Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 1.7726 2.8247
Current ratio 2.04 2.06
WC days 69.52 44.28
EBITDA (%) 11.77 7.61
FCF (Rs Cr.) 0.88 0.94
ROCE (%) 27.64 28.59
ROE (%) 32.15 33.15

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.1 0.12
Div. payout (%) 6.81 6.47
Int. Coverage 4.77 4.99
LT D/E 1.02 1
Solvency Ratio 0.38 0.4

Valuation STANDALONE CONSOLIDATED
Beta 1.4058 1.4058
Div. yield (%) 0 0
EV (Rs Cr.) 261.1 260.56
P/BV 6.6 6.47
P/E 20.54 19.51
PEG 0.14 0.13
P/S 1.24 0.77

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 6.81 6.95
3Y growth BV/s (%) 81 84
Cash (Rs Cr.) 3.53 4.07
Total Debt (Rs Cr.) 35.38 35.38
Net block (Rs Cr.) 34.21 34.21

P&L metrics STANDALONE CONSOLIDATED
DPS 0.15 0.15
EPS 2.19 2.3
Net Income (Rs Cr.) 11.16 11.75
Operating profit (Rs Cr.) 21.3 22.13
No. of o/s shares 5.1 5.1
Revenue (Rs Cr.) 184.97 297.7
Total Income (Rs Cr.) 185.45 298.23

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 234 235
3Y growth CEPS 13.62 18.58
CFF (Rs Cr.) -10.99 -10.99
CFI (Rs Cr.) -0.03 -0.03
CFO (Rs Cr.) 11.91 11.96
FCF (Rs Cr.) 0.88 0.94
3Y growth Op. CF (%) 1370 1893

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 0 0
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 198 210
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 1891 2200
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 1929 2117
1Y growth Op. CF (%) 121 108
1Q growth revenue (%) 0 0
3Y growth revenue (%) 26 52
4Q growth revenue (%) 0 0