Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.3303 0.5888
Current ratio 3.83 1.56
WC days 245.29 66.54
EBITDA (%) 25.08 0
FCF (Rs Cr.) 5 6
ROCE (%) 8.4 0
ROE (%) 5.6 5.51

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.14 0.07
Div. payout (%) 12.45 130
Int. Coverage 118.87 19.97
LT D/E 0 0.06
Solvency Ratio 0 0

Valuation STANDALONE CONSOLIDATED
Beta 0.8448 0.8448
Div. yield (%) 0 3
EV (Rs Cr.) 1902.62 1948.78
P/BV 2.33 2.34
P/E 41.58 42.5
PEG 0.08 0.08
P/S 6.48 3.02

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 355.41 353.25
3Y growth BV/s (%) -85 -85
Cash (Rs Cr.) 10.06 13.9
Total Debt (Rs Cr.) 0 50
Net block (Rs Cr.) 107 383

P&L metrics STANDALONE CONSOLIDATED
DPS 2.48 25.32
EPS 19.91 19.48
Net Income (Rs Cr.) 46 45
Operating profit (Rs Cr.) 39 88
No. of o/s shares 2.31 2.31
Revenue (Rs Cr.) 295 633
Total Income (Rs Cr.) 331 665

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 1255 4459
3Y growth CEPS 0.07 -0.45
CFF (Rs Cr.) -7 -31
CFI (Rs Cr.) -17 -67
CFO (Rs Cr.) 29 103
FCF (Rs Cr.) 5 6
3Y growth Op. CF (%) 726 324

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) -90 -90
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 7 0
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) -88 -88
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) -6 -9
1Y growth Op. CF (%) 14 137
1Q growth revenue (%) 0 0
3Y growth revenue (%) 68 94
4Q growth revenue (%) 0 0