24.78
Payout ratio%
28.58
30.53
29.52
27.81
26.01
28.21
27.48
25.55
28.28
27.91
26.70
27.91
28.06
27
15.26
Shares (diluted)M
17.62
19.03
21.87
25.68
29.05
33.39
36.33
35.78
39.03
37.75
14.62
5.38%
8.84%
59
18.87
Buyback yield%
15.63
17.33
19.62
17.78
20.50
22.43
22.73
21.95
20.44
20.89
6.76
21.95
20.47
47
1.038
D/E ratiox
0.227
0.254
0.295
0.294
0.283
0.270
0.289
0.321
0.347
0.404
0.934
0.321
0.292
10
3.060
Enterprise value₹B
1.341
1.422
1.390
1.301
1.417
1.357
1.593
1.639
1.926
1.987
2.532
6.99%
5.65%
22
1.014
LT debt₹B
2.963
2.993
2.740
2.848
2.730
2.914
3.078
2.981
3.404
3.595
0.455
5.66%
3.30%
40
Revenue
₹4.079B
3.95%
1.00×
Cost of revenue
₹2.855B
3.95%
1.00×
Operating expenses
₹737.0M
4.82%
1.09×
Property and equipment
16.34%
Spread over hurdle
33.57%