Gravita India Ltd.

Financial

	Gravita India	Nile	Pondy Oxides & Chem.
Operational Metrics
Aluminum
Quarterly Sales Volume - Aluminum	3247.0 Tonnes	n/a	n/a
Manufacturing Capacity - Aluminum	30000.0 MTPA	n/a	n/a
EBITDA/Tonne -Aluminum	15308.0 Rs/Tonne	n/a	n/a
Lead
EBITDA/Tonne - Lead	19252.0 Rs/Tonne	n/a	n/a
Manufacturing Capacity - Lead	231000.0 MTPA	n/a	120000.0 MTPA
Quarterly Sales Volume - Lead	0.04 Million tonnes	n/a	n/a
Plastic Products
EBITDA/Tonne - Plastics	11176.0 Rs/Tonne	n/a	n/a
Manufacturing Capacity - Plastic	22000.0 MTPA	n/a	n/a
Quarterly Sales Volume - Plastics	3540.0 Tonnes	n/a	n/a
Financials
5 yr Average ROE	22.44 %	10.25 %	14.78 %
5yr average Equity Multiplier	2.6	1.28	3.07
5yr Average Asset Turnover Ratio	2.15	3.08	2.92
5yr Avg Net Profit Margin	4.18 %	2.63 %	1.99 %
Price to Book	11.87	1.86	3.38
P/E	41.55	13.74	37.89
5yr Avg Cash Conversion Cycle	78.42 Days	74.34 Days	39.84 Days
Inventory Days	64.8 Days	46.45 Days	29.67 Days
Days Receivable	16.03 Days	31.87 Days	18.56 Days
Days Payable	23.89 Days	2.54 Days	11.43 Days
5yr Average Interest Coverage Ratio	3.89	8.15	3.92
5yr Avg ROCE	31.89 %	15.2 %	28.52 %
5yr Avg Operating Profit Margin	8.45 %	4.61 %	4.68 %
5 yr average Debt to Equity	1.0	0.21	1.51
5yr CAGR Net Profit	66.98 %	17.17 %	58.79 %
5yr Average Return on Assets	9.07 %	8.04 %	5.89 %
Shareholdings
Promoter Holding	66.48 %	50.43 %	48.9 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-6.52 %	0.0	0.16 %
Change in Mutual Fund Holding (3 Yrs)	-0.2 %	0.0	0.0

Business

	Gravita India	Nile	Pondy Oxides & Chem.
Product Wise Break-Up	Product Wise Break-Up Lead 88.84 Aluminum 6.7 Plastic 2.63 Turkey 1.5 Cartons trading 0 Battery collection charges 0 Wind Power 0 PVC Additives 0 Metallic Oxides 0 Metals 0 Others 0.33	Product Wise Break-Up PVC Additives 0 Cartons trading 0 Lead 91.31 Turkey 0 Metals 0 Battery collection charges 0.44 Aluminum 0 Plastic 0 Metallic Oxides 0 Wind 0.04 Others 8.21	Product Wise Break-Up PVC Additives 0 Cartons trading 0 Lead 0 Turkey 0 Metals 100.0 Battery collection charges 0 Aluminum 0 Plastic 0 Metallic Oxides 0 Wind Power 0
Location Wise Break-Up	Location Wise Break-Up India 63.0 Rest of the World 37.0	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 60.0 India 40.0
Operating Profit Break-Up	Operating Profit Break-Up Lead 88.65 Turnkey Projects 4.05 Aluminum 3.52 Plastics 3.35 Others 0.43	-	-
Asset Break-Up	Asset Break-Up Lead 70.64 Aluminum 10.3 Plastics 3.81 Turnkey Projects 1.66 Others 13.59	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 63.04 Others 36.96	-	Asset Break-Up - Geography Wise India 100.0