1.727
Revenue₹B
2.624
2.870
3.101
3.366
3.546
3.748
3.996
4.394
4.735
5.184
1.825
7.89%
7.74%
58
18.85
Revenue growth%
20.97
22.47
24.63
27.44
27.26
29.80
30.07
30.84
30.35
33.01
23.05
30.35
28.62
8
6.75
Gross margin%
16.14
16.68
17.78
15.74
17.61
16.39
13.71
11.98
14.16
12.36
8.41
13.71
15.94
56
18.43
Operating margin%
13.39
12.76
13.30
13.79
12.03
13.92
15.97
17.59
19.63
20.75
15.01
17.59
13.86
63
8.21
Net margin%
11.89
12.67
14.36
16.96
15.40
14.74
12.63
10.59
9.51
10.60
2.40
10.60
12.65
27
8.179
P/E ratio (avg)x
43.72
45.07
50.42
50.26
54.98
53.27
57.74
54.99
56.03
54.91
11.93
54.99
54.09
69
28.68
EV/EBITx
9.455
10.32
11.17
11.03
12.86
12.28
13.53
14.64
14.82
16.33
19.80
14.64
12.57
60
27.76
FCF yield (avg)%
12.71
14.51
12.75
11.14
13.35
14.00
16.88
16.37
16.74
16.60
13.98
16.60
14.26
10
7.77
FCF margin%
26.94
24.95
24.81
26.52
23.86
21.62
23.76
26.47
24.22
21.77
9.21
23.76
24.51
95
1.514
FCF / Net incomex
1.214
1.180
1.295
1.325
1.504
1.457
1.378
1.533
1.650
1.858
0.252
1.533
1.417
6
17.21
ROIC%
0.43
0.40
1.43
2.23
3.86
2.51
0.40
2.63
1.57
0.40
22.85
1.57
1.50
16
25.14
Return on equity%
25.03
26.11
27.97
25.77
25.84
22.90
23.09
24.21
24.30
25.42
12.59
24.21
25.23
64
19.49
Return on assets%
18.52
17.72
15.58
16.30
14.10
14.15
13.66
16.50
14.70
12.64
23.63
14.15
15.14
63
8.09
EPS₹
10.73
12.58
13.04
13.96
14.28
16.76
19.24
18.68
20.84
22.23
8.88
9.25%
8.38%
—
20.72
EPS growth%
0.40
3.29
3.13
4.57
4.51
1.58
0.40
0.40
1.49
0.40
29.25
0.40
1.54
43
18.03
Bookvalue per sh₹
22.87
23.89
23.53
21.04
23.39
24.77
22.45
20.89
19.98
21.72
10.58
(1.47%)
0.14%
—
12.13
FCF per share₹
45.08
41.06
36.23
38.78
39.66
39.71
36.02
33.88
31.95
28.40
8.28
(6.46%)
(3.49%)
—
29.04
Dividend per sh₹
18.49
16.56
15.26
13.97
14.41
16.07
15.06
14.63
15.54
16.06
4.44
2.20%
(2.37%)
—
25.09
Div yield (avg)%
0.63
2.49
5.21
4.98
4.77
5.07
4.57
3.17
5.75
4.93
24.27
4.93
4.85
70
24.48
Payout ratio%
34.05
35.09
35.73
35.30
36.48
33.76
34.52
33.66
36.56
36.26
5.27
34.52
35.20
21
64.77
Shares (diluted)M
76.99
71.94
65.11
65.04
67.80
71.54
69.92
70.37
73.06
76.98
65.11
2.57%
1.14%
28
20.80
Buyback yield%
15.22
17.68
14.77
12.99
14.37
12.35
11.52
11.12
8.46
7.64
5.40
11.12
12.67
14
0.868
D/E ratiox
0.221
0.242
0.256
0.226
0.225
0.201
0.210
0.190
0.182
0.187
1.081
0.190
0.216
42
0.251
Enterprise value₹B
2.938
2.598
2.874
2.809
2.644
2.340
2.101
2.111
2.266
2.298
3.864
(2.76%)
(2.01%)
26
1.411
LT debt₹B
1.579
1.722
1.754
1.869
1.992
2.312
2.399
2.826
3.191
3.203
1.986
9.96%
8.62%
14
Revenue
₹5.184B
7.74%
1.00×
Cost of revenue
₹2.711B
7.58%
0.99×
Operating expenses
₹1.314B
7.83%
1.01×
Property and equipment
18.54%
Spread over hurdle
(3.29%)