9.278
Revenue₹B
5.555
6.102
6.621
7.152
7.596
8.358
8.841
9.680
10.32
11.24
9.517
8.15%
8.25%
72
4.79
Revenue growth%
27.16
24.99
27.76
30.17
28.06
27.30
29.19
29.33
27.29
29.81
15.86
29.19
27.91
68
14.21
Gross margin%
11.10
9.34
8.44
10.39
10.51
11.07
12.10
10.11
10.16
8.11
12.95
10.16
10.27
33
6.93
Operating margin%
16.85
18.43
19.60
21.83
23.73
24.09
25.40
23.86
24.60
25.29
11.94
24.60
23.80
52
15.38
Net margin%
18.35
19.89
18.85
17.35
18.07
20.78
19.83
18.44
19.09
17.68
12.97
19.09
18.64
29
23.06
P/E ratio (avg)x
13.05
13.91
15.15
13.89
14.82
15.61
16.29
17.24
18.58
20.48
33.72
17.24
15.38
75
26.83
EV/EBITx
18.02
19.95
23.59
26.10
31.09
34.85
36.47
38.19
41.66
42.78
16.80
38.19
32.97
20
23.79
FCF yield (avg)%
18.80
20.34
22.08
22.29
19.88
21.17
22.53
20.65
23.23
26.05
13.22
22.53
21.63
69
19.40
FCF margin%
17.84
18.53
21.42
21.61
24.61
27.45
24.67
24.63
24.42
25.90
4.69
24.67
24.51
49
1.349
FCF / Net incomex
0.340
0.359
0.320
0.318
0.333
0.351
0.380
0.375
0.404
0.408
0.711
0.380
0.355
52
28.57
ROIC%
17.61
16.31
16.65
17.72
18.13
17.11
19.31
18.65
16.22
15.91
17.25
17.11
17.36
81
27.07
Return on equity%
8.52
8.33
11.18
10.66
12.68
11.18
10.55
12.49
10.98
10.40
11.80
10.98
10.82
91
29.45
Return on assets%
25.88
25.42
26.55
27.79
26.18
24.72
26.05
24.53
24.95
22.37
24.74
24.72
25.65
13
21.85
EPS₹
47.49
52.49
54.20
53.88
60.95
59.72
68.37
75.64
83.71
82.09
22.54
6.14%
5.06%
—
2.43
EPS growth%
21.34
21.56
19.06
16.62
15.68
14.00
13.83
16.00
14.00
14.04
18.44
14.00
15.84
57
80.40
Bookvalue per sh₹
25.26
27.40
30.09
34.12
33.33
38.79
38.36
39.22
38.99
45.09
17.33
6.24%
6.81%
—
69.39
FCF per share₹
40.72
43.75
46.46
55.52
57.15
56.89
63.58
64.05
62.69
71.41
58.77
4.55%
6.96%
—
40.53
Dividend per sh₹
87.50
89.12
108.27
116.65
124.26
137.28
147.33
156.91
184.56
199.04
76.31
9.88%
8.60%
—
28.34
Div yield (avg)%
26.13
28.21
26.06
28.42
28.32
26.91
24.95
26.20
26.13
29.06
6.26
26.20
26.55
42
3.92
Payout ratio%
12.69
10.65
9.52
8.38
9.14
7.56
6.34
3.72
2.14
1.66
11.67
3.72
7.97
22
95.30
Shares (diluted)M
86.67
94.83
99.54
99.39
91.71
81.39
86.38
89.72
87.83
77.72
92.90
(3.26%)
(2.28%)
57
19.43
Buyback yield%
12.61
13.72
14.89
16.36
15.65
14.11
16.82
17.69
19.31
20.49
8.03
17.69
16.00
84
1.629
D/E ratiox
0.751
0.818
0.781
0.752
0.774
0.911
1.065
1.158
1.184
1.246
1.022
1.158
0.864
52
6.706
Enterprise value₹B
4.461
4.112
3.903
4.051
4.377
4.586
4.485
4.576
5.042
5.378
0.442
4.21%
0.91%
56
8.327
LT debt₹B
9.158
10.08
11.22
11.87
12.95
13.37
13.30
13.65
12.67
13.64
8.222
1.03%
5.65%
72
Revenue
₹11.24B
8.25%
1.00×
Cost of revenue
₹6.515B
8.22%
1.00×
Operating expenses
₹2.157B
8.19%
0.99×
Property and equipment
15.30%
Spread over hurdle
(1.62%)