Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.3975 2.164
Current ratio 1.56 1.15
WC days 88.92 7.74
EBITDA (%) 26.69 5.39
FCF (Rs Cr.) 3 80
ROCE (%) 11.14 14.82
ROE (%) 13.15 16.4

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.16 0.23
Div. payout (%) 41.37 21.11
Int. Coverage 16.57 14.93
LT D/E 0.36 0.25
Solvency Ratio 0.44 0.76

Valuation STANDALONE CONSOLIDATED
Beta 0.9372 0.9372
Div. yield (%) 0 0
EV (Rs Cr.) 8883.33 8787.6
P/BV 11.26 7.16
P/E 85.6 43.66
PEG 1.4 0.67
P/S 17.22 1.8

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 22.99 36.14
3Y growth BV/s (%) -81 -72
Cash (Rs Cr.) 35.26 161.99
Total Debt (Rs Cr.) 273 304
Net block (Rs Cr.) 745 1282

P&L metrics STANDALONE CONSOLIDATED
DPS 1.25 1.25
EPS 3.02 5.93
Net Income (Rs Cr.) 101 198
Operating profit (Rs Cr.) 107 266
No. of o/s shares 33.4 33.4
Revenue (Rs Cr.) 502 4791
Total Income (Rs Cr.) 530 4799

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 195 572
3Y growth CEPS -0.81 -0.84
CFF (Rs Cr.) 34 184
CFI (Rs Cr.) -96 -296
CFO (Rs Cr.) 65 191
FCF (Rs Cr.) 3 80
3Y growth Op. CF (%) 85 56

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) -87 -87
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) -15 46
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) -91 -81
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) -6 91
1Y growth Op. CF (%) -15 24
1Q growth revenue (%) 0 0
3Y growth revenue (%) 45 22
4Q growth revenue (%) 0 0