India Power Corporation Ltd.

Financial

	India Power Corpn.	Orient Green Power	GVK Power & Infra
Operational Metrics
Power Generation Sector
Generation Capacity - Electricity	38.8 MW	402.3 MW	1334.0 MW
Generation Capacity - Conventional Energy	12.0 MW	n/a	1334.0 MW
Generation Capacity - Thermal	12.0 MW	n/a	1004.0 MW
Renewable
Generation Capacity - Renewable	26.8 MW	n/a	n/a
Generation Capacity - Solar	2.0 MW	n/a	n/a
Generation Capacity - Wind	24.8 MW	n/a	n/a
Financials
5 yr Average ROE	1.36 %	1.98 %	-41.0 %
5yr average Equity Multiplier	1.77	3.45	-5.88
5yr Average Asset Turnover Ratio	0.26	0.16	0.11
5yr Avg Net Profit Margin	3.11 %	4.36 %	-47.89 %
Price to Book	1.08	1.29	0.0
P/E	72.83	46.76	0.85
5yr Avg Cash Conversion Cycle	73.31 Days	136.38 Days	19.82 Days
Inventory Days	5.46 Days	3.46 Days	8.46 Days
Days Receivable	68.06 Days	130.73 Days	16.41 Days
Days Payable	24.33 Days	24.11 Days	0.0
5yr Average Interest Coverage Ratio	1.59	1.19	1.13
5yr Avg ROCE	1.64 %	7.67 %	16.33 %
5yr Avg Operating Profit Margin	6.72 %	66.79 %	6.29 %
5 yr average Debt to Equity	0.22	2.2	-3.35
5yr CAGR Net Profit	5.35 %	9.62 %	n/a
5yr Average Return on Assets	0.77 %	0.83 %	8.87 %
Shareholdings
Promoter Holding	59.47 %	24.38 %	54.25 %
Share Pledged by Promoters	67.26 %	3.5 %	0.0
Change in Promoter Holding (3 Yrs)	-0.02 %	-23.68 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	India Power Corpn.	Orient Green Power	GVK Power & Infra
Product Wise Break-Up	Product Wise Break-Up Energy 100.0 Sale of power 0 Cargo operations 0 Non-aeronautical 0 Aeronautical 0 Toll Operations 0	Product Wise Break-Up Toll Operations 0 Cargo operations 0 Power 100.0 Non-aeronautical 0 Energy 0 Aeronautical 0	Product Wise Break-Up Toll Operations 21.08 Cargo operations 0 Sale of power 0 Non-aeronautical 0 Energy 0 Aeronautical 0 Others 78.92
Segment Break-Up	Segment Break-Up Power 0 Airports 0 Roads 0 Others 100	-	Segment Break-Up Roads 0 Power 99.75 Airports 0 Others 0.25
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 93.54 Rest of the World 6.46	Location Wise Break-Up India 100.0 Rest of the World 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 93.54 Rest of the World 6.46	Location Wise Break-Up India 100.0 Rest of the World 0
Operating Profit Break-Up	Operating Profit Break-Up Regulated Operation 97.68 Non Regulated Operation 2.32 Airports 0 Roads 0 Power 0	-	Operating Profit Break-Up Regulated Operation 0 Power 100.0 Roads 0 Airports 0 Non Regulated Operation 0
Asset Break-Up	Asset Break-Up Regulated Operation 70.18 Non Regulated Operation 29.82 Airports 0 Roads 0 Power 0	-	Asset Break-Up Regulated Operation 0 Power 91.43 Roads 0 Airports 0 Non Regulated Operation 0 Others 8.57