4.198
Revenue₹B
3.950
4.040
4.225
4.298
4.308
4.515
4.565
4.573
4.643
4.792
4.486
2.15%
2.08%
88
13.76
Revenue growth%
14.91
14.09
14.25
14.41
14.93
14.63
16.84
18.44
20.96
18.93
9.05
18.44
14.92
15
22.50
Gross margin%
2.26
2.63
0.40
1.45
1.88
1.37
1.18
3.81
6.07
6.36
29.44
3.81
2.07
77
5.09
Operating margin%
7.81
7.45
5.16
7.15
6.77
4.69
7.52
6.56
4.04
1.74
27.90
4.69
6.67
84
10.26
Net margin%
11.14
11.64
13.82
14.92
16.47
18.15
17.14
18.20
19.09
21.51
14.67
18.20
16.81
60
19.38
P/E ratio (avg)x
45.03
49.16
49.46
59.09
67.33
75.48
81.31
91.54
101.7
121.0
15.64
91.54
71.41
75
20.09
EV/EBITx
61.00
62.45
68.95
80.58
95.79
97.47
114.2
134.7
134.3
145.7
9.929
134.3
96.63
58
6.57
FCF yield (avg)%
18.75
16.23
18.47
18.56
20.75
18.58
19.46
17.04
14.46
15.58
13.50
17.04
18.52
28
14.10
FCF margin%
25.77
24.75
24.96
25.07
24.24
22.55
24.96
26.50
25.72
27.96
13.86
25.72
25.02
7
1.710
FCF / Net incomex
0.715
0.640
0.604
0.554
0.562
0.544
0.608
0.582
0.630
0.684
0.358
0.608
0.606
77
29.90
ROIC%
1.17
1.33
2.23
2.28
4.91
3.42
0.57
0.40
1.69
3.85
24.63
1.69
1.96
50
7.43
Return on equity%
10.61
10.54
13.07
14.40
17.35
17.29
17.71
16.42
18.01
15.22
23.38
17.29
15.82
80
25.29
Return on assets%
3.93
4.20
4.47
1.56
0.79
3.28
3.29
3.85
3.59
5.67
26.76
3.59
3.72
24
17.24
EPS₹
5.21
5.27
4.87
4.18
3.89
3.96
4.15
4.46
4.55
3.86
18.73
(0.13%)
(2.29%)
—
27.21
EPS growth%
2.85
0.46
0.53
0.40
0.40
0.40
0.40
1.39
0.40
0.40
26.82
0.40
0.40
30
14.89
Bookvalue per sh₹
2.40
2.20
2.29
2.30
2.31
2.47
2.58
2.67
2.68
2.54
16.51
1.94%
(0.95%)
—
16.90
FCF per share₹
19.98
22.68
25.33
29.41
29.72
30.77
35.72
34.13
40.17
39.45
14.68
5.83%
8.09%
—
12.90
Dividend per sh₹
8.20
7.75
8.35
8.96
9.10
9.18
10.26
10.24
10.28
10.62
16.70
3.14%
2.40%
—
14.00
Div yield (avg)%
21.03
21.63
20.84
22.11
22.12
24.50
25.68
28.14
27.92
25.08
9.23
25.68
23.31
65
23.10
Payout ratio%
22.60
23.94
21.23
19.53
18.73
21.65
20.83
23.06
20.94
19.90
10.45
20.94
21.09
57
163.6
Shares (diluted)M
217.4
242.4
230.2
213.6
233.8
241.4
278.2
312.6
338.6
322.8
168.0
6.67%
5.48%
14
21.85
Buyback yield%
11.00
13.64
12.64
14.94
17.65
19.95
22.84
25.35
25.60
27.01
4.93
25.35
18.80
40
0.142
D/E ratiox
0.371
0.407
0.402
0.442
0.440
0.487
0.555
0.613
0.621
0.665
0.169
0.613
0.465
76
0.570
Enterprise value₹B
5.359
5.285
5.364
5.426
5.283
6.013
6.463
6.218
5.837
6.343
3.353
3.72%
1.60%
44
1.268
LT debt₹B
3.377
3.043
2.872
3.135
3.018
2.771
2.998
3.039
3.276
2.956
0.692
(0.41%)
(1.74%)
68
Revenue
₹4.792B
2.08%
1.00×
Cost of revenue
₹3.319B
2.03%
0.99×
Operating expenses
₹849.6M
2.96%
1.09×
Property and equipment
19.90%
Goodwill & intangibles
17.78%
Spread over hurdle
(4.69%)