Vinati Organics Ltd.

Financial

	Vinati Organics	Clean Science	Aether Industries
Operational Metrics
ATBS
Realization/Tonne - ATBS	174000.0 Rs/MT	n/a	n/a
Manufacturing Capacity - ATBS	60000.0 MTPA	n/a	n/a
Capacity Utilization - ATBS	128.8 %	n/a	n/a
Isobutyl Benzene (IBB)
Realization/Tonne - Isobutyl Benzene (IBB)	135000.0 Rs/MT	n/a	n/a
Capacity Utilization - Isobutyl Benzene (IBB)	55.8 %	n/a	n/a
Isobutylene
Manufacturing Capacity - Isobutylene	15000.0 MTPA	n/a	n/a
Capacity Utilization - Isobutylene	60.4 %	n/a	n/a
Realization/Tonne - Isobutylene	89800.0 Rs/MT	n/a	n/a
Speciality Chemicals
Manufacturing Capacity - Isobutyl Benzene (IBB)	25000.0 MTPA	n/a	n/a
Financials
5 yr Average ROE	20.79 %	33.24 %	26.48 %
5yr average Equity Multiplier	1.14	1.2	1.9
5yr Average Asset Turnover Ratio	0.71	0.79	0.74
5yr Avg Net Profit Margin	26.04 %	35.06 %	18.1 %
Price to Book	8.18	13.38	5.86
P/E	62.35	65.95	146.57
5yr Avg Cash Conversion Cycle	76.7 Days	-5.39 Days	140.52 Days
Inventory Days	35.0 Days	34.78 Days	93.16 Days
Days Receivable	81.24 Days	58.46 Days	118.42 Days
Days Payable	43.9 Days	106.38 Days	86.0 Days
5yr Average Interest Coverage Ratio	300.06	678.73	18.9
5yr Avg ROCE	25.54 %	43.07 %	26.78 %
5yr Avg Operating Profit Margin	36.84 %	50.41 %	28.88 %
5 yr average Debt to Equity	0.0	0.0	0.64
5yr CAGR Net Profit	6.53 %	16.15 %	12.89 %
5yr Average Return on Assets	18.31 %	27.66 %	13.1 %
Shareholdings
Promoter Holding	74.28 %	74.98 %	81.79 %
Share Pledged by Promoters	0.84 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.22 %	-19.67 %	-5.3 %
Change in Mutual Fund Holding (3 Yrs)	0.23 %	3.85 %	3.7 %

Business

	Vinati Organics	Clean Science	Aether Industries
Product Wise Break-Up	Product Wise Break-Up ATBS 68.0 Iso Butyl Benzene 22.0 Isobutylene 10.0 FMCG Chemicals 0 Pharmaceutical 0 Performance Chemicals 0 2-Methoxy-6-Chlorotoluene (MCT) 0 0 0 0 Thiophene-2-Ethanol (T2E) 0 4-(2-Methoxyethyl) Phenol (4MEP) 0 4`-Methyl-2-Cyanobiphenyl (OTBN) 0 Bifenthrin Alcohol (BFA) 0 CRAMS 0	Product Wise Break-Up Thiophene-2-Ethanol (T2E) 0 0 Pharmaceutical 19.0 Isobutylene 0 ATBS 0 FMCG 13.0 Iso Butyl Benzene 0 CRAMS 0 2-Methoxy-6-Chlorotoluene (MCT) 0 0 4-(2-Methoxyethyl) Phenol (4MEP) 0 4`-Methyl-2-Cyanobiphenyl (OTBN) 0 Performance Chemicals 67.0 Bifenthrin Alcohol (BFA) 0 0 Others 1.0	Product Wise Break-Up Thiophene-2-Ethanol (T2E) 7.66 3-Methoxy-2-Methyllenzoyl Chloride (MMBC) 15.0 Pharmaceutical 0 Isobutylene 0 ATBS 0 FMCG Chemicals 0 Iso Butyl Benzene 0 CRAMS 12.55 2-Methoxy-6-Chlorotoluene (MCT) 5.1 1-[2-(2-Hydroxyethoxy)Ethyl]Piperazine (HEEP) 4.43 4-(2-Methoxyethyl) Phenol (4MEP) 14.24 4`-Methyl-2-Cyanobiphenyl (OTBN) 0 Performance Chemicals 0 Bifenthrin Alcohol (BFA) 14.21 1-Deoxy-1-(Octylamino)-D-Glucitol (NODG) 3.4 Others 23.41
Segment Break-Up	Segment Break-Up Speciality Chemical Intermediates 98.17 Others 1.83	-	-
Location Wise Break-Up	Location Wise Break-Up Rest of the World 60.97 India 39.03 Americas 0 Europe 0 China 0 Netherlands 0 Belgium 0 Germany 0 USA 0 Italy 0 Spain 0	Location Wise Break-Up Spain 0 China 22.0 Rest of the World 0 Netherlands 0 Europe 14.0 Belgium 0 Germany 0 Italy 0 India 36.0 Americas 17.0 USA 0 Others 11.0	Location Wise Break-Up Spain 1.84 China 1.62 Rest of the World 0 Netherlands 5.5 Europe 0 Belgium 0.14 Germany 4.09 Italy 15.0 India 59.46 Americas 0 USA 7.98 Others 4.37
Asset Break-Up	Asset Break-Up India 100.0	Asset Break-Up India 100.0	Asset Break-Up India 41.16 Others 58.84

Vinati Organics Ltd.

SIGN UP FOR FREE