Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.771 1.4042
Current ratio 2.45 1.8
WC days 123.74 64.64
EBITDA (%) 11.1 7.49
FCF (Rs Cr.) 2.15 4.38
ROCE (%) 7.05 9.25
ROE (%) 8.31 10.88

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.3 0.26
Div. payout (%) 0 0
Int. Coverage 7.51 9.68
LT D/E 0.36 0.31
Solvency Ratio 0.36 0.6

Valuation STANDALONE CONSOLIDATED
Beta 0 0
Div. yield (%) 0 0
EV (Rs Cr.) 0 0
P/BV 0 0
P/E 0 0
PEG 0 0
P/S 0 0

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 446.38 583.15
3Y growth BV/s (%) 69 98
Cash (Rs Cr.) 5.31 12.01
Total Debt (Rs Cr.) 20.85 23.69
Net block (Rs Cr.) 37.68 55.12

P&L metrics STANDALONE CONSOLIDATED
DPS 0 0
EPS 37.08 63.46
Net Income (Rs Cr.) 4.82 8.25
Operating profit (Rs Cr.) 10.49 18.45
No. of o/s shares 0.13 0.13
Revenue (Rs Cr.) 74.42 203.89
Total Income (Rs Cr.) 74.54 204.32

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 8800 19815
3Y growth CEPS 1.32 1.92
CFF (Rs Cr.) -0.33 -5.74
CFI (Rs Cr.) -8.96 -15.64
CFO (Rs Cr.) 11.44 25.76
FCF (Rs Cr.) 2.15 4.38
3Y growth Op. CF (%) 132 192

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 0 0
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 93 158
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 4 52
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 4 52
1Y growth Op. CF (%) 8 60
1Q growth revenue (%) 0 0
3Y growth revenue (%) 128 123
4Q growth revenue (%) 0 0