1.789
Revenue₹B
1.396
1.424
1.412
1.438
1.443
1.421
1.393
1.401
1.412
1.430
1.859
(0.18%)
0.07%
11
13.77
Revenue growth%
18.64
15.83
18.55
17.38
18.15
20.66
21.05
23.34
22.73
21.83
23.23
21.83
19.65
73
6.61
Gross margin%
2.35
2.16
3.20
0.53
0.40
1.44
0.40
2.93
0.66
3.28
10.08
1.44
1.80
32
10.00
Operating margin%
10.66
8.64
7.54
7.37
8.35
11.10
8.68
7.48
8.88
10.52
5.55
8.88
8.66
47
4.09
Net margin%
0.40
0.40
1.46
1.64
0.59
0.40
0.40
0.40
1.70
3.16
13.68
0.40
0.50
49
17.54
P/E ratio (avg)x
17.45
19.43
20.23
19.49
18.89
18.36
18.42
20.04
19.71
22.58
23.73
19.71
19.46
28
8.235
EV/EBITx
53.13
55.47
56.49
57.19
54.37
52.02
60.88
68.78
79.10
83.80
22.42
68.78
56.84
67
11.11
FCF yield (avg)%
10.13
10.58
12.20
14.59
13.89
11.01
9.63
8.37
11.13
9.67
26.23
9.67
10.79
18
23.61
FCF margin%
0.81
1.90
3.23
1.67
3.65
3.25
5.18
7.52
6.02
5.54
14.41
5.54
3.45
58
0.193
FCF / Net incomex
1.491
1.571
1.698
1.974
2.294
2.318
2.206
2.601
2.976
2.936
1.488
2.601
2.250
54
13.89
ROIC%
6.65
7.61
10.56
11.45
14.27
14.81
17.65
17.89
16.72
15.36
21.85
16.72
14.54
19
19.93
Return on equity%
19.77
22.33
23.75
25.49
24.42
23.23
25.81
25.83
24.08
24.68
19.10
24.68
24.25
61
13.19
Return on assets%
24.21
27.00
25.71
24.97
22.08
22.24
20.04
19.01
17.23
14.92
7.82
19.01
22.16
78
1.15
EPS₹
3.37
3.80
3.96
4.15
4.70
4.84
4.97
5.10
4.93
5.71
1.18
3.95%
6.04%
—
26.53
EPS growth%
21.05
22.75
23.24
21.21
21.46
21.66
24.64
24.32
24.39
27.27
19.38
24.39
23.00
86
2.80
Bookvalue per sh₹
3.65
3.97
4.50
4.72
4.90
4.81
4.80
5.31
5.58
5.33
2.59
1.70%
3.69%
—
1.35
FCF per share₹
3.60
3.53
3.37
3.38
3.30
3.55
3.71
4.06
4.73
5.35
0.49
10.13%
5.55%
—
1.66
Dividend per sh₹
2.84
3.07
3.54
4.10
4.57
5.39
6.07
6.69
7.24
7.19
2.35
9.49%
10.67%
—
18.84
Div yield (avg)%
10.96
13.57
11.70
9.71
12.62
11.14
9.65
12.49
9.90
9.46
26.75
9.90
11.05
82
10.77
Payout ratio%
17.90
16.51
13.93
15.54
13.34
16.20
14.51
12.92
13.42
13.34
19.83
13.42
14.22
13
385.4
Shares (diluted)M
602.0
585.0
612.2
671.2
788.9
852.4
861.6
862.2
890.7
952.3
374.1
3.84%
6.03%
53
15.47
Buyback yield%
20.75
20.33
19.77
18.00
16.52
15.18
13.17
15.59
17.15
18.25
27.89
15.59
17.58
64
1.613
D/E ratiox
1.212
1.243
1.328
1.194
1.070
0.988
0.969
0.889
0.806
0.854
1.781
0.889
1.029
9
1,256
Enterprise value₹M
476.4
453.8
457.3
386.8
358.5
344.4
314.2
296.4
260.1
260.0
658.2
(6.22%)
(6.59%)
60
1.729
LT debt₹B
1.500
1.632
1.697
1.974
2.092
2.280
2.752
3.167
3.125
3.263
1.873
9.30%
10.02%
82
Revenue
₹1.430B
0.07%
1.00×
Cost of revenue
₹697.0M
(0.14%)
0.98×
Operating expenses
₹235.0M
0.09%
1.00×
Goodwill & intangibles
18.30%
Property and equipment
16.08%
Spread over hurdle
(2.33%)