4.823
Revenue₹B
25.29
26.16
26.32
26.51
27.79
29.08
30.56
30.73
32.05
32.41
5.321
3.13%
2.97%
24
14.92
Revenue growth%
4.01
4.81
2.23
2.75
0.75
3.29
3.51
0.69
0.40
1.28
16.25
1.28
2.49
11
23.08
Gross margin%
15.12
17.62
19.62
20.92
21.18
19.96
20.67
20.39
18.31
16.71
25.12
19.96
19.79
15
4.85
Operating margin%
13.22
14.32
12.07
14.98
12.62
9.97
7.22
6.97
9.44
10.80
23.94
9.44
11.44
83
28.10
Net margin%
8.28
8.82
8.21
10.25
8.85
11.85
9.84
9.04
11.42
12.24
25.10
11.42
9.44
93
37.35
P/E ratio (avg)x
50.61
59.26
68.03
78.29
90.61
97.05
101.9
111.9
124.6
147.3
37.32
111.9
93.83
13
29.10
EV/EBITx
36.04
36.10
38.43
42.07
42.95
49.17
47.88
49.49
47.38
52.07
26.44
49.17
45.17
53
27.77
FCF yield (avg)%
8.84
9.17
11.32
10.65
10.15
11.49
11.18
9.61
12.58
15.47
22.96
11.49
10.92
38
24.02
FCF margin%
8.18
5.45
3.30
2.90
4.41
3.59
0.99
0.40
0.40
0.92
12.09
0.92
3.10
76
1.379
FCF / Net incomex
2.095
2.341
2.390
2.301
2.352
2.507
2.460
2.506
2.809
2.901
0.645
2.507
2.425
34
22.56
ROIC%
24.12
26.05
26.82
26.74
26.59
25.54
23.85
23.09
24.12
24.21
15.11
24.12
24.88
79
26.74
Return on equity%
2.76
3.75
4.92
4.49
3.10
4.97
3.67
5.28
7.38
9.31
20.74
5.28
4.70
41
6.84
Return on assets%
11.53
9.17
6.77
6.88
9.53
12.04
13.03
10.60
11.09
9.47
14.89
11.09
10.06
77
12.28
EPS₹
11.06
10.72
10.14
10.61
10.41
9.98
8.85
9.37
8.14
7.81
13.07
(5.58%)
(4.27%)
—
23.26
EPS growth%
17.09
16.33
19.12
17.70
16.67
17.31
16.09
15.43
12.46
10.11
5.49
15.43
16.50
93
40.34
Bookvalue per sh₹
78.48
82.63
83.78
101.35
114.15
113.15
129.78
130.42
151.05
172.00
52.05
8.55%
8.20%
—
43.49
FCF per share₹
23.65
25.26
25.32
28.20
31.32
29.74
31.74
28.54
32.04
32.75
12.37
0.90%
3.23%
—
58.32
Dividend per sh₹
45.31
49.69
47.70
50.53
45.71
48.22
43.14
46.34
51.56
53.45
55.60
3.18%
2.09%
—
8.68
Div yield (avg)%
29.96
31.79
29.06
31.51
32.42
31.39
33.16
33.08
32.14
31.80
20.79
32.14
31.80
19
5.60
Payout ratio%
28.63
31.55
31.01
30.83
31.16
32.59
32.88
30.29
32.33
30.32
7.88
32.33
31.09
64
211.1
Shares (diluted)M
133.9
126.1
135.7
139.6
137.0
128.5
112.4
105.4
107.1
105.4
204.8
(5.10%)
(3.71%)
83
8.66
Buyback yield%
2.32
0.85
0.68
0.40
0.40
0.43
0.40
0.40
0.40
0.54
5.17
0.40
0.42
66
1.132
D/E ratiox
1.227
1.216
1.268
1.156
1.057
0.989
1.079
0.999
0.917
0.984
1.752
0.989
1.068
57
19.53
Enterprise value₹B
26.51
28.04
25.31
24.32
24.14
26.71
28.70
27.51
24.82
23.41
7.958
(0.61%)
(0.53%)
58
31.38
LT debt₹B
32.86
38.24
42.01
40.12
45.11
44.47
49.94
55.61
55.89
62.34
22.09
6.68%
7.68%
11
Revenue
₹32.41B
2.97%
1.00×
Cost of revenue
₹17.31B
3.22%
1.02×
Operating expenses
₹7.015B
2.18%
0.93×
Property and equipment
18.68%
Cash and investments
16.00%
Spread over hurdle
14.23%