9.483
Revenue₹B
9.331
9.982
10.87
11.45
11.97
12.83
13.78
15.03
16.41
17.71
9.986
8.15%
7.39%
21
22.14
Revenue growth%
15.02
14.26
12.85
12.45
14.57
12.03
14.85
12.14
11.81
10.96
3.10
12.03
12.65
5
6.18
Gross margin%
29.09
27.54
29.00
26.03
28.64
30.17
27.82
30.58
28.54
28.68
13.77
28.68
28.66
39
11.54
Operating margin%
29.60
28.24
28.63
30.11
29.78
31.24
30.22
27.86
28.82
29.04
10.47
29.04
29.32
16
28.40
Net margin%
26.16
23.31
21.18
18.40
20.94
19.86
21.12
22.01
21.52
24.37
26.14
21.52
21.35
51
21.81
P/E ratio (avg)x
36.34
38.61
37.21
39.21
37.89
36.26
38.67
41.51
42.12
45.74
10.70
41.51
38.64
75
33.57
EV/EBITx
34.17
34.20
39.95
47.27
52.64
51.59
53.72
57.59
56.47
65.80
10.63
56.47
52.12
28
6.63
FCF yield (avg)%
5.50
8.02
10.03
11.61
11.06
12.94
13.83
16.59
14.74
12.33
28.12
13.83
11.97
33
9.19
FCF margin%
20.86
21.20
19.24
18.31
20.51
23.11
20.99
21.21
22.06
21.85
22.91
21.85
21.10
63
0.815
FCF / Net incomex
1.485
1.510
1.419
1.550
1.702
1.791
1.808
1.725
1.731
1.793
0.863
1.791
1.714
39
23.94
ROIC%
4.68
6.47
5.98
7.69
8.07
9.39
9.53
8.29
7.83
9.57
25.97
9.39
7.95
7
14.08
Return on equity%
21.14
23.49
25.93
25.59
27.00
28.79
29.64
32.62
33.34
35.01
8.90
32.62
27.89
44
17.02
Return on assets%
15.50
15.53
16.22
15.41
14.82
17.18
20.13
21.74
23.75
25.67
27.62
21.74
16.70
77
76.44
EPS₹
46.57
49.24
45.79
39.19
40.05
33.84
29.72
27.58
26.02
24.55
83.40
(9.32%)
(6.38%)
—
27.28
EPS growth%
3.12
2.37
4.81
5.04
7.88
6.13
4.98
4.43
2.00
3.04
28.23
4.43
4.62
85
135.68
Bookvalue per sh₹
91.85
103.36
98.34
112.91
106.44
112.64
110.53
122.47
136.98
147.53
27.75
6.75%
4.09%
—
120.87
FCF per share₹
133.73
154.63
152.53
145.77
161.68
158.01
171.56
196.25
197.64
228.98
105.82
7.21%
5.72%
—
110.11
Dividend per sh₹
92.60
87.63
80.76
87.43
93.60
97.81
94.86
87.12
84.91
77.99
102.05
(3.58%)
(2.04%)
—
9.81
Div yield (avg)%
14.32
12.93
14.11
16.42
16.13
16.19
13.95
15.06
13.53
10.64
18.15
13.95
14.22
85
23.16
Payout ratio%
17.28
17.80
15.09
17.91
15.82
14.37
13.54
11.61
10.53
10.55
17.81
11.61
14.73
66
110.2
Shares (diluted)M
86.88
76.87
72.08
65.78
65.67
63.96
69.72
66.71
67.42
73.75
107.7
2.35%
(2.13%)
28
11.15
Buyback yield%
25.01
25.64
24.76
24.15
21.18
22.47
20.42
21.83
24.36
24.48
18.60
22.47
24.26
63
1.747
D/E ratiox
0.310
0.323
0.349
0.336
0.376
0.396
0.375
0.368
0.416
0.474
1.241
0.396
0.372
9
12.50
Enterprise value₹B
12.86
14.10
14.44
16.64
16.92
19.01
20.96
22.40
23.71
27.40
13.28
10.11%
7.04%
66
17.94
LT debt₹B
7.730
7.506
7.378
7.073
6.906
6.518
6.733
6.326
6.410
6.897
4.766
(0.03%)
(0.36%)
19
Revenue
₹17.71B
7.39%
1.00×
Cost of revenue
₹12.02B
7.61%
1.02×
Operating expenses
₹3.728B
6.96%
0.96×
Property and equipment
18.38%
Spread over hurdle
(6.53%)