Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.382 0.2827
Current ratio 3.57 2.36
WC days 668.19 702.25
EBITDA (%) 16.43 15.39
FCF (Rs Cr.) 1.31 0
ROCE (%) 8.32 7
ROE (%) 8.62 10.69

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.05 0.05
Div. payout (%) 19.9 16.37
Int. Coverage 2.64 1.84
LT D/E 0.67 2.35
Solvency Ratio 0.14 0.05

Valuation STANDALONE CONSOLIDATED
Beta 0.7986 0.7986
Div. yield (%) 0 0
EV (Rs Cr.) 539.81 727.69
P/BV 3.86 3.94
P/E 44.8 36.85
PEG 0.24 0.18
P/S 4.41 2.46

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 29.15 28.57
3Y growth BV/s (%) 62 90
Cash (Rs Cr.) 3.45 12.27
Total Debt (Rs Cr.) 80 276.7
Net block (Rs Cr.) 4 27.46

P&L metrics STANDALONE CONSOLIDATED
DPS 0.5 0.5
EPS 2.51 3.05
Net Income (Rs Cr.) 10.34 12.57
Operating profit (Rs Cr.) 20.59 37.2
No. of o/s shares 4.116 4.116
Revenue (Rs Cr.) 105.06 187.96
Total Income (Rs Cr.) 107.21 189.25

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 227 0
3Y growth CEPS 3.13 0
CFF (Rs Cr.) -9.01 0
CFI (Rs Cr.) 0.98 0
CFO (Rs Cr.) 9.34 0
FCF (Rs Cr.) 1.31 0
3Y growth Op. CF (%) 315 0

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) -60 300
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 300 209
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 6 24
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 6 24
1Y growth Op. CF (%) 395 0
1Q growth revenue (%) 0 0
3Y growth revenue (%) 79 74
4Q growth revenue (%) 0 0