8.665
Revenue₹B
12.15
12.53
12.86
13.06
13.40
13.85
14.01
14.11
14.21
14.47
8.879
1.55%
2.02%
50
15.73
Revenue growth%
20.76
20.68
23.63
23.56
23.10
22.89
24.61
26.82
24.01
22.85
9.66
24.01
23.33
82
26.36
Gross margin%
3.41
6.20
8.88
9.18
9.29
7.51
9.57
8.41
5.74
7.96
25.80
7.96
8.18
69
19.44
Operating margin%
27.19
27.95
27.07
24.19
22.79
23.40
21.45
19.99
18.35
21.23
28.19
21.23
23.10
34
12.55
Net margin%
17.98
17.73
17.69
17.21
19.42
19.42
19.61
20.57
20.64
18.97
4.31
19.61
19.19
10
38.00
P/E ratio (avg)x
37.66
33.55
33.27
35.16
29.97
28.19
27.12
24.35
25.69
27.23
19.58
27.12
29.08
92
12.91
EV/EBITx
8.087
8.149
7.716
8.121
8.311
8.069
7.898
7.859
7.305
7.520
25.13
7.859
7.983
45
27.23
FCF yield (avg)%
33.64
35.71
35.30
37.47
38.49
39.84
38.97
39.56
40.32
42.58
27.30
39.84
38.73
71
5.81
FCF margin%
10.65
11.40
14.12
15.15
15.18
14.83
14.57
15.30
12.64
14.99
4.73
14.83
14.70
92
0.135
FCF / Net incomex
0.533
0.524
0.472
0.458
0.475
0.452
0.462
0.439
0.481
0.470
0.133
0.462
0.471
26
27.29
ROIC%
17.25
16.54
18.28
19.89
20.67
18.07
18.80
20.46
19.15
17.66
29.69
18.80
18.54
72
14.77
Return on equity%
18.18
19.50
19.23
18.38
17.40
17.78
17.18
18.96
19.32
19.93
27.68
18.96
18.67
67
12.53
Return on assets%
5.23
5.84
4.77
6.38
5.11
6.16
5.59
6.11
3.55
1.48
15.35
5.59
5.41
61
12.34
EPS₹
6.87
6.32
6.12
6.41
6.05
5.91
5.67
5.16
5.38
5.10
13.26
(3.37%)
(3.71%)
—
27.08
EPS growth%
17.25
16.83
18.60
16.89
15.05
13.36
14.02
12.45
11.96
14.63
26.93
13.36
14.84
8
4.33
Bookvalue per sh₹
6.24
6.25
7.18
7.49
8.06
8.92
9.02
9.95
10.17
11.52
11.40
7.42%
6.39%
—
10.90
FCF per share₹
12.59
13.71
12.65
11.91
12.61
13.32
15.42
14.21
16.25
15.32
8.00
3.97%
2.74%
—
4.18
Dividend per sh₹
14.04
15.49
17.45
17.30
20.65
23.25
27.71
30.33
30.45
34.74
3.38
10.96%
9.65%
—
5.90
Div yield (avg)%
20.92
20.14
21.62
23.64
26.15
26.33
28.04
25.41
27.08
24.14
23.58
26.33
24.77
17
12.38
Payout ratio%
15.27
17.98
15.13
13.60
15.99
14.99
14.66
12.03
13.34
14.38
26.07
14.38
14.82
64
811.0
Shares (diluted)M
721.6
759.8
712.2
692.2
636.7
651.8
574.7
621.2
536.1
461.1
789.9
(6.25%)
(4.40%)
20
10.84
Buyback yield%
17.05
14.90
16.35
18.78
19.20
22.00
21.42
21.75
21.52
22.43
22.02
21.75
20.31
8
1.740
D/E ratiox
0.460
0.435
0.411
0.451
0.476
0.520
0.565
0.634
0.691
0.729
0.353
0.634
0.498
66
10.54
Enterprise value₹B
9.341
8.461
8.043
8.980
8.574
8.211
8.718
9.858
9.503
10.21
15.20
3.55%
0.12%
40
12.79
LT debt₹B
0.716
0.715
0.740
0.734
0.717
0.738
0.810
0.829
0.955
0.886
7.918
4.30%
1.85%
54
Revenue
₹14.47B
2.02%
1.00×
Cost of revenue
₹8.997B
1.89%
0.99×
Operating expenses
₹1.750B
1.46%
0.95×
Property and equipment
22.33%
Cash and investments
15.43%
Spread over hurdle
69.05%