Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.8073 0.628
Current ratio 1.81 1.47
WC days 83.98 73.05
EBITDA (%) 14.4 0
FCF (Rs Cr.) 0 4
ROCE (%) 11.54 0
ROE (%) 8.8 8.57

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.08 0.07
Div. payout (%) 21.25 220
Int. Coverage 3.95 0
LT D/E 0.49 1.07
Solvency Ratio 0.29 0.13

Valuation STANDALONE CONSOLIDATED
Beta 1.5048 1.5048
Div. yield (%) 1 5
EV (Rs Cr.) 3823.2 4333.11
P/BV 3.6 3.68
P/E 40.9 42.97
PEG 0.29 0.45
P/S 2.3 2.06

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 69.13 67.6
3Y growth BV/s (%) 109 105
Cash (Rs Cr.) 32.11 48.2
Total Debt (Rs Cr.) 461 987
Net block (Rs Cr.) 569 588

P&L metrics STANDALONE CONSOLIDATED
DPS 1.29 12.74
EPS 6.09 5.79
Net Income (Rs Cr.) 83 79
Operating profit (Rs Cr.) 204 203
No. of o/s shares 13.64 13.64
Revenue (Rs Cr.) 1479 1651
Total Income (Rs Cr.) 1490 1658

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 1569 1342
3Y growth CEPS 0.56 0.3
CFF (Rs Cr.) -24 345
CFI (Rs Cr.) -189 -525
CFO (Rs Cr.) 214 183
FCF (Rs Cr.) 0 4
3Y growth Op. CF (%) 103 69

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 29 26
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 50 0
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 19 14
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 55 49
1Y growth Op. CF (%) 130 273
1Q growth revenue (%) 0 0
3Y growth revenue (%) 11 24
4Q growth revenue (%) 0 0