SML Isuzu Ltd.

Financial

	SML Isuzu	Atul Auto	Ashok Leyland
Operational Metrics
Automobile Sector
Total Automobiles Sold - Monthly	1764.0 .	2628.0 .	14940.0 .
Commercial Vehicle
Commercial Vehicles Sold - Monthly - Domestic	1036.83 .	n/a	14261.0 .
Sales Realization - Commercial Vehicles	1464065.99 Rs	n/a	n/a
Unclassified
R&D as a % of Total Sales	0.72 %	0.79 %	0.34 %
Financials
5 yr Average ROE	-20.72 %	5.53 %	7.12 %
5yr average Equity Multiplier	3.6	1.5	5.41
5yr Average Asset Turnover Ratio	1.31	1.14	0.65
5yr Avg Net Profit Margin	-6.54 %	1.37 %	1.71 %
Price to Book	10.99	5.26	7.64
P/E	29.1	245.76	27.7
5yr Avg Cash Conversion Cycle	18.58 Days	15.0 Days	-29.99 Days
Inventory Days	109.55 Days	44.51 Days	32.75 Days
Days Receivable	15.17 Days	16.61 Days	32.16 Days
Days Payable	89.53 Days	48.79 Days	108.84 Days
5yr Average Interest Coverage Ratio	-1.16	29.17	1.65
5yr Avg ROCE	-9.96 %	9.52 %	11.51 %
5yr Avg Operating Profit Margin	-0.58 %	5.13 %	13.42 %
5 yr average Debt to Equity	1.06	0.24	3.0
5yr CAGR Net Profit	0.27 %	-40.8 %	-9.8 %
5yr Average Return on Assets	-5.62 %	4.65 %	1.45 %
Shareholdings
Promoter Holding	43.96 %	42.73 %	51.52 %
Share Pledged by Promoters	0.0	0.0	22.1 %
Change in Promoter Holding (3 Yrs)	0.0	-9.97 %	-0.02 %
Change in Mutual Fund Holding (3 Yrs)	-1.0 %	-5.29 %	-3.92 %

Business

	SML Isuzu	Atul Auto	Ashok Leyland
Product Wise Break-Up	Product Wise Break-Up Buses 67.0 Truck and Bus 26.0 Spares 0 E-Rickshaw 0 Passenger 0 Cargo 0 Financial service 0 Spare parts and others 0 Ferrous castings and patterns 0 Engines and gensets 0 Commercial Vehicles 0 Others 7.0	Product Wise Break-Up Spare Parts & Accessories 8.2 Buses 0 Passenger Services 36.64 Financial service 0 Cargo 43.22 Commercial Vehicles 0 Truck and Bus 0 Ferrous castings and patterns 0 Engines and gensets 0 Spare parts and others 0 E-Rickshaw 11.94	Product Wise Break-Up Spares 0 Buses 0 Passenger 0 Financial Services 10.54 Cargo 0 Commercial Vehicles 89.46 Truck and Bus 0 Ferrous castings and patterns 0 Engines and gensets 0 Spare parts and others 0 E-Rickshaw 0
Segment Break-Up	Segment Break-Up Automobiles 93.8 Auto Ancillary 6.2 Non banking financial 0 Automobiles 0	Segment Break-Up Auto Ancillary 0 Non banking financial 6.02 Automobiles 93.98	-
Location Wise Break-Up	Location Wise Break-Up India 98.17 Rest of the World 1.83	Location Wise Break-Up Rest of the World 8.77 India 91.23	Location Wise Break-Up Rest of the World 8.72 India 91.28