Marico Ltd.

Financial

	Marico	Patanjali Foods	Adani Wilmar
Operational Metrics
Unclassified
Advertisement Spend as a % of Total Sales	10.89 %	n/a	n/a
FMCG Sector
Volume Growth	5.0 %	n/a	n/a
Financials
5 yr Average ROE	35.89 %	-14.2 %	11.9 %
5yr average Equity Multiplier	1.72	5.0	3.27
5yr Average Asset Turnover Ratio	1.5	1.69	2.64
5yr Avg Net Profit Margin	14.01 %	-11.55 %	1.26 %
Price to Book	17.85	6.01	4.35
P/E	52.33	65.47	39.59
5yr Avg Cash Conversion Cycle	-55.25 Days	-30.59 Days	46.07 Days
Inventory Days	48.92 Days	36.26 Days	46.54 Days
Days Receivable	34.28 Days	7.85 Days	13.12 Days
Days Payable	107.94 Days	98.78 Days	16.74 Days
5yr Average Interest Coverage Ratio	35.19	-0.92	2.25
5yr Avg ROCE	44.78 %	13.57 %	19.27 %
5yr Avg Operating Profit Margin	19.32 %	-8.68 %	3.01 %
5 yr average Debt to Equity	0.11	1.42	0.54
5yr CAGR Net Profit	7.72 %	n/a	-20.32 %
5yr Average Return on Assets	20.88 %	-17.8 %	3.33 %
Shareholdings
Promoter Holding	59.2 %	69.76 %	87.87 %
Share Pledged by Promoters	0.13 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.32 %	-29.14 %	-0.07 %
Change in Mutual Fund Holding (3 Yrs)	2.19 %	0.34 %	-0.21 %

Business

	Marico	Patanjali Foods	Adani Wilmar
Product Wise Break-Up	Product Wise Break-Up Edible Oil 50.96 Hair Oil 21.16 Personal Care 16.5 Wind Turbine Power Generation 0 Food Products 0 Oils 0 Vanaspati 0 Extractions 0 Industry Essentials 0 Food & FMCG 0 Edible Oil 0 Others 11.38	Product Wise Break-Up Extractions 0 Vanaspati 0 Food & FMCG 0 Hair Oil 0 Edible Oil 0 Food Products 27.9 Industry Essentials 0 Wind 0.17 Personal Care 0 Oil 71.93	Product Wise Break-Up Extractions 0 Vanaspati 0 FMCG 11.88 Hair Oil 0 Edible Oils & Fats 75.91 Food Products 0 Industry Essentials 12.21 Wind Turbine Power Generation 0 Personal Care 0 Oils 0
Location Wise Break-Up	Location Wise Break-Up India 74.29 MENAP 0 South Africa 0 Vietnam 0 Bangladesh 0 Rest of the World 0 Others 25.71	Location Wise Break-Up Rest of the World 1.02 Vietnam 0 Bangladesh 0 India 98.98 MENAP 0 South Africa 0	Location Wise Break-Up Rest of the World 0 Vietnam 0 Bangladesh 0 India 87.87 MENAP 0 South Africa 0 Others 12.13
Operating Profit Break-Up	Operating Profit Break-Up India 69.14 International 30.86 Wind 0 Food Products 0 Oils 0 Vanaspati 0 Seed Extractions 0	Operating Profit Break-Up Oils 47.15 Vanaspati 0 India 0 International 0 Food 52.54 Wind 0.3 Seed Extractions 0 Others 0.01	Operating Profit Break-Up Oils 0 Vanaspati 0 India 0 International 0 Food Products 0 Wind 0 Seed Extractions 0 Others 100
Brand Wise Break-Up	Brand Wise Break-Up Parachute (Rigid Pack ) 34.0 Vaho 21.0 Saffola 20.0 Premium Personal Care 0 International 0 Others 25.0	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 50.73 Vietnam 0 Bangladesh 0 Others 49.27	-	-
Rural vs Urban	Rural vs Urban Urban 71.0 Rural 29.0	-	-

Marico Ltd.

SIGN UP FOR FREE