0.625
Revenue₹B
1.432
1.422
1.470
1.487
1.501
1.510
1.503
1.516
1.501
1.503
0.641
0.03%
0.78%
11
15.31
Revenue growth%
1.09
1.67
0.88
0.40
0.40
0.40
3.04
5.44
2.46
4.34
7.10
3.04
1.38
44
21.55
Gross margin%
29.22
30.11
27.96
28.09
29.64
32.46
34.15
36.09
33.42
31.61
3.28
33.42
30.86
85
2.42
Operating margin%
17.98
19.17
19.04
17.02
17.08
18.59
19.16
20.05
21.88
19.88
18.36
19.88
19.10
90
14.07
Net margin%
21.79
24.09
24.50
22.49
23.57
25.89
23.65
25.62
24.87
27.11
8.70
25.62
24.29
76
32.05
P/E ratio (avg)x
32.55
32.93
32.02
33.77
34.58
34.41
31.07
29.99
27.93
30.40
27.22
30.40
32.29
29
34.73
EV/EBITx
30.50
31.19
32.38
33.03
32.77
31.51
35.59
39.42
43.01
44.71
18.89
39.42
32.90
76
6.43
FCF yield (avg)%
23.79
20.93
19.31
17.64
15.04
14.12
15.80
15.80
15.46
18.35
23.42
15.80
16.72
25
21.39
FCF margin%
17.95
20.30
22.77
23.45
23.81
22.32
20.76
23.55
26.49
28.15
7.15
23.55
23.11
7
1.667
FCF / Net incomex
1.799
1.896
1.840
1.947
1.912
2.074
1.896
1.824
1.974
2.046
0.196
1.974
1.904
31
27.49
ROIC%
13.54
15.49
17.11
16.37
16.27
14.84
17.78
17.74
19.30
21.59
2.35
17.78
16.74
32
17.64
Return on equity%
12.99
11.87
11.59
9.74
12.57
13.88
14.61
12.51
11.62
12.41
23.04
12.51
12.46
44
9.56
Return on assets%
9.26
8.26
11.26
8.35
8.14
7.06
9.63
11.09
11.17
9.02
20.78
9.63
9.14
79
10.33
EPS₹
3.57
3.61
3.96
4.41
4.19
3.90
4.22
4.35
4.37
4.91
10.77
3.23%
3.40%
—
13.03
EPS growth%
35.52
35.06
33.27
34.07
31.22
28.54
28.10
28.94
31.09
29.37
24.00
28.94
31.16
57
13.42
Bookvalue per sh₹
13.97
13.58
13.63
12.31
13.51
12.24
12.88
13.27
13.48
13.39
3.85
(0.18%)
(1.38%)
—
9.79
FCF per share₹
22.94
22.05
22.35
26.08
24.82
28.94
31.84
36.43
39.30
39.63
6.37
9.81%
7.00%
—
8.58
Dividend per sh₹
2.75
2.66
2.48
2.62
2.95
3.27
3.34
3.67
3.31
3.06
12.71
0.73%
1.79%
—
7.67
Div yield (avg)%
24.89
25.17
24.28
23.27
21.45
23.89
21.86
21.46
23.91
25.09
8.27
23.89
23.90
55
7.66
Payout ratio%
31.93
33.36
30.85
30.34
29.46
27.27
26.31
25.22
22.22
19.41
7.90
25.22
28.36
30
40.26
Shares (diluted)M
59.15
60.69
65.97
78.31
84.14
91.59
101.8
101.8
118.4
126.2
39.29
8.44%
9.16%
61
8.49
Buyback yield%
18.99
21.67
21.01
18.21
19.13
19.09
17.63
18.10
17.19
18.79
12.42
18.10
18.89
51
0.666
D/E ratiox
1.672
1.799
2.117
2.334
2.346
2.538
2.843
3.016
3.125
3.167
0.733
3.016
2.442
67
0.599
Enterprise value₹B
1.243
1.352
1.600
1.753
2.013
1.931
2.092
2.462
2.482
2.456
0.888
4.06%
7.10%
19
0.598
LT debt₹B
0.896
0.865
0.940
1.056
1.162
1.302
1.473
1.384
1.311
1.216
0.063
0.91%
3.45%
16
Revenue
₹1.503B
0.78%
1.00×
Cost of revenue
₹954.5M
0.72%
0.99×
Operating expenses
₹347.6M
0.77%
1.00×
Property and equipment
20.57%
Spread over hurdle
24.44%