Ratios - Standalone

Standalone Consolidated

(Rs. In Cr.)

Particulars	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22
Months	12	12	12	12	12
Source Of Info (AR = Annual Report, PR = Press Release)	PR	AR	AR	AR	AR
FaceValue	2.00	2.00	2.00	2.00	2.00

PER SHARE RATIOS

Basic EPS (Rs.)	17.99	21.07	19.59	14.96	15.41
Diluted EPS (Rs.)	17.98	21.07	19.59	14.96	15.41
Cash EPS (Rs.)	18.68	23.45	21.80	16.88	17.27
Book Value[Excl.RevalReserv]/Share (Rs.)	169.67	139.32	122.27	106.10	93.84
Book Value[Incl.RevalReserv]/Share (Rs.)	169.67	139.32	122.27	106.10	93.84
Dividend / Share (Rs.)	2.00	4.50	3.30	3.00	3.00
Revenue From Operations / Share (Rs.)	81.36	81.59	68.88	56.73	53.91
PBDIT / Share (Rs.)	56.39	58.52	50.06	39.78	38.98
PBIT / Share (Rs.)	53.95	56.14	47.84	37.86	37.12
PBT / Share (Rs.)	21.71	28.30	26.25	20.16	20.67
Net Profit / Share (Rs.)	16.23	21.07	19.59	14.96	15.41

PROFITABILITY RATIOS

PBDIT Margin (%)	69.31	71.72	72.68	70.12	72.30
PBIT Margin (%)	66.30	68.80	69.46	66.74	68.85
PBT Margin (%)	26.68	34.68	38.10	35.53	38.34
Net Profit Margin (%)	19.94	25.82	28.43	26.37	28.59
Return on Networth / Equity (%)	9.56	15.12	16.01	14.10	16.42
Return on Capital Employeed (%)	31.57	39.88	38.20	34.91	38.80
Return On Assets (%)	2.25	4.47	4.87	4.31	4.83
Total Debt / Equity (X)	3.18	2.29	2.17	2.14	2.26
Asset Turnover Ratio (%)	0.14	0.18	0.18	0.17	0.17

LIQUIDITY RATIOS

Current Ratio (X)	1.29	1.39	1.41	1.40	1.37
Quick Ratio (X)	1.29	1.39	1.41	1.40	1.37
Dividend Payout Ratio (NP) (%)	0.00	18.98	16.84	20.05	19.46
Dividend Payout Ratio (CP) (%)	0.00	17.06	15.13	17.77	17.36
Earning Retention Ratio (%)	0.00	81.02	83.16	79.95	80.54
Cash Earning Retention Ratio (%)	0.00	82.94	84.87	82.23	82.64

COVERAGE RATIOS

Interest Coverage Ratio (%)	1.75	2.08	2.32	2.25	2.37
Interest Coverage Ratio (Post Tax) (%)	1.50	1.74	1.91	1.85	1.94

VALUATION RATIOS

Enterprise Value (Cr.)	69258.43	43715.18	35377.64	27623.94	25782.55
EV / Net Operating Revenue (X)	9.06	6.33	6.07	5.75	5.65
EV / EBITDA (X)	13.07	8.83	8.35	8.20	7.82
MarketCap / Net Operating Revenue (X)	3.08	2.85	2.51	2.18	2.11
Retention Ratios (%)	0.00	81.01	83.15	79.94	80.53
Price / BV (X)	1.48	1.67	1.42	1.17	1.21
Price / Net Operating Revenue (X)	3.08	2.85	2.51	2.18	2.11
EarningsYield	0.06	0.09	0.11	0.12	0.13