0.545
Revenue₹B
1.226
1.310
1.397
1.544
1.651
1.824
1.986
2.198
2.351
2.600
0.602
9.50%
8.88%
82
6.38
Revenue growth%
25.61
26.07
27.91
26.19
24.98
24.32
21.67
21.06
18.06
16.90
3.89
21.06
24.65
54
28.76
Gross margin%
12.67
11.19
13.63
14.43
17.06
14.13
15.74
15.54
14.09
14.45
24.44
14.45
14.28
75
16.41
Operating margin%
15.05
15.74
14.03
16.18
13.79
12.67
12.75
12.91
13.24
12.70
24.81
12.75
13.52
8
13.33
Net margin%
0.40
2.52
0.99
3.47
1.56
0.40
1.00
3.44
2.88
0.92
24.37
1.00
1.28
33
7.458
P/E ratio (avg)x
27.38
23.89
22.17
24.31
25.37
23.28
24.47
23.44
25.24
23.85
20.06
23.85
24.10
9
27.29
EV/EBITx
16.03
15.66
16.83
16.43
15.36
16.79
15.30
15.67
16.70
18.46
22.45
16.70
16.23
40
25.50
FCF yield (avg)%
10.86
8.32
6.60
5.21
6.06
3.22
6.22
5.12
4.61
1.85
29.83
4.61
5.63
71
18.29
FCF margin%
4.67
2.69
2.59
2.54
4.16
1.97
0.40
0.40
3.37
5.70
17.79
1.97
2.64
73
0.657
FCF / Net incomex
1.233
1.318
1.436
1.472
1.334
1.474
1.607
1.627
1.557
1.649
1.186
1.607
1.473
77
28.57
ROIC%
12.58
11.51
10.59
9.71
11.80
10.74
8.19
7.94
9.87
12.16
27.13
9.87
10.67
25
23.49
Return on equity%
11.77
12.25
13.61
14.84
12.80
13.94
14.16
14.64
14.18
15.97
3.33
14.18
14.05
31
18.74
Return on assets%
13.52
11.35
13.37
11.14
13.05
12.50
12.97
14.91
16.13
18.84
10.88
14.91
13.21
43
18.96
EPS₹
25.19
22.59
25.31
28.46
28.13
29.72
28.24
25.93
26.89
26.28
19.71
(1.35%)
0.67%
—
15.83
EPS growth%
12.51
14.72
16.30
17.45
14.78
11.87
13.90
13.79
14.79
13.93
9.96
13.90
14.32
16
9.28
Bookvalue per sh₹
26.00
27.47
28.46
33.34
35.02
39.98
37.77
39.89
42.22
42.65
25.35
4.02%
4.86%
—
23.40
FCF per share₹
31.80
32.07
30.54
31.56
31.50
35.05
32.19
33.73
35.06
37.31
25.82
3.44%
1.63%
—
21.36
Dividend per sh₹
17.75
17.62
18.31
18.74
19.28
21.73
24.41
23.16
24.25
24.47
12.15
4.88%
3.64%
—
6.06
Div yield (avg)%
7.53
7.92
7.08
7.84
5.95
7.08
6.31
5.07
5.06
4.39
25.34
5.07
6.69
79
9.22
Payout ratio%
7.58
8.25
5.96
4.81
2.57
2.85
0.73
2.53
4.82
1.98
25.00
2.53
3.83
27
25.05
Shares (diluted)M
53.39
53.83
62.54
66.91
73.93
74.25
71.55
74.72
87.51
95.01
24.69
5.15%
7.17%
60
27.99
Buyback yield%
24.65
23.37
24.50
26.87
23.97
23.38
24.74
26.27
24.50
22.76
28.36
24.50
24.50
14
0.730
D/E ratiox
1.195
1.233
1.150
1.029
1.091
1.023
1.068
1.116
1.079
1.069
1.538
1.069
1.085
21
0.372
Enterprise value₹B
2.206
2.193
2.261
2.323
2.203
1.915
1.678
1.773
1.594
1.454
2.220
(7.98%)
(5.12%)
34
0.625
LT debt₹B
1.451
1.441
1.413
1.685
1.750
1.714
1.985
2.124
2.302
2.439
0.107
6.87%
5.44%
59
Revenue
₹2.600B
8.88%
1.00×
Cost of revenue
₹1.351B
8.52%
0.97×
Operating expenses
₹599.4M
9.55%
1.06×
Property and equipment
17.18%
Cash and investments
16.99%
Spread over hurdle
(2.66%)