4.693
Revenue₹B
59.02
61.35
65.45
68.08
72.64
77.13
81.09
86.44
90.75
93.18
4.947
5.11%
5.21%
27
27.26
Revenue growth%
16.06
15.21
13.22
13.68
13.97
15.02
14.66
17.65
19.23
19.14
27.23
17.65
15.12
48
15.96
Gross margin%
18.48
18.36
16.95
16.68
19.09
21.71
19.99
22.82
25.24
26.36
13.45
22.82
19.54
94
12.54
Operating margin%
27.53
27.45
29.04
29.96
28.06
27.78
29.93
32.33
33.74
31.95
23.20
31.95
29.48
38
5.05
Net margin%
25.35
23.37
21.75
20.22
19.62
17.52
19.63
20.10
21.25
22.23
5.59
20.10
20.73
43
19.29
P/E ratio (avg)x
21.75
25.86
27.36
32.45
37.76
38.83
41.48
47.93
53.62
51.79
26.73
47.93
38.30
17
26.18
EV/EBITx
26.33
24.00
22.33
19.76
16.96
16.70
15.56
15.19
15.31
15.79
37.50
15.56
16.83
94
6.31
FCF yield (avg)%
4.07
3.50
1.21
1.51
1.95
0.70
0.40
0.40
0.80
0.41
15.26
0.41
1.00
89
14.15
FCF margin%
24.71
23.74
25.04
27.67
28.00
30.75
29.36
31.89
32.29
30.84
16.07
30.84
28.68
93
0.944
FCF / Net incomex
0.157
0.161
0.161
0.180
0.186
0.190
0.195
0.207
0.204
0.227
0.330
0.204
0.188
58
11.52
ROIC%
4.13
6.43
8.15
5.27
3.37
5.00
4.30
4.97
4.72
2.57
13.18
4.72
4.85
16
28.90
Return on equity%
5.60
8.59
5.67
5.13
7.25
4.64
2.90
1.51
3.33
3.74
9.30
3.33
4.89
22
6.43
Return on assets%
15.44
18.30
19.82
20.62
22.68
20.67
18.92
19.39
21.44
20.05
2.46
20.05
19.94
36
145.10
EPS₹
136.73
141.47
157.88
174.38
159.85
177.34
177.16
190.58
172.13
185.54
151.86
3.03%
2.42%
—
25.93
EPS growth%
26.06
26.36
29.12
28.53
31.18
29.08
26.95
28.38
26.84
27.42
17.36
27.42
27.90
88
171.67
Bookvalue per sh₹
185.08
196.91
205.17
223.02
215.84
209.92
228.66
220.61
257.97
266.05
194.88
4.27%
3.93%
—
93.83
FCF per share₹
108.20
117.51
136.23
153.90
159.97
182.36
211.20
232.14
266.67
289.96
44.21
12.63%
11.77%
—
147.81
Dividend per sh₹
169.05
159.73
152.02
158.68
181.65
184.52
181.16
171.79
165.16
183.06
173.36
0.15%
2.15%
—
26.03
Div yield (avg)%
10.77
11.82
10.20
10.85
13.54
11.34
12.03
12.04
12.49
12.05
7.07
12.04
11.92
6
19.97
Payout ratio%
3.29
0.88
0.61
0.40
2.55
1.43
4.24
2.44
2.06
0.63
13.09
2.06
1.75
10
104.2
Shares (diluted)M
151.9
169.6
167.2
195.4
216.0
246.6
233.6
271.9
279.1
276.0
104.3
5.03%
6.30%
41
5.00
Buyback yield%
6.62
9.42
7.06
9.19
7.29
4.76
3.17
5.72
8.23
7.91
5.70
5.72
7.17
52
0.489
D/E ratiox
0.628
0.566
0.587
0.607
0.655
0.680
0.626
0.621
0.568
0.525
0.306
0.621
0.614
84
56.98
Enterprise value₹B
75.53
82.91
94.44
99.43
91.24
90.91
97.10
92.74
90.94
98.56
34.65
1.55%
3.58%
62
60.88
LT debt₹B
50.33
48.93
48.08
52.44
47.60
45.05
48.14
48.89
50.62
54.67
63.49
2.81%
1.56%
67
Revenue
₹93.18B
5.21%
1.00×
Cost of revenue
₹53.24B
5.43%
1.02×
Operating expenses
₹17.45B
4.65%
0.95×
Property and equipment
19.27%
Spread over hurdle
(2.75%)