Sicagen India Ltd.

Financial

	Sicagen India	Sahyadri Industries	Stylam Industries
Operational Metrics
Financials
5 yr Average ROE	0.65 %	18.11 %	18.79 %
5yr average Equity Multiplier	1.61	1.62	1.75
5yr Average Asset Turnover Ratio	1.16	1.1	1.3
5yr Avg Net Profit Margin	0.28 %	10.16 %	8.66 %
Price to Book	0.6	1.12	5.93
P/E	14.83	14.74	23.76
5yr Avg Cash Conversion Cycle	98.77 Days	92.84 Days	69.35 Days
Inventory Days	58.75 Days	94.75 Days	54.1 Days
Days Receivable	88.31 Days	23.87 Days	46.89 Days
Days Payable	52.02 Days	52.82 Days	47.15 Days
5yr Average Interest Coverage Ratio	1.85	11.09	10.07
5yr Avg ROCE	3.46 %	22.56 %	25.35 %
5yr Avg Operating Profit Margin	3.21 %	18.92 %	17.87 %
5 yr average Debt to Equity	0.22	0.29	0.44
5yr CAGR Net Profit	167.54 %	3.07 %	19.85 %
5yr Average Return on Assets	0.43 %	11.28 %	11.49 %
Shareholdings
Promoter Holding	55.46 %	71.12 %	54.61 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	15.61 %	4.18 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-0.65 %

Business

	Sicagen India	Sahyadri Industries	Stylam Industries
Product Wise Break-Up	Product Wise Break-Up Building Materials 100.0 Cables 0 Specialty Chemicals 0 Industrial Packaging 0 Power & Control Systems 0 Building Materials 0 Power Generation 0 Building material 0 0	Product Wise Break-Up Specialty Chemicals 0 Cables 0 Industrial Packaging 0 Building Materials 0 Building Materials 98.63 0 Power & Control Systems 0 Power 1.37	Product Wise Break-Up Specialty Chemicals 0 Cables 0 Industrial Packaging 0 Building Materials 0 Building material 0 Laminates 100.0 Power & Control Systems 0 Power Generation 0
Segment Break-Up	Segment Break-Up Others 100	-	-
Location Wise Break-Up	Location Wise Break-Up India 49.0 India 0 Rest of the World 0 Others 51.0	Location Wise Break-Up Rest of the World 11.39 India 88.61	Location Wise Break-Up Rest of the World 0 India 33.02 Others 66.98
Capex	Capex Manufacturing 81.17 Trading 18.83	-	-
Operating Profit Break-Up	Operating Profit Break-Up Trading 53.68 Manufacturing 46.32 Power Generation 0 Building Materials 0	Operating Profit Break-Up Trading 0 Building Materials 100.0 Manufacturing 0 Power Generation 0	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 100.0	Asset Break-Up - Segment Wise India 100.0	-
Asset Break-Up	Asset Break-Up Trading 34.58 Manufacturing 26.92 Power Generation 0 Building Materials 0 Others 38.5	Asset Break-Up Trading 0 Building Materials 90.83 Manufacturing 0 Power 6.59 Others 2.58	-