1.992
Revenue₹B
1.358
1.500
1.602
1.739
1.876
1.988
2.158
2.353
2.597
2.828
2.074
8.55%
8.59%
42
12.60
Revenue growth%
22.87
21.98
22.50
22.08
20.50
22.34
24.53
26.37
28.06
29.40
20.30
26.37
22.68
51
10.27
Gross margin%
9.47
9.20
9.33
7.88
10.06
10.57
12.70
13.20
12.55
12.32
24.91
12.55
10.31
52
15.83
Operating margin%
5.26
7.71
9.75
9.83
8.23
8.53
7.17
10.03
12.46
11.04
15.93
10.03
9.14
33
25.00
Net margin%
13.49
13.40
13.17
13.87
12.29
13.14
12.08
14.30
14.43
15.43
23.58
14.30
13.45
7
28.95
P/E ratio (avg)x
27.68
30.66
29.27
34.32
40.58
47.87
47.81
52.49
53.41
54.37
15.54
52.49
44.19
55
17.12
EV/EBITx
56.52
66.60
69.20
68.88
78.45
89.57
89.32
107.5
109.0
112.4
11.30
107.5
83.89
30
9.34
FCF yield (avg)%
8.53
9.71
11.87
14.19
11.55
10.30
11.62
10.62
10.27
12.53
28.31
10.62
11.08
76
27.01
FCF margin%
6.05
4.04
1.80
4.26
1.41
1.09
0.40
0.40
0.86
3.77
2.43
0.86
1.60
12
1.522
FCF / Net incomex
0.558
0.619
0.660
0.635
0.655
0.718
0.799
0.896
0.884
1.004
0.344
0.884
0.689
21
28.39
ROIC%
28.76
27.92
26.38
25.98
28.88
29.85
31.54
32.02
32.40
30.06
22.04
31.54
29.37
30
14.74
Return on equity%
16.03
17.30
17.32
16.70
14.46
14.20
11.68
13.19
10.36
12.08
23.98
12.08
14.33
32
16.45
Return on assets%
14.94
13.98
12.75
10.75
13.56
15.25
17.71
18.00
18.77
17.55
4.58
17.71
15.10
93
33.54
EPS₹
26.27
28.66
28.37
32.43
37.14
44.30
46.69
54.08
58.53
69.31
35.36
13.29%
10.35%
—
27.21
EPS growth%
18.58
16.59
15.97
18.51
18.15
16.65
14.14
14.74
12.66
14.48
18.49
14.48
16.28
75
19.18
Bookvalue per sh₹
22.00
21.41
20.42
20.28
18.75
18.92
20.25
20.15
22.00
21.65
34.13
2.91%
(1.45%)
—
21.95
FCF per share₹
23.35
25.33
26.74
28.44
27.31
28.16
26.91
27.90
28.73
31.22
9.71
2.71%
3.81%
—
26.34
Dividend per sh₹
34.83
36.04
37.21
37.32
38.50
41.16
36.69
38.99
35.78
34.24
23.03
(2.32%)
0.87%
—
19.19
Div yield (avg)%
16.72
19.22
17.34
19.15
18.25
17.02
16.03
18.81
17.02
18.74
23.88
17.02
17.80
56
24.35
Payout ratio%
18.44
17.99
20.90
22.55
20.11
18.65
17.74
17.18
19.40
18.62
13.20
18.62
18.64
29
68.09
Shares (diluted)M
47.98
48.87
45.39
43.41
38.45
38.33
36.51
36.47
35.80
33.26
67.51
(2.86%)
(4.19%)
60
4.58
Buyback yield%
20.60
20.94
19.55
17.94
18.54
21.03
24.01
24.29
26.38
24.24
11.20
24.24
20.99
87
1.533
D/E ratiox
1.068
1.011
0.961
0.833
0.876
0.899
0.876
0.850
0.808
0.757
0.492
0.850
0.876
54
0.454
Enterprise value₹B
1.515
1.537
1.617
1.810
2.035
2.262
2.152
2.363
2.237
2.393
1.170
3.29%
4.12%
62
0.797
LT debt₹B
1.584
1.473
1.536
1.665
1.494
1.519
1.514
1.414
1.472
1.246
1.385
(3.56%)
(2.21%)
37
Revenue
₹2.828B
8.59%
1.00×
Cost of revenue
₹1.980B
8.59%
1.00×
Operating expenses
₹483.0M
8.87%
1.03×
Property and equipment
21.45%
Spread over hurdle
(10.76%)