2.886
Revenue₹B
2.661
2.863
2.957
3.060
3.261
3.369
3.521
3.631
3.887
4.049
3.015
4.42%
4.61%
72
15.58
Revenue growth%
15.00
15.05
12.61
10.53
9.32
7.81
5.98
6.94
6.23
3.88
14.12
6.23
8.56
86
16.97
Gross margin%
1.72
0.40
0.40
0.40
1.94
3.27
4.37
4.19
2.42
3.57
24.79
3.57
2.18
43
8.47
Operating margin%
9.95
11.06
11.27
9.56
12.13
9.64
8.78
6.36
8.53
7.19
3.03
8.53
9.60
64
21.66
Net margin%
11.42
11.31
10.86
8.71
8.50
7.92
10.67
11.18
9.90
12.44
13.67
10.67
10.77
22
16.08
P/E ratio (avg)x
25.09
26.27
26.85
26.46
31.32
37.35
39.34
43.95
43.59
46.57
31.85
43.59
34.33
8
9.383
EV/EBITx
19.63
22.21
22.25
26.63
26.61
27.49
32.69
32.97
39.44
45.65
27.16
32.97
27.06
72
20.53
FCF yield (avg)%
13.00
10.26
8.03
6.49
4.76
3.11
1.64
1.27
1.23
0.40
5.59
1.27
3.93
10
13.05
FCF margin%
16.19
18.98
20.37
19.70
17.06
18.34
18.16
17.86
15.76
18.64
2.82
18.16
18.25
25
0.318
FCF / Net incomex
2.078
2.118
2.576
2.851
3.460
4.117
4.086
4.705
5.490
6.340
0.754
4.705
3.773
44
16.51
ROIC%
26.64
27.87
26.39
28.62
27.68
28.93
28.38
29.56
29.29
31.67
11.75
29.29
28.50
26
11.44
Return on equity%
13.47
13.21
13.88
13.10
12.56
9.60
11.61
12.21
10.00
8.03
2.77
10.00
12.38
81
10.02
Return on assets%
14.97
14.56
12.28
10.45
12.07
12.04
9.47
11.61
9.39
7.33
4.45
9.47
11.83
91
19.54
EPS₹
9.51
10.29
10.40
9.94
8.86
7.81
7.00
6.18
5.80
5.76
20.21
(8.26%)
(6.44%)
—
8.33
EPS growth%
25.09
23.10
20.47
17.55
20.46
18.55
16.21
14.55
14.00
16.92
6.95
16.21
18.05
44
14.42
Bookvalue per sh₹
43.90
44.94
48.46
42.60
37.04
36.80
38.99
41.44
43.88
47.25
26.07
4.99%
1.44%
—
24.37
FCF per share₹
22.33
20.21
20.14
20.33
21.28
21.98
22.80
21.81
22.97
25.45
40.07
3.64%
0.37%
—
8.01
Dividend per sh₹
47.66
51.25
52.41
48.31
45.84
48.92
49.53
46.78
43.39
41.54
26.71
(1.95%)
(0.13%)
—
23.21
Div yield (avg)%
5.54
2.97
2.02
0.40
0.93
0.40
2.58
5.15
6.88
5.64
25.28
5.15
2.78
14
20.81
Payout ratio%
19.54
21.47
20.37
17.89
18.66
21.43
24.07
24.19
24.83
24.64
22.15
24.19
21.45
45
32.74
Shares (diluted)M
42.65
45.69
51.77
54.16
58.84
67.90
76.58
74.20
78.63
81.64
34.29
6.77%
6.60%
11
10.73
Buyback yield%
15.04
13.26
11.46
12.22
13.22
11.69
14.19
16.34
16.96
17.85
5.65
16.34
13.72
42
1.128
D/E ratiox
1.223
1.038
0.940
0.928
0.864
0.831
0.897
0.859
0.804
0.814
0.267
0.831
0.880
89
5.222
Enterprise value₹B
1.950
2.034
2.185
2.410
2.321
2.436
2.866
2.793
3.014
2.911
4.444
4.63%
3.51%
82
2.345
LT debt₹B
4.341
3.897
4.188
4.153
4.172
3.725
3.959
4.215
4.293
4.178
3.693
0.03%
(0.32%)
93
Revenue
₹4.049B
4.61%
1.00×
Cost of revenue
₹2.710B
4.78%
1.02×
Operating expenses
₹881.8M
4.20%
0.96×
Goodwill & intangibles
15.40%
Spread over hurdle
(10.51%)