Mcleod Russel India Ltd.

Financial

	Mcleod Russel	Goodricke Group	Harrisons Malayalam
Operational Metrics
Financials
5 yr Average ROE	-66.4 %	-3.13 %	13.98 %
5yr average Equity Multiplier	6.28	2.44	4.75
5yr Average Asset Turnover Ratio	0.28	1.18	0.8
5yr Avg Net Profit Margin	-26.9 %	-0.71 %	3.68 %
Price to Book	1.15	1.21	2.67
P/E	0.0	0.0	0.0
5yr Avg Cash Conversion Cycle	-339.24 Days	-105.45 Days	-95.98 Days
Inventory Days	50.47 Days	67.49 Days	29.14 Days
Days Receivable	14.06 Days	30.9 Days	11.15 Days
Days Payable	288.77 Days	176.6 Days	130.13 Days
5yr Average Interest Coverage Ratio	-0.89	1.07	2.3
5yr Avg ROCE	-5.59 %	-0.2 %	13.62 %
5yr Avg Operating Profit Margin	3.78 %	1.42 %	6.54 %
5 yr average Debt to Equity	2.95	0.25	0.83
5yr CAGR Net Profit	16.09 %	n/a	n/a
5yr Average Return on Assets	-8.25 %	-1.14 %	3.0 %
Shareholdings
Promoter Holding	6.25 %	74.0 %	54.12 %
Share Pledged by Promoters	0.06 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Mcleod Russel	Goodricke Group	Harrisons Malayalam
Product Wise Break-Up	Product Wise Break-Up Tea 100.0 0 Rubber 0	Product Wise Break-Up Rubber 0 Tea 0 Cultivation Manufacturing And Sale Of Teas 100.0	Product Wise Break-Up Rubber 54.41 Tea 45.25 0 Others 0.34
Location Wise Break-Up	Location Wise Break-Up India 90.18 Uganda 5.96 Rest of the World 0 UK 0 Rwanda 0 Vietnam 0 Others 3.86	Location Wise Break-Up Vietnam 0 Rwanda 0 India 80.38 UK 0 Rest of the World 19.62 Uganda 0	Location Wise Break-Up Vietnam 0 Rwanda 0 India 87.87 UK 0 Rest of the World 12.13 Uganda 0
Operating Profit Break-Up	Operating Profit Break-Up India 100.0 UK 0 Uganda 0 Vietnam 0 Rubber 0 Tea 0	-	Operating Profit Break-Up Vietnam 0 Rubber 83.77 Tea 13.21 India 0 UK 0 Uganda 0 Others 3.02
Asset Break-Up	Asset Break-Up India 91.89 Uganda 6.71 UK 0.88 Vietnam 0 Rubber 0 Tea 0 Others 0.52	Asset Break-Up Vietnam 0 Rubber 0 Tea 0 India 100.0 UK 0 Uganda 0	Asset Break-Up Vietnam 0 Rubber 40.25 Tea 57.05 India 0 UK 0 Uganda 0 Others 2.7