14.18
Revenue₹B
11.43
11.63
12.12
12.37
12.75
13.05
13.55
13.76
14.11
14.86
15.77
3.12%
2.83%
59
4.81
Revenue growth%
29.62
30.76
32.84
34.68
35.72
36.04
35.77
35.16
33.74
34.02
5.81
35.16
34.35
81
9.40
Gross margin%
15.63
17.31
18.56
17.65
19.16
21.66
21.72
19.28
20.19
19.03
22.12
20.19
19.10
66
12.49
Operating margin%
28.75
31.66
30.50
30.75
33.67
30.75
33.48
33.74
33.37
32.48
3.89
33.37
32.07
29
16.05
Net margin%
29.80
31.27
31.79
29.04
28.39
29.41
29.57
27.82
27.89
29.08
4.11
29.08
29.24
81
29.23
P/E ratio (avg)x
47.49
47.45
51.59
52.64
62.37
62.00
74.25
79.19
78.44
78.91
19.74
78.44
62.18
82
25.93
EV/EBITx
44.04
43.39
43.50
40.76
38.12
37.70
40.40
42.02
46.40
51.30
37.12
42.02
42.71
10
9.85
FCF yield (avg)%
22.97
20.65
19.68
20.61
21.73
24.43
23.32
21.87
22.14
22.37
4.56
22.37
22.01
91
16.18
FCF margin%
8.88
6.32
6.41
6.68
9.29
11.75
13.87
10.89
9.92
12.20
10.63
11.75
9.61
62
0.341
FCF / Net incomex
0.620
0.671
0.683
0.754
0.713
0.715
0.843
0.818
0.914
0.905
0.916
0.843
0.735
78
26.92
ROIC%
3.70
3.47
2.19
0.40
0.40
0.40
1.49
0.40
0.40
0.40
6.15
0.40
0.40
90
24.00
Return on equity%
15.98
17.15
18.63
18.82
21.13
21.85
19.37
21.49
23.91
25.40
26.82
21.85
20.25
60
24.08
Return on assets%
20.47
17.74
16.81
15.09
12.31
9.93
10.81
9.35
8.10
10.71
16.50
9.93
11.56
10
16.88
EPS₹
22.45
23.07
24.68
23.11
24.51
25.48
28.10
27.01
30.32
31.45
18.79
5.12%
3.46%
—
8.64
EPS growth%
18.31
16.72
14.68
14.94
15.97
18.32
20.28
22.33
24.97
24.04
13.71
22.33
18.32
52
13.62
Bookvalue per sh₹
15.34
15.18
14.97
16.67
17.46
19.53
19.68
21.83
20.47
21.65
21.34
4.40%
3.58%
—
15.55
FCF per share₹
8.61
8.35
8.43
8.07
7.40
7.57
6.97
6.65
6.33
6.39
16.82
(2.87%)
(4.06%)
—
17.31
Dividend per sh₹
10.88
11.06
11.28
12.91
13.25
15.86
19.03
22.14
24.83
25.76
16.37
14.22%
9.96%
—
3.42
Div yield (avg)%
16.95
15.31
12.47
10.73
8.35
8.76
10.47
11.66
10.47
11.39
25.65
10.47
11.06
19
26.15
Payout ratio%
25.54
23.60
23.47
23.97
22.06
21.89
22.57
25.21
23.37
23.99
23.70
23.37
23.53
14
0.553
Shares (diluted)B
0.946
0.983
1.027
1.206
1.429
1.578
1.882
2.090
2.004
1.952
0.553
6.45%
9.24%
17
16.30
Buyback yield%
0.40
0.40
2.25
1.92
0.40
0.40
3.12
3.49
5.73
7.66
25.85
3.49
2.09
84
1.148
D/E ratiox
1.934
1.925
2.030
2.312
2.658
2.516
2.717
2.662
2.654
2.557
1.707
2.654
2.537
71
13.92
Enterprise value₹B
1.965
2.124
2.043
2.168
2.017
1.882
1.764
1.678
1.658
1.728
10.05
(3.04%)
(0.53%)
27
7.820
LT debt₹B
2.583
2.811
2.535
2.757
3.051
3.077
2.799
2.854
2.737
2.887
12.74
(1.10%)
0.40%
70
Revenue
₹14.86B
2.83%
1.00×
Cost of revenue
₹10.40B
2.83%
1.00×
Operating expenses
₹2.463B
3.97%
1.12×
Property and equipment
16.18%
Goodwill & intangibles
13.75%