3.977
Revenue₹B
7.141
7.155
7.152
7.141
7.079
7.050
7.300
7.518
7.659
7.595
4.335
1.42%
0.81%
23
18.24
Revenue growth%
33.77
31.59
32.77
31.62
28.73
27.15
25.60
22.82
25.75
22.88
13.80
25.60
27.94
68
7.12
Gross margin%
0.87
0.40
1.63
1.61
4.43
2.01
2.13
4.33
2.87
1.43
17.01
2.13
1.82
71
27.99
Operating margin%
14.36
16.61
19.24
20.68
22.66
22.13
20.28
21.60
21.90
24.27
2.09
21.90
21.14
43
18.88
Net margin%
7.75
9.58
11.51
9.04
6.69
9.17
8.17
5.37
3.89
5.05
15.03
5.37
7.96
93
23.20
P/E ratio (avg)x
28.27
30.19
34.32
36.76
34.82
40.24
39.45
37.63
40.83
39.69
35.06
39.69
37.19
64
19.27
EV/EBITx
21.35
22.03
25.43
29.07
31.66
32.96
35.83
35.83
33.23
33.39
32.24
33.39
32.31
21
24.12
FCF yield (avg)%
23.76
25.62
23.45
23.67
24.14
23.96
26.11
27.54
27.06
29.92
27.84
27.06
24.88
37
3.44
FCF margin%
8.38
10.73
11.81
10.35
12.85
11.20
11.63
12.53
11.90
14.37
16.73
11.90
11.72
80
1.696
FCF / Net incomex
0.367
0.316
0.337
0.299
0.320
0.320
0.310
0.308
0.319
0.324
0.446
0.319
0.320
13
12.72
ROIC%
17.81
19.98
21.54
22.59
20.66
19.03
19.44
19.87
18.68
21.63
16.59
19.44
19.92
81
27.12
Return on equity%
23.08
24.26
24.07
25.97
28.94
31.50
33.65
30.74
30.28
28.46
18.53
30.74
28.70
15
14.46
Return on assets%
15.51
16.28
18.06
16.01
13.81
13.54
16.27
17.27
16.29
17.05
20.36
16.29
16.27
78
16.51
EPS₹
69.59
70.12
69.57
63.28
66.24
61.74
54.23
55.68
48.18
46.33
17.12
(6.90%)
(5.27%)
—
14.66
EPS growth%
21.51
20.77
21.96
23.24
20.44
23.07
24.47
24.90
25.27
24.50
21.18
24.50
23.15
9
24.08
Bookvalue per sh₹
20.65
20.39
19.59
22.89
23.20
27.14
28.76
28.54
30.65
31.69
31.11
6.43%
5.49%
—
46.41
FCF per share₹
47.94
43.89
45.37
43.75
50.47
47.18
49.00
52.74
57.45
65.74
64.59
5.43%
3.08%
—
62.76
Dividend per sh₹
102.28
103.39
116.77
123.65
126.37
118.30
133.44
136.65
126.81
141.54
25.87
2.29%
3.79%
—
28.07
Div yield (avg)%
22.91
23.90
23.15
21.01
22.37
22.59
23.32
22.40
19.68
17.31
12.47
22.40
22.49
63
10.43
Payout ratio%
9.37
7.41
7.37
4.99
6.00
4.99
4.15
6.77
5.68
7.01
28.04
5.68
6.39
46
97.70
Shares (diluted)M
143.3
154.9
183.5
197.6
236.4
242.2
265.5
305.7
338.5
346.1
101.8
7.93%
10.56%
54
26.67
Buyback yield%
23.87
23.31
21.42
19.03
17.97
19.04
18.73
19.74
20.76
20.31
13.38
19.74
20.02
50
1.242
D/E ratiox
0.274
0.243
0.237
0.262
0.245
0.225
0.234
0.250
0.250
0.233
1.396
0.234
0.244
49
2.259
Enterprise value₹B
4.176
4.164
4.306
4.238
3.932
3.434
3.118
3.408
3.321
3.097
9.917
(4.66%)
(4.20%)
77
4.679
LT debt₹B
4.087
4.444
5.384
6.242
7.392
8.892
9.772
11.65
12.58
14.01
3.922
13.64%
13.73%
51
Revenue
₹7.595B
0.81%
1.00×
Cost of revenue
₹5.317B
0.81%
1.00×
Operating expenses
₹1.586B
1.01%
1.02×
Goodwill & intangibles
18.13%
Property and equipment
16.57%
Spread over hurdle
(6.66%)