5.144
Revenue₹B
6.960
7.429
7.646
7.879
8.102
8.650
9.058
9.395
9.743
10.48
5.597
5.28%
4.53%
60
20.93
Revenue growth%
30.04
29.37
29.46
31.48
30.50
33.29
34.09
35.37
38.18
39.64
25.87
35.37
32.38
35
18.26
Gross margin%
30.67
33.52
34.72
37.49
39.86
40.49
38.34
36.39
39.20
39.87
28.00
39.20
37.91
86
18.77
Operating margin%
2.64
1.18
3.93
5.59
2.80
1.62
3.57
2.34
3.78
0.90
8.62
2.34
2.72
76
27.87
Net margin%
16.35
14.03
14.50
17.11
19.79
17.17
15.00
16.01
18.28
20.83
2.33
17.17
16.73
9
19.31
P/E ratio (avg)x
17.87
17.10
18.65
20.02
19.80
19.62
20.97
19.27
19.28
18.96
18.94
19.28
19.27
72
13.29
EV/EBITx
71.68
73.11
78.61
92.21
107.5
114.6
111.2
114.4
137.9
141.9
7.085
114.6
109.3
37
2.40
FCF yield (avg)%
13.87
12.29
10.20
11.62
11.30
9.29
6.99
7.43
8.19
11.19
9.15
8.19
10.69
24
18.26
FCF margin%
19.53
16.61
15.58
14.57
14.28
11.82
9.78
8.04
10.51
12.13
26.42
10.51
13.21
39
0.964
FCF / Net incomex
0.314
0.310
0.329
0.304
0.323
0.320
0.326
0.313
0.275
0.294
0.379
0.313
0.314
34
25.80
ROIC%
23.82
23.47
24.13
23.79
26.39
25.74
27.30
29.30
30.89
28.83
4.60
28.83
26.06
13
12.53
Return on equity%
16.29
14.66
12.43
9.43
9.46
8.56
7.02
9.10
8.47
8.99
19.71
8.56
9.26
19
24.35
Return on assets%
25.64
23.12
22.22
21.88
20.21
17.96
19.88
17.32
16.91
17.43
20.89
17.43
20.04
52
54.53
EPS₹
18.92
18.69
17.45
18.54
19.60
18.49
20.23
19.21
18.41
17.99
58.40
(1.71%)
(1.54%)
—
13.35
EPS growth%
14.71
14.43
12.39
10.61
11.50
8.64
10.35
10.45
12.70
12.54
13.26
10.45
11.94
60
24.50
Bookvalue per sh₹
51.66
54.38
56.56
54.53
59.66
59.01
57.31
55.16
56.56
53.19
104.05
(2.27%)
0.27%
—
80.22
FCF per share₹
38.18
36.50
36.45
34.01
34.75
30.53
32.73
32.92
34.92
32.99
50.74
(1.03%)
(2.27%)
—
17.05
Dividend per sh₹
48.50
47.76
50.59
58.74
64.62
72.95
80.51
87.71
102.21
106.95
70.32
10.60%
8.46%
—
5.95
Div yield (avg)%
17.40
18.83
21.24
23.69
26.25
27.43
27.05
26.60
25.76
27.10
16.99
27.05
26.01
7
9.08
Payout ratio%
29.08
30.88
31.95
32.12
29.71
28.46
27.06
24.71
25.55
22.75
17.95
25.55
28.77
53
63.59
Shares (diluted)M
74.94
77.91
82.62
84.67
92.88
102.6
97.70
92.18
103.8
114.5
63.49
4.28%
3.86%
15
26.41
Buyback yield%
24.91
25.14
25.29
28.22
28.73
28.79
26.87
28.93
28.10
26.10
19.43
28.10
27.49
43
1.491
D/E ratiox
1.560
1.757
2.083
2.017
2.110
2.165
2.131
2.161
2.562
3.019
0.109
2.165
2.120
27
3.292
Enterprise value₹B
11.28
12.59
12.39
12.94
15.22
15.56
15.92
17.00
16.78
16.65
2.448
1.81%
4.76%
20
4.430
LT debt₹B
0.769
0.748
0.677
0.665
0.609
0.586
0.595
0.587
0.588
0.618
2.665
0.32%
(3.03%)
87
Revenue
₹10.48B
4.53%
1.00×
Cost of revenue
₹7.336B
4.53%
1.00×
Operating expenses
₹1.858B
5.20%
1.07×
Property and equipment
18.64%
Cash and investments
15.99%
Spread over hurdle
(2.77%)