Peer Group

Stock	Current Price Rs	PE TTM Price to Earnings	Market Capitalization in Cr	Dividend yield 1yr %	Net Profit Qtr Cr	Net Profit Annual Growth YoY %	Revenue Qtr Cr	Revenue Growth Qtr YoY	Price to Book Value
CARE Ratings Ltd.	918.80	20.05	2706.90	5.99	34.64	0.00	81.49	-13.72	4.52
Edelweiss Financial .. Market Leader	171.30	15.36	15977.15	0.82	246.32	21.18	2936.48	12.56	2.12
Indiabulls Ventures .. Market Runner Up	265.80	32.77	15082.50	0.73	111.44	94.43	599.59	119.84	6.35
Crisil Ltd.	1375.00	27.77	9927.50	2.18	76.64	19.27	415.79	-1.14	8.74
ICICI Securities Ltd.	216.00	14.29	6958.22	3.52	121.36	-12.01	407.73	-20.38	8.43
Capital First Ltd.	587.20	14.98	5816.37	0.48	104.60	37.05	1197.10	36.00	2.22
IIFL Holdings Ltd.	146.25	3.92	4668.34	3.42	314.66	-30.79	1411.52	38.62	0.71
ICRA Ltd.	3084.95	28.47	2977.35	0.97	26.11	3.36	83.65	1.44	4.65

All values except ratios in INR(Crores)


Indicator	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017
Revenue Qtr Cr	81.5	64.9	93.6	57.4	94.4	74.8	91.0	61.4	76.4
Operating Expenses Qtr Cr	34.6	31.2	31.4	28.9	36.9	28.5	24.7	22.2	29.3
Operating Profit Qtr Cr	46.9	33.6	62.2	28.6	57.6	46.4	66.3	39.2	47.1
Operating Profit Margin Qtr %	57.53%	51.85%	66.47%	49.73%	60.96%	61.97%	72.88%	63.87%	61.7%
Other Income Qtr Cr	9.5	8.8	7.4	4.2	7.9	4.7	6.3	6.5	8.4
Depreciation Qtr Cr	0.9	0.8	0.7	0.6	0.6	0.8	0.8	0.8	0.8
Interest Qtr Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Profit Before Tax Qtr Cr	55.5	41.6	68.9	32.2	64.9	50.2	71.8	44.9	54.8
Tax Qtr Cr	20.8	13.2	22.5	6.6	25.0	12.9	23.4	9.4	16.3
Net Profit Qtr Cr	34.6	28.4	46.4	25.5	39.9	37.3	48.3	35.5	38.4
Basic EPS Qtr Rs	11.8	9.6	15.8	8.7	13.6	12.7	16.4	12.1	13.1
Net profit TTM Cr	135.0	140.3	149.1	151.1	161.0	159.6	167.4	162.3	151.5
Basic EPS TTM Rs	45.8	47.6	50.6	51.3	54.7	54.2	56.8	55.1	51.4

Quarterly Revenue Qtr Cr Analysis

Revenue Qtr Cr growth is higher than historical averages.

Quarterly Net Profit Qtr Cr Analysis

Net Profit Qtr Cr growth is higher than historical averages.


Indicator	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017
Revenue Qtr Cr	89.4	72.9	96.7	60.0	99.4	77.4	92.9	63.0
Operating Expenses Qtr Cr	40.3	36.6	35.4	32.0	39.7	30.9	27.0	24.4
Operating Profit Qtr Cr	49.1	36.3	61.2	28.0	59.8	46.5	65.9	38.6
Operating Profit Margin Qtr %	54.96%	49.74%	63.34%	46.72%	60.1%	60.12%	70.95%	61.25%
Other Income Qtr Cr	9.6	8.8	7.4	4.6	7.9	4.7	6.3	6.5
Depreciation Qtr Cr	0.9	0.9	0.8	0.7	0.6	0.8	0.8	0.8
Interest Qtr Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Profit Before Tax Qtr Cr	57.8	44.1	67.9	31.9	67.0	50.4	71.4	44.3
Tax Qtr Cr	21.1	13.3	22.4	6.8	25.0	28.0	23.4	9.4
Net Profit Qtr Cr	36.7	30.7	45.5	25.2	42.0	22.5	48.0	34.9
Basic EPS Qtr Rs	12.4	10.5	15.4	8.5	14.3	0.0	16.3	11.8
Net profit TTM Cr	138.1	143.4	135.1	137.6	147.3
Basic EPS TTM Rs	46.9	48.7	45.9	46.7	50.0	35.7	28.1	11.8

Quarterly Revenue Qtr Cr Analysis

Quarterly Net Profit Qtr Cr Analysis

Annual Results

Standalone
Consolidated

All values except ratios in INR(Crores)


Indicator	TTM	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012	Mar-2011	Mar-2010
Total Revenue Annual Cr	297.4	346.9	314.6	273.4	300.8	265.1	227.4	206.3	176.6	152.0
Operating Expenses Annual Cr	126.1	112.2	94.4	92.7	95.1	82.8	64.9	54.9	40.4	28.4
Operating Profit Annual in Cr	171.3	209.4	186.1	172.1	162.1	146.6	133.9	123.2	130.5	107.8
Operating Profit Margin Annual %		60.38%	59.17%	62.94%	53.89%	55.31%	58.88%	59.71%	73.86%	70.94%
Total Expenses Annual Cr		115.1	97.5	96.6	101.4	85.7	67.5	56.8	42.6	29.8
Other Expenses Annual Cr	32.5	30.0	27.4	23.1	24.5	22.2	14.2	12.7	9.9	6.8
Employee Expenses Annual Cr	93.5	82.2	66.9	69.7	70.7	60.6	50.7	42.2	30.5	21.6
Cost Of Power Purchased Annual Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cost Of Fuel Annual Cr		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
EBIDT Annual Cr	201.1	234.7	220.2	180.7	205.6	182.3	162.5	151.4	136.2	123.7
EBIDT margin Annual %		67.66%	70.0%	66.09%	68.37%	68.76%	71.47%	73.39%	77.12%	81.34%
Other Income Annual Cr	29.8	25.3	34.1	8.6	43.6	35.7	28.6	28.2	5.8	15.8
Interest Annual Cr	0.0	0.0	0.0	0.0	1.3	0.0	0.0	0.0	0.0	0.0
Depreciation Cr	3.1	3.0	3.1	3.9	5.0	2.9	2.6	1.9	2.2	1.4
Profit Before Tax Annual Cr	198.0	231.8	217.1	176.8	199.4	179.4	159.9	149.5	134.0	122.3
Tax Annual Cr	63.1	70.7	64.8	59.1	59.0	50.7	46.6	42.0	43.1	36.6
PAT Before ExtraOrdinary Items Annual Cr		161.0	152.3	117.7	140.3	128.7	113.3	107.5	90.9	85.7
Minority Interest Income Annual Cr
Net Profit Annual Cr	135.0	161.0	152.3	117.7	140.3	128.7	113.3	107.5	91.0	85.7
Net Profit Margin Annual %		50.06%	54.28%	44.43%	54.55%	56.07%	57.01%	60.39%	53.23%	62.91%
Basic EPS Annual Rs		54.1	51.7	40.5	48.4	44.7	39.7	37.7	31.9	90.0

Annual Total Revenue Annual Cr Analysis

Total Revenue Annual Cr growth is higher than historical averages.

1 Year:: 346.88 Cr
3 Years:: 311.63 Cr
5 Years:: 300.16 Cr
7 Years:: 276.35 Cr

Annual Net Profit Annual Cr Analysis

Net Profit Annual Cr growth is stable compared to historical averages.

1 Year:: 161.03 Cr
3 Years:: 143.65 Cr
5 Years:: 139.99 Cr
7 Years:: 131.55 Cr

Annual ROE Annual % Analysis

ROE Annual % is stable compared to historical averages.

1 Year:: 26.86 %
3 Years:: 28.24 %
5 Years:: 30.04 %
7 Years:: 29.35 %


Indicator	TTM	Mar-2019	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012
Total Revenue Annual Cr	319.0	349.4	358.2	321.1	288.1	304.2	271.4	231.9	207.9
Operating Expenses Annual Cr	144.3	144.3	121.9	105.2	105.5	101.0	87.9	68.4	56.1
Operating Profit Annual in Cr	174.7	174.7	210.8	182.2	173.9	159.6	147.7	134.6	123.4
Operating Profit Margin Annual %		50.0%	58.85%	56.75%	60.36%	52.45%	54.43%	58.05%	59.37%
Total Expenses Annual Cr		147.6	125.1	108.6	109.7	107.4	90.8	71.7	58.3
Other Expenses Annual Cr	41.5	41.5	33.0	32.6	29.9	26.3	24.6	16.2	13.3
Employee Expenses Annual Cr	102.8	102.8	88.9	72.6	75.6	74.7	63.2	52.2	42.8
Cost Of Power Purchased Annual Cr	0.0		0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cost Of Fuel Annual Cr			0.0	0.0	0.0	0.0	0.0	0.0	0.0
EBIDT Annual Cr	205.1	205.1	236.2	215.9	182.6	203.3	183.5	163.5	151.7
EBIDT margin Annual %		58.7%	65.96%	67.23%	63.38%	66.81%	67.62%	70.49%	72.99%
Other Income Annual Cr	30.4	30.4	25.5	33.7	8.7	43.7	35.8	28.9	28.3
Interest Annual Cr	0.0	0.0	0.0	0.0	0.0	1.3	0.0	0.0	0.0
Depreciation Cr	3.3	3.3	3.1	3.4	4.2	5.1	2.9	3.2	2.1
Profit Before Tax Annual Cr	201.7	201.7	233.1	212.5	178.4	196.9	180.6	160.2	149.6
Tax Annual Cr	63.7	63.7	70.7	64.9	58.8	59.0	50.9	46.6	42.0
PAT Before ExtraOrdinary Items Annual Cr		138.1	162.3	147.6	119.6	137.8	129.7	113.7	107.6
Minority Interest Income Annual Cr	-25.5	-0.6	0.1	0.0	0.0	0.0	-0.2	-0.1	-0.0
Net Profit Annual Cr	138.1	138.1	162.3	147.6	119.6	137.8	129.7	113.7	107.6
Net Profit Margin Annual %		43.28%	48.79%	51.35%	42.81%	52.89%	55.03%	55.98%	59.93%
Basic EPS Annual Rs		46.7	54.5	50.2	41.1	47.5	45.0	39.8	37.7

Annual Total Revenue Annual Cr Analysis

Total Revenue Annual Cr growth is lower than historical averages.

1 Year:: 349.36 Cr
3 Years:: 342.87 Cr
5 Years:: 324.18 Cr
7 Years:: 303.45 Cr

Annual Net Profit Annual Cr Analysis

Net Profit Annual Cr growth is lower than historical averages.

1 Year:: 138.07 Cr
3 Years:: 149.34 Cr
5 Years:: 141.09 Cr
7 Years:: 135.54 Cr

Annual ROE Annual % Analysis

ROE Annual % is growing faster than historical averages.

1 Year:: 27.21 %
3 Years:: 27.6 %
5 Years:: 30.09 %
7 Years:: 29.13 %

Financial Ratios

Standalone
Consolidated

All values except ratios in INR(Crores)


Indicator	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012	Mar-2011	Mar-2010
Book Value Per Share Annual Rs	203.4	178.0	138.9	124.3	167.0	148.5	132.1	318.1	224.3
RoA Annual %	24.55%	25.99%	23.59%	31.54%	22.25%	21.91%	25.11%	27.4%	35.07%
ROE Annual %	26.86%	29.04%	28.82%	38.93%	26.56%	26.73%	28.51%	30.04%	40.13%
ROCE Annual %	38.04%	40.23%	28.26%	38.07%	26.14%	26.23%	28.1%	29.6%	39.73%
Profitability Ratio
EBDIT Annual Margin %	72.98%	78.5%	68.23%	79.94%	79.44%	81.75%	85.01%	79.72%	90.79%
EBIT Annual Margin %	72.06%	77.38%	66.76%	78.02%	78.18%	80.43%	83.95%	78.42%	89.76%
PBT Annual Margin %	72.06%	77.38%	66.76%	77.51%	78.18%	80.43%	83.95%	78.42%	89.76%
Net Profit Margin Annual %	50.06%	54.28%	44.43%	54.55%	56.07%	57.01%	60.39%	53.23%	62.91%
Asset Turnover Annual %	49.03%	47.88%	53.09%	57.81%	39.68%	38.43%	41.59%	51.47%	55.74%
Liquidity Ratio
Current Ratio Annual	6.9	9.2	2.5	2.4	3.7	3.6	3.4	2.5	1.1
Quick Ratio Annual	6.9	9.2	2.5	2.4	3.7	3.6	3.4	2.5	1.1
Dividend Payout to NP Annual %	51.22%	54.14%	69.54%	163.25%	62.89%	50.38%	26.55%	6.8%	0.0%
Dividend Payout CP Annual %	50.29%	53.05%	67.31%	157.68%	61.51%	49.24%	26.09%	6.64%	0.0%
Earning Retention Annual %	48.78%	45.86%	30.46%	-63.25%	37.11%	49.62%	73.45%	93.2%	100.0%
Cash Earning Retention Annual %	49.71%	46.95%	32.69%	-57.68%	38.49%	50.76%	73.91%	93.36%	100.0%
Valuation Ratio
EnterpriseValue Annual Cr	3,542.6	4,869.0	2,729.0	4,270.0	2,221.3	2,255.4	0.0	0.0	0.0
EV Per Net Sales Annual	11.0	17.4	10.3	16.6	9.7	11.3
Price To Book Value Annual	6.0	9.3	6.7	11.9	4.6	5.4
EV Per EBITDA Annual	15.1	22.1	15.1	20.8	12.2	13.9
Market Cap Per Sales Annual	11.1	17.4	10.4	16.7	9.8	11.5
Retention Ratio Annual %	48.77%	45.85%	30.45%	-63.25%	37.1%	49.61%	73.44%	93.19%	100.0%
Earnings Yield Annual	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0
Cash Earning Retention Annual %	49.71%	46.95%	32.69%	-57.68%	38.49%	50.76%	73.91%	93.36%	100.0%
Total Debt to Total Equity Annual	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Annual Book Value Per Share Annual Rs Analysis

Book Value Per Share Annual Rs growth is stable compared to historical averages.

1 Year:: 203.43 Rs
3 Years:: 173.42 Rs
5 Years:: 162.31 Rs
7 Years:: 156.01 Rs

Annual RoA Annual % Analysis

RoA Annual % is stable compared to historical averages.

1 Year:: 24.55 %
3 Years:: 24.71 %
5 Years:: 25.58 %
7 Years:: 24.99 %


Indicator	Mar-2019	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012
Book Value Per Share Annual Rs		203.3	176.7	139.0	123.8	167.7	148.8	132.3
RoA Annual %		24.65%	25.23%	23.79%	30.93%	22.26%	21.84%	25.04%
ROE Annual %		27.21%	28.39%	29.26%	38.39%	26.66%	26.77%	28.53%
ROCE Annual %		38.27%	39.64%	28.68%	37.53%	26.18%	26.22%	28.07%
Profitability Ratio
EBDIT Annual Margin %	64.28%	71.0%	75.1%	65.35%	78.01%	77.88%	80.51%	84.5%
EBIT Annual Margin %	63.24%	70.06%	73.92%	63.85%	76.05%	76.64%	78.91%	83.31%
PBT Annual Margin %	63.24%	70.06%	73.92%	63.85%	75.55%	76.64%	78.91%	83.31%
Net Profit Margin Annual %	43.28%	48.79%	51.35%	42.81%	52.89%	55.03%	55.98%	59.93%
Asset Turnover Annual %		50.51%	49.13%	55.58%	58.48%	40.54%	39.04%	41.78%
Liquidity Ratio
Current Ratio Annual		6.9	9.0	2.4	2.3	3.7	3.5	3.4
Quick Ratio Annual		6.9	9.0	2.4	2.3	3.7	3.5	3.4
Dividend Payout to NP Annual %		50.78%	55.83%	68.42%	166.22%	62.53%	50.27%	26.53%
Dividend Payout CP Annual %		49.81%	54.58%	66.12%	160.3%	61.15%	48.87%	26.01%
Earning Retention Annual %		49.22%	44.17%	31.58%	-66.22%	37.47%	49.73%	73.47%
Cash Earning Retention Annual %		50.19%	45.42%	33.88%	-60.3%	38.85%	51.13%	73.99%
Valuation Ratio
EnterpriseValue Annual Cr	2,884.1	3,539.7	4,867.2	2,728.4	4,267.8	2,220.3	2,253.7	0.0
EV Per Net Sales Annual	9.0	10.6	16.9	9.8	16.4	9.4	11.1
Price To Book Value Annual		6.0	9.4	6.7	11.9	4.6	5.4
EV Per EBITDA Annual	14.1	15.0	22.5	14.9	21.0	12.1	13.8
Market Cap Per Sales Annual	9.1	10.7	17.0	9.8	16.4	9.5	11.3
Retention Ratio Annual %		49.21%	44.16%	31.57%	-66.22%	37.46%	49.72%	73.46%
Earnings Yield Annual		0.0	0.0	0.0	0.0	0.1	0.0	0.0
Cash Earning Retention Annual %		50.19%	45.42%	33.88%	-60.3%	38.85%	51.13%	73.99%
Total Debt to Total Equity Annual		0.0	0.0	0.0	0.0	0.0	0.0	0.0

Annual Book Value Per Share Annual Rs Analysis

Book Value Per Share Annual Rs growth is higher than historical averages.

1 Year:: 203.3 Rs
3 Years:: 194.45 Rs
5 Years:: 169.22 Rs
7 Years:: 166.09 Rs

Annual RoA Annual % Analysis

RoA Annual % is growing faster than historical averages.

1 Year:: 24.65 %
3 Years:: 24.84 %
5 Years:: 25.85 %
7 Years:: 24.76 %

Balance Sheet

Standalone
Consolidated

All values except ratios in INR(Crores)


Indicator	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012	Mar-2011	Mar-2010
Total ShareHolders Funds Annual Cr	599.3	524.2	408.2	360.4	484.3	423.9	377.1	302.8	213.5
Equity Share Capital Annual Cr	29.5	29.5	29.4	29.0	29.0	28.6	28.6	9.5	9.5
Total Share Capital Annual Cr	29.5	29.5	29.4	29.0	29.0	28.6	28.6	9.5	9.5
Reserves Plus Surplus Annual Cr	569.9	494.7	378.8	331.4	455.3	395.3	348.6	293.2	204.0
Total Reserves Plus Surplus Annual Cr	569.9	494.7	378.8	331.4	455.3	395.3	348.6	293.2	204.0
Minority Interest Liability Annual Cr
Total Non Current Liabilities Annual Cr	9.8	15.3	8.1	8.1	7.8	8.2	5.5	4.5	2.2
Deferred Tax Liabilities Annual Cr	5.3	11.4	2.6	2.9	3.9	3.9	3.3	2.6	2.2
Other LongTerm Liabilities Annual Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Liabilities Annual Cr	46.7	46.3	82.5	76.3	86.0	85.0	45.5	24.7	28.7
Trade Payables Annual Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities Annual Cr	42.5	44.4	34.9	37.2	42.2	51.0	38.4	12.5	17.6
Short Term Provisions Annual Cr	4.2	1.8	47.6	39.1	43.8	34.0	7.1	12.1	11.0
Total Capital Plus Liabilities Annual Cr	655.9	585.7	498.8	444.9	578.2	517.1	428.2	331.9	244.3
Fixed Assets Annual Cr	51.7	52.7	55.1	56.1	51.5	51.2	48.3	42.1	27.8
Tangible Assets Annual Cr	50.9	52.4	55.0	55.9	51.5	51.2	48.3	42.1	27.8
Intangible Assets Annual Cr	0.9	0.3	0.2	0.2	0.0	0.0	0.0	0.0	0.0
Capital Work In Progress Annual Cr	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Non Current Assets Annual Cr	331.9	157.9	295.0	263.7	263.6	214.3	273.4	269.5	213.9
Non Current Investments Annual Cr	279.2	103.3	231.9	196.8	200.1	152.2	212.4	223.8	186.0
Deferred Tax Assets Annual Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long Term Loans Plus Advances Annual Cr	0.7	1.6	8.1	10.8	12.1	10.8	11.6	3.3	0.0
Other Non Current Assets Annual Cr	0.2	0.3	0.0	0.0	0.0	0.0	1.0	0.4	0.0
Total Current Assets Annual Cr	323.9	427.8	203.8	181.2	314.5	302.8	154.8	62.4	30.5
Current Investments Annual Cr	257.9	380.2	160.2	148.8	267.6	237.8	62.4	30.3	0.0
Trade Receivables Annual Cr	37.2	23.2	22.2	14.6	14.2	29.3	15.6	12.3	6.8
Cash Plus Cash Equivalents Annual Cr	24.1	11.8	12.2	12.6	26.7	31.4	68.6	18.1	14.4
Short Term Loans Plus Advances Annual Cr	1.3	0.4	4.3	1.9	2.1	1.9	1.2	0.6	9.1
Other Current Assets Annual Cr	3.5	12.2	4.8	3.2	3.9	2.4	6.9	1.1	0.2
Total Assets Annual Cr	655.9	585.7	498.8	444.9	578.2	517.1	428.2	331.9	244.3
Contingent Liabilities plus Commitments Annual Cr	1.8	13.5	8.0	3.1	1.1	2.3	2.7	1.3	0.0
Bonus Equity Share Capital Annual Cr	20.5	20.5	20.5	20.5	20.5	20.5	20.5	1.5	1.5
Non Current Investments Unquoted BookValue Annual Cr	57.2	49.1	69.3	53.8	72.2	36.6	160.5	202.3	61.4
Current Investments Unquoted BookValue Annual Cr	239.7	234.0	67.8	32.1	45.2	74.9	12.8	25.6	0.0

Annual Total Assets Annual Cr Analysis

Total Assets Annual Cr growth is stable compared to historical averages.

1 Year:: 655.85 Cr
3 Years:: 580.14 Cr
5 Years:: 552.69 Cr
7 Years:: 529.81 Cr


Indicator	Mar-2019	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012
Total ShareHolders Funds Annual Cr	550.0	596.8	520.0	408.7	358.9	485.4	424.2	377.2
Equity Share Capital Annual Cr	29.5	29.5	29.5	29.4	29.0	29.0	28.6	28.6
Total Share Capital Annual Cr	29.5	29.5	29.5	29.4	29.0	29.0	28.6	28.6
Reserves Plus Surplus Annual Cr	520.5	567.4	490.6	379.3	329.9	456.4	395.7	348.6
Total Reserves Plus Surplus Annual Cr	520.5	567.4	490.6	379.3	329.9	456.4	395.7	348.6
Minority Interest Liability Annual Cr	2.4	2.1	0.5	0.0	0.0	0.9	0.7	0.6
Total Non Current Liabilities Annual Cr	13.8	10.1	15.4	8.2	8.2	8.0	8.3	5.5
Deferred Tax Liabilities Annual Cr	7.4	5.3	11.4	2.6	2.9	3.9	3.9	3.3
Other LongTerm Liabilities Annual Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Liabilities Annual Cr	48.9	49.6	49.1	85.7	78.3	86.8	86.8	46.4
Trade Payables Annual Cr	0.0	0.0	0.0	1.0	0.0	0.0	0.0	0.0
Other Current Liabilities Annual Cr	44.8	45.3	47.1	36.9	39.0	43.0	52.7	39.3
Short Term Provisions Annual Cr	4.1	4.3	1.9	47.9	39.3	43.8	34.0	7.1
Total Capital Plus Liabilities Annual Cr		658.6	585.0	502.6	445.5	581.1	519.9	429.8
Fixed Assets Annual Cr	75.1	52.3	53.1	55.6	56.7	51.6	51.3	56.3
Tangible Assets Annual Cr	75.1	51.1	52.6	55.3	56.5	51.6	51.3	48.5
Intangible Assets Annual Cr		1.2	0.3	0.2	0.2	0.0	0.0	7.8
Capital Work In Progress Annual Cr		0.0	0.1	0.0	0.0	0.0	0.0	0.0
Total Non Current Assets Annual Cr	335.8	317.7	144.7	293.6	261.9	262.3	213.0	272.6
Non Current Investments Annual Cr	249.5	255.5	80.9	220.6	185.9	191.1	143.3	203.5
Deferred Tax Assets Annual Cr	0.7	0.9	0.9	0.0	0.0	0.0	0.0	0.0
Long Term Loans Plus Advances Annual Cr	1.9	0.9	1.6	9.4	11.4	12.3	11.2	11.9
Other Non Current Assets Annual Cr	0.6	0.2

CARE Ratings Ltd.

Analyst Rating

No of reports

4

No upgrades

0

No downgrades

0

Featured In Screens

10

Price to Book Value

4.52

Revenue Qtr Cr s

81.49 Cr

Net Profit Qtr Cr s

34.64 Cr

RSI

37.03

MFI

33.82

MACD

-11.68

MACD signal

-7.89

SMA 30

951.32

SMA 50

962.78

SMA 100

973.31

SMA 200

1,025.55

Promoter holding %

0

FII holding %

46.65

MF holding %

10.91

Institutional holding %

68.32

Peer Group

Write Query

Quarterly Results

Quarterly Revenue Qtr Cr Analysis

Quarterly Net Profit Qtr Cr Analysis

Quarterly Revenue Qtr Cr Analysis

Quarterly Net Profit Qtr Cr Analysis

Annual Results

Annual Total Revenue Annual Cr Analysis

Average Total Revenue Annual Cr

Annual Net Profit Annual Cr Analysis

Average Net Profit Annual Cr

Annual ROE Annual % Analysis

Average ROE Annual %

Annual Total Revenue Annual Cr Analysis

Average Total Revenue Annual Cr

Annual Net Profit Annual Cr Analysis

Average Net Profit Annual Cr

Annual ROE Annual % Analysis

Average ROE Annual %

Financial Ratios

Annual Book Value Per Share Annual Rs Analysis

Average Book Value Per Share Annual Rs

Annual RoA Annual % Analysis

Average RoA Annual %

Annual Book Value Per Share Annual Rs Analysis

Average Book Value Per Share Annual Rs

Annual RoA Annual % Analysis

Average RoA Annual %

Balance Sheet

Annual Total Assets Annual Cr Analysis

Average Total Assets Annual Cr