Stove Kraft Ltd.

Financial

	Stove Kraft	ButterflyGandhimathi	Hawkins Cookers
Operational Metrics
Consumer Durables
Quarterly Sales Volume - Pressure Cooker	9.0 Lacs	n/a	n/a
Quarterly Sales Volume - Gas Cooktops	1.5 Lacs	n/a	n/a
Quarterly Sales Volume - Induction Cooktops	3.2 Lacs	n/a	n/a
Quarterly Sales Volume - Non Stick Cookware	28.5 Lacs	n/a	n/a
Quarterly Sales Volume - LED	24.9 Lacs	n/a	n/a
Quarterly Sales Volume - Small Appliances	22.2 Lacs	n/a	n/a
Financials
5 yr Average ROE	7.89 %	9.14 %	40.78 %
5yr average Equity Multiplier	-3.42	2.14	1.9
5yr Average Asset Turnover Ratio	1.43	1.74	2.14
5yr Avg Net Profit Margin	0.74 %	2.42 %	10.03 %
Price to Book	7.25	3.5	13.03
P/E	54.98	287.5	37.46
5yr Avg Cash Conversion Cycle	-9.27 Days	21.67 Days	20.14 Days
Inventory Days	57.15 Days	67.81 Days	57.71 Days
Days Receivable	39.89 Days	50.09 Days	16.95 Days
Days Payable	115.62 Days	85.08 Days	51.04 Days
5yr Average Interest Coverage Ratio	1.48	4.34	25.92
5yr Avg ROCE	11.1 %	18.54 %	50.65 %
5yr Avg Operating Profit Margin	5.16 %	6.69 %	14.09 %
5 yr average Debt to Equity	-3.01	0.25	0.19
5yr CAGR Net Profit	n/a	13.18 %	8.67 %
5yr Average Return on Assets	1.29 %	4.47 %	21.41 %
Shareholdings
Promoter Holding	55.84 %	75.0 %	56.03 %
Share Pledged by Promoters	14.62 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.54 %	12.21 %	0.0
Change in Mutual Fund Holding (3 Yrs)	-3.26 %	-6.12 %	-3.8 %

Business

	Stove Kraft	ButterflyGandhimathi	Hawkins Cookers
Product Wise Break-Up	Product Wise Break-Up Electrical Appliances 46.0 Pressure Cooker 26.0 Kitchen & Utensils 16.0 Cookware 12.0 Mixer Grinder 0 Gas Cooktop 0 Pressure Cooker 0 Table Top Wet Grinder 0 LPG Stove 0 Cookware 0	Product Wise Break-Up Gas Cooktop 0 Table Top Wet Grinder 10.89 Mixer Grinder 32.04 Cookware 0 LPG Stove 27.14 Kitchen & Utensils 0 Electrical Appliances 0 Pressure Cooker 17.78 Others 12.15	Product Wise Break-Up Gas Cooktop 0 Table Top Wet Grinder 0 Mixer Grinder 0 Cookware 17.0 LPG Stove 0 Kitchen & Utensils 0 Electrical Appliances 0 Pressure Cooker 80.0 Others 3.0
Location Wise Break-Up	Location Wise Break-Up India 87.73 South India 0 North India 0 Rest of the World 0 India 0 Others 12.27	Location Wise Break-Up South India 76.0 North India 24.0 Rest of the World 0 India 0	Location Wise Break-Up South India 0 North India 0 Rest of the World 5.59 India 94.41
Distribution Channel	Distribution Channel General Trade 40.9 E-Commerce 30.0 Modern Trade 11.6 OEM 8.8 Institutional 5.8 Retail 2.9 Oil marketing Channel sales 0 Retail Channel Sales 0	Distribution Channel Oil Marketing 6.0 OEM 0 Retail 0 General Trade 0 Institutional 0 Modern Trade 0 Retail 94.0 E-Commerce 0	-
Asset Break-Up	Asset Break-Up India 100.0	Asset Break-Up India 100.0	-