3.883
Revenue₹B
28.82
29.52
30.14
30.80
31.24
31.90
32.58
34.04
35.22
36.37
4.086
3.09%
2.63%
90
5.68
Revenue growth%
3.37
2.41
0.40
0.40
0.40
2.89
4.21
5.98
6.03
4.79
7.47
4.79
3.13
28
25.81
Gross margin%
10.14
10.82
8.66
8.11
9.68
8.92
6.48
5.91
4.14
1.81
22.32
5.91
8.38
14
15.63
Operating margin%
24.88
27.11
24.49
22.33
21.75
22.23
25.20
24.50
25.93
26.59
6.35
25.20
24.69
21
10.71
Net margin%
25.29
26.32
28.99
28.13
28.83
31.65
31.58
28.75
29.35
27.69
20.78
29.35
28.79
62
18.27
P/E ratio (avg)x
47.91
53.84
57.09
56.44
59.38
69.71
75.00
75.98
79.17
79.72
16.70
75.98
64.55
7
11.77
EV/EBITx
21.16
20.12
18.97
17.64
16.59
15.71
15.99
16.31
17.21
18.81
30.87
16.31
17.42
30
2.26
FCF yield (avg)%
27.54
25.12
26.36
25.52
25.99
24.87
26.01
25.72
23.38
23.10
5.27
24.87
25.62
76
27.08
FCF margin%
13.35
15.98
16.43
18.68
18.95
17.10
15.98
14.01
14.67
16.97
14.53
15.98
16.20
24
1.502
FCF / Net incomex
1.337
1.463
1.536
1.480
1.619
1.583
1.731
1.753
1.991
2.259
1.122
1.753
1.601
88
3.45
ROIC%
2.59
0.65
2.64
3.74
3.42
2.88
4.48
2.45
0.40
1.68
11.45
2.45
2.62
16
6.08
Return on equity%
8.07
8.94
9.96
10.80
10.44
11.85
11.75
11.71
12.09
11.13
27.42
11.75
10.97
7
5.12
Return on assets%
0.41
1.55
0.96
0.40
2.52
0.65
0.40
3.11
3.03
4.21
23.91
3.03
1.26
14
71.30
EPS₹
67.79
69.55
64.68
60.28
67.50
73.05
68.19
75.11
82.30
84.09
79.61
4.49%
3.68%
—
28.16
EPS growth%
1.10
0.40
2.59
2.92
2.61
4.08
1.96
2.70
5.48
2.61
6.27
2.70
2.61
18
59.64
Bookvalue per sh₹
85.40
83.08
88.81
97.71
101.36
111.67
120.00
117.26
109.98
119.36
53.07
3.32%
3.33%
—
57.00
FCF per share₹
77.53
71.56
75.66
86.91
96.66
102.30
113.37
113.44
112.38
129.05
43.32
5.95%
5.26%
—
75.54
Dividend per sh₹
65.83
56.43
48.25
43.04
38.60
38.72
36.82
36.77
34.76
32.41
64.64
(3.43%)
(7.65%)
—
25.41
Div yield (avg)%
1.72
1.41
0.40
0.40
0.40
0.43
0.40
0.40
0.40
0.40
20.54
0.40
0.40
76
2.82
Payout ratio%
19.04
19.17
21.20
19.09
19.56
18.39
16.85
16.03
17.36
18.50
14.28
17.36
18.77
17
0.406
Shares (diluted)B
0.616
0.712
0.849
0.870
0.962
1.001
1.132
1.304
1.367
1.332
0.413
6.72%
8.43%
68
8.29
Buyback yield%
14.10
12.73
11.48
13.50
14.17
12.03
9.16
9.64
7.88
7.13
20.78
9.16
11.75
88
0.197
D/E ratiox
2.187
2.230
2.691
2.829
3.289
3.494
3.813
4.106
4.535
5.514
1.352
4.106
3.391
85
31.62
Enterprise value₹B
24.77
27.59
26.52
24.20
25.53
29.26
26.75
30.00
29.57
32.89
29.92
5.20%
2.53%
56
29.96
LT debt₹B
35.63
34.89
41.05
45.65
50.40
51.32
61.04
73.34
72.33
72.57
7.876
7.57%
8.54%
87
Revenue
₹36.37B
2.63%
1.00×
Cost of revenue
₹24.70B
2.74%
1.01×
Operating expenses
₹8.127B
2.28%
0.97×
Property and equipment
20.65%
Spread over hurdle
13.24%