| Key Financial Ratios of SJHCSJV (in Rs. Cr.) |
Dec 14 |
Dec 13 |
Dec 12 |
Dec 11 |
Dec 10 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
10.60 |
11.19 |
9.66 |
7.94 |
6.39 |
|
| Diluted EPS (Rs.) |
10.55 |
11.09 |
9.50 |
7.75 |
6.39 |
|
| Cash EPS (Rs.) |
11.88 |
12.17 |
10.54 |
8.55 |
7.61 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
34.47 |
29.63 |
33.20 |
29.27 |
60.21 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
34.47 |
29.63 |
33.20 |
29.27 |
60.21 |
|
| Dividend / Share(Rs.) |
9.45 |
11.10 |
5.40 |
4.00 |
3.00 |
|
| Revenue from Operations/Share (Rs.) |
38.37 |
34.01 |
30.77 |
23.13 |
29.18 |
|
| PBDIT/Share (Rs.) |
14.02 |
14.71 |
12.42 |
9.37 |
5.80 |
|
| PBIT/Share (Rs.) |
12.71 |
13.68 |
11.51 |
8.72 |
4.58 |
|
| PBT/Share (Rs.) |
12.69 |
13.67 |
11.51 |
8.67 |
4.48 |
|
| Net Profit/Share (Rs.) |
10.58 |
11.14 |
9.63 |
7.91 |
6.39 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
36.53 |
43.25 |
40.35 |
40.48 |
19.86 |
|
| PBIT Margin (%) |
33.13 |
40.21 |
37.40 |
37.70 |
15.70 |
|
| PBT Margin (%) |
33.06 |
40.20 |
37.39 |
37.49 |
15.36 |
|
| Net Profit Margin (%) |
27.57 |
32.74 |
31.29 |
34.18 |
21.91 |
|
| Return on Networth / Equity (%) |
30.69 |
37.58 |
29.00 |
27.02 |
10.61 |
|
| Return on Capital Employed (%) |
29.46 |
35.89 |
27.84 |
26.07 |
10.61 |
|
| Return on Assets (%) |
22.10 |
22.79 |
21.76 |
18.70 |
8.51 |
|
| Total Debt/Equity (X) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Asset Turnover Ratio (%) |
80.16 |
69.60 |
69.52 |
54.72 |
38.85 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
2.01 |
1.51 |
2.33 |
1.69 |
2.80 |
|
| Quick Ratio (X) |
2.01 |
1.51 |
2.33 |
1.69 |
2.80 |
|
| Inventory Turnover Ratio (X) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (NP) (%) |
89.22 |
99.74 |
56.13 |
50.55 |
47.02 |
|
| Dividend Payout Ratio (CP) (%) |
79.45 |
91.26 |
51.29 |
46.74 |
39.52 |
|
| Earnings Retention Ratio (%) |
10.78 |
0.26 |
43.87 |
49.45 |
52.98 |
|
| Cash Earnings Retention Ratio (%) |
20.55 |
8.74 |
48.71 |
53.26 |
60.48 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
5,906.57 |
3,803.37 |
2,411.80 |
1,905.07 |
1,321.87 |
|
| EV/Net Operating Revenue (X) |
5.12 |
3.73 |
2.64 |
2.81 |
3.12 |
|
| EV/EBITDA (X) |
14.00 |
8.62 |
6.55 |
6.93 |
15.71 |
|
| MarketCap/Net Operating Revenue (X) |
5.21 |
3.87 |
2.76 |
3.24 |
3.99 |
|
| Retention Ratios (%) |
10.77 |
0.25 |
43.86 |
49.44 |
52.97 |
|
| Price/BV (X) |
5.80 |
4.45 |
2.56 |
2.56 |
1.93 |
|
| Price/Net Operating Revenue |
5.21 |
3.87 |
2.76 |
3.24 |
3.99 |
|
| Earnings Yield |
0.05 |
0.08 |
0.11 |
0.11 |
0.05 |
|
Source : Dion Global Solutions Limited
