4.613
Revenue₹B
2.445
2.656
2.800
2.970
3.137
3.307
3.535
3.858
4.138
4.543
4.766
7.68%
7.15%
5
28.10
Revenue growth%
27.13
27.27
29.02
28.07
30.72
27.77
29.90
28.31
31.27
28.64
14.77
28.64
28.47
71
7.59
Gross margin%
10.47
11.46
12.28
11.04
11.20
10.92
12.99
13.04
10.20
9.46
24.34
10.92
11.12
89
13.52
Operating margin%
1.65
0.40
0.40
0.40
1.39
1.97
4.10
6.13
5.22
2.86
26.14
4.10
1.81
55
15.55
Net margin%
7.79
7.78
5.81
7.97
10.47
13.14
15.76
14.93
16.58
17.08
4.91
15.76
11.80
64
25.46
P/E ratio (avg)x
21.55
21.90
21.04
21.59
22.19
22.99
22.28
22.14
24.60
26.65
7.332
22.99
22.17
32
7.682
EV/EBITx
27.40
28.59
32.26
33.46
39.85
45.84
44.96
52.98
54.63
62.20
37.12
52.98
42.41
76
25.33
FCF yield (avg)%
20.55
22.15
20.21
22.73
20.79
20.13
23.02
20.40
21.41
21.22
18.86
21.22
21.00
6
2.40
FCF margin%
10.77
9.06
11.70
12.95
10.13
12.40
10.59
11.66
9.14
10.80
12.51
10.80
10.79
88
0.216
FCF / Net incomex
1.930
2.082
2.288
2.435
2.796
3.125
2.992
2.918
3.412
3.598
1.628
3.125
2.857
10
17.46
ROIC%
19.17
18.28
19.35
16.57
16.10
18.58
20.12
23.00
21.25
18.74
23.25
20.12
18.96
42
23.98
Return on equity%
0.40
0.40
0.84
2.42
0.40
2.75
2.12
2.11
0.72
0.40
13.20
2.11
0.78
37
15.07
Return on assets%
18.59
16.54
14.60
14.30
14.17
11.26
11.29
10.02
8.16
8.84
21.19
10.02
12.73
91
5.93
EPS₹
17.01
18.37
19.29
21.77
21.89
22.05
22.79
21.76
23.50
27.51
6.26
4.68%
5.60%
—
12.63
EPS growth%
8.62
8.05
10.71
12.42
12.94
12.13
10.54
9.45
7.23
9.03
27.15
9.45
9.99
95
9.34
Bookvalue per sh₹
6.45
6.58
6.91
6.16
5.67
5.44
5.76
5.60
5.11
5.28
12.44
(1.39%)
(3.01%)
—
5.69
FCF per share₹
9.20
9.89
9.86
9.06
8.32
7.57
7.95
8.47
8.94
8.58
13.69
0.61%
(0.57%)
—
7.27
Dividend per sh₹
12.35
13.04
12.96
12.78
13.94
13.96
14.53
16.01
16.43
14.85
13.26
1.27%
1.19%
—
12.02
Div yield (avg)%
16.33
19.32
16.33
15.19
17.84
16.24
18.42
20.31
21.96
23.31
14.92
20.31
18.13
70
18.44
Payout ratio%
4.07
5.52
7.72
9.73
10.44
7.77
5.20
3.83
4.36
4.58
19.38
4.58
5.36
18
209.3
Shares (diluted)M
251.1
293.7
332.3
341.7
386.7
401.7
439.5
466.8
452.7
447.0
208.4
2.94%
6.30%
56
5.63
Buyback yield%
16.98
17.59
15.77
16.86
18.80
21.58
22.91
20.83
18.14
17.04
15.30
20.83
17.86
22
1.042
D/E ratiox
0.206
0.215
0.219
0.241
0.239
0.237
0.286
0.327
0.392
0.428
1.467
0.327
0.240
63
0.431
Enterprise value₹B
4.007
3.477
3.677
3.881
3.444
3.441
3.710
3.908
4.232
3.780
0.690
1.88%
0.14%
8
1.808
LT debt₹B
1.828
1.905
2.009
2.074
2.228
2.446
2.539
2.632
2.611
2.519
4.030
2.49%
3.90%
50
Revenue
₹4.543B
7.15%
1.00×
Cost of revenue
₹2.556B
7.29%
1.01×
Operating expenses
₹960.2M
7.19%
1.00×
Spread over hurdle
(6.42%)