Jocil Ltd.

Financial

	Jocil	Dynemic Products	Oriental Aromatics
Operational Metrics
Chemical Sector
Realization/Cubic Metre - Industrial Oxygen	10.01 Rs/Cubic Metre	n/a	n/a
Realization/Tonne - Coal Tar Pitch	21253.81 Rs/MT	n/a	n/a
Realization/Tonne - Soap Chemicals	52840.04 Rs/MT	n/a	n/a
Edible Oils & Fats
Realization/Tonne - Fatty Acids	54466.67 Rs/MT	n/a	n/a
Glycol
Realization/Tonne - Glycol	59396.36 Rs/MT	n/a	n/a
Wind
Realization/Unit - Wind	2.92 Rs/Unit	n/a	n/a
Financials
5 yr Average ROE	4.78 %	9.14 %	10.05 %
5yr average Equity Multiplier	1.33	2.17	1.45
5yr Average Asset Turnover Ratio	2.59	0.67	0.98
5yr Avg Net Profit Margin	1.54 %	6.62 %	7.06 %
Price to Book	0.65	1.68	1.68
P/E	62.16	23.23	25.64
5yr Avg Cash Conversion Cycle	54.54 Days	-12.11 Days	166.09 Days
Inventory Days	45.48 Days	69.68 Days	114.9 Days
Days Receivable	33.78 Days	68.62 Days	80.29 Days
Days Payable	22.15 Days	95.91 Days	51.16 Days
5yr Average Interest Coverage Ratio	22.82	9.0	18.89
5yr Avg ROCE	6.15 %	10.79 %	13.89 %
5yr Avg Operating Profit Margin	2.51 %	15.78 %	12.24 %
5 yr average Debt to Equity	0.02	0.83	0.23
5yr CAGR Net Profit	-4.12 %	-31.6 %	-36.22 %
5yr Average Return on Assets	3.59 %	4.28 %	7.39 %
Shareholdings
Promoter Holding	55.02 %	29.47 %	74.17 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-0.28 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-0.63 %

Business

	Jocil	Dynemic Products	Oriental Aromatics
Product Wise Break-Up	Product Wise Break-Up Fatty Acids 64.06 Soaps 32.24 Glycerine 1.18 Pitch 1.1 Wind 0.37 Biomass power 0.35 Toilet soap 0.29 Industrial oxygen 0.09 Soap noodles 0.01 Synthetic Food Colors 0 Dyes & Intermediates 0 Camphor & Isoborneol 0 Perfumery Chemicals 0 Others 0.31	Product Wise Break-Up Fatty Acids 0 Industrial oxygen 0 Synthetic Food Colors 69.03 Pitch 0 Biomass power 0 Wind 0 Dyes & Intermediates 27.01 Camphor & Isoborneol 0 Perfumery Chemicals 0 Glycerine 0 Soaps 0 Toilet soap 0 Soap noodles 0 Others 3.96	Product Wise Break-Up Fatty Acids 0 Industrial oxygen 0 Synthetic Food Colors 0 Pitch 0 Biomass power 0 Wind 0 Dyes & Intermediates 0 Camphor & Isoborneol 29.0 Perfumery Chemicals 53.0 Glycerine 0 Soaps 0 Toilet soap 0 Soap noodles 0 Others 18.0
Segment Break-Up	Segment Break-Up Chemicals 71.53 Soap 25.07 Power 3.4	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	-	Location Wise Break-Up Rest of the World 45.82 India 54.18
Operating Profit Break-Up	Operating Profit Break-Up Others 100	-	-
Capex - Segment Wise	Capex - Segment Wise Others 100	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Others 100	-	-