Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 1.9786 2.0964
Current ratio 2.99 2.86
WC days 84.43 78.16
EBITDA (%) 8.4 8.69
FCF (Rs Cr.) 0.31 0.78
ROCE (%) 16.78 18.32
ROE (%) 11.12 13.04

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.04 0.11
Div. payout (%) 15.15 12.82
Int. Coverage 4.05 4.31
LT D/E 0.39 0.39
Solvency Ratio 0.46 0.54

Valuation STANDALONE CONSOLIDATED
Beta 0.957 0.957
Div. yield (%) 1 1
EV (Rs Cr.) 51.29 50.31
P/BV 1.54 1.53
P/E 13.88 11.75
PEG 0.27 0.33
P/S 0.43 0.4

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 89.03 89.73
3Y growth BV/s (%) 32 38
Cash (Rs Cr.) 0.42 1.39
Total Debt (Rs Cr.) 10.48 10.47
Net block (Rs Cr.) 12.39 14.87

P&L metrics STANDALONE CONSOLIDATED
DPS 1.5 1.5
EPS 9.9 11.7
Net Income (Rs Cr.) 2.97 3.51
Operating profit (Rs Cr.) 6.45 7.01
No. of o/s shares 0.3 0.3
Revenue (Rs Cr.) 95.94 103.73
Total Income (Rs Cr.) 97.55 105.72

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 2137 2400
3Y growth CEPS 0.11 0.33
CFF (Rs Cr.) -5.57 -6.2
CFI (Rs Cr.) -0.53 -0.23
CFO (Rs Cr.) 6.41 7.2
FCF (Rs Cr.) 0.31 0.78
3Y growth Op. CF (%) 11 33

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 25 25
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 33 38
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 97 149
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 97 149
1Y growth Op. CF (%) 136 106
1Q growth revenue (%) 0 0
3Y growth revenue (%) 2 4
4Q growth revenue (%) 0 0