Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.9993 0.7353
Current ratio 1.57 1.57
WC days 97.59 99.11
EBITDA (%) 12.12 14.86
FCF (Rs Cr.) 8.27 8.27
ROCE (%) 19.78 15.01
ROE (%) 15.17 11.94

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.42 0.4
Div. payout (%) 11.42 8.76
Int. Coverage 4.94 5.93
LT D/E 0.19 0.12
Solvency Ratio 0.98 1.16

Valuation STANDALONE CONSOLIDATED
Beta 1.8018 1.8018
Div. yield (%) 0 0
EV (Rs Cr.) 1280.1 1285.08
P/BV 7.34 4
P/E 48.41 33.49
PEG 0.39 1.15
P/S 3.25 3.13

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 3.69 6.78
3Y growth BV/s (%) 54 29
Cash (Rs Cr.) 80.76 81.22
Total Debt (Rs Cr.) 34.83 40.27
Net block (Rs Cr.) 78.21 81.38

P&L metrics STANDALONE CONSOLIDATED
DPS 0.04 0.04
EPS 0.56 0.81
Net Income (Rs Cr.) 27.39 39.6
Operating profit (Rs Cr.) 7.68 7.8
No. of o/s shares 48.895 48.895
Revenue (Rs Cr.) 407.61 423.29
Total Income (Rs Cr.) 449.35 466.07

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 43 43
3Y growth CEPS 0.13 -0.42
CFF (Rs Cr.) -25.08 -25.33
CFI (Rs Cr.) 12.45 12.46
CFO (Rs Cr.) 20.9 21.13
FCF (Rs Cr.) 8.27 8.27
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