VRL Logistics Ltd.

Financial

	VRL Logistics	Ritco Logistics	Gateway Distriparks
Operational Metrics
Logistics
Size of Ground Fleet	6101.0 .	n/a	n/a
Capacity per Day - Total Cargo	85950.0 MT	n/a	n/a
Size of Ground Fleet - Heavy Commercial Vehicle	n/a	n/a	n/a
Size of Ground Fleet - Light Commercial Vehicle	n/a	n/a	n/a
Size of Ground Fleet - Small Vehicle	n/a	n/a	n/a
Size of Ground Fleet - Tanker	24.0 .	n/a	n/a
Size of Ground Fleet - Cranes	14.0 .	n/a	n/a
Size of Ground Fleet - Owned	6101.0 .	n/a	n/a
Size of Ground Fleet - Buses	279.0 .	n/a	n/a
Financials
5 yr Average ROE	17.85 %	15.85 %	11.96 %
5yr average Equity Multiplier	2.08	2.45	1.44
5yr Average Asset Turnover Ratio	1.49	2.03	0.62
5yr Avg Net Profit Margin	5.9 %	3.18 %	13.67 %
Price to Book	4.27	2.76	1.64
P/E	32.6	21.25	5.24
5yr Avg Cash Conversion Cycle	16.66 Days	105.11 Days	34.01 Days
Inventory Days	6.43 Days	0.0	0.0
Days Receivable	10.73 Days	105.11 Days	34.01 Days
Days Payable	0.57 Days	0.0	0.0
5yr Average Interest Coverage Ratio	3.87	2.92	4.84
5yr Avg ROCE	14.97 %	28.09 %	12.65 %
5yr Avg Operating Profit Margin	14.89 %	7.3 %	24.92 %
5 yr average Debt to Equity	0.24	1.4	0.27
5yr CAGR Net Profit	14.54 %	15.17 %	22.93 %
5yr Average Return on Assets	8.76 %	6.45 %	8.47 %
Shareholdings
Promoter Holding	60.24 %	62.29 %	32.32 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-9.35 %	-10.75 %	0.2 %
Change in Mutual Fund Holding (3 Yrs)	9.04 %	0.0	10.1 %

Business

	VRL Logistics	Ritco Logistics	Gateway Distriparks
Segment Break-Up	Segment Break-Up Goods Transport 88.95 Bus Operations 10.02 Power 0.42 Transport of Passengers by Air 0 Others 0.61	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	-	Location Wise Break-Up India 100.0 Rest of the World 0
Operating Profit Break-Up	Operating Profit Break-Up Goods Transport 97.53 Power 2.18 Bus Operations 0.29 Transport of passengers by air 0	-	-
Capex	Capex Goods Transport 83.25 Bus Operations 9.05 Transport of Passengers by Air 1.09 Sale of power 0 Others 6.61	-	-
Capacity Break-Up	Capacity Break-Up Others 100	-	-
Asset Break-Up	Asset Break-Up Goods Transport 81.44 Bus Operations 4.73 Generation 2.22 Transport of Passengers by Air 0 Others 11.61	-	-