Dwarikesh Sugar Industries Ltd.

Financial

	Dwarikesh Sugar Inds	Magadh Sugar & Energ	Avadh Sugar & Energy
Operational Metrics
Sugar Sector
Sugar Recovery	10.94 %	10.36 %	10.54 %
Realization / Litre - Distillery	62.7 Rs/L	60.73 Rs/L	61.0 Rs/L
Realization / Unit - Cogeneration	3.4 Rs/Unit	5.46 Rs/Unit	3.4 Rs/Unit
Realization / Kg - Sugar	39.57 Rs/Kg	n/a	39.76 Rs/Kg
Capacity Utilization - Cogeneration	6.28 %	n/a	n/a
Financials
5 yr Average ROE	13.21 %	9.83 %	11.74 %
5yr average Equity Multiplier	2.1	2.28	3.09
5yr Average Asset Turnover Ratio	1.21	0.7	1.01
5yr Avg Net Profit Margin	4.88 %	6.33 %	3.81 %
Price to Book	0.96	0.92	0.84
P/E	33.17	7.04	10.54
5yr Avg Cash Conversion Cycle	199.82 Days	164.75 Days	154.14 Days
Inventory Days	155.58 Days	219.59 Days	176.95 Days
Days Receivable	13.08 Days	7.93 Days	7.2 Days
Days Payable	26.62 Days	64.57 Days	70.49 Days
5yr Average Interest Coverage Ratio	6.06	3.72	2.76
5yr Avg ROCE	16.87 %	16.11 %	17.69 %
5yr Avg Operating Profit Margin	11.23 %	14.7 %	10.48 %
5 yr average Debt to Equity	0.7	0.96	1.46
5yr CAGR Net Profit	-23.92 %	32.22 %	2.54 %
5yr Average Return on Assets	6.13 %	4.43 %	3.86 %
Shareholdings
Promoter Holding	42.1 %	61.02 %	60.39 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.01 %	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	-3.25 %	0.0	0.0

Business

	Dwarikesh Sugar Inds	Magadh Sugar & Energ	Avadh Sugar & Energy
Segment Break-Up	Segment Break-Up Sugar 69.9 Distillery 30.1 Co-Generation 0	-	-
Product Wise Break-Up	Product Wise Break-Up Sugar 66.3 Co-generation 0 Distillery 0 Co-Generation 0 Others 33.7	Product Wise Break-Up Sugar 76.91 Distillery 13.51 Co-Generation 0 Co-Generation 9.58	Product Wise Break-Up Sugar 74.26 Distillery 14.73 Co-Generation 10.25 Co-generation 0 Others 0.76
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0 International 0 Domestic 0	Location Wise Break-Up Rest of the World 0 International 1.46 Domestic 98.54 India 0	Location Wise Break-Up Rest of the World 0 International 0 Domestic 0 India 100.0
Capex	Capex Sugar 96.32 Distillery 3.68 Co-generation 0	-	-
Operating Profit Break-Up	Operating Profit Break-Up Sugar 68.65 Distillery 31.35 Co-Generation 0	Operating Profit Break-Up Processed Sugar 77.71 Distillery 9.34 Co-Generation 12.94 Others 0.01	Operating Profit Break-Up Sugar 76.01 Distillery 13.64 Co-Generation 10.23 Others 0.12
Customer Wise Break-Up	Customer Wise Break-Up Others 100	-	-
Asset Break-Up	Asset Break-Up India 100.0 Co-Generation 0 Distillery 0 Sugar 0	Asset Break-Up Sugar 0 Distillery 0 Co-Generation 0 India 99.53 Others 0.47	Asset Break-Up Sugar 73.48 Distillery 10.86 Co-Generation 11.63 India 0 Others 4.03