2.260
Revenue₹B
2.887
2.950
3.105
3.244
3.354
3.437
3.536
3.578
3.628
3.809
2.330
2.58%
3.05%
70
18.00
Revenue growth%
14.28
14.70
12.61
11.85
11.92
14.44
15.35
17.48
17.65
17.87
11.61
17.48
14.57
51
4.49
Gross margin%
29.64
32.22
30.36
32.55
34.48
36.97
38.86
41.42
42.41
39.72
17.52
39.72
35.72
41
16.88
Operating margin%
25.94
26.98
25.09
27.46
25.01
26.15
26.10
25.94
27.83
26.68
10.85
26.15
26.12
25
15.52
Net margin%
10.18
10.30
7.31
5.36
7.75
9.43
7.02
4.80
2.13
0.40
5.38
4.80
7.17
66
32.38
P/E ratio (avg)x
9.073
9.381
8.968
8.563
8.996
7.999
7.250
6.814
6.269
5.991
35.79
6.814
8.281
47
9.654
EV/EBITx
28.51
25.99
28.29
30.33
30.31
28.47
30.51
33.84
38.36
36.56
15.94
33.84
30.32
20
9.79
FCF yield (avg)%
1.32
2.71
5.06
5.08
6.70
6.28
8.81
7.88
7.42
7.05
3.53
7.42
6.49
12
20.48
FCF margin%
22.07
21.49
24.40
24.64
23.71
22.39
22.56
25.37
28.23
29.33
11.90
25.37
24.06
51
0.485
FCF / Net incomex
0.952
0.995
1.140
1.291
1.484
1.361
1.378
1.370
1.326
1.378
1.143
1.370
1.343
76
17.58
ROIC%
29.13
27.75
26.85
29.53
28.15
28.93
28.46
30.86
30.18
29.44
13.70
29.44
29.03
85
14.16
Return on equity%
23.03
22.69
23.13
24.69
23.67
23.64
24.56
24.75
24.23
23.81
19.34
24.23
23.74
50
21.26
Return on assets%
7.21
6.00
6.43
5.23
8.23
9.90
10.09
7.15
8.01
9.97
8.23
9.90
7.61
5
9.67
EPS₹
5.12
5.55
5.11
5.55
5.56
6.18
6.44
5.74
5.82
5.40
10.55
(0.60%)
(0.37%)
—
14.24
EPS growth%
19.14
17.65
15.09
13.49
14.40
14.29
13.01
12.32
10.53
9.68
7.36
12.32
13.89
67
8.40
Bookvalue per sh₹
1.95
2.03
2.02
2.09
1.90
2.15
2.04
2.22
2.20
2.08
2.35
1.85%
0.68%
—
6.37
FCF per share₹
8.68
8.96
10.68
11.75
13.25
13.18
15.01
16.98
18.70
21.48
5.66
10.14%
10.53%
—
9.13
Dividend per sh₹
6.13
6.19
5.73
6.34
6.60
7.15
7.94
7.94
7.26
7.01
6.31
1.19%
1.43%
—
29.04
Div yield (avg)%
13.50
14.42
13.57
10.89
13.88
12.58
10.87
13.56
13.22
11.62
13.72
12.58
13.36
82
14.31
Payout ratio%
10.20
10.05
10.96
11.95
10.42
12.05
13.15
12.47
11.94
9.34
2.41
12.05
11.45
74
123.8
Shares (diluted)M
91.96
97.69
100.7
109.1
116.0
108.0
113.6
103.7
93.50
93.38
127.5
(4.24%)
(1.06%)
55
12.74
Buyback yield%
21.92
21.99
21.35
22.27
23.00
21.68
19.98
19.70
20.40
20.08
24.69
20.08
21.51
75
1.405
D/E ratiox
0.638
0.613
0.687
0.713
0.764
0.697
0.680
0.695
0.683
0.670
0.470
0.683
0.685
66
2.156
Enterprise value₹B
4.331
4.364
4.495
4.726
4.640
5.238
5.117
4.868
5.055
5.086
1.651
1.85%
2.14%
53
2.796
LT debt₹B
2.290
2.402
2.543
2.644
2.834
2.514
2.475
2.451
2.402
2.551
2.078
(2.08%)
1.27%
22
Revenue
₹3.809B
3.05%
1.00×
Cost of revenue
₹2.113B
3.25%
1.02×
Operating expenses
₹825.1M
3.07%
1.00×
Property and equipment
16.42%
Spread over hurdle
(7.64%)