0.974
Revenue₹B
4.541
4.753
4.952
5.147
5.375
5.454
5.718
6.056
6.148
6.226
1.007
2.98%
3.81%
59
17.54
Revenue growth%
2.59
0.81
1.00
0.40
2.29
3.57
5.64
8.29
10.53
9.77
29.47
8.29
3.08
92
24.08
Gross margin%
18.86
18.63
18.92
21.00
18.32
15.56
18.53
21.26
22.19
21.75
7.25
21.26
18.89
10
22.45
Operating margin%
18.47
20.53
21.73
19.48
18.81
19.71
19.77
17.02
16.77
16.63
2.85
17.02
19.15
45
10.73
Net margin%
5.84
7.95
6.57
5.17
2.35
1.63
0.40
0.40
0.40
0.40
4.69
0.40
1.99
53
15.76
P/E ratio (avg)x
24.22
22.33
23.08
21.61
18.25
17.82
15.69
13.33
12.63
12.32
19.34
13.33
18.03
32
22.53
EV/EBITx
21.38
22.34
22.42
24.77
28.62
26.89
25.81
28.20
27.57
27.05
32.50
27.05
26.35
44
9.42
FCF yield (avg)%
0.40
2.13
5.09
2.77
5.08
7.43
8.75
10.46
13.05
12.67
12.06
10.46
6.26
34
18.79
FCF margin%
27.59
28.64
26.55
27.15
29.05
30.11
27.41
26.77
27.92
30.76
7.67
27.92
27.76
72
0.897
FCF / Net incomex
1.705
1.705
1.781
2.071
2.044
2.203
2.340
2.502
2.894
3.466
0.591
2.502
2.137
68
21.66
ROIC%
13.65
16.49
14.74
16.29
13.67
14.91
12.22
13.98
15.95
14.53
12.75
14.53
14.63
17
28.84
Return on equity%
0.40
0.40
0.40
1.61
3.81
5.73
6.59
8.05
7.28
8.42
4.47
7.28
4.77
46
10.33
Return on assets%
14.37
15.45
14.11
13.36
12.20
10.77
10.25
7.72
9.38
8.03
29.14
9.38
11.49
81
6.77
EPS₹
5.89
5.70
5.50
5.37
5.30
5.03
4.46
3.98
3.57
3.61
6.91
(7.41%)
(4.42%)
—
6.74
EPS growth%
8.17
8.55
9.86
11.23
10.74
7.85
7.65
7.70
6.82
4.66
20.19
7.65
8.01
52
9.25
Bookvalue per sh₹
9.68
10.70
9.72
10.43
11.00
11.95
12.25
12.91
12.62
13.13
8.42
3.61%
2.85%
—
16.94
FCF per share₹
17.71
18.19
16.99
16.40
15.78
15.89
17.79
18.49
19.87
22.57
8.73
7.42%
3.02%
—
11.44
Dividend per sh₹
19.44
19.02
21.91
21.04
20.25
18.93
21.39
20.85
23.94
22.95
15.07
2.53%
2.51%
—
8.08
Div yield (avg)%
19.37
19.55
19.76
17.87
17.23
17.86
16.35
17.69
15.39
17.42
11.68
17.42
17.77
94
7.64
Payout ratio%
15.63
16.59
18.78
16.86
18.16
18.61
18.32
17.21
16.31
17.13
27.57
17.21
17.17
58
300.2
Shares (diluted)M
397.8
386.6
415.8
443.6
456.2
455.6
505.5
578.3
655.2
756.3
295.5
10.64%
6.59%
37
18.89
Buyback yield%
30.59
28.79
26.59
25.81
24.85
25.01
25.74
22.91
22.89
24.49
4.67
24.49
25.37
51
0.156
D/E ratiox
1.382
1.400
1.296
1.259
1.305
1.224
1.212
1.112
1.207
1.301
1.799
1.212
1.278
46
0.950
Enterprise value₹B
4.234
3.867
3.977
4.219
3.843
4.216
4.558
4.951
4.651
4.127
4.901
1.43%
0.65%
58
4.074
LT debt₹B
0.525
0.596
0.629
0.668
0.715
0.807
0.839
0.925
0.918
1.030
3.800
7.56%
7.80%
30
Revenue
₹6.226B
3.81%
1.00×
Cost of revenue
₹3.810B
3.86%
1.00×
Operating expenses
₹853.0M
3.10%
0.93×
Property and equipment
17.62%
Spread over hurdle
(3.07%)