6.064
Revenue₹B
7.764
8.173
8.581
8.903
9.425
9.894
10.54
10.96
11.54
12.01
6.723
4.97%
4.95%
46
24.57
Revenue growth%
20.14
22.96
22.40
24.82
22.41
24.03
24.28
21.68
21.07
18.89
28.60
21.68
22.41
64
3.35
Gross margin%
20.49
19.15
16.35
15.90
14.48
13.49
11.80
14.04
14.08
14.54
21.32
14.04
14.51
86
4.75
Operating margin%
20.35
22.88
22.22
20.39
20.10
19.42
22.00
19.73
18.90
16.26
5.81
19.42
20.23
82
18.31
Net margin%
8.13
5.92
5.38
3.85
1.90
0.57
0.99
0.60
2.62
4.28
18.72
0.99
3.24
80
33.08
P/E ratio (avg)x
24.58
24.63
27.28
28.06
30.95
30.72
35.77
41.57
42.19
40.87
18.18
40.87
30.84
39
20.79
EV/EBITx
27.14
26.16
24.27
26.86
29.10
25.94
23.89
24.33
22.40
20.74
22.18
23.89
25.13
63
26.90
FCF yield (avg)%
21.84
21.41
23.17
25.34
23.14
20.97
23.55
26.13
23.88
24.64
5.79
23.88
23.36
69
15.97
FCF margin%
19.96
19.52
17.14
14.56
16.73
14.55
12.46
13.17
12.95
12.41
12.63
12.95
14.56
75
0.283
FCF / Net incomex
1.898
2.212
2.691
3.229
3.858
4.227
5.115
5.647
6.282
6.792
0.893
5.647
4.043
6
29.06
ROIC%
5.66
6.28
7.69
6.80
8.47
10.90
8.68
10.41
8.90
8.80
22.04
8.90
8.58
21
18.52
Return on equity%
17.92
15.24
13.97
11.59
8.90
7.63
9.08
7.39
7.62
7.11
9.92
7.62
8.99
59
6.36
Return on assets%
23.11
20.93
21.84
22.64
25.34
27.27
30.09
29.45
27.56
27.84
3.54
27.84
26.31
78
13.80
EPS₹
28.78
29.68
30.12
28.58
30.46
35.68
36.68
37.72
36.39
40.75
14.30
5.99%
3.91%
—
2.49
EPS growth%
5.44
6.60
5.95
6.25
8.46
11.18
12.42
11.14
11.77
12.65
21.04
11.77
9.80
36
4.80
Bookvalue per sh₹
14.34
15.84
17.15
19.97
23.27
23.28
26.17
28.21
33.40
39.62
13.93
11.23%
11.45%
—
24.07
FCF per share₹
19.50
18.41
19.85
17.72
18.43
20.13
21.22
21.13
20.58
22.98
15.79
4.51%
0.73%
—
22.82
Dividend per sh₹
20.95
21.01
23.35
25.71
26.66
25.91
25.36
28.47
28.30
27.57
4.74
0.67%
3.28%
—
6.77
Div yield (avg)%
29.33
31.61
31.73
31.91
34.01
34.20
36.57
38.74
41.06
38.60
9.86
38.60
34.10
17
17.48
Payout ratio%
28.58
29.15
29.76
30.47
29.84
30.11
27.86
29.49
27.76
30.39
16.82
29.49
29.62
12
222.1
Shares (diluted)M
174.1
168.9
170.8
156.0
158.0
137.8
142.9
123.3
132.3
138.4
212.9
(2.61%)
(1.46%)
37
8.26
Buyback yield%
12.02
14.58
15.64
13.37
16.34
16.37
17.15
17.78
16.38
17.93
14.34
17.15
16.35
12
1.231
D/E ratiox
2.572
2.787
3.049
3.299
3.267
3.543
3.401
3.290
3.496
3.858
0.180
3.496
3.295
56
0.958
Enterprise value₹B
1.534
1.388
1.305
1.242
1.201
1.145
1.064
1.105
1.035
1.063
1.952
(2.40%)
(4.40%)
34
1.349
LT debt₹B
10.23
11.66
11.84
12.89
13.93
15.75
17.43
17.35
18.91
18.22
1.770
5.51%
6.42%
85
Revenue
₹12.01B
4.95%
1.00×
Cost of revenue
₹6.820B
4.98%
1.00×
Operating expenses
₹2.358B
4.64%
0.97×
Property and equipment
15.89%
Spread over hurdle
52.51%