Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.7188 0.7283
Current ratio 2.26 2.19
WC days 215 199.78
EBITDA (%) 16.71 16.55
FCF (Rs Cr.) 0.4 -0.36
ROCE (%) 14.18 13.6
ROE (%) 9.94 9.45

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.09 0.08
Div. payout (%) 33.55 29.13
Int. Coverage 1.58 1.64
LT D/E 1.38 1.23
Solvency Ratio 0.14 0.16

Valuation STANDALONE CONSOLIDATED
Beta 0.7194 0.7194
Div. yield (%) 1 1
EV (Rs Cr.) 740.84 758.8
P/BV 2.98 2.46
P/E 29.99 26.04
PEG 6.86 0.92
P/S 1.15 1

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 59.96 72.68
3Y growth BV/s (%) -38 -34
Cash (Rs Cr.) 19.98 20.48
Total Debt (Rs Cr.) 240.84 259.3
Net block (Rs Cr.) 101.13 150.71

P&L metrics STANDALONE CONSOLIDATED
DPS 2 2
EPS 5.96 6.86
Net Income (Rs Cr.) 17.34 19.97
Operating profit (Rs Cr.) 57.85 68.78
No. of o/s shares 2.909 2.909
Revenue (Rs Cr.) 453.17 520.16
Total Income (Rs Cr.) 471.06 538.06

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 1401 1598
3Y growth CEPS -0.22 -0.41
CFF (Rs Cr.) -26.4 -20.78
CFI (Rs Cr.) -13.95 -26.06
CFO (Rs Cr.) 40.75 46.48
FCF (Rs Cr.) 0.4 -0.36
3Y growth Op. CF (%) 53 16

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 110 123
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 50 30
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 716 146
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 1506 387
1Y growth Op. CF (%) -23 -35
1Q growth revenue (%) 0 0
3Y growth revenue (%) 83 33
4Q growth revenue (%) 0 0