3.351
Revenue₹B
4.148
4.282
4.388
4.503
4.677
4.790
4.969
5.040
5.088
5.127
3.480
1.85%
2.41%
48
16.29
Revenue growth%
16.28
17.31
19.35
20.10
19.70
17.30
18.14
18.23
20.96
21.94
4.24
18.23
18.79
36
10.22
Gross margin%
22.79
21.85
20.36
20.41
22.60
22.93
22.86
23.09
22.22
19.82
27.45
22.86
22.41
6
20.01
Operating margin%
9.46
6.59
8.50
10.64
9.30
11.46
11.32
13.12
16.09
14.08
2.01
13.12
10.98
24
16.32
Net margin%
14.04
15.93
16.43
19.04
17.88
20.16
17.17
14.62
15.09
15.73
3.30
15.73
16.18
49
32.57
P/E ratio (avg)x
26.14
22.63
20.66
21.83
19.50
20.18
17.41
15.03
15.82
16.07
27.76
16.07
19.84
31
33.86
EV/EBITx
17.11
15.81
14.97
13.14
11.84
12.59
13.59
13.26
12.66
13.47
30.18
13.26
13.36
30
15.95
FCF yield (avg)%
9.04
11.35
12.03
12.84
12.89
13.87
12.33
12.75
10.54
13.24
17.54
12.75
12.54
25
3.94
FCF margin%
0.69
3.15
0.69
0.40
0.60
2.92
3.57
5.94
7.88
10.80
10.55
5.94
3.03
33
0.543
FCF / Net incomex
0.413
0.385
0.357
0.336
0.334
0.345
0.387
0.373
0.337
0.349
0.267
0.349
0.353
84
26.43
ROIC%
4.80
4.03
5.34
4.37
5.46
6.15
5.46
7.93
9.27
12.20
21.06
7.93
5.46
77
9.37
Return on equity%
22.65
20.56
23.32
26.03
28.43
30.83
30.68
28.23
26.14
26.17
3.08
28.23
26.15
72
2.56
Return on assets%
13.37
12.96
14.68
17.67
15.10
15.87
15.87
16.06
18.79
17.33
15.01
16.06
15.87
9
15.84
EPS₹
62.53
60.39
67.32
76.44
86.34
90.13
102.39
112.54
128.64
145.57
16.56
11.01%
9.26%
—
22.50
EPS growth%
12.18
14.92
17.74
20.71
18.70
19.66
19.02
17.27
19.05
19.98
14.37
19.05
18.86
12
40.17
Bookvalue per sh₹
97.20
101.43
106.93
107.52
112.09
132.97
136.97
154.02
178.37
189.68
83.85
11.09%
7.89%
—
76.80
FCF per share₹
44.68
43.84
43.73
51.90
55.69
58.87
67.52
73.84
87.83
97.42
64.23
11.83%
8.21%
—
78.60
Dividend per sh₹
29.55
27.71
28.24
29.71
30.16
34.56
35.59
33.36
33.48
34.53
43.63
2.74%
0.90%
—
13.75
Div yield (avg)%
25.77
27.83
30.22
30.35
28.11
29.08
26.74
26.42
26.78
28.55
24.32
26.78
27.97
67
24.98
Payout ratio%
12.16
9.88
8.16
9.62
7.42
8.52
5.89
5.92
6.33
6.49
9.64
6.33
7.79
64
64.01
Shares (diluted)M
31.68
30.56
28.88
25.35
24.72
26.07
26.98
24.02
22.12
23.87
64.21
(0.69%)
(3.40%)
70
21.25
Buyback yield%
12.46
13.36
11.01
12.90
15.83
14.18
14.12
16.30
16.06
13.33
28.09
14.18
13.74
14
1.783
D/E ratiox
1.343
1.322
1.428
1.478
1.599
1.731
1.688
1.533
1.382
1.362
0.634
1.533
1.453
9
2.616
Enterprise value₹B
0.637
0.655
0.737
0.758
0.715
0.778
0.711
0.780
0.767
0.846
6.342
3.44%
2.77%
91
1.135
LT debt₹B
5.099
5.859
7.121
8.269
9.353
10.04
12.20
12.60
13.37
15.59
4.083
10.75%
12.60%
36
Revenue
₹5.127B
2.41%
1.00×
Cost of revenue
₹3.521B
2.36%
0.99×
Operating expenses
₹1.195B
2.64%
1.02×
Property and equipment
21.24%
Goodwill & intangibles
19.12%
Spread over hurdle
(5.76%)