Federal-Mogul Goetze (India) Ltd.

Financial

	Federal-Mogul Goetze	Talbros Auto Compont	India Nipon Electric
Operational Metrics
Unclassified
R&D as a % of Total Sales	0.01 %	n/a	6.5 %
Financials
5 yr Average ROE	6.39 %	14.49 %	9.96 %
5yr average Equity Multiplier	1.5	2.02	1.46
5yr Average Asset Turnover Ratio	0.99	0.88	0.79
5yr Avg Net Profit Margin	4.14 %	8.5 %	8.8 %
Price to Book	1.85	3.26	2.43
P/E	15.85	16.66	22.53
5yr Avg Cash Conversion Cycle	-91.36 Days	4.25 Days	10.78 Days
Inventory Days	53.14 Days	77.72 Days	29.81 Days
Days Receivable	59.34 Days	88.84 Days	65.0 Days
Days Payable	208.01 Days	177.38 Days	81.0 Days
5yr Average Interest Coverage Ratio	19.13	6.25	137.83
5yr Avg ROCE	9.66 %	15.26 %	12.22 %
5yr Avg Operating Profit Margin	12.52 %	12.51 %	9.45 %
5 yr average Debt to Equity	0.0	0.38	0.0
5yr CAGR Net Profit	31.31 %	55.24 %	1.76 %
5yr Average Return on Assets	4.32 %	7.58 %	6.89 %
Shareholdings
Promoter Holding	74.98 %	58.43 %	70.37 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.23 %	3.98 %
Change in Mutual Fund Holding (3 Yrs)	-1.57 %	0.0	-2.48 %

Business

	Federal-Mogul Goetze	Talbros Auto Compont	India Nipon Electric
Product Wise Break-Up	Product Wise Break-Up Piston 88.34 Value train and structural components 11.66 Management fees 0 Forging 0 Gaskets 0 Axle Shafts 0 0 Ignition Systems 0	Product Wise Break-Up Gaskets 65.16 Ignition Systems 0 0 Axle Shafts 0 Management fees 0 Value train and structural components 0 Piston 0 Forging 34.84	Product Wise Break-Up Gaskets 0 Ignition Systems 0 Auto Ancillary 100.0 Axle Shafts 0 Management fees 0 Value train and structural components 0 Piston 0 Forging 0
Location Wise Break-Up	Location Wise Break-Up India 91.37 Rest of the World 6.67 Others 1.96	Location Wise Break-Up India 75.0 Rest of the World 25.0	Location Wise Break-Up India 95.0 Rest of the World 5.0