37.83
Revenue₹B
27.48
29.20
30.84
33.50
36.50
39.08
41.31
45.43
49.69
53.25
39.90
7.85%
7.52%
88
23.58
Revenue growth%
30.38
31.39
30.37
28.59
26.80
27.85
26.06
26.55
26.84
26.29
27.26
26.55
27.34
36
20.80
Gross margin%
14.50
15.39
16.80
16.92
16.51
15.84
17.22
17.61
20.36
22.97
13.43
17.61
16.86
20
2.51
Operating margin%
3.06
0.40
1.80
4.45
4.91
3.66
4.99
2.59
4.20
5.18
20.60
4.20
3.93
54
5.11
Net margin%
13.07
11.06
10.23
11.66
10.31
9.13
9.64
12.01
13.09
13.72
5.91
12.01
11.36
88
30.41
P/E ratio (avg)x
19.83
20.76
18.91
19.74
19.34
18.69
20.44
18.85
18.12
19.93
8.147
18.85
19.54
92
12.75
EV/EBITx
38.50
42.10
47.71
45.28
50.93
53.84
56.55
56.66
55.14
59.28
31.90
56.55
52.38
86
14.24
FCF yield (avg)%
19.44
22.14
19.84
17.53
15.95
14.53
15.65
18.27
20.68
20.92
4.51
18.27
18.86
55
19.77
FCF margin%
14.76
15.61
13.76
11.29
13.10
10.60
9.59
6.63
8.05
8.84
4.66
8.84
10.95
64
0.942
FCF / Net incomex
0.696
0.773
0.753
0.781
0.763
0.832
0.779
0.843
0.797
0.887
0.680
0.832
0.780
49
4.10
ROIC%
13.73
16.11
16.27
18.63
21.63
23.51
21.31
19.04
21.31
22.95
11.88
21.31
20.18
40
26.38
Return on equity%
11.19
8.92
7.11
5.35
3.55
6.26
9.01
9.19
6.35
6.66
26.17
6.66
6.89
42
22.16
Return on assets%
4.77
2.18
5.01
7.98
8.83
11.17
11.08
9.36
6.50
8.33
18.58
9.36
8.15
14
45.31
EPS₹
33.12
31.74
34.17
38.10
39.53
40.13
43.40
43.15
40.09
36.85
47.40
(1.39%)
1.78%
—
8.40
EPS growth%
11.16
11.38
13.90
12.48
12.89
15.72
14.13
11.67
11.97
11.74
4.94
11.97
12.23
71
47.06
Bookvalue per sh₹
31.33
29.19
27.88
29.23
28.50
26.04
26.30
23.91
22.21
24.48
8.16
(2.99%)
(3.31%)
—
21.87
FCF per share₹
19.55
19.31
22.07
21.38
24.69
26.97
27.96
31.60
31.46
33.30
33.39
6.16%
6.73%
—
14.19
Dividend per sh₹
26.52
25.81
29.65
28.88
32.21
36.28
35.16
33.96
37.00
40.07
15.93
4.46%
5.69%
—
27.94
Div yield (avg)%
8.78
8.49
5.51
6.86
6.13
4.70
5.35
6.08
8.39
10.66
20.77
6.08
6.50
21
4.02
Payout ratio%
5.53
3.44
1.90
0.42
0.40
0.40
0.40
1.59
0.40
2.05
5.45
0.40
1.00
56
603.0
Shares (diluted)M
439.6
483.7
525.3
531.3
542.3
521.0
546.9
480.6
444.1
450.1
574.3
(3.66%)
0.71%
93
24.36
Buyback yield%
20.56
22.43
19.69
21.17
20.75
22.81
25.46
27.58
28.53
30.56
17.68
27.58
22.62
11
1.278
D/E ratiox
0.299
0.323
0.368
0.357
0.371
0.367
0.372
0.342
0.382
0.369
0.956
0.369
0.367
23
20.11
Enterprise value₹B
63.73
69.14
68.97
82.14
85.61
95.26
106.8
108.7
129.2
141.5
42.89
10.57%
10.21%
82
11.81
LT debt₹B
7.480
8.272
7.477
7.937
7.876
7.988
7.700
7.635
7.559
7.705
10.01
(0.44%)
0.53%
32
Revenue
₹53.25B
7.52%
1.00×
Cost of revenue
₹27.17B
7.60%
1.01×
Operating expenses
₹10.50B
7.18%
0.97×
Property and equipment
17.93%
Spread over hurdle
13.88%