MK Proteins Ltd.

Financial

	MK Proteins	Vijay Solvex	Ajanta Soya
Operational Metrics
Financials
5 yr Average ROE	22.2 %	12.94 %	17.78 %
5yr average Equity Multiplier	2.23	1.5	1.97
5yr Average Asset Turnover Ratio	3.31	5.26	5.49
5yr Avg Net Profit Margin	3.26 %	1.53 %	1.54 %
Price to Book	4.01	0.93	2.98
P/E	22.93	13.96	37.64
5yr Avg Cash Conversion Cycle	112.57 Days	15.04 Days	13.27 Days
Inventory Days	70.67 Days	13.53 Days	26.86 Days
Days Receivable	14.57 Days	6.17 Days	8.69 Days
Days Payable	8.87 Days	5.4 Days	19.38 Days
5yr Average Interest Coverage Ratio	12.34	22.79	16.11
5yr Avg ROCE	31.32 %	17.75 %	25.42 %
5yr Avg Operating Profit Margin	5.18 %	2.0 %	2.07 %
5 yr average Debt to Equity	0.92	0.32	0.02
5yr CAGR Net Profit	43.85 %	-32.3 %	-16.28 %
5yr Average Return on Assets	10.48 %	7.93 %	8.57 %
Shareholdings
Promoter Holding	74.82 %	68.96 %	47.71 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	2.8 %	0.86 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	MK Proteins	Vijay Solvex	Ajanta Soya
Product Wise Break-Up	Product Wise Break-Up Refined Rice Bran Oil 79.02 Imported Material ( Palm fatty Acid) 8.49 Rice Bran Fatty Acid Oil 3.65 Refined Palm Oil 2.7 Refined cotton Seed Oil 1.21 Spent Earth 0.92 Rice Bran Wax 0.55 Gums 0.06 Refined Sunflower Oil 0 Refied Soya Bean Oil 0 Insulators 0 Vegetable Oils 0 De-oiled Cakes & Oil Cakes 0 Electricity 0 Oil seeds 0 Vanaspati Ghee 0 Others 3.4	Product Wise Break-Up Insulator division 1.05 Ghee 18.59 Refined Sunflower Oil 0 Electricity 0 De Oiled Cake 17.16 Refined cotton Seed Oil 0 Spent Earth 0 Rice Bran Wax 0 Refined Rice Bran Oil 0 Vegetable Oil 62.31 Imported Material ( Palm fatty Acid) 0 Refied Soya Bean Oil 0 Refined Palm Oil 0 Rice Bran Fatty Acid Oil 0 Gums 0 Oil seeds 0 Others 0.89	-
Raw Material Breakup	Raw Material Breakup Rice Bran Oil/Sunflower Oil/ Canola oil 97.97 Chemicals 2.02 Spent Earth 0.01	-	-