Gravita India Ltd.

Financial

	Gravita India	Nile	Pondy Oxides & Chem.
Operational Metrics
Aluminum
Quarterly Sales Volume - Aluminum	6264.0 Tonnes	n/a	n/a
Manufacturing Capacity - Aluminum	30000.0 MTPA	n/a	n/a
EBITDA/Tonne -Aluminum	20861.0 Rs/Tonne	n/a	n/a
Lead
EBITDA/Tonne - Lead	19030.0 Rs/Tonne	n/a	n/a
Manufacturing Capacity - Lead	236559.0 MTPA	n/a	132000.0 MTPA
Quarterly Sales Volume - Lead	0.04 Million tonnes	n/a	n/a
Plastic Products
EBITDA/Tonne - Plastics	10353.0 Rs/Tonne	n/a	n/a
Manufacturing Capacity - Plastic	24300.0 MTPA	n/a	n/a
Quarterly Sales Volume - Plastics	3279.0 Tonnes	n/a	n/a
Financials
5 yr Average ROE	26.6 %	10.91 %	12.27 %
5yr average Equity Multiplier	2.43	1.25	2.64
5yr Average Asset Turnover Ratio	2.09	3.13	3.04
5yr Avg Net Profit Margin	5.44 %	2.85 %	1.93 %
Price to Book	15.46	1.83	5.58
P/E	50.08	13.79	41.24
5yr Avg Cash Conversion Cycle	85.29 Days	68.23 Days	56.19 Days
Inventory Days	69.43 Days	45.07 Days	30.51 Days
Days Receivable	23.15 Days	30.06 Days	24.41 Days
Days Payable	20.99 Days	2.3 Days	9.97 Days
5yr Average Interest Coverage Ratio	4.73	13.81	4.11
5yr Avg ROCE	33.13 %	15.72 %	22.93 %
5yr Avg Operating Profit Margin	8.32 %	4.76 %	3.86 %
5 yr average Debt to Equity	0.88	0.18	1.23
5yr CAGR Net Profit	48.45 %	24.88 %	61.18 %
5yr Average Return on Assets	11.39 %	8.9 %	5.99 %
Shareholdings
Promoter Holding	59.27 %	50.39 %	40.61 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-13.73 %	-0.04 %	-8.13 %
Change in Mutual Fund Holding (3 Yrs)	2.6 %	0.0	1.45 %

Business

	Gravita India	Nile	Pondy Oxides & Chem.
Product Wise Break-Up	Product Wise Break-Up Lead 84.15 Aluminum 12.42 Plastic 2.56 Turkey 0.54 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 Plastic 0 Battery collection charges 0.47 Turkey 0 Lead 91.03 PVC Additives 0 Metals 0 Metallic Oxides 0 Aluminum 0 Wind 0.04 Cartons trading 0 Others 8.46	Product Wise Break-Up Plastic 0 Battery collection charges 0 Turkey 0 Lead 0 PVC Additives 0 Metals 100.0 Metallic Oxides 0 Aluminum 0 Wind Power 0 Cartons trading 0
Location Wise Break-Up	Location Wise Break-Up India 68.0 Rest of the World 32.0	Location Wise Break-Up India 99.94 Rest of the World 0 Others 0.06	Location Wise Break-Up India 36.0 Rest of the World 64.0
Operating Profit Break-Up	Operating Profit Break-Up Lead 82.38 Aluminum 11.63 Plastics 4.04 Turnkey Projects 1.06 Others 0.89	-	-
Asset Break-Up	Asset Break-Up Lead 53.61 Aluminum 6.33 Plastics 1.48 Turnkey Projects 1.27 Others 37.31	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 100.0	-	Asset Break-Up - Geography Wise India 100.0