0.583
Revenue₹B
0.924
0.974
1.059
1.149
1.251
1.317
1.420
1.525
1.631
0.624
0.614
7.24%
7.02%
88
21.39
Revenue growth%
3.47
5.73
4.27
3.62
3.32
2.27
0.61
0.40
0.40
21.09
9.78
0.61
3.40
89
26.67
Gross margin%
28.21
29.58
30.23
31.43
31.25
29.01
31.00
28.65
28.17
10.86
7.44
29.01
29.30
95
5.48
Operating margin%
13.64
14.11
13.62
15.34
14.58
16.05
18.10
17.13
15.42
23.95
5.01
16.05
14.96
62
8.83
Net margin%
11.46
11.34
14.09
14.07
15.79
18.32
18.63
18.58
18.90
13.42
13.98
18.58
14.94
68
33.16
P/E ratio (avg)x
30.31
33.92
35.41
37.98
40.62
42.41
47.48
50.68
53.58
32.28
30.97
47.48
39.30
80
22.12
EV/EBITx
9.204
10.76
12.43
13.40
13.60
13.19
14.65
16.38
17.12
18.05
16.18
14.65
13.29
73
10.29
FCF yield (avg)%
14.15
13.51
13.44
16.33
18.37
16.19
16.07
17.21
19.78
10.81
25.94
17.21
16.26
31
21.44
FCF margin%
29.23
27.18
28.83
29.16
27.96
30.57
29.97
29.23
27.91
29.25
26.65
29.23
29.19
26
1.159
FCF / Net incomex
0.987
0.950
0.945
0.964
1.034
1.191
1.295
1.263
1.488
0.473
0.678
1.263
1.019
57
29.45
ROIC%
4.97
4.73
3.14
5.56
7.54
7.99
7.57
4.96
7.59
27.24
16.59
7.57
6.05
69
4.82
Return on equity%
26.17
25.13
25.17
23.71
25.26
26.08
27.17
29.69
32.23
27.88
15.24
27.17
26.13
69
5.08
Return on assets%
18.76
21.52
24.21
25.17
23.10
22.85
23.48
22.32
21.93
20.57
7.80
22.85
22.58
35
4.56
EPS₹
2.96
3.24
2.90
3.20
2.76
2.73
2.55
2.79
2.76
4.73
5.35
(2.93%)
(1.83%)
—
11.41
EPS growth%
21.17
21.84
23.36
22.76
21.70
22.72
22.44
24.08
23.43
4.15
21.07
22.72
22.74
42
3.02
Bookvalue per sh₹
7.96
8.60
7.87
7.39
8.21
8.23
7.36
8.07
7.81
4.22
2.46
1.09%
(0.12%)
—
1.44
FCF per share₹
2.02
1.83
1.60
1.59
1.53
1.55
1.53
1.43
1.37
6.91
5.67
(2.98%)
(4.34%)
—
4.25
Dividend per sh₹
4.55
5.26
5.68
5.80
6.18
6.45
6.43
6.92
6.73
6.95
6.59
3.04%
6.69%
—
19.34
Div yield (avg)%
20.58
18.51
16.30
19.10
20.79
21.39
21.17
19.05
21.39
24.06
17.22
21.17
19.84
19
3.31
Payout ratio%
15.71
13.81
16.36
19.33
18.78
21.74
24.25
23.02
23.40
28.98
20.82
23.02
19.06
6
259.7
Shares (diluted)M
230.2
211.8
184.2
188.4
183.2
197.9
201.9
193.8
180.4
254.8
258.4
(0.87%)
(4.91%)
13
16.67
Buyback yield%
14.52
15.49
17.93
15.47
13.73
15.97
16.46
16.87
19.52
29.88
11.28
16.46
16.00
43
0.228
D/E ratiox
0.755
0.759
0.872
0.896
0.844
0.833
0.888
0.891
0.909
0.854
0.511
0.888
0.858
7
2.074
Enterprise value₹B
2.549
2.791
2.501
2.578
2.341
2.196
1.973
2.099
2.031
1.224
0.455
(4.66%)
(2.48%)
22
1.856
LT debt₹B
2.801
2.775
2.641
2.436
2.277
2.478
2.706
2.949
2.847
1.650
0.644
3.17%
(0.29%)
86
Revenue
₹1.631B
7.02%
1.00×
Cost of revenue
₹1.050B
7.07%
1.00×
Operating expenses
₹317.4M
7.79%
1.07×
Property and equipment
15.54%
Spread over hurdle
(9.37%)