Jaiprakash Power Ventures Ltd.

Financial

	JP Power Ventures	Nava	RattanIndia Power
Operational Metrics
Hydro
Generation Capacity - Hydro Electricity	400.0 MW	n/a	n/a
Capacity Utilization - Hydro Electricity	46.32 %	n/a	n/a
Power Generation Sector
Capacity Utilization - Electricity	75.88 %	n/a	82.0 %
Generation Capacity - Electricity	2220.0 MW	n/a	1350.0 MW
Capacity Utilization - Conventional Energy	75.88 %	n/a	n/a
Generation Capacity - Conventional Energy	2220.0 MW	n/a	n/a
Thermal
Capacity Utilization - Thermal	82.38 %	n/a	n/a
Generation Capacity - Thermal	1820.0 MW	n/a	1350.0 MW
Financials
5 yr Average ROE	-1.71 %	11.71 %	101.73 %
5yr average Equity Multiplier	1.64	1.96	1.28
5yr Average Asset Turnover Ratio	0.28	0.32	0.18
5yr Avg Net Profit Margin	-7.87 %	19.48 %	18.95 %
Price to Book	0.9	1.89	1.37
P/E	8.64	13.13	0.57
5yr Avg Cash Conversion Cycle	-486.82 Days	-642.35 Days	267.48 Days
Inventory Days	32.5 Days	51.44 Days	56.12 Days
Days Receivable	63.52 Days	196.22 Days	247.18 Days
Days Payable	829.82 Days	-2597.06 Days	1.67 Days
5yr Average Interest Coverage Ratio	1.44	3.92	1.36
5yr Avg ROCE	6.68 %	15.17 %	-5.07 %
5yr Avg Operating Profit Margin	27.71 %	40.95 %	27.28 %
5 yr average Debt to Equity	0.49	0.58	0.72
5yr CAGR Net Profit	n/a	19.0 %	121.92 %
5yr Average Return on Assets	-0.78 %	6.32 %	13.37 %
Shareholdings
Promoter Holding	24.0 %	50.13 %	44.06 %
Share Pledged by Promoters	79.2 %	0.0	88.65 %
Change in Promoter Holding (3 Yrs)	0.0	0.64 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.28 %	-0.07 %	0.14 %

Business

	JP Power Ventures	Nava	RattanIndia Power
Product Wise Break-Up	Product Wise Break-Up Electrical Energy 85.26 Coal 14.74 Transmission Tariff 0 Cement 0 Mining 0 Sugar 0 Power 0 Ferro Alloy 0 Revenue from operation of power plant 0 0 Interest on finance lease receivable 0 0	Product Wise Break-Up Revenue from operation of power plant 0 Interest on finance lease receivable 0 Ferro Alloys 14.87 Sugar 0 Cement 0 Mining & Others 10.38 Coal 0 Power 74.59 0 0 Transmission Tariff 0 Electrical Energy 0 Others 0.16	Product Wise Break-Up Power Plant 77.76 Interest on finance lease receivable 0 Ferro Alloy 0 Sugar 0 Cement 0 Mining 0 Coal 0 Power 0 Power 22.24 0 Transmission Tariff 0 Electrical Energy 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0 Japan 0 China 0 Zambia 0	Location Wise Break-Up Rest of the World 0.98 China 0 India 39.61 Zambia 52.48 Japan 4.75 Others 2.18	Location Wise Break-Up Rest of the World 0 China 0 India 100.0 Zambia 0 Japan 0
Operating Profit Break-Up	Operating Profit Break-Up Power 98.1 Coal 1.9 Mining 0 Ferro Alloy 0	Operating Profit Break-Up Power 89.22 Ferro Alloy 0 Mining 10.78 Coal 0	-
Asset Break-Up	Asset Break-Up Power 92.64 Coal 1.93 Mining 0 Ferro Alloy 0 Others 5.43	Asset Break-Up Power 66.05 Ferro Alloy 7.4 Mining 12.57 Coal 0 Others 13.98	-