2.617
Revenue₹B
2.804
2.855
2.904
2.953
3.055
3.130
3.273
3.307
3.356
3.530
2.765
2.93%
2.75%
33
13.02
Revenue growth%
18.29
17.97
18.66
17.81
16.12
16.96
15.76
15.51
17.30
15.80
20.00
15.80
17.13
79
19.27
Gross margin%
8.50
7.98
8.07
6.88
7.57
8.50
7.68
8.38
5.52
8.46
20.32
8.38
8.02
74
10.80
Operating margin%
29.41
29.03
28.12
26.69
28.27
27.11
25.94
27.80
26.67
23.99
18.38
26.67
27.45
6
20.00
Net margin%
33.43
34.10
36.94
39.32
36.86
36.22
36.57
36.78
35.71
35.41
13.02
36.22
36.39
6
11.76
P/E ratio (avg)x
7.882
8.568
9.400
9.249
10.15
8.909
8.622
8.976
9.768
9.464
26.81
8.976
9.113
24
31.78
EV/EBITx
40.57
49.04
50.88
58.99
64.28
77.77
92.71
92.67
112.0
120.3
10.75
92.71
71.03
19
28.06
FCF yield (avg)%
0.40
2.63
2.05
3.88
1.44
0.40
1.94
0.40
3.04
5.32
23.79
1.94
1.99
89
3.44
FCF margin%
24.63
25.49
23.47
21.69
22.88
25.53
25.72
28.05
27.79
25.71
5.80
25.72
25.51
31
0.480
FCF / Net incomex
1.833
2.048
2.350
2.588
2.951
3.512
3.474
3.707
4.438
4.577
1.035
3.707
3.213
82
3.80
ROIC%
17.96
19.14
20.90
22.02
24.36
25.18
26.58
26.09
24.12
23.33
20.88
25.18
23.72
59
27.94
Return on equity%
16.12
13.55
16.44
16.37
17.09
14.26
13.87
14.52
12.33
11.96
17.43
13.87
14.39
30
19.23
Return on assets%
30.96
33.22
32.19
33.76
35.61
37.76
38.23
41.15
43.36
42.88
20.72
41.15
36.69
81
3.80
EPS₹
16.14
16.41
17.64
20.19
20.50
23.01
21.51
23.45
22.08
24.39
3.90
3.54%
5.60%
—
5.59
EPS growth%
34.67
37.47
38.05
35.42
34.24
32.19
33.60
33.21
33.68
31.23
27.03
33.21
33.96
14
4.64
Bookvalue per sh₹
11.54
12.41
11.91
12.54
12.22
13.07
14.47
13.75
15.06
15.64
9.55
5.05%
3.92%
—
10.77
FCF per share₹
4.03
4.63
4.63
4.85
4.96
5.75
6.44
6.79
7.37
7.91
8.82
9.76%
6.71%
—
11.76
Dividend per sh₹
11.12
11.86
11.86
13.41
14.16
15.13
17.45
17.92
18.41
18.59
5.94
5.60%
6.71%
—
2.57
Div yield (avg)%
5.90
5.91
8.85
6.77
3.83
5.15
6.39
6.06
4.87
1.88
27.34
5.15
5.90
20
23.12
Payout ratio%
5.17
3.04
3.93
5.91
6.30
8.97
8.42
6.92
9.22
10.22
25.41
8.97
6.61
74
143.2
Shares (diluted)M
220.1
234.1
260.6
282.4
322.6
324.7
340.8
355.6
357.6
343.4
147.6
1.26%
6.02%
25
15.87
Buyback yield%
14.30
11.74
13.18
13.09
12.85
14.82
16.36
13.94
16.42
17.59
12.04
16.36
14.12
47
0.717
D/E ratiox
0.461
0.539
0.614
0.617
0.669
0.742
0.751
0.751
0.828
0.811
0.434
0.751
0.705
67
2.467
Enterprise value₹B
5.131
6.087
6.054
6.490
6.865
7.111
7.465
8.071
8.556
8.475
1.736
4.30%
5.10%
17
0.596
LT debt₹B
2.464
2.320
2.599
2.521
2.664
2.853
3.242
3.338
3.113
3.199
2.473
3.73%
3.33%
8
Revenue
₹3.530B
2.75%
1.00×
Cost of revenue
₹2.471B
2.79%
1.00×
Operating expenses
₹548.7M
2.93%
1.02×
Property and equipment
17.65%
Spread over hurdle
(6.41%)