Master Components Ltd.

Financial

	Master Components	Tokyo Plast Intl.	HCP Plastene Bulkpac
Operational Metrics
Financials
5 yr Average ROE	12.04 %	0.12 %	56.53 %
5yr average Equity Multiplier	1.48	1.46	3.84
5yr Average Asset Turnover Ratio	1.08	0.76	1.13
5yr Avg Net Profit Margin	7.7 %	-0.07 %	99.43 %
Price to Book	0.0	2.06	2.22
P/E	47.09	153.83	22.65
5yr Avg Cash Conversion Cycle	56.07 Days	138.65 Days	81.66 Days
Inventory Days	46.08 Days	79.41 Days	67.47 Days
Days Receivable	72.64 Days	80.62 Days	51.95 Days
Days Payable	59.29 Days	40.86 Days	84.31 Days
5yr Average Interest Coverage Ratio	18.82	1.12	9.38
5yr Avg ROCE	16.7 %	2.31 %	1.25 %
5yr Avg Operating Profit Margin	16.07 %	4.88 %	-1.95 %
5 yr average Debt to Equity	0.19	0.26	2.83
5yr CAGR Net Profit	15.22 %	n/a	n/a
5yr Average Return on Assets	8.24 %	0.17 %	31.84 %
Shareholdings
Promoter Holding	72.68 %	66.87 %	75.0 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.23 %	1.9 %	-17.83 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0