5.085
Revenue₹B
11.99
12.78
13.95
15.12
16.24
17.55
19.00
20.60
21.52
23.37
5.426
7.55%
7.78%
81
24.79
Revenue growth%
7.97
7.16
4.36
3.48
3.64
3.07
1.05
3.17
4.14
1.19
11.42
3.07
3.56
42
28.47
Gross margin%
0.95
0.40
0.40
1.22
1.98
4.76
5.86
8.50
7.62
10.19
10.43
7.62
3.37
57
17.16
Operating margin%
5.09
3.91
2.60
4.70
4.64
5.54
2.59
2.41
2.40
2.18
14.67
2.41
3.26
48
10.51
Net margin%
17.21
18.32
17.96
16.16
15.64
17.90
19.48
20.84
20.92
21.90
3.98
20.84
18.14
5
26.39
P/E ratio (avg)x
22.46
20.96
22.60
19.89
20.33
19.64
21.42
21.46
21.60
21.32
33.97
21.42
21.37
7
11.84
EV/EBITx
28.65
31.75
33.20
37.69
35.63
35.97
37.48
42.35
47.57
50.61
10.41
42.35
36.72
43
28.35
FCF yield (avg)%
17.61
16.33
16.47
19.25
18.38
16.72
18.96
18.47
19.18
19.40
20.15
18.96
18.43
88
7.70
FCF margin%
2.31
1.42
0.60
1.20
0.40
0.40
2.17
0.40
0.53
0.40
27.71
0.40
0.56
61
0.584
FCF / Net incomex
0.323
0.321
0.316
0.322
0.318
0.343
0.333
0.324
0.323
0.313
1.506
0.324
0.322
32
4.16
ROIC%
1.13
1.97
2.74
3.25
4.41
3.35
4.24
7.05
5.25
3.26
10.05
4.24
3.30
37
18.77
Return on equity%
0.40
0.53
1.56
4.18
7.17
9.35
8.14
10.07
9.69
10.04
27.59
9.69
7.66
81
7.30
Return on assets%
15.37
13.44
16.35
17.26
16.66
17.00
19.98
19.28
17.28
15.28
18.91
17.28
16.83
24
15.10
EPS₹
40.21
39.15
41.00
42.63
40.39
44.13
42.61
43.11
43.31
43.83
15.77
1.65%
0.92%
—
17.78
EPS growth%
30.33
31.28
32.65
30.00
27.55
30.11
29.22
27.12
29.16
31.42
11.72
29.22
30.06
9
76.35
Bookvalue per sh₹
53.15
49.94
53.85
58.43
60.66
58.10
58.54
55.68
60.81
58.33
61.42
(0.78%)
1.58%
—
29.82
FCF per share₹
10.87
9.45
9.36
10.00
9.37
10.10
10.51
9.23
7.76
8.16
27.01
(2.72%)
(4.40%)
—
11.99
Dividend per sh₹
38.66
35.66
37.03
32.30
29.53
29.28
26.33
23.71
22.63
22.63
84.86
(5.18%)
(5.11%)
—
21.50
Div yield (avg)%
10.44
7.63
10.35
11.09
13.84
13.88
12.78
13.11
11.54
9.92
20.53
12.78
11.32
8
12.07
Payout ratio%
22.51
23.75
26.53
23.59
24.61
27.51
27.88
30.55
32.98
31.49
29.84
30.55
27.02
67
128.1
Shares (diluted)M
94.66
83.99
85.34
90.53
87.64
88.51
75.86
70.60
61.08
54.01
129.9
(9.23%)
(6.59%)
52
11.01
Buyback yield%
17.15
18.95
19.76
22.32
23.89
26.70
28.58
25.80
26.61
28.38
17.63
26.70
24.84
79
0.864
D/E ratiox
0.210
0.203
0.216
0.245
0.253
0.247
0.260
0.299
0.311
0.304
0.336
0.299
0.250
86
20.70
Enterprise value₹B
0.858
0.924
0.914
0.801
0.806
0.760
0.676
0.626
0.551
0.581
7.946
(6.36%)
(3.28%)
30
9.415
LT debt₹B
8.461
8.311
8.037
9.296
10.48
10.86
12.64
13.19
12.93
12.67
10.28
3.87%
5.48%
28
Revenue
₹23.37B
7.78%
1.00×
Cost of revenue
₹11.74B
7.70%
0.99×
Operating expenses
₹5.061B
7.34%
0.96×
Property and equipment
18.92%
Cash and investments
17.31%
Return on capital
134.91%
Spread over hurdle
123.24%