Himatsingka Seide Ltd.

Financial

	Himatsingka Seide	Faze Three	Bombay Dyeing Mfg.
Operational Metrics
Bedding & Linen
Manufacturing Capacity - Upholstery	2.0 Million Metres	n/a	n/a
Capacity Utilization - Bedding & Linen	66.0 %	n/a	n/a
Manufacturing Capacity - Bedding & Linen	61.0 Million Metres	n/a	n/a
Textiles Sector
Capacity Utilization - Towels	67.0 %	n/a	n/a
Manufacturing Capacity - Towels	25000.0 MTPA	n/a	n/a
Unclassified
R&D as a % of Total Sales	0.35 %	n/a	n/a
Advertisement Spend as a % of Total Sales	3.19 %	n/a	0.3 %
Financials
5 yr Average ROE	1.86 %	13.61 %	183.56 %
5yr average Equity Multiplier	4.04	1.74	3.89
5yr Average Asset Turnover Ratio	0.46	0.92	0.61
5yr Avg Net Profit Margin	0.84 %	8.5 %	22.06 %
Price to Book	1.16	3.07	1.11
P/E	21.11	37.67	5.09
5yr Avg Cash Conversion Cycle	-31.45 Days	99.92 Days	68.79 Days
Inventory Days	137.14 Days	70.05 Days	359.52 Days
Days Receivable	98.9 Days	55.43 Days	32.65 Days
Days Payable	170.03 Days	25.19 Days	111.0 Days
5yr Average Interest Coverage Ratio	1.34	6.19	2.6
5yr Avg ROCE	8.39 %	20.0 %	6.31 %
5yr Avg Operating Profit Margin	15.65 %	15.49 %	4.53 %
5 yr average Debt to Equity	1.9	0.43	2.78
5yr CAGR Net Profit	53.47 %	20.76 %	55.17 %
5yr Average Return on Assets	0.47 %	7.72 %	15.48 %
Shareholdings
Promoter Holding	37.25 %	57.95 %	53.58 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-10.32 %	6.67 %	-0.08 %
Change in Mutual Fund Holding (3 Yrs)	-9.3 %	0.26 %	0.13 %

Business

	Himatsingka Seide	Faze Three	Bombay Dyeing Mfg.
Product Wise Break-Up	Product Wise Break-Up Cotton Yarn 0 Towels 0 Drapery & Upholstery Fabrics 0 Made-up Bedding Products 0 Bedspreads & 0 Carpets and Rugs 0 Textile products except apparels 0 Retail/Textile 0 Polyester 0 Real Estate 0 Others 100	Product Wise Break-Up Made-up Bedding Products 0 Retail/Textile 0 Polyester 0 Drapery & Upholstery Fabrics 0 Bedspreads & 0 Textiles 100.0 Real Estate 0 Carpets and Rugs 0 Towels 0 Cotton Yarn 0	Product Wise Break-Up Made-up Bedding Products 0 Retail 3.78 Polyester 95.46 Drapery & Upholstery Fabrics 0 Bedspreads & 0 Textile products except apparels 0 Real Estate 0.76 Carpets and Rugs 0 Towels 0 Cotton Yarn 0
Segment Break-Up	Segment Break-Up Textiles 100.0	-	-
Location Wise Break-Up	Location Wise Break-Up North America 85.44 EMEA 10.87 Asia Pacific 3.13 Rest of the World 0.56 India 0	Location Wise Break-Up India 10.0 EMEA 0 Rest of the World 90.0 North America 0 Asia Pacific 0	Location Wise Break-Up India 71.92 EMEA 0 Rest of the World 28.08 North America 0 Asia Pacific 0
Brand Wise Break-Up	Brand Wise Break-Up Brand 70.59 Revenue from Non-Brand 29.41	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise Others 100	-	-