Revenue for 2014(F) and 2015 (F) will be Rs11.9bn and Rs13bn respectively
The PAT (F) would be Rs3bn for 2014 (F) and Rs3.3bn for 2015(F)
At a PE(F) of 17x and an expected total dividend of Rs20/- this share will worth Rs460/- or more.It is holding the ground even in the current market turmoil so looks to me as a solid counter. Better to include some in your portfolios.