8.463
Revenue₹B
12.90
13.80
14.23
15.28
15.86
16.42
17.24
18.49
19.88
20.51
9.015
5.28%
5.45%
7
4.22
Revenue growth%
5.99
5.50
7.98
10.05
11.63
10.77
8.69
10.26
13.14
12.70
23.54
10.77
10.15
7
3.13
Gross margin%
19.57
18.61
15.83
14.52
11.73
13.06
14.41
14.13
16.63
18.63
10.11
14.41
15.17
77
17.86
Operating margin%
6.59
8.17
10.72
10.56
12.98
12.64
10.41
7.97
9.94
8.88
28.50
9.94
10.18
35
18.61
Net margin%
24.22
26.48
26.92
26.85
24.30
26.51
25.98
25.98
24.65
25.32
17.42
25.98
25.98
92
31.20
P/E ratio (avg)x
62.70
66.28
68.99
80.75
87.08
94.17
111.6
129.7
133.1
130.6
11.08
129.7
90.62
79
34.80
EV/EBITx
34.65
34.74
33.09
30.51
28.76
31.40
28.95
28.25
25.59
24.08
28.54
28.25
29.73
44
16.58
FCF yield (avg)%
22.71
25.46
25.44
26.04
25.61
26.15
25.78
23.62
25.67
24.71
22.42
25.67
25.53
20
18.22
FCF margin%
25.51
23.77
24.66
25.35
27.59
27.49
25.18
27.53
26.41
26.14
9.03
26.41
25.83
26
1.799
FCF / Net incomex
0.801
0.880
0.846
0.938
0.986
1.064
1.025
1.012
0.947
1.063
0.890
1.025
0.967
70
15.76
ROIC%
30.84
30.02
28.53
26.43
25.97
23.90
24.36
25.03
27.38
26.52
19.12
25.03
26.48
72
17.58
Return on equity%
5.80
3.78
5.06
6.63
5.76
8.37
11.03
13.35
14.78
12.29
23.82
12.29
7.50
9
23.03
Return on assets%
12.51
11.99
11.35
14.12
15.72
13.38
10.44
9.13
11.92
11.00
12.16
11.00
11.96
13
11.91
EPS₹
17.64
18.33
19.92
17.33
15.09
13.92
13.86
14.09
15.31
14.68
12.73
(0.54%)
(2.20%)
—
10.55
EPS growth%
29.60
30.86
28.88
29.85
29.41
28.83
30.49
30.68
30.98
30.90
2.88
30.68
30.17
75
20.78
Bookvalue per sh₹
17.99
19.62
20.07
19.25
18.37
19.22
18.89
21.37
22.51
25.14
25.97
6.48%
5.17%
—
9.68
FCF per share₹
42.88
39.93
37.36
41.53
38.54
36.05
35.23
33.26
38.69
38.22
15.36
(0.17%)
(1.29%)
—
23.93
Dividend per sh₹
22.31
22.24
21.26
20.29
20.07
20.02
20.56
19.66
18.20
17.43
14.25
(2.79%)
(3.04%)
—
18.31
Div yield (avg)%
32.74
34.73
35.21
34.62
36.18
39.09
38.28
41.27
44.16
46.67
15.33
41.27
37.23
41
6.50
Payout ratio%
25.08
28.04
26.73
25.98
25.57
25.28
26.56
24.53
22.42
24.98
18.90
24.98
25.42
68
111.1
Shares (diluted)M
157.2
174.2
185.5
179.4
176.0
190.8
190.9
221.8
232.6
231.6
109.8
5.65%
5.02%
13
16.61
Buyback yield%
11.38
9.67
6.96
6.59
4.89
6.51
7.35
6.48
7.25
8.22
5.24
7.25
7.10
7
0.791
D/E ratiox
0.596
0.582
0.634
0.660
0.674
0.652
0.683
0.664
0.673
0.687
0.120
0.673
0.662
83
13.06
Enterprise value₹B
19.04
19.82
19.52
22.30
22.57
26.18
28.54
31.81
34.53
41.56
0.838
12.98%
9.26%
94
1.806
LT debt₹B
3.462
3.407
3.393
3.012
2.808
2.659
2.536
2.677
2.981
2.847
11.54
0.27%
(1.33%)
20
Revenue
₹20.51B
5.45%
1.00×
Cost of revenue
₹14.36B
5.45%
1.00×
Operating expenses
₹4.164B
5.19%
0.98×
Property and equipment
17.63%
Goodwill & intangibles
17.13%
Spread over hurdle
(6.65%)