Banswara Syntex Ltd.

Financial

	Banswara Syntex	Vardhman Acrylics	DCM Nouvelle
Operational Metrics
Power Generation Sector
Generation Capacity - Thermal	33.0 MW	n/a	n/a
Textiles Sector
Capacity Utilization - Yarn	83.0 %	n/a	n/a
Realization / Kg - Yarn	223.64 Rs/Kg	n/a	n/a
Realization / Metre - Fabric	226.56 Rs/M	n/a	n/a
Manufacuring Capacity - Yarn	36720.0 MTPA	n/a	n/a
Manufacturing Capacity - Apparel	4.14 Mn Pieces	n/a	n/a
Manufacturing Capacity - Fibre	12600.0 MTPA	n/a	n/a
Manufacturing Capacity - Jackets & Seat Cover	1080000.0 .	n/a	n/a
Capacity Utilization - Fabric	79.0 %	n/a	n/a
Capacity Utilization - Garments	48.0 %	n/a	n/a
Financials
5 yr Average ROE	9.65 %	10.25 %	14.27 %
5yr average Equity Multiplier	2.13	1.93	2.07
5yr Average Asset Turnover Ratio	1.2	0.61	1.48
5yr Avg Net Profit Margin	3.54 %	9.51 %	4.87 %
Price to Book	0.86	1.62	1.08
P/E	21.61	41.73	39.25
5yr Avg Cash Conversion Cycle	81.08 Days	22.86 Days	102.12 Days
Inventory Days	82.53 Days	80.62 Days	88.77 Days
Days Receivable	57.69 Days	18.06 Days	29.31 Days
Days Payable	73.32 Days	84.83 Days	8.67 Days
5yr Average Interest Coverage Ratio	3.04	108.61	10.8
5yr Avg ROCE	14.24 %	12.22 %	18.81 %
5yr Avg Operating Profit Margin	9.67 %	8.17 %	8.8 %
5 yr average Debt to Equity	0.7	0.0	0.84
5yr CAGR Net Profit	8.84 %	-17.63 %	n/a
5yr Average Return on Assets	4.55 %	5.5 %	8.01 %
Shareholdings
Promoter Holding	54.19 %	74.97 %	50.11 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-4.54 %	0.0	0.03 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Banswara Syntex	Vardhman Acrylics	DCM Nouvelle
Product Wise Break-Up	Product Wise Break-Up Fabric 42.71 Yarn 36.23 Garments 20.32 Acrylonitrile 0 Fibre 0 Fibre & Tow 0 0 Process waste sale 0 Cotton Yarn 0 Others 0.74	Product Wise Break-Up Fiber 99.79 Garments 0 Acrylonitrile 0 Cotton Yarn 0 0 Fabric 0 Yarn 0 Process waste sale 0 Fibre 0 Others 0.21	Product Wise Break-Up Fibre & Tow 0 Garments 0 Acrylonitrile 0 Cotton Yarn 88.1 Duty drawback and other export incentives 2.51 Fabric 0 Yarn 0 Process waste sale 9.29 Fibre 0 Others 0.1
Location Wise Break-Up	Location Wise Break-Up India 55.94 Turkey 5.41 USA 1.77 Mexico 1.64 South Africa 1.63 Bangladesh 0 UK 0 S.Korea 0 Vietnam 0 International 0 China 0 Domestic 0 Others 33.61	Location Wise Break-Up South Africa 0 Vietnam 0 USA 0 China 0 S.Korea 0 Turkey 0 Bangladesh 0 Domestic 0 India 99.78 International 0.01 UK 0 Mexico 0 Others 0.21	Location Wise Break-Up South Africa 0 Vietnam 0 USA 0 China 12.18 S.Korea 0 Turkey 0 Bangladesh 19.95 India 55.5 India 0 International 0 UK 0 Mexico 0 Others 12.37