美元收入123.8 133.9 145.2 149.0 159.0 164.9 3.7 23.2 587.2 418.4 40.4 INR收入10,174 10,976 11,992 12,570 13,178 13,178 13,178 13,646 13,646 3.6 24.3 48,715 33,715 33,715 33,650 44.8操作。8,100 8,766 9,416 9,805 10,292 10,686 3.8 21.9 38,280 27,010 41.7员工Exp。6,409 7,135 7,753 7,904 8,328 8,744 5.0 5.0 22.5 31,120 21,553 44.4 AS销售额的%63.0 65.0 64.7 63.2 63.2 63.2 64.1 88 bps(93 bps(93 bps)63.9 63.9 64.0(0.3)63.9 64.0(0.3) 1,964 1,942 (1) 19 7,160 5,457 31.2 as % of sales 16.6 14.9 13.9 15.1 14.9 14.2 (67 bps) (62 bps) 14.7 16.2 (9.4) EBITDA 1,823 2,139 2,399 2,585 2,729 2,882 5.6 34.7 9,852 6,204 58.8折旧422 450 481 527 525(0.3)16.6 1,958 1,464 33.8 EBIT 1,401 1,688 1,918 1,918 2,085 2,085 2,202 2,202 2,356 7.0 153.1 664 527 26.0 PBT 1,362 1,766 1,877 2,116 2,245 2,767 2,767 23.3 56.6 8,004 4,968 61.1总税率246 422 422 463 548 548 548 586 725 23.9 71.9 71.9 71.9 2,019 1,1001,100 83.6 MINA。Int (0) 4 5 14 16 0 (100.0) (100.0) 40 59 (32.0) Reported PAT 1,116 1,340 1,409 1,553 1,644 2,042 24.2 52.4 5,945 3,810 56.1 Reported EPS 4.1 4.9 5.2 5.7 6.0 7.5 24.1 52.1 21.8 14.0 56.0 Margins (%) (bps) (bps) (bps) EBIDTA 17.9 19.5 20.0 20.6 20.7 21.1 41 bps 163 bps 20.2 18.4 179 bps EBIT 13.8 15.4 16.0 16.6 16.7 17.3 56 bps 189 bps 16.2 14.1 212 bps PBT 13.4 16.1 15.7 16.8 17.0 20.3 324 bps 418 bps 16.4 14.8 167 bps pat 11.0 12.2 11.8 12.5 12.5 12.5 15.0 249 249 bps 275 bps 275 bps 12.2 11.3 88 bps有效税率18.1 23.9 23.9 23.9 24.7 25.9 26.1 26.1 26.2 26.2