0.900
Revenue₹B
1.001
1.035
1.100
1.166
1.238
1.300
1.365
1.411
1.465
1.518
0.927
4.17%
4.77%
56
22.08
Revenue growth%
14.85
12.14
12.34
13.76
14.43
15.08
14.44
13.45
11.72
13.53
19.58
13.53
13.64
79
27.50
Gross margin%
14.62
13.46
15.67
16.28
16.39
15.60
14.88
16.61
19.36
20.49
12.59
16.61
15.97
77
26.45
Operating margin%
21.93
24.19
23.58
26.21
28.28
27.44
27.93
25.73
27.65
29.28
9.64
27.65
26.83
89
7.73
Net margin%
12.39
13.70
15.05
17.86
19.59
19.78
16.91
19.42
22.28
19.91
6.40
19.78
18.64
65
12.91
P/E ratio (avg)x
12.35
11.88
12.20
12.38
11.71
12.44
12.09
11.64
12.95
11.45
34.38
12.09
12.15
59
30.39
EV/EBITx
31.34
35.34
34.60
39.66
41.28
43.43
43.76
50.88
48.51
52.33
25.24
48.51
42.36
89
15.09
FCF yield (avg)%
15.81
17.09
16.55
14.46
16.35
17.21
15.36
16.21
14.61
14.56
4.37
15.36
16.01
19
6.77
FCF margin%
35.66
34.65
32.32
29.61
28.40
26.28
25.04
27.52
24.58
23.75
21.84
25.04
27.96
51
1.176
FCF / Net incomex
0.720
0.759
0.902
0.905
1.012
1.000
1.074
1.198
1.212
1.269
1.762
1.198
1.006
11
10.19
ROIC%
26.60
24.11
26.74
26.39
28.96
29.08
30.21
29.20
26.95
28.72
16.44
29.08
27.84
32
26.15
Return on equity%
3.34
1.94
2.51
5.43
3.59
6.43
3.72
2.86
4.35
4.04
19.09
4.04
3.65
35
12.43
Return on assets%
15.24
17.68
15.04
14.14
13.38
14.82
14.05
12.81
10.75
9.16
15.28
12.81
14.09
46
4.18
EPS₹
7.86
8.84
10.18
10.06
10.71
12.47
13.38
15.05
15.03
16.84
4.47
9.47%
8.76%
—
26.77
EPS growth%
12.14
14.06
14.49
14.01
12.13
11.75
9.51
7.42
4.86
5.62
8.15
7.42
11.94
93
7.30
Bookvalue per sh₹
5.85
5.58
5.92
6.20
6.01
6.38
6.32
6.01
6.02
6.37
1.67
1.15%
1.61%
—
6.10
FCF per share₹
5.33
5.64
5.81
5.65
5.79
6.84
7.10
7.23
7.28
7.61
5.42
5.62%
3.22%
—
5.86
Dividend per sh₹
7.42
8.43
8.73
9.44
9.65
9.81
9.86
10.73
12.14
14.00
3.69
7.72%
7.71%
—
19.79
Div yield (avg)%
11.79
13.30
12.90
12.87
11.05
8.76
9.82
8.48
6.63
4.97
4.08
8.48
10.43
28
23.91
Payout ratio%
11.23
8.63
6.96
6.06
8.70
6.08
3.31
4.35
6.94
7.19
24.07
6.08
6.95
31
95.65
Shares (diluted)M
172.7
180.3
178.6
204.6
219.3
257.5
253.6
254.7
308.1
355.3
95.03
10.13%
8.73%
69
25.39
Buyback yield%
21.74
20.82
23.01
25.76
24.86
25.32
24.57
22.72
25.47
25.47
12.27
25.32
24.72
24
1.476
D/E ratiox
0.595
0.600
0.580
0.629
0.549
0.564
0.495
0.526
0.558
0.607
1.179
0.558
0.572
33
0.518
Enterprise value₹B
1.336
1.364
1.463
1.561
1.735
1.522
1.369
1.389
1.423
1.503
1.046
(2.83%)
0.40%
64
413.9
LT debt₹M
460.3
488.7
535.3
595.1
554.6
607.5
559.2
502.4
511.1
496.7
839.0
(2.18%)
1.84%
48
Revenue
₹1.518B
4.77%
1.00×
Cost of revenue
₹880.7M
4.81%
1.00×
Operating expenses
₹352.2M
4.69%
0.99×
Property and equipment
17.13%