1.342
Revenue₹B
1.457
1.486
1.555
1.597
1.666
1.718
1.779
1.806
1.897
1.979
1.491
3.50%
3.57%
56
19.68
Revenue growth%
33.83
33.79
34.75
36.15
35.96
33.97
35.54
36.30
35.02
35.49
8.04
35.49
35.25
35
21.79
Gross margin%
8.92
8.45
10.57
13.52
13.41
15.89
13.41
14.97
14.19
11.59
28.38
14.19
13.41
17
6.22
Operating margin%
8.56
7.71
8.78
10.94
9.03
7.09
9.54
9.62
9.69
9.30
8.34
9.54
9.17
66
20.24
Net margin%
35.39
33.38
35.95
35.69
36.56
38.92
40.00
41.58
40.69
40.56
27.49
40.56
37.74
32
33.40
P/E ratio (avg)x
11.16
11.44
11.40
11.34
12.82
14.64
13.91
13.02
13.83
14.44
25.88
13.91
12.92
34
31.47
EV/EBITx
27.56
29.89
30.32
30.82
31.27
29.52
28.45
31.42
33.27
35.60
15.81
31.42
30.57
62
7.77
FCF yield (avg)%
9.62
12.49
14.24
16.69
15.17
12.65
11.40
11.40
13.51
10.90
19.16
11.40
12.57
58
23.87
FCF margin%
18.09
19.91
18.55
19.43
21.90
22.50
23.04
23.46
24.44
26.48
25.71
23.46
22.20
28
1.042
FCF / Net incomex
1.370
1.321
1.274
1.367
1.197
1.229
1.084
1.094
0.956
1.002
1.721
1.084
1.213
59
19.91
ROIC%
25.63
28.04
27.08
25.73
25.51
28.01
27.27
28.26
29.80
28.20
3.43
28.20
27.64
89
18.97
Return on equity%
12.04
9.59
10.83
12.08
10.83
8.62
6.96
9.41
9.88
8.27
29.55
8.62
9.73
61
20.12
Return on assets%
8.89
7.37
4.63
5.10
3.89
2.19
3.41
5.32
5.80
8.52
4.31
5.32
5.21
70
4.35
EPS₹
6.41
6.61
7.60
8.52
8.88
8.51
9.89
10.28
11.78
12.81
4.84
7.61%
7.05%
—
26.54
EPS growth%
5.81
3.54
1.84
1.60
1.91
1.87
1.41
0.58
1.92
4.35
11.59
1.87
1.89
35
2.34
Bookvalue per sh₹
3.01
2.64
2.85
2.62
2.34
2.18
1.94
1.97
2.18
2.07
4.34
(2.40%)
(4.89%)
—
1.22
FCF per share₹
3.92
3.77
4.28
4.50
5.30
5.49
5.55
6.61
7.06
8.18
2.57
9.07%
7.69%
—
3.59
Dividend per sh₹
8.42
8.74
10.07
10.82
12.99
15.64
17.69
19.27
19.00
20.49
3.05
9.55%
9.99%
—
5.54
Div yield (avg)%
9.48
11.53
14.26
15.77
15.33
14.05
16.10
14.45
13.72
11.93
25.02
14.05
14.16
51
27.19
Payout ratio%
20.25
20.90
19.38
17.52
15.76
15.72
17.38
19.67
19.83
18.62
8.67
18.62
19.00
13
250.5
Shares (diluted)M
432.4
516.5
587.8
688.1
772.3
812.8
912.3
921.7
968.1
938.9
255.2
3.98%
9.85%
22
11.12
Buyback yield%
4.64
4.00
5.72
8.20
10.67
12.72
14.64
15.70
18.44
21.19
3.73
15.70
11.69
6
0.239
D/E ratiox
0.931
0.944
1.050
1.054
1.080
0.978
0.998
0.887
0.946
1.003
1.725
0.978
0.988
8
1.604
Enterprise value₹B
1.027
1.202
1.351
1.353
1.344
1.274
1.368
1.397
1.342
1.522
0.825
2.52%
3.69%
69
0.129
LT debt₹B
0.645
0.714
0.767
0.815
0.886
0.950
1.081
1.054
1.156
1.225
0.952
6.70%
8.14%
14
Revenue
₹1.979B
3.57%
1.00×
Cost of revenue
₹1.007B
3.79%
1.02×
Operating expenses
₹306.6M
3.15%
0.96×
Property and equipment
14.63%
Return on capital
247.92%
Spread over hurdle
233.08%