Sahyadri Industries Ltd.

Financial

	Sahyadri Industries	Kanoria Enr & Infra.	Visaka Inds.
Operational Metrics
Financials
5 yr Average ROE	15.65 %	10.76 %	10.13 %
5yr average Equity Multiplier	1.59	3.37	1.77
5yr Average Asset Turnover Ratio	1.11	1.21	1.14
5yr Avg Net Profit Margin	8.85 %	2.69 %	5.2 %
Price to Book	0.77	2.26	0.73
P/E	14.74	54.32	0.0
5yr Avg Cash Conversion Cycle	108.84 Days	82.3 Days	89.14 Days
Inventory Days	104.28 Days	105.14 Days	86.94 Days
Days Receivable	19.2 Days	15.4 Days	33.03 Days
Days Payable	53.88 Days	54.89 Days	49.74 Days
5yr Average Interest Coverage Ratio	10.7	2.15	7.44
5yr Avg ROCE	20.15 %	14.15 %	14.23 %
5yr Avg Operating Profit Margin	15.67 %	7.06 %	11.04 %
5 yr average Debt to Equity	0.29	1.29	0.43
5yr CAGR Net Profit	-0.15 %	-8.7 %	-55.5 %
5yr Average Return on Assets	9.89 %	3.28 %	6.11 %
Shareholdings
Promoter Holding	71.12 %	73.95 %	48.42 %
Share Pledged by Promoters	0.0	0.0	4.95 %
Change in Promoter Holding (3 Yrs)	4.18 %	0.0	0.06 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.04 %

Business

	Sahyadri Industries	Kanoria Enr & Infra.	Visaka Inds.
Product Wise Break-Up	Product Wise Break-Up Building Materials 98.07 Power 1.93 Asbestos Fibre 0 A.C. Sheet 0 A.C. Pressure Pipe 0 Cement asbestos 0 Synthetic yarn 0 Building product 0	Product Wise Break-Up Asbestos Fibre 2.05 A.C. Pressure Pipe 40.44 A.C. Sheet 57.2 Power 0 Synthetic yarn 0 Building Materials 0 Building product 0 Cement asbestos 0 Others 0.31	Product Wise Break-Up Asbestos Fibre 0 A.C. Pressure Pipe 0 A.C. Sheet 0 Power 0 Synthetic yarn 14.66 Building Materials 0 Building Materials 85.34 Cement asbestos 0
Location Wise Break-Up	Location Wise Break-Up India 89.67 Rest of the World 10.33	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 6.78 India 93.22
Operating Profit Break-Up	Operating Profit Break-Up Building Materials 96.63 Power 3.37	-	Operating Profit Break-Up Power 0 Building Materials 0 Others 100
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 100.0	-	Asset Break-Up - Segment Wise India 99.11 Others 0.89
Asset Break-Up	Asset Break-Up Building Materials 92.02 Power 6.05 Synthetic blended yarn 0 Building products 0 Others 1.93	-	Asset Break-Up Building products 82.67 Synthetic blended yarn 10.52 Power 0 Building Materials 0 Others 6.81