5.702
Revenue₹B
11.08
11.74
12.84
13.80
14.47
15.67
16.73
17.92
19.51
21.36
6.048
8.10%
7.34%
89
12.02
Revenue growth%
22.76
24.52
23.95
23.77
26.61
29.47
30.16
27.86
26.94
28.46
3.80
28.46
26.77
20
2.52
Gross margin%
6.74
7.34
8.90
10.83
12.85
15.13
15.70
16.35
14.01
16.88
4.63
15.70
13.43
65
15.78
Operating margin%
15.20
12.68
11.43
12.79
11.29
12.27
11.58
9.85
11.90
12.59
28.53
11.90
12.09
15
10.45
Net margin%
24.48
22.54
21.95
24.49
23.94
26.90
26.46
24.51
24.72
26.27
15.43
26.27
24.50
51
15.33
P/E ratio (avg)x
6.152
5.988
5.782
5.238
4.895
4.636
4.789
4.627
4.573
4.681
15.36
4.636
4.842
20
25.71
EV/EBITx
18.51
20.17
22.70
24.28
28.84
34.21
35.74
38.22
38.95
38.27
17.53
38.22
31.52
31
6.40
FCF yield (avg)%
4.60
5.75
5.88
8.17
10.88
12.11
15.09
17.71
19.82
18.25
21.77
17.71
11.50
91
8.57
FCF margin%
16.86
19.45
21.71
21.40
24.27
24.96
25.61
25.88
23.95
24.82
5.42
24.96
24.11
72
1.351
FCF / Net incomex
1.471
1.429
1.571
1.740
1.910
2.224
2.113
2.161
2.041
1.973
1.536
2.113
1.941
37
21.29
ROIC%
11.74
14.57
16.62
14.10
13.99
13.69
16.39
13.47
12.08
11.32
13.03
13.47
13.84
64
29.19
Return on equity%
11.17
8.55
11.55
11.16
10.37
11.10
9.96
9.41
10.82
11.27
5.75
10.82
10.96
71
3.64
Return on assets%
9.89
10.30
12.89
10.02
12.65
11.82
13.09
14.74
15.66
15.50
7.26
14.74
12.77
91
17.97
EPS₹
80.07
89.00
88.66
96.53
88.39
97.20
86.95
80.43
85.21
82.52
18.54
(1.36%)
1.26%
—
9.87
EPS growth%
29.01
29.23
30.66
30.09
29.24
28.45
26.30
29.19
31.26
29.98
25.90
29.19
29.24
14
62.23
Bookvalue per sh₹
140.44
150.64
180.04
204.22
204.15
224.07
248.76
270.02
323.77
359.59
16.91
11.99%
9.75%
—
19.91
FCF per share₹
55.34
49.98
46.75
44.03
43.72
41.06
45.58
42.66
44.13
44.12
21.18
0.18%
(1.93%)
—
28.19
Dividend per sh₹
34.46
39.47
37.38
40.14
38.41
43.36
40.77
39.44
37.81
40.96
20.24
1.29%
2.74%
—
4.18
Div yield (avg)%
9.91
7.53
7.75
5.21
6.43
7.08
8.25
9.63
12.22
13.35
16.60
9.63
8.00
79
12.83
Payout ratio%
26.09
26.12
25.87
22.90
22.98
23.38
21.29
19.75
20.58
19.25
11.31
20.58
22.94
46
183.9
Shares (diluted)M
197.4
184.3
189.5
218.1
205.7
234.8
223.3
235.0
222.9
259.8
182.4
4.78%
3.04%
20
25.42
Buyback yield%
26.29
27.19
30.10
29.06
26.20
25.27
23.64
24.00
25.69
24.14
15.01
24.14
25.95
8
0.918
D/E ratiox
2.110
2.167
2.083
2.210
2.262
2.544
2.503
2.746
2.980
3.335
0.567
2.746
2.383
37
13.14
Enterprise value₹B
7.063
7.588
7.480
8.035
7.849
7.120
6.489
6.118
6.047
6.548
21.37
(3.56%)
(0.50%)
70
2.037
LT debt₹B
24.23
24.39
23.75
21.13
22.70
20.79
18.43
16.27
17.32
15.35
12.68
(7.52%)
(4.16%)
17
Revenue
₹21.36B
7.34%
1.00×
Cost of revenue
₹11.07B
7.54%
1.02×
Operating expenses
₹3.290B
6.51%
0.93×
Property and equipment
14.93%
Spread over hurdle
(3.62%)