eMudhra Ltd.

Financial

	eMudhra	Hinduja Global Soln.	Lakshmi Machine Work
Operational Metrics
Software Services
Active Clients	n/a	n/a	n/a
IT
Order Book as a % of Sales	39.1 %	n/a	n/a
Financials
5 yr Average ROE	17.72 %	23.48 %	8.11 %
5yr average Equity Multiplier	1.5	1.97	1.69
5yr Average Asset Turnover Ratio	0.63	0.75	0.84
5yr Avg Net Profit Margin	19.03 %	33.96 %	5.01 %
Price to Book	11.12	0.53	6.51
P/E	97.26	29.84	47.1
5yr Avg Cash Conversion Cycle	-144.15 Days	-4748.33 Days	-5.4 Days
Inventory Days	2.57 Days	0.44 Days	55.99 Days
Days Receivable	83.4 Days	58.39 Days	21.46 Days
Days Payable	148.05 Days	1870.01 Days	104.88 Days
5yr Average Interest Coverage Ratio	28.02	2.38	799.14
5yr Avg ROCE	20.33 %	6.01 %	11.09 %
5yr Avg Operating Profit Margin	32.89 %	11.65 %	10.36 %
5 yr average Debt to Equity	0.24	0.39	0.0
5yr CAGR Net Profit	35.14 %	13.39 %	15.68 %
5yr Average Return on Assets	11.8 %	13.82 %	4.69 %
Shareholdings
Promoter Holding	54.4 %	67.71 %	31.13 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-6.63 %	0.51 %	0.02 %
Change in Mutual Fund Holding (3 Yrs)	1.3 %	0.0	0.61 %

Business

	eMudhra	Hinduja Global Soln.	Lakshmi Machine Work
Product Wise Break-Up	Product Wise Break-Up Software Services 89.28 Sale of Accessories 10.72 Digital CRM 0 Transaction Processing 0 Voice CRM 0 Advance Technology Centre 0 Machine Tool & Foundry Division 0 Textile Machinery Division 0	Product Wise Break-Up Digital CRM 33.3 Software Services 0 Voice CRM 55.6 Sale of Accessories 0 Advance Technology Centre 0 Machine Tool & Foundry Division 0 Textile Machinery Division 0 Transaction Processing 11.1	Product Wise Break-Up Digital CRM 0 Software Services 0 Voice CRM 0 Sale of Accessories 0 Advance Technology Centre 2.68 Machine Tools 29.19 Textile Machinery Division 68.13 Transaction Processing 0
Segment Break-Up	Segment Break-Up Enterprise Solution 72.03 Trust Services 27.97	-	-
Location Wise Break-Up	Location Wise Break-Up India 46.25 UK 0 USA 0 Middle east 0 Jamaica 0 Canada 0 Philippines 0 Rest of the World 0 Others 53.75	Location Wise Break-Up India 42.0 Canada 14.0 Philippines 10.0 Jamaica 0 USA 20.0 Middle east 0 Rest of the World 0 UK 9.0 Others 5.0	Location Wise Break-Up India 75.04 Canada 0 Philippines 0 Jamaica 0 USA 0 Middle east 0 Rest of the World 24.96 UK 0
Operating Profit Break-Up	Operating Profit Break-Up Others 100	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Others 100	-	Asset Break-Up - Segment Wise Others 100
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise Others 100	-	-