Everest Industries Ltd.

Financial

	Everest Industries	Visaka Inds.	Bansal Roofing
Operational Metrics
Building Materials
Capacity Utilization - Building Materials	77.48 %	89.95 %	n/a
Realization / Tonne - Building Materials	12173.33 Rs/MT	13056.43 Rs/MT	n/a
Realization/Tonne - Steel Structures	106750.0 Rs/MT	n/a	n/a
Cost of Borrowing	n/a	n/a	n/a
Financials
5 yr Average ROE	5.78 %	8.09 %	16.11 %
5yr average Equity Multiplier	2.17	1.77	1.54
5yr Average Asset Turnover Ratio	1.22	1.14	2.18
5yr Avg Net Profit Margin	2.27 %	4.22 %	4.88 %
Price to Book	1.84	0.98	4.8
P/E	0.0	18.61	23.75
5yr Avg Cash Conversion Cycle	53.32 Days	94.64 Days	29.49 Days
Inventory Days	89.54 Days	84.54 Days	39.38 Days
Days Receivable	26.45 Days	38.78 Days	9.09 Days
Days Payable	71.7 Days	45.16 Days	14.07 Days
5yr Average Interest Coverage Ratio	10.48	6.78	22.09
5yr Avg ROCE	8.11 %	12.68 %	19.85 %
5yr Avg Operating Profit Margin	4.54 %	10.23 %	7.79 %
5 yr average Debt to Equity	0.09	0.45	0.22
5yr CAGR Net Profit	n/a	n/a	19.75 %
5yr Average Return on Assets	2.73 %	5.04 %	10.39 %
Shareholdings
Promoter Holding	50.15 %	48.42 %	73.34 %
Share Pledged by Promoters	0.0	4.95 %	0.0
Change in Promoter Holding (3 Yrs)	-0.45 %	0.06 %	-0.02 %
Change in Mutual Fund Holding (3 Yrs)	-0.15 %	0.06 %	0.0

Business

	Everest Industries	Visaka Inds.	Bansal Roofing
Product Wise Break-Up	Product Wise Break-Up Building Materials 74.05 Steel Buildings 25.95 Cement asbestos 0 Synthetic yarn 0 Building product 0 PEB Structure 0	Product Wise Break-Up Cement asbestos 0 Building Materials 0 Steel Buildings 0 PEB Structure 0 Synthetic yarn 13.55 Building Materials 86.44 Others 0.01	Product Wise Break-Up Cement asbestos 0 Building Materials 0 Steel Buildings 0 PEB Structure 28.42 Synthetic yarn 0 Building product 0 Others 71.58
Location Wise Break-Up	Location Wise Break-Up India 98.27 Rest of the World 1.73 Outside India 0	Location Wise Break-Up Rest of the World 7.47 India 92.53 Outside India 0	Location Wise Break-Up Rest of the World 0 India 99.84 Outside India 0.16
Operating Profit Break-Up	Operating Profit Break-Up Building Materials 71.7 Steel Buildings 28.3	Operating Profit Break-Up Building Materials 0 Steel Buildings 0 Others 100	-
Raw Material Break-Up	Raw Material Break-Up Raw fibre 29.9 Steel 28.68 Cement 16.54 Others 24.88	-	-
Asset Break-Up	Asset Break-Up Building Products 68.26 Steel Buildings 26.6 Synthetic blended yarn 0 Building products 0 Others 5.14	Asset Break-Up Building products 83.33 Synthetic blended yarn 9.78 Building Products 0 Steel Buildings 0 Others 6.89	-