2.490
Revenue₹B
36.42
39.10
41.51
44.27
46.85
51.23
54.39
59.37
64.36
70.52
2.742
8.52%
7.85%
40
12.62
Revenue growth%
9.98
7.24
7.71
9.68
10.66
8.14
5.57
6.44
6.33
6.67
3.46
6.44
7.48
26
13.75
Gross margin%
2.07
3.29
0.76
3.63
4.99
3.47
3.77
1.06
0.45
0.40
15.73
1.06
2.68
57
14.83
Operating margin%
35.18
33.67
35.76
37.25
37.60
38.14
37.99
36.60
36.02
33.24
20.87
36.60
36.31
36
17.11
Net margin%
18.02
15.33
14.61
12.63
12.12
9.64
8.28
5.76
8.75
10.82
23.95
8.75
11.47
73
25.57
P/E ratio (avg)x
44.04
48.22
45.73
48.80
47.90
45.38
44.97
47.59
45.92
44.73
24.36
45.38
45.83
90
15.44
EV/EBITx
46.17
44.42
42.59
43.58
45.30
40.56
40.80
45.14
47.74
48.98
19.15
45.14
44.78
20
13.84
FCF yield (avg)%
19.13
20.74
20.80
19.76
22.09
22.12
24.15
21.50
21.25
19.37
16.68
21.50
21.02
62
29.33
FCF margin%
6.10
3.80
4.64
6.17
6.53
8.62
11.12
8.39
7.04
6.11
27.79
8.39
6.35
32
0.992
FCF / Net incomex
0.211
0.218
0.203
0.199
0.176
0.158
0.168
0.184
0.179
0.172
0.665
0.172
0.181
60
17.93
ROIC%
20.00
18.35
19.59
18.97
18.26
19.52
21.76
19.72
21.41
24.34
6.58
21.41
19.66
37
13.71
Return on equity%
23.53
26.26
26.18
23.20
21.79
24.58
22.80
21.92
24.35
22.98
8.57
22.98
23.37
20
14.46
Return on assets%
35.41
36.49
38.54
37.83
40.24
42.85
43.23
43.35
42.16
40.18
12.37
42.85
40.21
19
25.27
EPS₹
69.90
70.77
64.74
64.88
63.03
64.76
59.21
53.79
54.53
53.71
27.72
(3.15%)
(3.53%)
—
17.31
EPS growth%
11.26
13.00
15.36
13.77
15.85
18.14
17.94
15.74
15.66
16.01
6.02
16.01
15.70
8
141.64
Bookvalue per sh₹
60.89
65.18
70.49
70.39
67.49
66.76
72.67
83.46
94.03
101.99
100.00
8.61%
5.28%
—
25.63
FCF per share₹
155.11
152.47
148.88
141.06
150.10
137.45
126.04
121.30
116.64
111.96
120.35
(5.69%)
(3.52%)
—
27.31
Dividend per sh₹
93.40
87.18
97.77
102.85
93.25
99.94
101.62
112.08
124.52
130.70
146.33
6.99%
3.76%
—
14.55
Div yield (avg)%
33.96
35.96
33.83
34.88
33.18
30.69
32.51
31.13
32.96
33.67
22.46
32.51
33.43
65
10.33
Payout ratio%
14.18
16.61
13.80
16.57
15.93
16.81
17.90
14.98
14.12
15.48
10.35
15.48
15.70
43
195.3
Shares (diluted)M
143.2
146.7
150.3
144.1
139.5
130.2
129.0
124.7
109.2
96.79
191.3
(7.04%)
(4.58%)
45
22.38
Buyback yield%
25.51
26.40
26.80
24.35
24.95
27.85
29.72
28.57
25.80
24.27
15.87
27.85
26.10
67
1.467
D/E ratiox
1.067
1.174
1.315
1.266
1.486
1.638
1.695
1.863
2.128
2.118
0.274
1.863
1.562
64
46.80
Enterprise value₹B
8.832
9.325
8.358
7.705
7.733
7.421
7.067
7.128
7.826
7.535
17.47
(0.52%)
(1.55%)
16
29.62
LT debt₹B
15.04
17.42
19.16
21.74
24.30
27.34
29.06
27.90
30.14
30.69
48.87
4.78%
9.05%
85
Revenue
₹70.52B
7.85%
1.00×
Cost of revenue
₹46.63B
7.79%
0.99×
Operating expenses
₹8.668B
8.65%
1.08×
Property and equipment
21.88%
Goodwill & intangibles
14.36%
Spread over hurdle
(6.81%)