1.022
Revenue₹B
0.949
0.987
1.027
1.073
1.134
1.167
1.220
1.260
1.320
1.408
1.139
4.42%
4.43%
57
14.18
Revenue growth%
21.16
22.49
22.66
24.63
23.42
21.06
19.28
21.37
21.99
24.54
16.34
21.37
22.24
25
19.27
Gross margin%
0.40
0.40
2.96
3.72
5.29
6.14
5.62
4.17
4.69
2.14
4.03
4.69
3.95
45
10.88
Operating margin%
24.09
23.82
22.37
20.03
20.02
20.82
21.76
24.21
24.09
26.59
19.01
24.09
23.10
14
16.30
Net margin%
9.67
6.88
8.69
6.33
3.87
1.09
1.55
1.63
0.40
0.40
17.94
1.09
2.75
27
16.17
P/E ratio (avg)x
19.99
18.16
19.17
18.71
20.69
20.14
21.85
20.49
22.01
23.69
13.96
21.85
20.31
62
10.52
EV/EBITx
21.63
21.69
23.43
25.98
24.37
26.47
24.04
27.00
28.78
31.48
21.35
27.00
25.18
38
15.58
FCF yield (avg)%
27.26
29.85
29.34
26.87
25.15
24.80
26.89
28.67
26.58
27.84
3.43
26.89
27.07
22
27.11
FCF margin%
21.68
19.62
17.82
17.30
15.12
12.83
12.48
11.74
11.21
13.97
24.05
12.48
14.54
83
1.205
FCF / Net incomex
0.611
0.564
0.545
0.534
0.461
0.404
0.414
0.366
0.350
0.337
0.530
0.366
0.438
81
7.14
ROIC%
20.25
22.67
23.02
21.53
19.26
16.44
17.48
19.61
22.59
25.03
6.37
19.61
20.89
51
22.29
Return on equity%
24.40
24.93
23.90
23.01
24.65
22.84
24.62
27.48
25.36
26.73
3.98
25.36
24.64
22
28.48
Return on assets%
5.54
5.45
4.03
6.38
6.37
8.50
9.62
9.36
11.82
13.65
11.51
9.62
7.44
62
3.10
EPS₹
4.33
3.93
3.69
3.81
4.15
3.79
3.69
3.55
3.88
4.01
3.40
(0.71%)
(0.30%)
—
17.27
EPS growth%
21.82
19.26
17.86
19.89
21.36
21.13
22.83
22.66
19.77
19.02
7.41
21.13
20.51
48
9.02
Bookvalue per sh₹
5.05
5.22
5.11
5.05
4.50
4.19
4.66
4.25
3.72
3.66
11.70
(4.06%)
(4.28%)
—
5.06
FCF per share₹
8.52
8.32
8.63
10.15
10.32
11.49
11.58
12.64
13.93
13.67
12.51
5.77%
5.31%
—
10.94
Dividend per sh₹
6.07
6.03
6.78
7.71
8.54
9.89
9.72
11.14
12.68
13.06
4.48
8.88%
7.78%
—
29.96
Div yield (avg)%
13.85
15.35
12.93
11.84
8.95
6.32
7.67
6.23
5.51
8.35
19.12
6.32
8.65
61
20.27
Payout ratio%
5.64
4.98
6.72
6.94
4.45
1.51
1.88
0.40
1.75
3.96
5.89
1.75
4.20
56
95.91
Shares (diluted)M
128.7
143.2
146.4
160.9
184.7
190.9
213.1
208.3
247.3
260.5
99.29
7.13%
7.54%
68
19.47
Buyback yield%
15.08
13.94
15.64
15.87
17.21
17.27
15.17
15.79
15.55
16.73
2.66
15.79
15.72
54
1.429
D/E ratiox
0.983
1.166
1.168
1.227
1.335
1.400
1.419
1.667
1.856
1.832
0.294
1.667
1.367
39
0.834
Enterprise value₹B
0.094
0.100
0.110
0.097
0.099
0.097
0.104
0.109
0.096
0.086
1.371
(2.80%)
(0.63%)
89
0.709
LT debt₹B
0.992
1.026
1.174
1.140
1.229
1.316
1.517
1.739
2.053
2.302
0.624
13.38%
8.18%
72
Revenue
₹1.408B
4.43%
1.00×
Cost of revenue
₹985.3M
4.53%
1.01×
Operating expenses
₹208.3M
4.25%
0.98×
Goodwill & intangibles
18.86%
Property and equipment
13.86%
Spread over hurdle
(10.42%)