8.941
Revenue₹B
4.616
4.939
5.295
5.735
6.034
6.296
6.622
7.170
7.621
8.061
9.812
5.96%
6.39%
20
28.09
Revenue growth%
13.25
15.61
17.25
18.83
21.32
20.13
17.21
16.34
16.46
15.21
8.12
16.46
16.84
88
23.05
Gross margin%
20.30
17.70
19.49
20.36
22.94
21.39
22.86
21.29
18.33
20.46
5.60
21.29
20.41
57
24.43
Operating margin%
0.40
0.40
0.40
2.51
2.36
5.17
2.28
4.06
3.35
5.85
5.32
4.06
2.43
40
16.35
Net margin%
18.41
16.80
17.99
20.11
22.57
20.23
22.07
22.99
25.22
27.85
27.51
22.99
21.15
93
7.653
P/E ratio (avg)x
17.43
17.95
18.53
21.88
25.49
29.61
34.97
36.99
40.07
45.24
27.78
36.99
27.55
76
11.67
EV/EBITx
6.513
7.289
6.899
6.107
5.930
5.912
6.588
5.976
5.882
5.571
24.47
5.912
6.041
72
5.26
FCF yield (avg)%
0.40
0.43
0.40
1.20
2.72
0.40
0.40
1.76
1.04
0.40
28.70
0.40
0.42
62
27.16
FCF margin%
18.56
17.04
19.82
17.50
20.08
18.73
16.21
18.88
15.99
13.45
2.31
16.21
18.03
68
0.868
FCF / Net incomex
0.850
0.937
0.982
1.073
1.219
1.458
1.672
1.743
1.895
2.265
1.353
1.743
1.338
19
19.36
ROIC%
27.27
30.16
31.25
29.86
28.23
29.83
30.07
31.23
31.87
34.56
5.08
31.23
30.12
58
11.97
Return on equity%
18.94
19.03
21.92
19.25
16.77
19.15
16.87
18.17
15.40
13.11
23.22
16.87
18.55
92
10.56
Return on assets%
30.05
32.62
31.50
33.99
33.81
32.03
29.59
29.76
27.17
24.63
13.56
29.59
30.78
64
36.41
EPS₹
48.86
51.94
52.53
44.57
38.46
39.19
37.95
38.67
37.52
37.01
37.76
(0.77%)
(3.06%)
—
25.19
EPS growth%
10.10
8.95
10.93
9.59
7.76
5.87
6.19
4.44
2.07
2.80
28.91
4.44
6.97
75
87.18
Bookvalue per sh₹
51.96
53.60
49.51
50.42
45.09
45.74
41.36
44.27
39.74
35.48
56.32
(4.68%)
(4.78%)
—
50.62
FCF per share₹
13.93
13.93
12.70
11.64
12.95
14.07
12.63
13.38
11.82
10.78
52.07
(3.59%)
(1.74%)
—
52.39
Dividend per sh₹
41.15
42.94
41.09
42.75
43.84
46.84
45.54
48.17
46.45
50.57
14.76
2.90%
2.18%
—
18.66
Div yield (avg)%
10.09
10.73
12.41
11.66
12.89
14.92
14.04
14.16
14.64
16.26
20.42
14.64
13.47
14
16.40
Payout ratio%
23.70
26.40
26.48
27.08
26.62
25.30
24.44
25.54
26.81
26.29
18.38
25.54
26.35
36
65.48
Shares (diluted)M
47.44
46.48
41.07
43.13
39.73
35.66
36.96
38.74
38.16
39.82
65.88
0.05%
(2.43%)
60
20.62
Buyback yield%
5.41
6.97
9.46
11.30
8.56
5.67
4.06
1.38
3.24
1.97
25.40
3.24
5.54
91
0.621
D/E ratiox
1.077
1.055
1.176
1.103
1.165
1.141
1.275
1.401
1.300
1.333
0.782
1.300
1.171
90
8.038
Enterprise value₹B
11.83
11.74
11.32
11.18
11.37
12.56
13.73
13.07
13.07
12.97
4.033
2.66%
1.36%
74
5.569
LT debt₹B
7.640
7.708
8.258
9.593
11.38
13.85
16.23
18.23
19.04
23.00
0.484
15.11%
11.50%
36
Revenue
₹8.061B
6.39%
1.00×
Cost of revenue
₹5.277B
6.44%
1.00×
Operating expenses
₹1.550B
6.49%
1.01×
Goodwill & intangibles
18.82%
Property and equipment
18.06%
Spread over hurdle
14.53%