0.663
Revenue₹B
1.087
1.178
1.239
1.348
1.439
1.570
1.692
1.786
1.953
2.075
0.711
7.60%
7.65%
50
12.29
Revenue growth%
14.91
14.06
15.66
17.51
16.99
15.74
13.77
16.49
17.82
15.31
16.19
15.74
15.70
53
16.68
Gross margin%
10.95
11.63
13.62
11.47
9.40
11.38
14.07
11.46
9.97
7.82
3.25
11.38
11.42
91
15.50
Operating margin%
22.31
21.33
23.04
22.13
23.82
26.57
28.03
29.99
32.60
33.07
9.09
29.99
25.20
71
21.50
Net margin%
31.45
28.99
26.35
27.44
26.93
28.53
31.21
33.39
33.80
35.45
6.40
33.39
30.10
24
26.25
P/E ratio (avg)x
37.24
37.93
42.03
39.95
38.58
40.57
47.95
48.72
47.95
56.03
37.43
47.95
41.30
90
24.77
EV/EBITx
14.63
15.46
16.11
17.64
16.86
17.40
18.55
18.64
18.01
16.71
25.89
18.01
17.13
52
3.29
FCF yield (avg)%
22.10
21.31
21.77
22.23
24.60
24.56
23.72
26.14
28.35
27.01
26.19
26.14
24.14
46
20.71
FCF margin%
28.13
27.46
26.96
24.73
24.41
24.35
21.37
21.22
18.24
21.21
20.60
21.22
24.38
54
1.339
FCF / Net incomex
1.641
1.774
1.693
1.709
1.848
1.686
1.577
1.400
1.344
1.410
1.642
1.410
1.664
16
17.12
ROIC%
9.47
12.26
9.70
10.43
12.88
12.84
12.45
10.83
8.08
6.28
21.28
10.83
10.63
57
6.70
Return on equity%
21.07
23.91
26.40
29.27
26.69
23.81
24.71
23.94
26.53
25.07
28.75
24.71
24.89
23
20.86
Return on assets%
12.85
14.59
13.34
14.70
15.72
17.36
18.61
16.76
14.88
14.27
11.42
16.76
14.79
90
1.96
EPS₹
1.93
2.16
2.30
2.41
2.26
2.51
2.69
2.86
2.97
3.18
2.07
7.11%
4.67%
—
20.12
EPS growth%
0.40
0.40
0.43
1.17
0.40
3.00
5.81
5.88
8.50
7.18
20.85
5.88
2.09
5
1.20
Bookvalue per sh₹
1.73
1.62
1.56
1.64
1.57
1.42
1.36
1.46
1.39
1.46
0.58
(1.40%)
(1.88%)
—
0.75
FCF per share₹
2.39
2.41
2.68
2.67
2.68
2.66
3.00
3.13
3.21
3.39
1.07
4.81%
3.98%
—
1.08
Dividend per sh₹
1.17
1.32
1.42
1.63
1.74
1.90
1.84
2.07
2.26
2.60
1.29
8.33%
7.75%
—
26.13
Div yield (avg)%
12.08
9.20
11.05
11.50
12.00
9.12
11.33
8.95
6.52
6.55
7.30
8.95
10.13
89
24.24
Payout ratio%
16.07
13.95
11.89
9.38
11.62
13.72
15.94
16.06
17.58
18.02
2.29
16.06
14.94
27
258.0
Shares (diluted)M
309.7
344.9
355.5
374.5
409.7
444.0
432.3
480.7
551.0
640.5
249.6
9.35%
7.07%
7
11.83
Buyback yield%
11.82
10.45
7.51
6.68
5.85
6.43
6.87
5.44
5.68
2.98
6.47
5.68
6.56
25
1.211
D/E ratiox
1.224
1.435
1.601
1.679
1.815
1.707
1.746
1.684
1.714
1.767
0.607
1.714
1.695
9
1.567
Enterprise value₹B
1.008
1.090
1.175
1.365
1.457
1.676
1.756
1.876
2.011
2.097
1.256
7.55%
8.68%
16
1.014
LT debt₹B
1.295
1.364
1.506
1.666
1.782
1.747
1.791
1.584
1.704
1.491
0.788
(3.50%)
0.41%
91
Revenue
₹2.075B
7.65%
1.00×
Cost of revenue
₹1.420B
7.48%
0.98×
Operating expenses
₹458.9M
8.28%
1.06×
Property and equipment
16.68%
Spread over hurdle
(10.24%)