Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.8924 0.9096
Current ratio 2.56 2.08
WC days 161.57 133.25
EBITDA (%) 12.08 11.34
FCF (Rs Cr.) -9.12 -8.94
ROCE (%) 10.89 10.87
ROE (%) 8.07 7.37

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.13 0.11
Div. payout (%) 7.79 10.58
Int. Coverage 1.35 1.27
LT D/E 2.4 3.04
Solvency Ratio 0.08 0.08

Valuation STANDALONE CONSOLIDATED
Beta 1.5708 1.5708
Div. yield (%) 0 0
EV (Rs Cr.) 448.14 451.36
P/BV 3.5 4.34
P/E 43.38 58.93
PEG 0.02 0.02
P/S 0.86 0.81

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 475.49 382.99
3Y growth BV/s (%) 64 38
Cash (Rs Cr.) 11.86 12.17
Total Debt (Rs Cr.) 187.14 190.67
Net block (Rs Cr.) 98.27 127.44

P&L metrics STANDALONE CONSOLIDATED
DPS 2.99 2.99
EPS 38.35 28.23
Net Income (Rs Cr.) 6.29 4.63
Operating profit (Rs Cr.) 31.63 29.71
No. of o/s shares 0.164 0.164
Revenue (Rs Cr.) 318.37 335.28
Total Income (Rs Cr.) 325.2 342.43

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 9262 9262
3Y growth CEPS -0.8 -0.8
CFF (Rs Cr.) -13.91 -13.58
CFI (Rs Cr.) -10.4 -10.54
CFO (Rs Cr.) 15.19 15.19
FCF (Rs Cr.) -9.12 -8.94
3Y growth Op. CF (%) -78 -78

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 25 25
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) -21 -21
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) -55 -66
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) -50 -63
1Y growth Op. CF (%) -74 -74
1Q growth revenue (%) 0 0
3Y growth revenue (%) -12 -7
4Q growth revenue (%) 0 0