DIC India Ltd.

Financial

	DIC India	Bhageria Industries	Bodal Chemicals
Operational Metrics
Financials
5 yr Average ROE	6.91 %	10.14 %	5.53 %
5yr average Equity Multiplier	1.6	1.31	1.89
5yr Average Asset Turnover Ratio	1.23	0.77	0.79
5yr Avg Net Profit Margin	3.99 %	10.01 %	3.54 %
Price to Book	1.47	1.23	0.72
P/E	31.15	20.82	128.82
5yr Avg Cash Conversion Cycle	74.33 Days	80.99 Days	80.79 Days
Inventory Days	42.1 Days	33.98 Days	72.08 Days
Days Receivable	94.25 Days	103.95 Days	104.83 Days
Days Payable	60.32 Days	54.79 Days	89.93 Days
5yr Average Interest Coverage Ratio	5.94	40.06	3.95
5yr Avg ROCE	3.39 %	12.34 %	8.61 %
5yr Avg Operating Profit Margin	2.89 %	17.56 %	8.6 %
5 yr average Debt to Equity	0.01	0.07	0.58
5yr CAGR Net Profit	-25.63 %	-21.94 %	-40.55 %
5yr Average Return on Assets	4.37 %	7.66 %	3.08 %
Shareholdings
Promoter Holding	71.75 %	71.75 %	57.32 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.46 %	-1.62 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	DIC India	Bhageria Industries	Bodal Chemicals
Product Wise Break-Up	Product Wise Break-Up Dyes & Pigments 100.0 Lamination Adhesives 0 Solar Power 0 Chemical 0 H ACID 0 VINLY SULPHONE ESTER 0	Product Wise Break-Up H ACID 0 Lamination Adhesives 0 Dyes & Pigments 0 Chemicals 83.68 VINLY SULPHONE ESTER 0 Solar Power 4.21 Others 12.11	Product Wise Break-Up H Acid 9.0 Lamination Adhesives 0 Dyes & Pigments 0 Chemical 0 VINLY SULPHONE ESTER 15.0 Solar Power 0 Others 76.0
Location Wise Break-Up	Location Wise Break-Up India 90.3 Thailand 0 Japan 0 South Korea 0 Indonesia 0 Taiwan 0 Europe 0 China 0 USA 0 Rest of the World 0 Asia 0 North America 0 South America 0 Others 9.7	Location Wise Break-Up India 83.57 Asia 0 North America 0 Europe 0 Thailand 1.64 USA 0 South America 0 Indonesia 0.49 Taiwan 2.96 China 2.46 South Korea 0.33 Rest of the World 0 Japan 0.33 Others 8.22	Location Wise Break-Up India 75.0 Asia 0 North America 0 Europe 0 Thailand 0 USA 0 South America 0 Indonesia 0 Taiwan 0 China 0 South Korea 0 Rest of the World 25.0 Japan 0
Operating Profit Break-Up	Operating Profit Break-Up Printing Inks 72.58 Adhesives 0 Others 27.42	Operating Profit Break-Up Adhesives 0 Printing Inks 0 Others 100	-
Asset Break-Up	Asset Break-Up Printing Inks 65.94 Adhesives 6.68 Others 27.38	Asset Break-Up Adhesives 0 Printing Inks 0 Others 100	-