Maithan Alloys Ltd.

Financial

	Maithan Alloys	Indian Metal & Ferro	Sarda Energy&Mineral
Operational Metrics
Financials
5 yr Average ROE	21.66 %	9.76 %	15.95 %
5yr average Equity Multiplier	1.22	1.92	1.94
5yr Average Asset Turnover Ratio	1.08	0.79	0.62
5yr Avg Net Profit Margin	16.77 %	6.55 %	13.39 %
Price to Book	1.13	1.88	2.1
P/E	10.2	10.09	15.6
5yr Avg Cash Conversion Cycle	85.95 Days	57.5 Days	47.89 Days
Inventory Days	59.06 Days	93.49 Days	71.17 Days
Days Receivable	70.35 Days	15.43 Days	15.2 Days
Days Payable	56.09 Days	74.51 Days	42.48 Days
5yr Average Interest Coverage Ratio	126.78	4.81	6.14
5yr Avg ROCE	28.45 %	16.78 %	16.89 %
5yr Avg Operating Profit Margin	23.41 %	19.39 %	26.18 %
5 yr average Debt to Equity	0.01	0.45	0.68
5yr CAGR Net Profit	14.35 %	n/a	24.27 %
5yr Average Return on Assets	17.85 %	6.05 %	8.61 %
Shareholdings
Promoter Holding	74.99 %	58.69 %	72.64 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.0	0.14 %
Change in Mutual Fund Holding (3 Yrs)	-0.29 %	-0.4 %	-0.61 %

Business

	Maithan Alloys	Indian Metal & Ferro	Sarda Energy&Mineral
Product Wise Break-Up	Product Wise Break-Up Ferro Alloys 97.24 Manganese Ore 0.13 Wind 0.05 Mining 0 Power 0 Ferro Alloys/ferro chrome 0 Steel 0 Pellet 0 Wire Rod / HB Wire 0 Steel Billets 0 Sponge Iron 0 Others 2.58	Product Wise Break-Up Steel 0 Sponge Iron 0 Wire Rod / HB Wire 0 Ferro Alloys 72.02 Steel Billets 0 Power 13.41 Pellet 0 Manganese Ore 0 Ferro Alloys 0 Mining & Others 14.51 Wind 0 Others 0.06	Product Wise Break-Up Steel 48.42 Sponge Iron 0 Wire Rod / HB Wire 0 Ferro Alloys/ferro chrome 0 Steel Billets 0 Power 15.55 Pellet 0 Manganese Ore 0 Ferro Alloys 35.25 Mining 0 Wind 0 Others 0.78
Location Wise Break-Up	Location Wise Break-Up Rest of the World 72.09 India 27.91	Location Wise Break-Up India 9.96 Rest of the World 90.04	Location Wise Break-Up India 76.57 Rest of the World 0 Others 23.43
Asset Break-Up	Asset Break-Up India 100.0 Power 0 Ferro 0 Steel 0	-	Asset Break-Up Power 45.21 India 0 Steel 13.22 Ferro Alloy 12.46 Others 29.11