3.578
Revenue₹B
4.844
5.207
5.703
6.121
6.516
6.926
7.436
7.951
8.464
9.318
3.695
7.42%
7.50%
55
17.68
Revenue growth%
20.95
18.83
18.79
16.92
14.49
15.06
12.08
9.78
10.80
11.26
27.64
11.26
14.78
8
15.94
Gross margin%
21.60
21.12
21.66
19.59
20.49
21.37
24.31
22.51
25.03
23.02
21.47
23.02
21.63
56
5.57
Operating margin%
7.01
9.29
9.82
10.54
11.91
12.29
12.25
10.56
8.30
6.15
29.85
10.56
10.18
64
29.75
Net margin%
11.98
12.70
9.71
12.69
13.94
11.32
8.42
6.09
6.49
9.07
4.96
8.42
10.51
60
27.85
P/E ratio (avg)x
39.59
39.05
34.78
35.09
34.26
30.39
27.52
25.23
21.88
19.15
12.16
25.23
32.32
28
17.74
EV/EBITx
28.95
33.09
38.64
45.57
47.60
50.72
58.86
62.38
63.96
63.11
7.809
62.38
49.16
38
5.12
FCF yield (avg)%
20.41
18.96
16.07
17.15
20.09
17.18
17.52
14.71
16.78
19.00
25.33
17.18
17.35
72
10.92
FCF margin%
14.42
12.82
13.52
11.64
9.21
11.23
9.30
9.85
9.91
7.01
26.63
9.85
10.57
16
0.463
FCF / Net incomex
2.357
2.646
2.727
2.543
2.754
2.663
3.046
3.234
3.726
4.095
0.809
3.234
2.740
55
6.92
ROIC%
19.28
22.05
23.71
25.32
23.83
25.27
27.20
25.25
25.40
28.24
18.89
25.40
25.26
6
28.99
Return on equity%
13.87
15.31
14.15
13.33
14.31
16.31
18.62
18.95
20.27
20.73
18.89
18.95
15.81
34
18.90
Return on assets%
23.85
24.87
27.77
29.63
30.84
31.89
34.38
32.10
32.00
31.57
16.36
32.00
31.20
82
3.15
EPS₹
10.56
10.35
9.08
9.47
9.50
8.31
7.25
6.97
6.20
5.59
3.23
(10.07%)
(7.32%)
—
2.19
EPS growth%
2.70
5.25
4.38
3.04
3.35
3.77
5.05
5.64
4.56
4.01
5.94
4.56
4.20
28
12.24
Bookvalue per sh₹
14.27
14.30
12.50
11.87
12.29
10.88
9.78
9.97
10.36
9.91
22.15
(4.20%)
(3.64%)
—
7.05
FCF per share₹
16.55
18.60
17.45
19.81
19.66
20.11
19.71
21.18
22.46
20.84
13.04
1.17%
1.57%
—
18.64
Dividend per sh₹
20.77
21.89
24.62
25.63
28.45
28.59
32.65
34.40
35.60
35.58
3.41
4.57%
7.22%
—
14.29
Div yield (avg)%
7.21
5.02
4.07
2.11
4.52
3.78
2.32
2.64
3.07
0.40
23.88
2.64
3.42
67
24.21
Payout ratio%
33.35
32.31
30.50
28.35
30.94
31.89
30.88
31.87
31.88
29.83
26.69
31.87
31.40
32
276.1
Shares (diluted)M
481.6
546.6
550.2
659.9
635.7
650.5
627.1
670.5
732.9
855.3
272.9
6.11%
7.61%
35
22.68
Buyback yield%
28.60
26.16
27.35
24.45
24.81
26.95
26.76
26.23
29.05
29.29
12.97
26.95
26.86
57
1.676
D/E ratiox
1.252
1.398
1.395
1.556
1.891
2.152
2.229
2.331
2.446
2.804
1.292
2.331
2.022
32
2.418
Enterprise value₹B
6.421
6.127
5.790
5.242
5.090
5.136
5.649
6.173
6.444
6.388
7.571
4.65%
1.06%
10
7.053
LT debt₹B
9.750
10.97
12.02
12.10
12.08
13.08
13.46
14.57
14.98
15.87
6.452
5.60%
4.96%
70
Revenue
₹9.318B
7.50%
1.00×
Cost of revenue
₹6.120B
7.83%
1.03×
Operating expenses
₹926.1M
6.75%
0.93×
Property and equipment
16.09%
Goodwill & intangibles
16.07%
Spread over hurdle
(0.13%)