6.319
Revenue₹B
3.835
4.106
4.354
4.624
4.807
5.137
5.391
5.625
6.020
6.343
6.643
5.70%
5.63%
43
12.06
Revenue growth%
22.58
20.74
23.69
20.92
20.52
17.61
15.27
12.45
10.52
10.98
19.74
12.45
19.07
63
9.35
Gross margin%
19.33
17.17
16.27
15.25
14.55
13.62
11.69
13.16
14.85
17.37
7.92
13.62
15.05
72
14.62
Operating margin%
21.95
24.52
22.46
22.17
23.98
26.49
24.89
26.61
26.90
25.28
12.67
26.49
24.71
15
10.64
Net margin%
26.85
28.51
30.04
27.47
28.12
28.99
26.14
23.49
26.42
27.52
26.03
26.42
27.50
54
18.24
P/E ratio (avg)x
16.27
18.12
18.22
18.25
20.24
21.11
21.90
20.70
23.30
24.52
12.63
21.90
20.47
84
12.69
EV/EBITx
35.17
38.22
38.13
39.57
35.73
38.29
34.27
34.94
30.93
34.33
8.630
34.33
35.45
52
12.44
FCF yield (avg)%
16.37
15.43
16.92
17.02
17.47
18.43
20.93
19.51
19.49
17.07
15.59
19.49
17.27
42
19.09
FCF margin%
24.43
21.68
19.13
19.21
21.72
22.98
21.00
23.78
21.86
23.78
11.26
22.98
21.79
30
1.410
FCF / Net incomex
0.367
0.365
0.330
0.314
0.340
0.296
0.308
0.297
0.265
0.251
0.209
0.296
0.311
37
26.31
ROIC%
26.33
24.43
22.11
21.25
21.26
21.14
22.17
20.74
21.21
21.00
19.54
21.14
21.25
90
15.90
Return on equity%
11.05
11.82
12.73
12.27
10.16
13.02
11.12
13.19
13.28
10.39
8.94
13.02
12.04
59
16.42
Return on assets%
30.37
31.33
28.58
27.68
28.99
26.62
23.66
25.01
22.56
24.94
8.33
24.94
27.15
70
45.23
EPS₹
54.65
56.40
58.96
64.36
62.87
64.13
61.04
61.90
60.18
64.08
47.38
0.38%
3.16%
—
3.42
EPS growth%
18.86
20.97
23.76
21.31
23.58
21.64
22.35
20.03
18.37
17.45
11.07
20.03
21.14
59
83.99
Bookvalue per sh₹
107.44
117.39
128.21
130.57
142.99
155.61
140.57
142.60
146.91
157.28
27.84
1.92%
5.08%
—
99.81
FCF per share₹
50.58
56.90
59.97
63.98
70.14
70.39
76.93
73.12
77.34
90.78
55.32
5.29%
6.44%
—
119.10
Dividend per sh₹
23.93
26.91
29.09
26.90
31.15
34.39
39.20
38.40
44.22
50.93
108.13
10.33%
8.46%
—
11.47
Div yield (avg)%
26.21
29.07
30.88
32.24
29.69
27.42
24.57
25.67
22.85
23.04
23.88
24.57
26.81
13
6.24
Payout ratio%
27.10
29.86
30.17
27.54
26.59
25.69
27.76
30.19
28.89
26.45
13.93
27.76
27.65
13
51.29
Shares (diluted)M
35.13
33.26
32.56
34.53
33.18
34.72
32.70
29.63
26.53
23.79
50.77
(6.44%)
(4.87%)
73
16.23
Buyback yield%
22.80
24.76
26.55
28.21
29.44
31.22
29.68
31.32
28.91
29.76
23.65
29.76
29.18
61
0.267
D/E ratiox
0.924
1.005
1.000
0.972
1.056
1.066
1.092
1.172
1.150
1.222
0.524
1.150
1.061
84
4.549
Enterprise value₹B
7.155
8.013
7.946
9.275
10.57
12.53
12.66
13.63
14.00
13.71
4.788
5.35%
6.69%
75
3.124
LT debt₹B
5.225
5.634
6.198
6.217
7.210
7.650
7.704
8.855
9.693
10.36
5.990
7.53%
7.89%
74
Revenue
₹6.343B
5.63%
1.00×
Cost of revenue
₹4.440B
5.63%
1.00×
Operating expenses
₹1.362B
5.36%
0.97×
Property and equipment
17.13%
Spread over hurdle
(5.75%)