2.694
Revenue₹B
2.745
2.728
2.693
2.694
2.669
2.723
2.768
2.747
2.798
2.762
2.969
0.69%
(0.08%)
74
11.90
Revenue growth%
32.83
34.93
36.70
36.01
37.28
34.39
33.13
33.64
32.54
32.61
2.93
33.13
34.01
32
10.83
Gross margin%
21.51
24.22
21.67
23.46
23.32
22.07
20.83
21.83
19.89
17.79
25.53
20.83
21.75
53
14.23
Operating margin%
16.66
17.02
15.73
13.28
10.87
11.34
12.70
14.93
15.49
12.63
20.89
12.70
14.11
63
5.91
Net margin%
8.02
7.50
10.15
8.78
10.28
7.46
9.96
11.16
9.97
9.63
12.76
9.96
9.79
47
28.37
P/E ratio (avg)x
20.48
17.83
16.26
14.35
14.57
13.64
12.47
12.23
11.90
11.71
6.272
12.23
13.99
29
11.33
EV/EBITx
16.06
15.96
16.76
16.99
18.43
16.95
16.92
15.61
15.60
16.40
37.58
16.40
16.58
48
26.37
FCF yield (avg)%
7.43
7.74
7.24
7.96
7.09
5.38
8.29
6.57
4.31
5.90
13.22
5.90
7.16
20
21.65
FCF margin%
25.26
27.76
27.47
28.82
27.84
29.56
28.38
29.90
29.71
27.83
19.36
29.56
28.11
65
1.508
FCF / Net incomex
1.871
2.019
2.137
2.155
2.376
2.770
3.139
3.628
3.665
4.206
1.751
3.628
2.573
94
28.76
ROIC%
25.83
28.08
29.26
28.16
27.23
28.36
26.64
26.82
27.69
29.66
8.32
27.69
27.89
27
27.20
Return on equity%
5.64
7.46
10.30
9.33
10.53
12.50
11.50
13.11
15.41
17.76
12.65
13.11
11.02
15
20.65
Return on assets%
29.59
27.49
25.81
28.58
27.80
28.24
28.66
28.39
26.65
27.41
7.48
28.24
28.02
28
5.35
EPS₹
2.76
2.77
3.06
3.16
3.52
3.78
3.71
3.43
3.86
3.53
5.60
0.04%
3.69%
—
2.38
EPS growth%
0.40
1.61
4.33
2.69
0.40
0.40
2.25
4.06
6.36
4.65
20.37
4.06
2.47
94
7.62
Bookvalue per sh₹
13.18
12.34
13.65
12.15
11.93
13.04
13.93
14.60
13.74
13.00
15.43
1.74%
0.09%
—
12.14
FCF per share₹
14.83
16.49
18.35
18.95
21.12
22.84
25.66
23.57
25.23
28.54
13.51
6.21%
8.08%
—
15.56
Dividend per sh₹
13.62
14.23
15.20
15.72
14.76
15.85
17.14
15.69
15.69
15.94
13.83
1.55%
1.93%
—
22.11
Div yield (avg)%
6.32
6.09
8.17
8.82
10.91
10.40
9.84
12.22
11.64
9.83
19.84
10.40
9.83
75
28.27
Payout ratio%
6.55
3.87
3.77
2.69
4.11
6.57
7.42
7.32
8.32
7.68
6.26
7.42
6.56
57
39.39
Shares (diluted)M
57.03
66.23
64.03
65.81
73.32
75.20
86.84
84.29
83.34
87.90
40.30
3.69%
5.70%
92
6.43
Buyback yield%
17.17
15.48
14.00
16.62
18.00
15.15
12.80
14.73
17.53
16.99
15.85
15.15
16.05
70
0.105
D/E ratiox
0.293
0.324
0.348
0.388
0.352
0.343
0.355
0.365
0.378
0.367
0.952
0.365
0.354
86
2.839
Enterprise value₹B
3.782
4.519
5.310
5.310
6.216
6.559
6.544
7.624
8.802
8.768
0.971
7.12%
9.15%
19
3.122
LT debt₹B
1.517
1.341
1.167
1.085
0.972
0.872
0.768
0.805
0.717
0.638
1.765
(8.08%)
(9.38%)
51
Revenue
₹2.762B
(0.08%)
1.00×
Cost of revenue
₹1.864B
(0.08%)
1.00×
Operating expenses
₹356.5M
0.67%
1.08×
Goodwill & intangibles
18.68%
Property and equipment
18.49%
Spread over hurdle
(2.04%)