32.83
Revenue₹B
28.16
30.06
32.89
35.06
36.99
39.26
43.24
45.61
49.91
53.72
33.67
7.75%
7.30%
66
8.32
Revenue growth%
31.13
31.50
30.73
28.63
26.10
26.39
24.07
23.83
20.91
22.81
13.79
23.83
26.24
60
15.84
Gross margin%
4.80
5.93
7.20
4.52
5.28
5.59
4.24
5.78
3.95
2.06
28.99
4.24
5.04
80
6.91
Operating margin%
10.55
13.54
15.94
13.49
14.37
16.80
17.87
19.89
22.63
22.73
24.43
19.89
16.37
32
25.82
Net margin%
17.76
17.14
18.95
17.11
15.69
17.64
15.98
18.11
20.84
21.07
19.21
18.11
17.70
29
10.83
P/E ratio (avg)x
39.82
41.70
41.13
37.95
38.44
41.26
41.67
44.37
45.19
49.19
21.85
44.37
41.46
81
8.680
EV/EBITx
29.62
29.19
30.92
32.78
28.16
25.43
25.28
21.82
23.66
25.48
29.12
25.28
26.82
28
26.34
FCF yield (avg)%
18.06
16.72
19.01
18.50
15.58
15.21
16.87
15.38
17.60
16.30
19.41
16.30
16.80
8
8.23
FCF margin%
18.35
17.52
17.17
17.01
18.75
20.44
20.64
23.54
25.73
26.33
15.87
23.54
19.59
48
0.148
FCF / Net incomex
2.813
3.186
3.315
3.526
3.701
3.886
3.996
4.770
4.999
5.978
1.680
4.770
3.794
49
17.48
ROIC%
9.60
9.24
7.14
10.14
7.17
7.62
4.93
6.19
8.21
5.25
27.05
6.19
7.39
73
28.27
Return on equity%
26.01
27.70
28.25
28.10
27.07
29.94
28.54
26.83
27.41
25.70
20.89
27.41
27.55
26
20.57
Return on assets%
23.86
26.59
24.01
23.62
24.10
22.70
21.33
18.44
18.16
15.37
16.55
18.44
23.16
56
58.99
EPS₹
40.46
41.08
37.26
38.61
40.78
40.45
40.12
44.36
45.56
42.08
61.96
0.63%
—
—
20.39
EPS growth%
22.15
22.50
22.41
19.67
19.70
21.99
20.63
23.48
22.89
23.15
2.23
22.89
22.28
63
56.03
Bookvalue per sh₹
59.10
56.06
56.87
58.11
67.62
64.21
64.71
65.24
64.90
68.41
14.97
0.23%
0.95%
—
41.78
FCF per share₹
19.50
18.21
15.91
16.71
15.89
14.13
12.41
13.28
11.68
10.98
30.01
(7.12%)
(5.75%)
—
72.03
Dividend per sh₹
16.52
15.61
13.25
12.52
10.89
9.23
9.38
9.89
9.31
8.55
70.84
(4.71%)
(5.68%)
—
19.80
Div yield (avg)%
26.02
25.92
27.14
30.14
32.46
32.57
33.06
31.53
28.92
26.42
28.64
31.53
29.53
37
6.42
Payout ratio%
8.05
5.15
4.82
6.38
9.13
11.72
11.58
11.39
10.86
8.19
24.33
11.39
8.66
46
408.7
Shares (diluted)M
456.8
504.5
488.0
544.6
568.2
579.3
558.5
559.5
510.9
529.9
400.6
(1.38%)
1.36%
80
13.80
Buyback yield%
2.38
4.98
6.64
4.43
3.46
3.34
3.56
5.65
4.13
6.17
28.98
4.13
4.28
32
0.741
D/E ratiox
1.402
1.434
1.605
1.664
1.668
1.988
2.258
2.328
2.343
2.412
1.247
2.328
1.828
80
12.54
Enterprise value₹B
42.45
39.86
40.15
43.74
47.33
43.99
44.26
38.11
35.17
31.56
10.31
(7.78%)
(3.13%)
86
27.30
LT debt₹B
25.12
29.24
28.04
28.97
28.36
33.12
33.81
38.18
39.46
46.55
18.64
10.42%
8.00%
91
Revenue
₹53.72B
7.30%
1.00×
Cost of revenue
₹26.89B
7.24%
1.00×
Operating expenses
₹9.388B
6.56%
0.93×
Property and equipment
16.28%
Cash and investments
16.00%
Spread over hurdle
58.71%