Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 1.4718 1.2752
Current ratio 1.37 1.3
WC days 26.34 26.69
EBITDA (%) 10.28 10.38
FCF (Rs Cr.) 5 8
ROCE (%) 13.04 12.04
ROE (%) 11.16 11.11

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.13 0.12
Div. payout (%) 50 50
Int. Coverage 3.27 3.25
LT D/E 0.23 0.33
Solvency Ratio 0.92 0.63

Valuation STANDALONE CONSOLIDATED
Beta 1.1946 1.1946
Div. yield (%) 2 2
EV (Rs Cr.) 808.28 834.37
P/BV 3.44 3.17
P/E 30.85 28.56
PEG 0.09 0.07
P/S 1.34 1.27

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 8.66 9.39
3Y growth BV/s (%) 15 14
Cash (Rs Cr.) 14.94 17.85
Total Debt (Rs Cr.) 52 81
Net block (Rs Cr.) 187 243

P&L metrics STANDALONE CONSOLIDATED
DPS 0.48 0.52
EPS 0.97 1.04
Net Income (Rs Cr.) 25 27
Operating profit (Rs Cr.) 68 71
No. of o/s shares 25.88 25.88
Revenue (Rs Cr.) 574 607
Total Income (Rs Cr.) 576 610

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 263 251
3Y growth CEPS 1.66 1.18
CFF (Rs Cr.) -8 -33
CFI (Rs Cr.) -55 -24
CFO (Rs Cr.) 68 65
FCF (Rs Cr.) 5 8
3Y growth Op. CF (%) 167 118

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 0 0
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 11 10
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 209 217
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 209 217
1Y growth Op. CF (%) 143 127
1Q growth revenue (%) 0 0
3Y growth revenue (%) 116 98
4Q growth revenue (%) 0 0