Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 1.7539 1.7076
Current ratio 2.14 2.04
WC days 85.13 78.52
EBITDA (%) 10.28 10.06
FCF (Rs Cr.) 3.86 3.87
ROCE (%) 26.21 24.66
ROE (%) 21.19 21.69

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.11 0.11
Div. payout (%) 10.66 11.18
Int. Coverage 4.3 4.2
LT D/E 0.61 0.8
Solvency Ratio 0.4 0.32

Valuation STANDALONE CONSOLIDATED
Beta 1.3068 1.3068
Div. yield (%) 1 1
EV (Rs Cr.) 355.37 364.8
P/BV 4.35 4.67
P/E 20.54 21.54
PEG 0.24 0.23
P/S 0.98 0.98

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 13.28 12.37
3Y growth BV/s (%) -3 7
Cash (Rs Cr.) 7.31 7.36
Total Debt (Rs Cr.) 44.78 54.26
Net block (Rs Cr.) 39.95 39.86

P&L metrics STANDALONE CONSOLIDATED
DPS 0.3 0.3
EPS 2.81 2.68
Net Income (Rs Cr.) 15.48 14.76
Operating profit (Rs Cr.) 28.42 28.42
No. of o/s shares 5.5 5.5
Revenue (Rs Cr.) 325.29 325.29
Total Income (Rs Cr.) 330.3 329.58

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 381 393
3Y growth CEPS 1.84 0.67
CFF (Rs Cr.) -16.02 -14.24
CFI (Rs Cr.) -1.1 -3.51
CFO (Rs Cr.) 20.97 21.61
FCF (Rs Cr.) 3.86 3.87
3Y growth Op. CF (%) 468 232

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) -70 -70
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 44 45
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 1 18
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 101 135
1Y growth Op. CF (%) 14 95
1Q growth revenue (%) 0 0
3Y growth revenue (%) 8 8
4Q growth revenue (%) 0 0