Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 1.1032 1.1118
Current ratio 2.41 2.3
WC days 134.28 138.18
EBITDA (%) 10.18 10.65
FCF (Rs Cr.) 3.93 8.73
ROCE (%) 12.1 13.72
ROE (%) 12.89 16.77

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.33 0.36
Div. payout (%) 7.7 6.15
Int. Coverage 2.01 2.27
LT D/E 1.12 1.19
Solvency Ratio 0.19 0.21

Valuation STANDALONE CONSOLIDATED
Beta 0.495 0.495
Div. yield (%) 2 2
EV (Rs Cr.) 100.65 96.59
P/BV 0.59 0.61
P/E 4.56 3.64
PEG 0.02 0.02
P/S 0.18 0.17

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 302.34 290.85
3Y growth BV/s (%) 0 3
Cash (Rs Cr.) 20.4 26.24
Total Debt (Rs Cr.) 79.28 81.06
Net block (Rs Cr.) 49.69 51.43

P&L metrics STANDALONE CONSOLIDATED
DPS 3.02 2.98
EPS 38.98 48.77
Net Income (Rs Cr.) 9.16 11.46
Operating profit (Rs Cr.) 19.45 21.83
No. of o/s shares 0.235 0.235
Revenue (Rs Cr.) 234.23 247.47
Total Income (Rs Cr.) 237.74 251.03

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 719 2570
3Y growth CEPS 2.55 2.32
CFF (Rs Cr.) 0.39 0.39
CFI (Rs Cr.) 1.85 2.3
CFO (Rs Cr.) 1.69 6.04
FCF (Rs Cr.) 3.93 8.73
3Y growth Op. CF (%) 252 229

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) -100 -100
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) -88 -84
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 361 1258
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 351 1235
1Y growth Op. CF (%) 173 181
1Q growth revenue (%) 0 0
3Y growth revenue (%) -30 -26
4Q growth revenue (%) 0 0