8.625
Revenue₹B
16.51
17.64
19.01
20.51
21.56
22.75
23.78
24.75
25.75
27.83
9.071
5.23%
6.13%
29
9.53
Revenue growth%
4.09
6.54
4.30
2.47
0.90
2.83
4.90
4.87
3.28
1.77
26.48
3.28
3.69
57
17.72
Gross margin%
0.40
2.08
0.40
1.40
1.94
0.40
1.93
1.77
0.50
0.40
5.03
0.50
0.95
61
21.11
Operating margin%
7.95
8.07
5.29
4.38
3.13
1.23
2.66
0.79
0.40
2.46
26.64
1.23
2.90
86
8.05
Net margin%
27.77
30.23
32.81
31.48
32.91
32.39
32.97
31.12
31.04
29.66
10.58
31.12
31.30
76
26.46
P/E ratio (avg)x
10.95
9.700
10.21
9.535
10.04
8.937
9.550
10.43
9.714
9.309
35.74
9.550
9.707
58
34.03
EV/EBITx
39.53
37.36
39.43
44.68
45.75
50.88
58.01
61.30
69.54
74.16
10.79
61.30
48.31
27
10.80
FCF yield (avg)%
16.61
18.07
18.19
15.43
14.31
14.56
15.54
16.81
17.04
18.51
25.75
16.81
16.71
37
11.82
FCF margin%
20.27
17.44
20.06
18.07
17.45
15.96
18.74
17.06
16.00
18.80
20.79
17.06
17.76
86
1.041
FCF / Net incomex
0.272
0.299
0.298
0.285
0.334
0.316
0.374
0.406
0.420
0.489
1.440
0.406
0.325
95
6.72
ROIC%
25.25
23.46
25.00
27.18
25.68
26.14
28.59
30.90
29.12
28.27
9.48
28.59
26.66
17
26.55
Return on equity%
9.86
10.87
9.81
11.04
12.05
10.05
7.92
7.61
5.40
4.58
10.02
7.61
9.83
42
7.58
Return on assets%
26.58
24.76
26.78
29.53
28.41
27.39
28.86
27.61
24.76
22.01
27.58
27.39
27.09
46
25.20
EPS₹
63.63
68.92
71.21
66.35
68.68
71.10
80.40
74.05
82.85
83.60
26.41
4.01%
2.42%
—
18.45
EPS growth%
20.33
20.73
21.20
18.65
20.53
18.02
20.71
22.11
23.05
24.91
7.56
22.11
20.72
27
66.65
Bookvalue per sh₹
39.36
40.14
42.70
48.22
54.51
54.45
58.45
60.54
68.92
80.00
67.14
7.98%
8.09%
—
59.72
FCF per share₹
86.10
83.33
80.97
90.76
95.12
106.56
122.63
134.27
140.86
151.59
38.76
9.77%
6.13%
—
62.11
Dividend per sh₹
8.11
7.09
6.39
6.88
7.24
6.31
5.66
5.75
5.95
5.20
32.80
(6.43%)
(4.22%)
—
28.80
Div yield (avg)%
7.62
9.29
10.33
10.40
11.75
10.24
7.83
5.05
3.41
1.41
12.58
5.05
8.56
63
24.43
Payout ratio%
29.03
31.17
33.18
31.70
30.20
27.86
26.62
28.45
26.32
24.01
13.42
26.62
28.74
16
165.6
Shares (diluted)M
149.3
139.2
138.6
126.7
114.3
114.7
120.6
106.1
97.90
90.08
162.8
(4.64%)
(5.86%)
61
26.13
Buyback yield%
27.09
24.74
25.96
28.21
28.41
31.31
33.48
30.94
32.99
34.33
8.63
32.99
29.67
14
0.619
D/E ratiox
1.465
1.534
1.563
1.550
1.645
1.841
2.118
2.338
2.476
2.858
1.314
2.338
1.743
48
5.408
Enterprise value₹B
26.23
27.97
28.91
33.59
34.71
37.00
36.07
34.66
40.25
43.08
1.494
4.42%
6.59%
27
18.95
LT debt₹B
2.216
2.081
2.292
2.201
2.189
2.196
2.096
1.890
1.937
2.043
3.395
(1.37%)
(0.75%)
43
Revenue
₹27.83B
6.13%
1.00×
Cost of revenue
₹19.48B
6.13%
1.00×
Operating expenses
₹4.884B
6.50%
1.03×
Cash and investments
20.32%
Property and equipment
16.63%
Spread over hurdle
(13.62%)