0.818
Revenue₹B
10.09
10.37
10.80
11.17
11.40
11.68
12.17
12.65
13.00
13.24
0.900
3.03%
3.12%
8
20.65
Revenue growth%
23.18
20.18
22.12
19.57
22.07
22.40
24.22
23.57
22.38
21.34
9.51
22.40
22.25
65
17.91
Gross margin%
1.45
1.75
4.26
6.88
4.15
3.99
4.73
7.71
10.50
9.35
10.67
7.71
4.50
72
9.61
Operating margin%
19.76
22.51
25.15
22.85
22.18
21.09
18.26
19.53
20.07
21.84
24.34
20.07
21.46
82
14.79
Net margin%
19.05
18.82
15.92
16.31
16.02
13.75
14.93
17.05
18.63
18.82
4.50
17.05
16.68
39
7.293
P/E ratio (avg)x
24.06
27.93
31.42
29.39
31.99
34.57
36.34
40.64
39.11
36.14
30.18
36.34
33.28
20
22.02
EV/EBITx
27.84
27.05
28.16
26.34
25.58
24.99
27.76
26.62
26.53
25.12
16.21
26.53
26.58
63
18.78
FCF yield (avg)%
24.05
21.88
19.47
21.70
19.48
20.35
20.77
23.39
21.39
22.53
29.77
21.39
21.55
47
7.52
FCF margin%
22.08
24.11
25.14
24.18
23.56
20.95
21.44
21.40
21.46
24.41
4.88
21.44
22.82
95
0.645
FCF / Net incomex
0.125
0.123
0.130
0.131
0.121
0.134
0.125
0.134
0.132
0.134
1.290
0.134
0.130
35
7.30
ROIC%
14.37
16.96
16.00
15.37
14.60
12.87
12.32
13.65
11.55
14.08
23.91
12.87
14.22
93
26.27
Return on equity%
11.12
12.47
9.58
12.52
15.45
16.10
17.17
14.28
14.41
16.14
9.96
16.10
14.35
44
2.17
Return on assets%
3.49
3.44
1.93
1.98
0.40
1.97
1.26
1.41
2.66
2.16
28.39
1.97
1.98
82
71.95
EPS₹
64.79
63.35
70.51
81.53
85.81
96.06
92.44
91.52
91.28
89.60
75.64
0.87%
2.79%
—
10.19
EPS growth%
3.57
5.53
6.90
4.90
5.69
7.81
10.37
12.89
10.29
11.14
15.91
10.37
7.35
64
40.77
Bookvalue per sh₹
21.31
23.66
23.40
26.56
27.43
29.21
30.89
32.62
34.84
40.14
44.47
7.91%
7.25%
—
57.19
FCF per share₹
113.98
126.57
137.55
149.52
137.30
155.83
148.99
161.68
186.76
201.06
20.52
7.93%
5.33%
—
76.54
Dividend per sh₹
54.80
53.35
50.81
51.50
50.18
54.81
55.51
63.27
73.67
78.31
26.99
9.31%
4.78%
—
25.37
Div yield (avg)%
30.32
28.82
28.42
28.99
27.18
24.94
25.73
28.23
30.11
27.85
13.89
27.85
28.33
11
15.89
Payout ratio%
27.54
27.06
26.65
25.93
28.86
26.93
26.28
23.80
25.78
26.32
20.11
26.28
26.49
46
88.43
Shares (diluted)M
126.5
124.1
137.8
135.5
157.0
169.7
183.4
184.5
176.9
184.1
87.55
3.24%
4.02%
52
14.21
Buyback yield%
12.90
15.86
16.96
17.09
19.12
16.82
15.24
13.88
16.30
17.14
27.23
16.30
16.56
82
1.310
D/E ratiox
0.728
0.702
0.720
0.710
0.602
0.594
0.636
0.606
0.588
0.533
0.963
0.594
0.621
44
1.018
Enterprise value₹B
3.485
3.627
4.128
4.413
4.874
5.249
5.317
5.352
6.234
5.942
7.635
4.04%
5.16%
90
3.129
LT debt₹B
1.363
1.641
1.838
1.864
1.834
2.060
2.405
2.338
2.682
3.017
10.72
10.47%
9.13%
48
Revenue
₹13.24B
3.12%
1.00×
Cost of revenue
₹8.403B
3.01%
0.99×
Operating expenses
₹3.144B
3.27%
1.01×
Property and equipment
15.06%
Spread over hurdle
(3.34%)