4.280
Revenue₹B
4.040
4.277
4.590
4.894
5.077
5.263
5.606
5.958
6.393
6.788
4.493
5.98%
5.84%
26
6.92
Revenue growth%
3.41
3.38
5.74
6.77
4.71
4.70
6.42
8.51
9.77
7.13
20.63
7.13
6.08
29
9.62
Gross margin%
30.26
30.19
27.75
25.95
27.06
25.09
23.48
20.78
23.22
23.18
3.15
23.22
25.52
66
2.81
Operating margin%
11.73
13.56
11.60
12.54
12.87
12.09
13.98
13.81
12.78
15.28
24.46
13.81
12.83
62
5.50
Net margin%
16.76
16.66
15.27
12.98
13.35
15.86
15.78
16.25
19.13
18.20
5.86
16.25
16.05
50
14.69
P/E ratio (avg)x
31.73
34.50
32.88
31.56
33.78
34.53
32.63
30.11
29.26
27.05
20.31
30.11
32.18
60
14.70
EV/EBITx
14.75
14.53
15.95
15.83
18.06
17.85
17.78
20.17
19.80
19.75
20.17
19.75
17.81
67
3.20
FCF yield (avg)%
28.69
27.58
27.05
29.33
26.53
29.51
30.80
30.24
30.79
32.39
17.89
30.79
29.42
65
18.08
FCF margin%
11.29
9.22
7.03
7.40
7.30
6.43
7.97
7.83
7.96
8.99
11.47
7.96
7.90
22
1.078
FCF / Net incomex
0.455
0.450
0.407
0.439
0.461
0.499
0.502
0.478
0.477
0.507
0.899
0.499
0.469
22
12.79
ROIC%
5.49
8.04
8.37
8.06
6.95
8.42
8.32
7.21
5.70
7.38
20.34
7.38
7.71
70
9.61
Return on equity%
22.31
22.65
24.48
27.13
24.54
24.70
27.01
29.47
31.29
31.25
9.70
29.47
25.85
34
26.36
Return on assets%
14.40
15.27
14.32
11.52
11.58
11.10
12.97
13.12
10.17
10.82
20.82
11.10
12.28
92
43.23
EPS₹
50.46
49.67
52.12
46.33
47.87
46.88
43.28
40.27
40.97
44.63
45.10
(1.40%)
(1.20%)
—
13.57
EPS growth%
4.86
5.62
4.18
4.08
6.45
5.07
6.67
5.15
4.08
5.59
17.84
5.15
5.11
30
18.32
Bookvalue per sh₹
48.15
50.18
50.44
47.50
47.71
50.30
53.65
53.05
47.80
46.72
9.60
(0.42%)
(1.07%)
—
36.32
FCF per share₹
24.72
27.51
26.48
28.46
27.77
30.14
35.00
40.05
38.15
36.33
47.34
5.52%
3.53%
—
43.94
Dividend per sh₹
53.55
52.19
56.64
62.05
66.33
61.15
59.11
63.03
68.32
69.82
30.40
1.03%
2.23%
—
12.02
Div yield (avg)%
9.11
10.80
13.45
13.80
16.08
14.25
12.31
13.26
15.29
15.09
4.61
14.25
13.62
51
9.83
Payout ratio%
9.39
12.01
14.22
15.18
17.11
15.29
16.94
18.82
17.06
17.21
20.13
17.06
16.11
33
54.68
Shares (diluted)M
32.08
34.68
30.91
33.31
32.75
34.10
35.55
36.55
36.88
33.68
53.82
0.56%
(0.96%)
74
6.78
Buyback yield%
4.21
5.63
5.11
2.11
0.40
0.40
2.04
4.02
6.69
5.42
13.73
4.02
4.12
86
0.621
D/E ratiox
1.248
1.302
1.419
1.424
1.703
1.830
1.863
2.105
2.347
2.799
1.082
2.105
1.767
95
4.295
Enterprise value₹B
3.161
2.898
2.486
2.144
1.910
1.885
1.828
1.671
1.754
1.566
1.079
(3.90%)
(6.09%)
15
5.341
LT debt₹B
6.216
7.404
8.827
8.655
9.376
10.72
12.47
12.36
13.30
14.75
4.803
9.48%
10.25%
88
Revenue
₹6.788B
5.84%
1.00×
Cost of revenue
₹4.752B
5.84%
1.00×
Operating expenses
₹1.318B
5.07%
0.93×
Property and equipment
16.90%
Cash and investments
14.47%
Spread over hurdle
(8.10%)