Navkar Corporation Ltd.

Financial

	Navkar Corporation	Century Plyboards(I)	Sadhav Shipping
Operational Metrics
Container Logistics
Capacity Utilization - Container Logistics	25.55 %	n/a	n/a
Logistics
Containers Handled - Daily	522.07 TEU	n/a	n/a
Containers Handled Daily - Export	201.47 TEU	n/a	n/a
Containers Handled Daily - Domestic	320.6 TEU	n/a	n/a
Capacity per Day - Containers	2043.06 TEU	n/a	n/a
Capacity per Day - Container Freight Station	1487.5 TEU	n/a	n/a
Capacity per Day - Inland Container Depot	547.95 TEU	n/a	n/a
Financials
5 yr Average ROE	12.08 %	16.86 %	12.61 %
5yr average Equity Multiplier	1.91	1.5	2.24
5yr Average Asset Turnover Ratio	0.27	1.33	0.89
5yr Avg Net Profit Margin	22.29 %	8.57 %	6.58 %
Price to Book	0.88	7.29	0.0
P/E	308.89	49.42	37.4
5yr Avg Cash Conversion Cycle	-60.36 Days	36.0 Days	41.62 Days
Inventory Days	1.9 Days	58.83 Days	0.0
Days Receivable	45.74 Days	35.63 Days	41.62 Days
Days Payable	55.31 Days	54.31 Days	0.0
5yr Average Interest Coverage Ratio	3.84	21.06	3.07
5yr Avg ROCE	10.78 %	24.36 %	15.17 %
5yr Avg Operating Profit Margin	39.25 %	15.53 %	21.1 %
5 yr average Debt to Equity	0.78	0.25	0.83
5yr CAGR Net Profit	8.58 %	20.89 %	18.62 %
5yr Average Return on Assets	6.0 %	11.37 %	5.47 %
Shareholdings
Promoter Holding	70.45 %	72.59 %	69.44 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	1.42 %	-0.46 %	-19.43 %
Change in Mutual Fund Holding (3 Yrs)	-7.31 %	2.69 %	0.0

Business

	Navkar Corporation	Century Plyboards(I)	Sadhav Shipping
Product Wise Break-Up	Product Wise Break-Up Logistics 81.58 Transportation 16.82 Auction Sales 0.34 Container Freight Stations Services 0 Plain Particle Board 0 Medium Density Fibre (Mdf) 0 Laminate 0 Plywood 0 Port Services 0 Oil Spill Response 0 Offshore Vessel services 0 Others 1.26	Product Wise Break-Up Laminations 15.85 Logistics 0 Container freight Stations 2.45 Port Services 0 Transportation 0 Offshore Vessel services 0 Medium Density Fiber Board 18.6 Plain Particle Board 4.0 Oil Spill Response 0 Plywood 57.67 Auction Sales 0 Others 1.43	Product Wise Break-Up Laminate 0 Logistics 0 Container Freight Stations Services 0 Port Services 0 Transportation 0 Offshore Vessel services 100.0 Medium Density Fibre (Mdf) 0 Plain Particle Board 0 Oil Spill Response 0 Plywood 0 Auction Sales 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 5.02 India 94.98	-