1.362
Revenue₹B
14.51
15.84
17.41
19.15
20.85
23.13
24.99
26.91
29.17
31.15
1.461
8.36%
8.82%
44
24.13
Revenue growth%
5.92
3.63
5.72
6.78
9.54
11.67
13.16
11.15
10.94
9.12
9.57
11.15
9.33
19
28.58
Gross margin%
24.71
25.76
26.69
24.98
23.29
22.60
21.38
21.08
23.65
21.08
26.92
21.38
23.47
6
10.15
Operating margin%
20.25
19.54
17.89
18.78
21.10
20.85
22.68
25.36
27.54
29.16
28.20
25.36
20.98
92
25.31
Net margin%
5.91
4.67
3.07
0.94
0.40
2.44
0.40
0.57
0.40
0.44
12.33
0.44
0.75
30
35.04
P/E ratio (avg)x
22.51
20.93
19.74
21.02
23.03
21.82
19.62
19.99
19.85
20.50
37.40
19.99
20.72
51
19.27
EV/EBITx
51.31
52.64
51.74
60.59
62.76
63.87
65.53
66.39
68.66
70.62
23.09
66.39
63.31
44
6.99
FCF yield (avg)%
26.75
29.48
26.91
29.81
28.87
26.75
24.10
23.99
26.66
26.83
20.87
26.66
26.79
55
7.49
FCF margin%
3.44
4.06
3.84
1.40
2.14
2.04
0.57
0.40
0.40
0.40
14.33
0.40
1.72
57
0.712
FCF / Net incomex
1.729
1.925
2.003
2.034
2.316
2.178
2.023
2.011
1.919
2.135
1.131
2.023
2.017
11
25.13
ROIC%
27.67
29.70
27.70
27.53
30.18
30.24
27.69
29.32
32.16
29.78
9.16
29.78
29.51
91
24.29
Return on equity%
14.46
14.33
14.36
17.04
19.22
20.34
21.02
21.83
19.35
21.70
26.91
21.02
19.29
94
14.08
Return on assets%
30.99
33.39
31.74
29.68
32.65
35.54
37.17
34.57
37.27
37.71
25.13
37.17
33.98
38
195.15
EPS₹
74.73
84.91
95.04
88.49
98.70
101.25
99.84
109.92
117.26
124.79
206.99
4.80%
5.24%
—
10.94
EPS growth%
16.23
17.45
17.68
16.38
18.91
20.33
22.57
23.47
22.35
19.84
10.45
22.35
19.38
9
91.10
Bookvalue per sh₹
116.83
133.21
145.68
170.55
169.17
172.02
195.25
195.05
227.78
267.79
82.79
9.62%
8.65%
—
43.93
FCF per share₹
101.65
103.16
98.79
91.11
97.04
100.84
95.14
100.52
105.84
107.11
131.19
2.00%
0.97%
—
154.28
Dividend per sh₹
117.02
121.63
125.23
136.51
150.09
160.61
155.62
137.96
142.67
139.21
130.30
(1.49%)
2.07%
—
24.52
Div yield (avg)%
10.42
8.83
7.87
8.42
5.94
8.84
8.92
7.26
5.91
5.63
21.87
7.26
8.14
24
16.99
Payout ratio%
1.86
4.76
4.39
3.48
4.76
3.84
1.26
3.00
1.15
3.45
8.75
3.00
3.47
75
106.0
Shares (diluted)M
112.5
110.5
107.9
114.9
112.6
103.1
98.20
107.7
113.0
119.4
100.9
1.18%
0.92%
95
5.52
Buyback yield%
26.74
24.46
26.54
27.09
29.90
31.08
29.67
29.81
31.75
34.08
3.27
31.08
29.74
21
0.850
D/E ratiox
0.287
0.313
0.345
0.321
0.339
0.385
0.415
0.418
0.472
0.511
1.245
0.418
0.365
39
25.34
Enterprise value₹B
11.73
11.06
10.65
11.73
10.97
11.51
13.01
13.95
12.92
13.68
3.104
4.52%
0.75%
70
9.677
LT debt₹B
17.72
19.04
21.55
21.50
23.88
26.53
28.94
28.24
30.33
33.90
11.94
7.25%
7.01%
74
Revenue
₹31.15B
8.82%
1.00×
Cost of revenue
₹21.81B
8.82%
1.00×
Operating expenses
₹6.003B
8.23%
0.95×
Property and equipment
16.10%
Cash and investments
13.80%
Spread over hurdle
(7.76%)