2.048
Revenue₹B
3.517
3.682
3.972
4.266
4.479
4.842
5.073
5.394
5.652
5.926
2.180
5.76%
6.27%
85
15.71
Revenue growth%
7.93
5.34
6.61
8.07
10.07
12.85
15.82
15.26
17.91
18.51
29.17
15.82
11.46
8
13.96
Gross margin%
6.22
4.03
6.66
7.14
5.62
8.25
10.56
13.18
14.40
15.64
29.73
13.18
7.70
35
20.23
Operating margin%
23.18
22.85
23.71
22.19
22.94
22.26
19.82
17.24
18.85
20.98
18.26
19.82
22.22
48
29.20
Net margin%
6.17
9.12
7.54
10.18
11.44
12.52
15.24
16.77
16.17
17.55
17.77
16.17
11.98
34
25.45
P/E ratio (avg)x
12.92
15.04
17.42
17.32
16.83
18.45
21.32
21.64
24.40
26.89
34.03
21.64
17.94
71
30.14
EV/EBITx
41.50
43.63
50.28
53.52
58.74
57.05
55.84
55.98
55.89
54.68
31.54
55.89
55.26
84
24.95
FCF yield (avg)%
7.98
7.14
8.89
7.91
5.70
6.95
5.22
6.06
7.01
6.62
24.03
6.62
6.98
35
4.20
FCF margin%
22.64
24.03
21.11
21.76
23.56
24.32
24.16
21.88
22.92
22.41
2.54
22.92
22.78
92
0.746
FCF / Net incomex
1.270
1.433
1.400
1.611
1.610
1.584
1.671
1.743
1.819
1.783
1.171
1.743
1.611
39
17.60
ROIC%
4.11
2.88
2.94
2.61
4.25
5.52
3.60
3.92
1.53
2.75
5.72
3.60
3.27
59
6.79
Return on equity%
23.96
25.56
27.62
27.13
26.75
25.78
24.77
26.57
26.40
23.49
27.42
25.78
26.09
75
4.40
Return on assets%
8.98
7.73
6.25
7.63
10.06
9.68
8.94
11.71
12.27
13.07
3.23
11.71
9.33
23
193.68
EPS₹
63.39
57.11
56.38
50.40
48.36
54.21
55.80
52.00
54.36
58.14
203.96
3.75%
(2.04%)
—
12.96
EPS growth%
16.98
18.51
20.54
18.46
20.50
18.62
21.23
18.58
18.99
20.55
11.43
18.99
18.80
80
124.15
Bookvalue per sh₹
153.65
171.19
154.20
157.54
141.60
133.73
140.16
148.18
164.65
147.58
58.65
0.83%
(0.09%)
—
166.65
FCF per share₹
255.00
265.26
265.73
263.02
281.29
279.79
319.61
371.15
393.45
463.86
173.49
10.52%
6.11%
—
175.16
Dividend per sh₹
147.17
134.16
113.34
120.34
113.06
105.46
103.30
100.74
88.96
95.42
160.07
(3.34%)
(3.58%)
—
23.41
Div yield (avg)%
15.52
16.12
17.71
19.21
21.58
22.61
25.34
25.86
28.66
26.90
15.47
25.86
22.10
61
18.19
Payout ratio%
9.17
11.72
10.52
11.68
10.89
10.97
13.85
13.46
14.48
16.15
26.74
13.85
11.70
86
15.53
Shares (diluted)M
14.91
14.62
16.26
17.21
18.58
21.73
23.60
27.45
30.91
29.71
14.76
9.84%
7.55%
63
29.39
Buyback yield%
16.62
14.06
11.54
13.75
15.97
13.63
16.52
19.14
21.73
20.79
26.30
19.14
16.24
70
1.070
D/E ratiox
0.807
0.858
0.879
0.803
0.835
0.941
0.926
0.885
0.889
0.901
1.798
0.901
0.882
73
2.634
Enterprise value₹B
3.120
2.831
3.223
3.591
3.840
3.907
3.708
3.962
4.539
4.642
0.783
3.87%
4.53%
46
3.873
LT debt₹B
8.274
8.983
9.958
10.40
10.80
10.72
10.87
10.53
12.28
12.72
4.094
3.33%
5.87%
12
Revenue
₹5.926B
6.27%
1.00×
Cost of revenue
₹3.940B
6.04%
0.98×
Operating expenses
₹738.8M
6.58%
1.03×
Property and equipment
13.34%
Spread over hurdle
(8.19%)