0.304
Revenue₹B
1.539
1.578
1.618
1.703
1.808
1.903
1.965
2.038
2.116
2.177
0.325
3.78%
3.94%
55
15.67
Revenue growth%
0.40
0.40
2.37
4.44
6.18
4.03
4.76
7.28
5.01
2.10
8.50
4.76
4.24
43
14.76
Gross margin%
29.59
27.05
24.73
27.33
26.77
27.97
25.44
24.20
22.02
22.68
13.38
24.20
26.11
53
2.19
Operating margin%
11.59
8.90
10.51
13.43
10.65
12.79
10.71
12.36
15.35
12.70
26.69
12.70
11.97
52
13.62
Net margin%
20.03
17.51
20.09
22.98
25.89
25.67
28.47
30.71
32.56
30.88
2.14
30.71
25.78
83
13.36
P/E ratio (avg)x
32.99
33.64
33.70
35.15
31.84
34.21
35.43
31.01
29.72
31.61
27.97
31.61
33.32
23
36.31
EV/EBITx
21.90
21.40
19.87
22.88
24.50
27.20
29.33
30.08
29.76
27.79
31.30
29.33
25.85
33
21.80
FCF yield (avg)%
21.48
20.18
18.73
16.20
16.77
18.11
18.59
17.44
18.27
17.55
2.37
18.11
18.19
33
21.23
FCF margin%
3.40
3.23
3.96
1.08
3.96
1.88
3.86
2.85
0.40
0.40
27.43
1.88
3.04
84
0.419
FCF / Net incomex
0.181
0.198
0.205
0.188
0.180
0.166
0.180
0.206
0.197
0.188
1.390
0.188
0.188
89
15.81
ROIC%
16.11
14.09
12.80
12.58
14.70
12.10
9.48
12.20
10.54
12.34
25.87
12.10
12.46
13
9.46
Return on equity%
17.99
20.62
18.44
17.58
19.21
18.09
15.33
14.27
16.97
14.62
17.45
15.33
17.79
42
24.80
Return on assets%
13.57
12.48
10.56
11.98
9.53
10.03
8.08
10.50
12.36
14.76
13.94
10.50
11.27
39
73.54
EPS₹
76.25
83.47
87.87
92.20
88.83
89.55
95.89
100.13
110.38
119.44
79.84
6.10%
4.33%
—
16.33
EPS growth%
4.88
5.81
6.40
6.45
7.70
9.94
11.27
9.11
10.31
10.72
23.21
10.31
8.40
12
48.83
Bookvalue per sh₹
36.12
35.71
30.53
26.67
25.94
25.16
26.88
23.00
20.49
20.64
51.28
(4.47%)
(6.48%)
—
63.39
FCF per share₹
119.56
126.98
138.18
145.63
145.56
153.72
158.45
155.67
151.23
146.26
16.33
0.10%
1.60%
—
59.48
Dividend per sh₹
53.61
54.45
59.53
71.61
84.47
85.60
91.47
96.93
108.49
109.81
30.42
5.39%
7.91%
—
23.04
Div yield (avg)%
10.71
9.65
11.44
10.07
8.47
6.50
3.53
3.11
1.49
4.27
5.60
3.53
7.48
60
27.48
Payout ratio%
26.62
27.68
25.62
23.17
20.92
22.54
22.69
24.55
26.28
24.88
8.85
24.55
24.71
60
17.36
Shares (diluted)M
16.87
15.74
14.27
15.31
14.31
14.56
13.74
14.97
13.88
15.31
17.36
1.36%
(1.90%)
37
17.99
Buyback yield%
15.08
16.09
18.49
21.35
18.56
18.29
16.78
15.49
13.71
14.82
5.61
15.49
16.43
58
1.600
D/E ratiox
1.901
2.105
2.398
2.530
3.018
3.441
3.840
3.955
4.425
5.094
1.337
3.955
3.230
20
1,612
Enterprise value₹M
544.3
573.9
598.4
547.4
482.9
478.7
490.8
525.7
514.8
511.3
925.2
1.15%
(0.29%)
25
0.639
LT debt₹B
2.155
2.309
2.280
2.388
2.566
2.760
3.222
3.546
4.229
4.747
1.354
13.09%
10.09%
56
Revenue
₹2.177B
3.94%
1.00×
Cost of revenue
₹1.132B
3.86%
0.99×
Operating expenses
₹393.4M
4.06%
1.01×
Property and equipment
17.59%
Spread over hurdle
(1.09%)