1.371
Revenue₹B
1.419
1.537
1.686
1.819
2.007
2.142
2.270
2.487
2.681
2.859
1.472
7.34%
8.02%
38
16.16
Revenue growth%
22.71
20.65
23.30
21.07
18.22
19.37
21.76
21.70
21.82
24.37
12.51
21.76
21.73
26
20.75
Gross margin%
14.69
13.24
10.40
10.09
9.65
11.06
9.17
6.24
6.92
5.68
12.71
6.92
9.87
83
9.73
Operating margin%
14.17
15.26
14.35
12.98
15.02
14.01
11.70
13.50
11.50
10.77
27.88
11.70
13.76
94
29.52
Net margin%
25.19
26.50
28.06
30.10
28.92
30.40
33.03
31.22
32.85
35.12
10.58
32.85
30.25
48
31.93
P/E ratio (avg)x
29.27
33.24
38.70
41.88
48.71
56.15
63.55
68.12
64.72
73.70
29.85
64.72
52.43
92
25.16
EV/EBITx
31.25
27.74
27.25
29.38
26.12
23.90
25.27
21.90
22.93
19.88
20.97
22.93
25.69
24
25.17
FCF yield (avg)%
12.61
13.52
16.21
17.11
18.38
17.25
14.45
14.30
11.78
12.88
4.48
14.30
14.37
28
2.39
FCF margin%
14.82
16.30
14.86
14.22
12.94
10.40
11.59
14.22
11.38
14.19
20.99
11.59
14.21
59
1.402
FCF / Net incomex
0.661
0.719
0.704
0.642
0.607
0.561
0.520
0.498
0.490
0.464
1.580
0.498
0.584
36
8.26
ROIC%
31.87
31.13
32.41
34.97
35.65
36.20
38.88
39.46
36.80
39.18
18.24
38.88
35.92
43
7.16
Return on equity%
26.42
26.69
24.32
27.14
26.13
23.84
21.77
22.22
20.98
22.91
6.02
22.22
24.08
41
4.75
Return on assets%
0.40
1.50
0.40
0.40
3.14
0.57
0.40
0.49
2.52
1.35
29.65
0.57
0.53
60
5.11
EPS₹
7.16
7.35
8.07
8.24
7.76
7.38
8.34
9.04
8.44
9.49
5.57
4.10%
3.39%
—
15.73
EPS growth%
15.57
13.81
13.66
15.82
17.24
20.01
21.44
21.44
19.28
19.74
3.54
20.01
18.26
40
6.78
Bookvalue per sh₹
3.53
3.19
3.19
3.24
3.16
3.38
3.15
2.85
2.59
2.32
5.40
(5.94%)
(4.67%)
—
4.78
FCF per share₹
3.22
3.09
2.90
2.72
2.77
2.79
2.63
2.88
2.74
2.56
17.00
(1.58%)
(2.99%)
—
4.61
Dividend per sh₹
9.56
8.76
8.01
8.85
9.09
10.17
11.07
12.13
13.72
12.77
13.56
7.03%
3.03%
—
24.34
Div yield (avg)%
13.73
13.61
13.04
14.26
14.56
11.59
9.53
8.15
8.09
5.88
26.95
8.15
12.31
11
14.58
Payout ratio%
30.32
30.62
33.24
31.09
30.83
32.24
34.79
34.80
37.48
34.86
4.05
34.80
32.74
25
82.94
Shares (diluted)M
112.1
113.3
122.6
135.3
137.3
130.2
139.9
130.8
128.9
124.6
81.44
(1.93%)
0.90%
16
27.92
Buyback yield%
9.72
9.57
7.34
4.80
3.14
1.35
1.27
4.08
4.98
2.39
17.98
2.39
4.44
81
0.675
D/E ratiox
0.820
0.982
1.071
1.063
1.279
1.537
1.668
1.688
1.931
2.069
0.812
1.688
1.408
88
1.082
Enterprise value₹B
2.328
2.232
2.214
2.142
2.322
2.312
2.568
2.866
2.655
2.963
0.799
5.00%
3.50%
73
2.505
LT debt₹B
1.044
0.953
0.983
1.066
1.135
1.054
1.008
0.889
0.838
0.846
1.792
(5.70%)
(2.64%)
58
Revenue
₹2.859B
8.02%
1.00×
Cost of revenue
₹1.464B
8.36%
1.03×
Operating expenses
₹495.9M
7.99%
1.00×
Cash and investments
24.65%
Property and equipment
14.70%
Spread over hurdle
15.91%