57.64
Revenue₹B
37.36
39.23
42.85
45.95
50.49
53.57
56.63
61.77
65.73
70.07
59.19
6.77%
7.38%
84
9.37
Revenue growth%
35.87
38.18
40.25
39.52
40.27
42.83
45.40
46.37
43.84
41.03
26.51
43.84
40.65
38
16.39
Gross margin%
19.53
17.74
19.65
16.68
14.64
12.35
10.84
11.98
14.86
17.84
21.19
12.35
15.77
13
14.25
Operating margin%
0.98
0.40
3.24
4.44
3.92
2.41
0.59
2.60
1.45
0.40
14.03
1.45
1.93
10
20.92
Net margin%
9.06
6.82
6.51
8.26
8.01
10.64
10.71
9.64
7.35
4.99
6.56
9.64
8.13
81
20.59
P/E ratio (avg)x
24.25
26.16
25.99
26.41
29.46
28.11
29.90
29.07
27.87
26.79
6.537
28.11
27.33
22
21.47
EV/EBITx
31.76
29.87
34.85
38.74
36.37
38.80
37.95
36.59
36.21
40.94
33.28
37.95
36.48
51
14.07
FCF yield (avg)%
5.20
3.70
1.45
3.83
6.65
4.45
4.35
7.32
5.65
7.62
9.23
5.65
4.82
27
8.17
FCF margin%
21.98
21.38
18.43
18.73
19.29
18.03
18.45
18.97
18.96
19.27
3.48
18.96
18.97
27
1.465
FCF / Net incomex
0.687
0.753
0.747
0.835
0.843
0.874
0.892
0.833
0.867
0.820
1.182
0.867
0.834
83
19.04
ROIC%
7.65
10.55
10.42
11.54
8.68
8.70
11.69
14.51
16.77
19.56
8.25
14.51
11.04
16
28.28
Return on equity%
2.25
0.40
1.54
4.29
6.45
6.32
4.62
4.38
2.13
2.62
11.07
4.38
3.46
84
19.05
Return on assets%
19.02
21.97
21.82
23.95
21.10
19.12
19.50
17.45
16.35
14.82
19.85
17.45
19.31
35
37.36
EPS₹
47.24
42.58
44.53
48.00
44.43
45.87
46.10
46.68
51.21
56.68
40.62
4.99%
2.34%
—
6.91
EPS growth%
20.87
23.55
26.22
24.97
27.69
27.39
27.90
30.89
28.87
31.03
29.02
28.87
27.54
62
41.92
Bookvalue per sh₹
18.10
20.35
22.97
24.31
24.88
22.43
20.91
23.60
21.65
22.73
32.37
(1.79%)
2.88%
—
29.38
FCF per share₹
25.50
25.38
23.05
22.18
22.40
21.43
23.09
25.72
26.48
28.87
21.95
5.21%
1.27%
—
19.83
Dividend per sh₹
16.42
17.67
17.61
18.16
18.15
20.91
23.06
25.29
28.51
29.27
27.13
10.02%
6.66%
—
7.53
Div yield (avg)%
21.35
19.16
16.33
14.11
11.84
14.57
13.35
10.99
11.34
9.66
8.17
11.34
13.73
72
8.44
Payout ratio%
6.87
7.19
6.63
5.04
2.88
3.37
3.04
3.07
4.14
4.91
10.90
3.37
4.53
28
332.8
Shares (diluted)M
488.2
508.1
548.3
567.8
639.8
661.6
672.3
751.0
727.8
849.7
331.0
5.84%
7.17%
74
26.18
Buyback yield%
19.10
21.59
21.24
18.98
18.17
16.01
17.41
16.46
16.72
14.96
11.15
16.46
17.79
7
1.036
D/E ratiox
1.656
1.623
1.603
1.651
1.915
2.074
2.254
2.187
2.582
2.578
1.388
2.254
1.995
83
34.00
Enterprise value₹B
76.21
75.19
73.02
79.66
92.39
97.17
101.5
104.9
108.9
113.3
71.87
4.16%
3.60%
65
4.917
LT debt₹B
34.82
32.11
35.97
35.32
33.82
32.27
29.79
29.14
28.99
32.07
28.01
(1.05%)
(0.83%)
16
Revenue
₹70.07B
7.38%
1.00×
Cost of revenue
₹43.78B
7.29%
0.99×
Operating expenses
₹12.58B
7.78%
1.04×
Cash and investments
17.42%
Property and equipment
16.34%
Spread over hurdle
14.57%