Birla Corporation Ltd.

Financial

	Birla Corporation	Star Cement	India Cements
Operational Metrics
Cement Sector
Realization / Tonne - Cement	5178.0 Rs/MT	6474.0 Rs/MT	5155.0 Rs/MT
Manufacturing Capacity - Cement	20.0 MMTPA	5.7 MMTPA	15.55 MMTPA
Capacity Utilization - Cement	97.0 %	47.0 %	69.0 %
EBITDA / Tonne - Cement	964.0 Rs/MT	1274.0 Rs/MT	19.0 Rs/MT
Quarterly Sales Volume - Cement	4.85 Million tonnes	1.4 Million tonnes	2.67 Million tonnes
Financials
5 yr Average ROE	6.99 %	12.67 %	0.76 %
5yr average Equity Multiplier	2.41	1.2	2.05
5yr Average Asset Turnover Ratio	0.57	0.84	0.45
5yr Avg Net Profit Margin	5.26 %	12.59 %	1.01 %
Price to Book	1.83	3.14	1.58
P/E	29.0	28.83	0.0
5yr Avg Cash Conversion Cycle	-231.78 Days	-97.7 Days	-167.87 Days
Inventory Days	38.16 Days	44.31 Days	54.71 Days
Days Receivable	12.17 Days	14.39 Days	57.13 Days
Days Payable	233.81 Days	113.26 Days	349.26 Days
5yr Average Interest Coverage Ratio	2.48	29.73	1.05
5yr Avg ROCE	7.55 %	16.16 %	2.99 %
5yr Avg Operating Profit Margin	16.76 %	21.02 %	10.16 %
5 yr average Debt to Equity	0.79	0.01	0.57
5yr CAGR Net Profit	-30.83 %	-3.69 %	n/a
5yr Average Return on Assets	2.89 %	10.52 %	0.38 %
Shareholdings
Promoter Holding	62.9 %	66.59 %	28.42 %
Share Pledged by Promoters	0.0	0.08 %	46.16 %
Change in Promoter Holding (3 Yrs)	0.0	-0.52 %	0.0
Change in Mutual Fund Holding (3 Yrs)	1.07 %	-1.16 %	1.37 %

Business

	Birla Corporation	Star Cement	India Cements
Product Wise Break-Up	Product Wise Break-Up Cement 95.21 Jute 4.73 Ordinary Portland Cement (OPC) 0 Portland Slag Cement (PSC) 0 Portland Pozzolana Cement (PPC) 0 Power 0 Electricity 0 Ready Mix Concrete 0 White Cement 0 Clinker 0 Others 0.06	Product Wise Break-Up Ordinary Portland Cement (OPC) 0 Power 0 Electricity 0 Clinker 0 Jute 0 Ready Mix Concrete 0 Portland Pozzolana Cement (PPC) 0 Portland Slag Cement (PSC) 0 Cement 100.0 White Cement 0	Product Wise Break-Up Ordinary Portland Cement (OPC) 0 Power 0 Electricity 2.03 Clinker 1.06 Jute 0 Ready Mix Concrete 1.96 Portland Pozzolana Cement (PPC) 0 Portland Slag Cement (PSC) 0 Cement 92.86 White Cement 0 Others 2.09
Location Wise Break-Up	Location Wise Break-Up India 99.07 Rest of the World 0.93 Bhutan 0 Nepal 0	Location Wise Break-Up Bhutan 0 India 100.0 Nepal 0 Rest of the World 0	Location Wise Break-Up Bhutan 0 India 100.0 Nepal 0 Rest of the World 0
Operating Profit Break-Up	Operating Profit Break-Up CEMENT 100.0 JUTE 0 Power 0 Cement 0	Operating Profit Break-Up Power 1.04 Cement 98.96 CEMENT 0 JUTE 0	-
Asset Break-Up	Asset Break-Up CEMENT 79.69 JUTE 7.61 Power 0 Cement 0 Others 12.7	Asset Break-Up Power 5.47 Cement 84.45 CEMENT 0 JUTE 0 Others 10.08	-