Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.2278 0.2773
Current ratio 1.69 1.56
WC days 619.14 452.73
EBITDA (%) 28.14 24.31
FCF (Rs Cr.) 16.52 14.48
ROCE (%) 14.61 17.46
ROE (%) 13.61 16.39

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.18 0.19
Div. payout (%) 12.98 10.15
Int. Coverage 12.09 13.31
LT D/E 0.02 0.01
Solvency Ratio 8.73 11.15

Valuation STANDALONE CONSOLIDATED
Beta 1.6764 1.6764
Div. yield (%) 1 1
EV (Rs Cr.) 325.98 314.35
P/BV 2.57 2.42
P/E 18.85 14.74
PEG 0.17 2.11
P/S 4.81 3.28

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 707.56 751.22
3Y growth BV/s (%) 80 62
Cash (Rs Cr.) 33.76 45.39
Total Debt (Rs Cr.) 2.2 2.2
Net block (Rs Cr.) 2.87 13.01

P&L metrics STANDALONE CONSOLIDATED
DPS 12.49 12.49
EPS 96.29 123.1
Net Income (Rs Cr.) 18.97 24.25
Operating profit (Rs Cr.) 26.23 34.15
No. of o/s shares 0.197 0.197
Revenue (Rs Cr.) 74.35 108.98
Total Income (Rs Cr.) 77.88 113.63

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 34995 7477
3Y growth CEPS 11.09 7
CFF (Rs Cr.) -55.01 -2.7
CFI (Rs Cr.) 2.59 2.45
CFO (Rs Cr.) 68.94 14.73
FCF (Rs Cr.) 16.52 14.48
3Y growth Op. CF (%) 1153 722

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 509 509
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 21 57
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 470 262
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 491 275
1Y growth Op. CF (%) 641 103
1Q growth revenue (%) 0 0
3Y growth revenue (%) 146 101
4Q growth revenue (%) 0 0