Gravita India Ltd.

Financial

	Gravita India	Nile	Pondy Oxides & Chem.
Operational Metrics
Aluminum
Quarterly Sales Volume - Aluminum	3264.0 Tonnes	n/a	n/a
Manufacturing Capacity - Aluminum	30000.0 MTPA	n/a	n/a
EBITDA/Tonne -Aluminum	9110.0 Rs/Tonne	n/a	n/a
Lead
EBITDA/Tonne - Lead	23377.0 Rs/Tonne	n/a	n/a
Manufacturing Capacity - Lead	231000.0 MTPA	n/a	120000.0 MTPA
Quarterly Sales Volume - Lead	0.03 Million tonnes	n/a	n/a
Plastic Products
EBITDA/Tonne - Plastics	11073.0 Rs/Tonne	n/a	n/a
Manufacturing Capacity - Plastic	22000.0 MTPA	n/a	n/a
Quarterly Sales Volume - Plastics	2458.0 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	10.05	1.94	3.01
P/E	28.7	12.27	13.17
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 89.71 Aluminum 6.9 Plastic 2.33 Turkey 0.82 Cartons trading 0 Battery collection charges 0 Wind Power 0 PVC Additives 0 Metallic Oxides 0 Metals 0 Others 0.24	Product Wise Break-Up Cartons trading 0 Lead 91.31 Wind 0.04 Metals 0 Battery collection charges 0.44 Aluminum 0 PVC Additives 0 Metallic Oxides 0 Plastic 0 Turkey 0 Others 8.21	Product Wise Break-Up Cartons trading 0 Lead 0 Wind Power 0 Metals 100.0 Battery collection charges 0 Aluminum 0 PVC Additives 0 Metallic Oxides 0 Plastic 0 Turkey 0
Location Wise Break-Up	Location Wise Break-Up India 64.0 Rest of the World 36.0	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 45.0 Rest of the World 55.0
Operating Profit Break-Up	Operating Profit Break-Up Lead 88.27 Turnkey Projects 4.68 Aluminum 4.25 Plastics 2.77 Others 0.03	-	-
Asset Break-Up	Asset Break-Up Lead 68.92 Aluminum 10.09 Plastics 2.9 Turnkey Projects 2.2 Others 15.89	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 63.04 Others 36.96	-	Asset Break-Up - Geography Wise India 100.0