Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.8941 0.6345
Current ratio 1.45 1.43
WC days 84.44 81.53
EBITDA (%) 8.27 9.71
FCF (Rs Cr.) -0.49 -0.88
ROCE (%) 10.74 7.56
ROE (%) 9.06 6.29

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0 0.41
Div. payout (%) 11.42 8.76
Int. Coverage 3.87 4.37
LT D/E 0.14 0.08
Solvency Ratio 0.92 1.03

Valuation STANDALONE CONSOLIDATED
Beta 1.8018 1.8018
Div. yield (%) 0 0
EV (Rs Cr.) 1421.78 1343.29
P/BV 7.39 3.93
P/E 81.54 62.51
PEG 0.39 1.15
P/S 3.89 3.8

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 3.87 7.26
3Y growth BV/s (%) 54 29
Cash (Rs Cr.) 0 80.76
Total Debt (Rs Cr.) 25.83 28.1
Net block (Rs Cr.) 82.27 84.53

P&L metrics STANDALONE CONSOLIDATED
DPS 0.04 0.04
EPS 0.35 0.46
Net Income (Rs Cr.) 17.12 22.33
Operating profit (Rs Cr.) 8.46 5.53
No. of o/s shares 48.895 48.895
Revenue (Rs Cr.) 358.54 367.32
Total Income (Rs Cr.) 386.17 395.11

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 28 27
3Y growth CEPS 0.13 -0.42
CFF (Rs Cr.) -6.2 -6.98
CFI (Rs Cr.) -7.77 -7.33
CFO (Rs Cr.) 13.48 13.43
FCF (Rs Cr.) -0.49 -0.88
3Y growth Op. CF (%) 67 -13

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 0 0
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 18 14
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) -18 -25
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 23 13
1Y growth Op. CF (%) 93 125
1Q growth revenue (%) 0 0
3Y growth revenue (%) 11 11
4Q growth revenue (%) 0 0