2.011
Revenue₹B
5.815
6.260
6.879
7.347
7.985
8.625
9.227
9.812
10.61
11.55
2.071
7.67%
7.93%
81
25.61
Revenue growth%
29.09
31.42
31.79
33.40
33.42
34.89
37.73
39.68
41.77
42.84
8.95
39.68
34.16
35
24.09
Gross margin%
5.09
7.74
7.60
9.54
6.61
8.13
10.97
13.01
15.77
18.31
7.31
13.01
8.84
43
24.19
Operating margin%
10.37
9.27
7.85
8.44
10.41
10.97
8.75
7.84
7.68
9.88
8.32
8.75
9.01
47
5.21
Net margin%
4.39
5.63
2.73
0.40
2.60
1.68
3.81
5.84
3.76
3.23
24.45
3.76
3.50
19
36.73
P/E ratio (avg)x
32.86
33.60
36.58
42.41
40.61
46.57
53.25
62.36
66.53
64.34
16.47
62.36
44.49
86
36.68
EV/EBITx
14.99
14.39
16.52
15.86
14.89
16.23
15.92
16.80
16.00
14.59
25.97
16.00
15.89
39
25.75
FCF yield (avg)%
17.25
17.62
19.27
20.76
18.43
18.79
18.90
16.22
17.46
15.23
28.89
17.46
18.03
11
2.61
FCF margin%
22.75
23.50
22.21
24.39
26.50
27.83
30.09
31.85
33.77
32.02
7.86
31.85
27.17
88
0.411
FCF / Net incomex
2.637
2.726
2.705
3.281
3.655
4.013
4.402
5.331
6.389
6.267
0.283
5.331
3.834
33
16.20
ROIC%
27.85
30.42
27.72
26.81
27.71
26.19
24.93
24.05
23.28
25.16
23.09
24.93
26.50
37
9.20
Return on equity%
0.40
0.40
0.40
0.40
2.80
4.58
4.51
4.26
5.25
4.13
26.05
4.51
3.47
10
23.54
Return on assets%
31.36
31.56
29.64
29.89
28.84
29.94
29.79
28.34
28.50
26.37
10.19
28.50
29.71
79
66.59
EPS₹
24.81
25.41
25.27
29.23
29.59
29.75
33.82
38.76
38.73
42.32
70.25
7.42%
5.48%
—
15.57
EPS growth%
17.37
15.28
14.03
15.99
15.46
17.86
17.17
14.52
13.96
15.46
24.49
15.46
15.46
79
19.63
Bookvalue per sh₹
37.87
39.88
36.50
37.12
36.79
37.05
40.97
39.71
41.84
42.58
36.87
2.96%
1.78%
—
59.15
FCF per share₹
38.76
35.53
36.91
41.66
45.71
46.59
47.64
50.21
55.52
56.68
14.84
4.40%
3.54%
—
65.23
Dividend per sh₹
19.58
21.46
24.07
24.85
27.96
32.52
35.82
39.83
43.46
45.92
15.77
10.43%
9.85%
—
10.04
Div yield (avg)%
10.68
11.69
14.49
11.73
13.60
11.61
13.86
16.26
15.73
15.44
2.45
15.44
13.73
43
22.69
Payout ratio%
12.55
11.75
13.40
13.05
12.66
12.49
13.76
15.34
16.80
16.10
29.89
15.34
13.23
26
61.85
Shares (diluted)M
82.11
93.36
107.0
109.6
104.3
109.3
105.3
103.3
114.1
118.3
59.53
2.55%
4.19%
28
16.15
Buyback yield%
23.90
26.62
28.67
31.31
33.16
36.04
35.15
32.38
31.12
28.91
26.03
32.38
31.22
20
0.236
D/E ratiox
1.442
1.416
1.568
1.640
1.944
1.890
1.887
2.128
2.528
2.721
0.673
2.128
1.889
71
1.946
Enterprise value₹B
2.028
2.262
2.205
2.133
2.221
2.363
2.201
2.138
2.261
2.085
7.271
(1.25%)
1.70%
50
12.13
LT debt₹B
4.060
3.996
4.421
5.087
4.886
5.105
4.817
4.562
4.431
5.203
1.511
1.27%
3.89%
74
Revenue
₹11.55B
7.93%
1.00×
Cost of revenue
₹6.369B
7.99%
1.01×
Operating expenses
₹1.597B
8.85%
1.09×
Spread over hurdle
(1.48%)