2.434
Revenue₹B
2.092
2.268
2.450
2.641
2.855
3.029
3.227
3.485
3.788
4.079
2.527
7.39%
7.72%
70
19.10
Revenue growth%
30.35
30.51
30.10
27.20
25.36
25.24
22.35
21.25
22.39
24.74
22.97
22.39
25.30
89
22.88
Gross margin%
11.01
11.19
13.88
11.88
10.11
8.71
6.95
8.10
7.49
7.85
8.56
7.85
9.41
14
27.67
Operating margin%
5.13
3.07
5.83
5.83
6.15
8.22
6.23
6.07
6.05
3.33
5.19
6.07
5.94
10
15.40
Net margin%
9.20
10.63
13.45
11.36
13.60
13.18
12.67
14.31
15.52
14.73
17.51
14.31
13.32
36
16.55
P/E ratio (avg)x
19.18
17.13
16.09
13.87
12.67
12.63
10.74
9.145
8.794
8.176
23.34
9.145
12.65
21
6.879
EV/EBITx
21.10
21.94
23.79
23.51
23.21
24.74
26.71
25.99
31.06
31.44
27.64
26.71
24.27
36
28.74
FCF yield (avg)%
33.25
33.95
33.98
32.22
32.05
30.26
28.30
30.70
28.56
29.24
17.61
29.24
31.37
5
13.44
FCF margin%
28.16
27.10
24.91
26.08
24.40
22.24
24.41
24.86
25.11
22.48
24.33
24.41
24.89
88
0.818
FCF / Net incomex
0.269
0.290
0.254
0.233
0.227
0.231
0.250
0.262
0.274
0.249
1.032
0.250
0.252
53
23.06
ROIC%
23.75
24.57
21.74
23.84
26.59
24.69
24.22
27.00
27.20
25.92
14.16
25.92
24.63
5
18.25
Return on equity%
17.75
17.90
15.59
13.33
11.44
13.74
14.71
16.70
16.95
18.00
2.03
16.70
16.14
33
14.14
Return on assets%
12.44
13.63
11.28
12.84
14.47
14.99
17.51
20.16
21.94
19.43
7.86
19.43
14.73
53
35.03
EPS₹
31.92
35.77
37.94
38.72
40.34
43.47
42.64
43.98
51.14
50.05
38.87
4.40%
5.50%
—
14.25
EPS growth%
3.40
4.16
5.72
4.79
3.05
5.89
5.16
6.62
4.39
6.76
16.47
5.89
4.98
89
44.44
Bookvalue per sh₹
40.52
40.64
38.65
35.09
38.02
36.01
33.38
33.34
34.00
33.42
46.13
(2.54%)
(1.87%)
—
55.61
FCF per share₹
24.05
22.31
22.23
22.18
21.88
22.49
24.81
25.67
23.95
26.45
64.66
3.87%
0.73%
—
78.44
Dividend per sh₹
12.95
14.56
16.12
16.32
16.13
18.22
17.47
15.95
16.25
17.90
20.49
2.10%
3.10%
—
12.80
Div yield (avg)%
28.69
28.32
29.91
28.58
30.69
28.19
27.69
24.86
25.00
22.71
21.27
25.00
28.25
39
11.18
Payout ratio%
22.32
23.63
25.44
27.90
25.29
26.00
24.70
24.61
26.37
24.97
26.99
24.97
25.13
43
40.24
Shares (diluted)M
45.02
52.96
57.31
59.17
62.86
67.59
75.41
81.47
82.36
97.66
38.88
9.21%
8.20%
30
11.53
Buyback yield%
5.97
5.87
7.05
5.74
8.05
5.86
4.45
2.51
4.74
4.95
2.27
4.74
5.80
84
1.283
D/E ratiox
0.940
0.846
0.854
0.807
0.866
0.775
0.800
0.847
0.805
0.701
0.367
0.800
0.827
25
1.841
Enterprise value₹B
0.832
0.855
0.787
0.784
0.717
0.680
0.759
0.820
0.833
0.931
2.842
5.35%
0.64%
63
2.028
LT debt₹B
2.266
2.399
2.702
3.067
3.459
3.338
3.352
3.252
3.211
3.593
3.397
0.77%
5.79%
43
Revenue
₹4.079B
7.72%
1.00×
Cost of revenue
₹2.029B
7.56%
0.99×
Operating expenses
₹733.4M
8.11%
1.04×
Goodwill & intangibles
17.01%
Property and equipment
16.46%
Spread over hurdle
56.88%