0.777
Revenue₹B
3.185
3.357
3.550
3.747
3.981
4.332
4.568
4.757
5.096
5.327
0.867
6.00%
6.12%
84
24.19
Revenue growth%
18.34
19.05
16.37
16.86
18.03
17.36
18.78
19.92
21.94
20.39
19.28
19.92
18.56
51
22.73
Gross margin%
12.66
9.99
10.63
12.84
12.89
11.80
13.62
15.12
13.24
15.44
2.18
13.62
12.86
33
25.72
Operating margin%
15.25
17.65
15.96
13.95
11.77
10.76
9.12
7.73
7.03
5.29
18.50
7.73
11.26
57
18.84
Net margin%
8.62
8.96
11.08
11.41
12.90
12.96
10.84
12.09
11.73
10.70
19.09
11.73
11.24
52
32.48
P/E ratio (avg)x
30.89
35.76
39.83
40.81
49.08
52.92
59.31
70.58
74.04
81.86
17.49
70.58
51.00
90
36.96
EV/EBITx
7.582
6.998
7.343
6.295
5.554
5.701
4.926
4.669
4.374
4.369
27.13
4.669
5.628
33
3.49
FCF yield (avg)%
25.58
26.19
26.20
24.99
25.42
24.72
26.51
27.85
25.16
24.33
6.70
25.16
25.50
88
12.12
FCF margin%
13.23
12.37
9.51
8.70
8.51
11.24
8.69
10.51
7.57
7.25
22.11
8.69
9.10
22
0.387
FCF / Net incomex
0.955
1.011
0.985
1.052
0.994
1.067
0.946
0.930
0.957
0.916
0.543
0.946
0.971
45
14.01
ROIC%
0.72
0.40
0.40
2.63
4.34
7.19
8.29
7.30
7.70
6.83
9.92
7.30
5.58
16
29.46
Return on equity%
3.34
2.28
4.54
5.71
7.97
9.55
10.18
7.28
7.39
5.65
17.13
7.39
6.49
36
2.76
Return on assets%
10.58
7.70
7.55
5.88
8.66
8.42
10.25
11.38
11.44
13.03
5.56
11.38
9.45
79
19.58
EPS₹
11.41
10.97
11.70
12.78
14.48
15.51
18.07
17.52
18.64
20.38
21.08
7.07%
5.66%
—
6.45
EPS growth%
20.38
17.81
18.56
16.82
19.29
17.73
16.11
18.17
16.07
18.36
25.08
17.73
17.99
17
9.21
Bookvalue per sh₹
26.11
25.57
25.14
27.42
29.55
28.96
27.89
26.19
24.77
26.33
10.13
(2.28%)
1.67%
—
8.25
FCF per share₹
24.95
25.21
29.56
32.88
34.18
34.02
40.34
40.92
42.30
46.61
9.04
6.40%
6.58%
—
19.60
Dividend per sh₹
18.87
17.99
16.64
17.05
16.12
17.67
16.20
16.57
16.37
17.50
5.77
1.65%
(0.80%)
—
12.39
Div yield (avg)%
19.11
18.26
18.48
18.52
18.43
17.37
18.38
15.62
12.81
13.37
24.23
15.62
18.32
12
4.28
Payout ratio%
22.21
21.14
21.65
20.31
18.03
18.71
16.58
16.65
14.72
15.43
27.76
16.58
18.37
65
131.4
Shares (diluted)M
178.6
178.1
198.7
206.8
220.4
239.5
285.4
281.6
327.0
345.8
130.9
9.43%
8.04%
58
9.67
Buyback yield%
0.73
1.81
1.33
2.94
2.08
4.53
5.98
7.19
6.11
6.68
29.26
6.11
3.73
8
0.316
D/E ratiox
1.941
1.909
2.077
2.046
2.065
1.989
2.004
1.881
2.005
2.079
0.683
2.004
2.005
41
1.719
Enterprise value₹B
1.357
1.479
1.492
1.409
1.345
1.249
1.204
1.288
1.438
1.482
1.938
1.95%
1.17%
9
0.962
LT debt₹B
5.877
6.144
6.109
6.355
6.505
6.574
6.468
7.520
8.291
9.455
1.985
7.77%
6.42%
56
Revenue
₹5.327B
6.12%
1.00×
Cost of revenue
₹3.729B
6.12%
1.00×
Operating expenses
₹1.191B
6.18%
1.01×
Property and equipment
16.33%
Goodwill & intangibles
15.61%
Spread over hurdle
(10.38%)