5.030
Revenue₹B
3.212
3.304
3.401
3.559
3.757
3.976
4.199
4.310
4.436
4.589
5.583
4.08%
3.90%
6
9.91
Revenue growth%
28.16
30.05
29.70
27.70
28.30
30.37
30.13
27.77
25.15
27.75
16.27
27.77
28.23
42
2.99
Gross margin%
0.69
0.40
0.40
0.40
0.40
2.49
2.72
4.89
2.89
0.61
25.72
2.72
0.65
46
20.93
Operating margin%
9.83
11.29
10.15
10.93
11.39
13.83
16.28
14.19
13.93
12.37
27.07
13.93
11.88
55
27.20
Net margin%
7.90
5.40
4.40
3.67
1.62
0.40
0.40
0.40
0.40
0.40
26.87
0.40
1.01
48
28.18
P/E ratio (avg)x
10.39
10.16
11.05
9.729
9.916
10.72
10.52
9.995
9.116
9.895
33.23
9.995
10.08
50
17.26
EV/EBITx
50.66
57.42
66.46
77.19
85.77
94.21
92.75
102.0
105.2
123.2
35.86
102.0
89.26
6
5.32
FCF yield (avg)%
15.28
13.20
11.97
9.06
7.94
7.51
6.80
5.04
2.96
1.91
20.58
5.04
7.72
47
24.24
FCF margin%
10.82
11.36
11.56
10.50
12.58
13.53
14.28
14.56
12.02
14.50
19.05
14.28
12.30
73
1.526
FCF / Net incomex
2.560
2.942
3.367
3.586
3.903
4.143
4.511
4.632
5.237
5.251
1.286
4.632
4.023
38
19.73
ROIC%
28.22
27.17
29.51
32.16
31.73
34.30
33.37
34.00
37.00
34.23
28.91
34.23
32.77
8
23.48
Return on equity%
11.41
12.02
10.16
7.37
9.69
10.05
9.38
6.70
7.19
8.30
10.20
8.30
9.53
49
13.06
Return on assets%
0.52
0.40
1.67
0.78
0.40
0.40
1.76
2.16
0.68
0.40
25.77
0.68
0.60
32
16.20
EPS₹
33.51
37.80
37.18
41.92
45.69
49.90
56.53
59.19
66.60
70.33
16.64
9.01%
9.30%
—
3.59
EPS growth%
14.79
14.86
13.87
10.93
7.98
5.28
2.78
2.63
1.69
4.33
6.57
2.78
6.63
23
22.78
Bookvalue per sh₹
13.09
15.54
17.96
19.11
21.42
20.82
24.28
28.96
34.38
40.50
12.47
13.59%
12.65%
—
17.55
FCF per share₹
10.18
11.14
10.06
9.32
8.31
7.84
7.90
7.70
7.88
6.94
15.50
(3.52%)
(3.69%)
—
7.21
Dividend per sh₹
41.09
46.96
47.53
43.28
41.39
40.90
44.31
40.60
43.97
44.62
28.79
1.51%
0.33%
—
11.48
Div yield (avg)%
16.67
16.33
19.05
21.65
18.97
21.15
20.11
17.93
15.57
16.39
8.14
17.93
18.45
87
28.65
Payout ratio%
0.40
0.40
1.06
2.97
1.19
1.94
1.96
0.40
0.40
1.56
12.98
1.56
1.12
20
56.31
Shares (diluted)M
57.82
59.76
55.88
47.88
44.83
40.69
37.49
33.34
32.22
28.14
53.78
(8.89%)
(6.47%)
56
28.92
Buyback yield%
14.59
14.78
16.23
15.79
15.10
16.34
18.43
20.51
22.91
23.47
2.60
20.51
16.28
56
0.733
D/E ratiox
1.686
1.789
1.767
1.775
1.834
1.949
1.732
1.616
1.665
1.695
1.001
1.695
1.750
19
3.771
Enterprise value₹B
2.172
2.495
2.357
2.436
2.631
3.033
3.391
4.003
4.200
4.656
1.433
12.10%
9.22%
70
1.076
LT debt₹B
2.146
2.397
2.375
2.243
2.372
2.387
2.664
2.736
2.824
2.990
2.153
4.74%
3.39%
23
Revenue
₹4.589B
3.90%
1.00×
Cost of revenue
₹2.581B
3.68%
0.98×
Operating expenses
₹856.1M
4.03%
1.01×
Property and equipment
19.87%
Spread over hurdle
18.25%