GMR Power and Urban Infra Ltd.

Financial

	GMR Power and Urban	Lloyds Engr Works	Praj Industries
Operational Metrics
Financials
5 yr Average ROE	69.42 %	14.65 %	17.37 %
5yr average Equity Multiplier	0.5	1.54	2.27
5yr Average Asset Turnover Ratio	0.31	0.77	1.06
5yr Avg Net Profit Margin	-9.92 %	12.16 %	7.12 %
Price to Book	15.72	14.59	5.21
P/E	50.0	91.65	51.37
5yr Avg Cash Conversion Cycle	110.83 Days	58.74 Days	-31.82 Days
Inventory Days	10.19 Days	110.56 Days	33.39 Days
Days Receivable	93.38 Days	117.15 Days	76.42 Days
Days Payable	0.0	105.08 Days	108.9 Days
5yr Average Interest Coverage Ratio	1.05	17.24	49.91
5yr Avg ROCE	11.64 %	20.41 %	22.27 %
5yr Avg Operating Profit Margin	16.4 %	14.57 %	8.75 %
5 yr average Debt to Equity	-0.38	0.15	0.0
5yr CAGR Net Profit	n/a	76.92 %	21.98 %
5yr Average Return on Assets	-0.02 %	9.43 %	7.58 %
Shareholdings
Promoter Holding	50.54 %	49.36 %	32.81 %
Share Pledged by Promoters	71.69 %	12.23 %	0.0
Change in Promoter Holding (3 Yrs)	-9.29 %	-8.29 %	-0.02 %
Change in Mutual Fund Holding (3 Yrs)	0.36 %	0.11 %	7.7 %

Business

	GMR Power and Urban	Lloyds Engr Works	Praj Industries
Product Wise Break-Up	Product Wise Break-Up Non-Aeronautical 54.0 Aeronautical 22.0 Other operating revenue 18.0 Income from security and other services 3.0 Construction revenue and sale of materials 3.0 Electrical 0 0 HiPurity 0 Engineering Business 0 Bioenergy 0	Product Wise Break-Up Income from security and other services 0 Electrical 13.92 0 Engineering Business 0 Other operating revenue 0 HiPurity 0 0 Aeronautical 0 Bioenergy 0 Non-Aeronautical 0 Others 86.08	Product Wise Break-Up Income from security and other services 0 Electrical 0 0 Engineering 28.0 Other operating revenue 0 HiPurity 12.0 0 Aeronautical 0 Bioenergy 60.0 Non-Aeronautical 0
Segment Break-Up	Segment Break-Up Power 79.24 Smart Meter Infrastructure 10.77 Roads 3.1 EPC 1.42 Others 5.47	-	-
Location Wise Break-Up	Location Wise Break-Up India 78.85 Rest of the World 0 India 0 Others 21.15	-	Location Wise Break-Up Rest of the World 39.0 India 61.0
Operating Profit Break-Up	Operating Profit Break-Up Others 100	Operating Profit Break-Up Others 100	-
Asset Break-Up	Asset Break-Up Others 100	-	-