Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.4825 0.4795
Current ratio 1.46 1.45
WC days 220.48 226.85
EBITDA (%) 14.38 14.77
FCF (Rs Cr.) 8.67 8.83
ROCE (%) 18.52 20.3
ROE (%) 11.93 13.37

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.63 0.67
Div. payout (%) 29.22 22.24
Int. Coverage 11.1 12.55
LT D/E 0 0
Solvency Ratio 57.25 74

Valuation STANDALONE CONSOLIDATED
Beta 0.8184 0.8184
Div. yield (%) 3 3
EV (Rs Cr.) -1.38 -8.82
P/BV 1.09 0.93
P/E 9.15 6.97
PEG 1.14 0.87
P/S 0.79 0.64

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 34.42 40.38
3Y growth BV/s (%) -10 -5
Cash (Rs Cr.) 20.37 27.81
Total Debt (Rs Cr.) 0.04 0.04
Net block (Rs Cr.) 0.34 0.35

P&L metrics STANDALONE CONSOLIDATED
DPS 1.19 1.19
EPS 4.11 5.4
Net Income (Rs Cr.) 2.07 2.72
Operating profit (Rs Cr.) 3.44 4.33
No. of o/s shares 0.504 0.504
Revenue (Rs Cr.) 23.92 29.66
Total Income (Rs Cr.) 23.92 29.71

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 1548 1323
3Y growth CEPS -0.17 -0.41
CFF (Rs Cr.) -1.02 -1.06
CFI (Rs Cr.) 1.89 3.22
CFO (Rs Cr.) 7.8 6.67
FCF (Rs Cr.) 8.67 8.83
3Y growth Op. CF (%) 66 18

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) -100 -100
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 22 35
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) -30 -19
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 41 63
1Y growth Op. CF (%) 275 402
1Q growth revenue (%) 0 0
3Y growth revenue (%) 75 59
4Q growth revenue (%) 0 0