1.369
Revenue₹B
1.163
1.210
1.258
1.326
1.353
1.434
1.512
1.545
1.586
1.629
1.412
3.78%
3.92%
24
5.55
Revenue growth%
17.75
15.51
15.45
16.43
17.10
19.80
22.72
20.23
19.41
22.23
9.05
20.23
18.58
66
8.06
Gross margin%
20.43
20.67
17.93
16.33
18.82
21.47
24.44
26.87
26.61
23.81
26.55
24.44
21.07
48
10.04
Operating margin%
3.08
2.59
4.81
4.73
7.03
7.95
7.84
6.14
6.07
3.70
8.60
6.14
5.44
49
15.46
Net margin%
0.40
0.40
2.58
5.53
8.49
10.78
8.66
10.16
12.43
10.08
11.07
10.16
8.57
58
21.24
P/E ratio (avg)x
11.13
10.60
10.90
11.08
12.23
13.01
12.14
13.39
14.71
14.41
35.34
13.39
12.19
39
15.08
EV/EBITx
32.02
33.78
32.73
36.84
41.00
40.05
38.52
39.20
41.22
46.76
33.78
40.05
38.86
84
27.72
FCF yield (avg)%
15.11
15.17
13.93
11.29
8.37
10.36
9.99
7.89
10.43
9.91
28.42
9.99
10.40
18
6.12
FCF margin%
28.21
29.57
27.61
29.90
32.22
32.51
34.04
36.82
36.28
35.87
21.39
35.87
32.36
89
1.196
FCF / Net incomex
0.811
0.700
0.736
0.745
0.751
0.757
0.750
0.743
0.702
0.733
1.645
0.743
0.744
91
7.86
ROIC%
11.86
11.93
9.27
6.55
8.25
10.44
11.89
13.64
13.95
12.29
22.03
12.29
11.88
87
12.18
Return on equity%
11.09
11.64
9.49
11.09
14.06
13.58
13.73
16.16
13.76
14.18
10.57
13.76
13.65
38
3.52
Return on assets%
8.46
9.31
8.95
6.82
8.74
9.34
7.32
5.56
5.42
8.14
20.11
7.32
8.30
50
19.24
EPS₹
27.60
26.01
25.01
25.50
23.36
25.65
27.34
27.12
26.90
26.17
20.81
2.30%
(0.09%)
—
6.25
EPS growth%
28.16
26.17
23.33
24.45
23.62
22.98
22.67
21.11
23.67
23.71
19.43
22.98
23.64
39
12.65
Bookvalue per sh₹
3.73
4.08
4.22
4.54
4.76
5.28
5.41
5.76
6.53
6.80
17.08
7.37%
6.41%
—
3.30
FCF per share₹
15.73
14.66
15.82
15.10
14.35
12.87
11.86
11.97
10.63
9.12
18.38
(8.67%)
(5.71%)
—
16.14
Dividend per sh₹
23.96
26.81
27.84
33.25
36.75
37.46
37.62
41.09
46.44
51.26
13.59
6.88%
8.60%
—
23.19
Div yield (avg)%
6.33
4.99
7.51
7.68
5.89
4.16
5.72
6.35
4.59
4.59
28.28
4.59
5.80
24
18.29
Payout ratio%
20.99
20.80
20.26
18.71
20.68
21.14
22.96
22.52
25.46
22.55
5.07
22.55
21.07
49
33.99
Shares (diluted)M
51.17
57.64
66.39
69.24
77.37
89.40
102.0
106.1
114.8
119.8
33.78
9.13%
9.26%
67
24.72
Buyback yield%
17.55
15.80
13.61
13.88
13.27
15.86
15.93
18.06
19.03
16.91
13.28
16.91
15.90
64
0.729
D/E ratiox
1.845
2.068
1.873
1.921
1.839
1.755
1.705
1.666
1.565
1.625
0.967
1.666
1.797
79
0.216
Enterprise value₹B
0.148
0.154
0.158
0.140
0.131
0.141
0.138
0.145
0.159
0.141
1.391
1.57%
(1.37%)
86
0.227
LT debt₹B
0.558
0.545
0.551
0.505
0.516
0.504
0.477
0.531
0.472
0.483
1.327
(1.30%)
(1.34%)
68
Revenue
₹1.629B
3.92%
1.00×
Cost of revenue
₹1.141B
3.92%
1.00×
Operating expenses
₹289.7M
4.14%
1.02×
Goodwill & intangibles
22.66%
Property and equipment
12.57%