7.269
Revenue₹B
10.49
10.88
10.95
11.30
11.43
11.75
12.23
12.27
12.66
12.75
7.857
2.21%
2.01%
7
28.47
Revenue growth%
16.94
16.93
15.67
17.35
15.06
15.34
17.89
16.00
14.44
15.27
17.67
15.34
15.83
5
21.40
Gross margin%
23.81
24.55
23.47
20.74
20.80
19.55
17.19
19.42
16.89
19.10
8.81
19.10
20.14
81
11.27
Operating margin%
6.43
3.90
5.29
5.29
3.40
2.54
0.41
0.40
1.50
3.21
7.21
1.50
3.31
87
6.36
Net margin%
8.59
9.15
8.11
10.94
8.76
5.81
7.34
7.44
7.60
10.39
2.27
7.44
8.35
66
27.69
P/E ratio (avg)x
52.50
55.80
64.63
77.67
90.86
97.32
100.9
106.7
116.6
132.0
12.21
106.7
94.09
92
26.38
EV/EBITx
25.37
24.33
22.13
21.54
19.40
20.07
17.87
16.53
15.95
13.91
26.69
16.53
19.73
54
11.32
FCF yield (avg)%
10.56
9.94
8.16
7.75
10.74
8.92
11.55
11.31
9.99
10.70
10.46
10.70
10.27
47
5.32
FCF margin%
25.90
23.91
22.31
23.49
25.94
26.51
26.47
27.35
26.71
29.33
27.03
26.71
26.21
39
1.451
FCF / Net incomex
0.372
0.386
0.355
0.353
0.345
0.340
0.344
0.311
0.281
0.259
0.602
0.311
0.345
39
27.53
ROIC%
26.52
26.41
28.73
25.98
27.48
24.54
22.07
24.31
21.65
20.76
6.87
22.07
25.26
11
22.47
Return on equity%
21.83
24.62
25.00
24.30
23.45
25.89
25.41
22.92
22.49
24.47
3.38
24.47
24.38
93
19.65
Return on assets%
19.01
19.03
17.86
19.64
17.74
18.53
21.29
23.25
20.76
18.25
20.49
20.76
19.02
88
16.14
EPS₹
8.00
7.52
8.13
8.12
7.98
7.99
8.75
8.16
7.71
8.12
17.98
0.34%
0.12%
—
27.25
EPS growth%
32.41
35.32
37.68
40.01
38.84
37.80
39.99
38.45
36.09
35.97
9.72
37.80
37.74
17
27.14
Bookvalue per sh₹
7.81
8.04
9.66
11.21
13.37
14.24
15.50
16.75
19.47
20.51
17.60
8.93%
9.87%
—
6.47
FCF per share₹
40.06
40.81
44.50
47.80
51.57
59.31
69.72
80.98
87.58
94.99
5.54
12.99%
11.01%
—
30.10
Dividend per sh₹
9.79
10.06
11.21
12.92
13.53
14.54
16.59
16.33
18.82
20.36
10.68
8.52%
9.39%
—
8.53
Div yield (avg)%
14.00
13.71
11.02
10.15
10.40
13.04
13.71
16.11
18.14
18.26
20.68
16.11
13.71
47
24.30
Payout ratio%
9.08
6.76
8.89
10.72
10.83
13.18
14.61
12.83
10.81
8.43
15.82
12.83
10.77
17
237.2
Shares (diluted)M
249.4
216.9
236.5
256.5
258.8
233.7
210.7
201.0
219.2
220.6
238.6
(3.14%)
(1.99%)
71
28.56
Buyback yield%
26.45
27.98
30.49
31.68
32.77
32.58
32.24
30.88
30.57
32.78
29.90
32.24
31.28
64
1.180
D/E ratiox
1.899
1.988
1.987
1.991
2.037
1.902
1.791
1.941
1.916
1.643
1.636
1.902
1.929
53
7.355
Enterprise value₹B
2.891
2.989
2.847
3.145
2.918
3.198
3.474
3.994
3.638
3.441
6.416
3.35%
1.11%
54
13.05
LT debt₹B
16.10
18.84
20.85
21.38
22.22
23.63
25.40
29.43
29.72
28.83
4.537
5.35%
6.92%
61
Revenue
₹12.75B
2.01%
1.00×
Cost of revenue
₹8.316B
1.88%
0.99×
Operating expenses
₹2.827B
2.30%
1.03×
Property and equipment
16.14%
Spread over hurdle
(10.63%)