0.681
Revenue₹B
3.285
3.361
3.365
3.344
3.351
3.372
3.437
3.539
3.553
3.651
0.738
1.73%
0.97%
31
10.84
Revenue growth%
15.31
17.48
18.42
20.78
18.93
18.56
15.64
17.70
17.26
16.30
19.47
17.26
17.59
74
8.52
Gross margin%
5.37
7.79
7.52
9.66
10.66
11.11
10.78
9.81
11.97
12.96
16.48
11.11
10.24
88
26.66
Operating margin%
19.85
22.03
20.25
19.03
20.05
22.88
25.22
27.05
24.87
23.10
12.95
24.87
22.45
59
12.09
Net margin%
13.05
15.80
16.36
13.37
13.57
14.98
13.91
15.77
13.36
14.43
8.39
14.43
14.17
48
32.77
P/E ratio (avg)x
12.40
12.19
13.41
14.78
13.89
13.10
15.12
14.99
16.81
19.50
15.59
15.12
14.34
5
11.02
EV/EBITx
19.52
21.59
23.74
22.25
23.86
24.05
23.83
21.96
22.71
24.29
12.22
23.83
23.22
19
21.15
FCF yield (avg)%
6.52
8.85
6.12
5.76
6.35
9.01
7.35
9.94
8.31
8.06
22.13
8.31
7.70
72
3.43
FCF margin%
8.53
11.00
11.55
11.14
11.85
14.42
16.87
15.02
17.03
14.23
27.66
15.02
13.04
10
1.054
FCF / Net incomex
0.635
0.711
0.712
0.830
0.875
0.947
1.029
1.182
1.266
1.443
1.400
1.182
0.911
38
13.54
ROIC%
10.71
13.27
15.68
16.46
17.46
17.47
16.09
16.50
19.35
17.56
18.63
17.47
16.48
87
15.95
Return on equity%
11.79
10.69
8.03
8.47
10.24
11.76
9.80
7.97
7.43
9.51
22.16
9.51
9.65
38
4.28
Return on assets%
21.70
22.72
21.77
20.27
22.59
21.79
23.79
26.65
25.91
27.10
5.10
25.91
22.66
39
6.00
EPS₹
2.72
2.70
2.86
2.89
3.06
3.25
2.89
2.61
2.71
2.60
6.18
(3.25%)
(1.94%)
—
21.92
EPS growth%
5.67
7.15
8.03
7.88
6.38
7.96
7.88
8.09
5.47
8.20
4.91
7.96
7.88
23
9.33
Bookvalue per sh₹
13.81
14.94
17.00
16.15
15.85
15.82
16.11
15.98
16.06
16.78
1.75
1.14%
1.95%
—
7.48
FCF per share₹
7.25
8.07
7.16
6.97
7.10
6.31
6.57
6.79
6.63
6.24
3.28
(2.55%)
(2.08%)
—
4.16
Dividend per sh₹
13.75
13.68
16.07
17.14
18.08
21.16
25.22
28.25
33.90
40.95
12.96
17.76%
13.40%
—
26.92
Div yield (avg)%
13.93
11.73
11.53
11.26
8.39
5.41
6.91
9.11
6.60
8.70
14.84
6.91
8.91
75
7.96
Payout ratio%
16.19
14.85
14.64
17.59
17.13
14.36
14.87
12.07
15.03
17.99
23.42
14.87
14.95
92
210.7
Shares (diluted)M
193.6
199.0
210.3
218.6
194.1
203.9
200.1
197.8
196.6
201.2
210.3
0.73%
(0.35%)
49
24.06
Buyback yield%
7.56
10.36
9.56
12.18
12.35
13.29
15.67
17.95
19.98
17.80
5.35
17.80
12.82
40
0.320
D/E ratiox
0.830
0.865
0.937
1.008
0.937
0.967
0.892
0.910
0.895
0.943
0.741
0.910
0.924
26
2.690
Enterprise value₹B
2.217
2.604
2.483
2.658
2.905
3.095
3.525
3.796
3.960
4.553
1.990
9.40%
8.31%
19
1.997
LT debt₹B
2.273
2.319
2.133
2.361
2.312
2.365
2.395
2.201
2.201
2.214
3.102
(0.87%)
0.13%
30
Revenue
₹3.651B
0.97%
1.00×
Cost of revenue
₹2.147B
0.78%
0.98×
Operating expenses
₹765.5M
0.97%
1.00×
Property and equipment
18.49%
Cash and investments
17.28%
Spread over hurdle
50.99%