Profitability metrics STANDALONE CONSOLIDATED
Asset Turnover 0.9573 0.967
Current ratio 1.97 1.98
WC days 109.53 109.16
EBITDA (%) 21.5 21.89
FCF (Rs Cr.) -14 -14
ROCE (%) 25.21 26.04
ROE (%) 17.23 18.08

Solvency metrics STANDALONE CONSOLIDATED
Cash Ratio 0.78 0.78
Div. payout (%) 22.46 21.33
Int. Coverage 30.33 31.33
LT D/E 0.02 0.02
Solvency Ratio 10.86 11.29

Valuation STANDALONE CONSOLIDATED
Beta 1.221 1.221
Div. yield (%) 1 1
EV (Rs Cr.) 1147.76 1147.5
P/BV 3.56 3.56
P/E 20.66 19.69
PEG 0.59 0.98
P/S 2.56 2.53

Balance sheet metrics STANDALONE CONSOLIDATED
BV/share 15.62 15.62
3Y growth BV/s (%) 54 54
Cash (Rs Cr.) 119.69 119.95
Total Debt (Rs Cr.) 7 7
Net block (Rs Cr.) 206 206

P&L metrics STANDALONE CONSOLIDATED
DPS 0.6 0.6
EPS 2.69 2.82
Net Income (Rs Cr.) 61 64
Operating profit (Rs Cr.) 96 98
No. of o/s shares 22.67 22.67
Revenue (Rs Cr.) 493 498
Total Income (Rs Cr.) 502 507

Cash Flow metrics STANDALONE CONSOLIDATED
CEPS (%) 318 318
3Y growth CEPS 0.93 0.9
CFF (Rs Cr.) -25 -25
CFI (Rs Cr.) -62 -62
CFO (Rs Cr.) 72 72
FCF (Rs Cr.) -14 -14
3Y growth Op. CF (%) 94 90

Growth metrics STANDALONE CONSOLIDATED
3Y growth dividends (%) 173 173
1Q growth EBITDA (%) 0 0
3Y growth EBITDA (%) 41 41
4Q growth EBITDA (%) 0 0
1Q growth EPS (%) 0 0
3Y growth EPS (%) 66 65
4Q growth EPS (%) 0 0
3Y growth Net inc. (%) 66 66
1Y growth Op. CF (%) 23 20
1Q growth revenue (%) 0 0
3Y growth revenue (%) 15 14
4Q growth revenue (%) 0 0