Goodricke Group Ltd.

Financial

	Goodricke Group	Harrisons Malayalam	Mcleod Russel
Operational Metrics
FMCG Sector
Total Planted Area	10398.47 Hectares	n/a	n/a
Annual Production - Tea	17270.0 MTPA	n/a	n/a
Unclassified
Advertisement Spend as a % of Total Sales	1.39 %	n/a	n/a
Financials
5 yr Average ROE	-2.73 %	13.57 %	-134.67 %
5yr average Equity Multiplier	2.36	3.78	19.57
5yr Average Asset Turnover Ratio	1.28	0.93	0.29
5yr Avg Net Profit Margin	-0.69 %	3.78 %	-27.65 %
Price to Book	1.53	2.42	8.69
P/E	38.41	14.09	0.0
5yr Avg Cash Conversion Cycle	-106.37 Days	-87.66 Days	-686.21 Days
Inventory Days	65.49 Days	27.9 Days	43.24 Days
Days Receivable	29.08 Days	11.26 Days	14.78 Days
Days Payable	181.38 Days	123.57 Days	369.3 Days
5yr Average Interest Coverage Ratio	1.07	2.41	-0.94
5yr Avg ROCE	0.06 %	13.17 %	-8.77 %
5yr Avg Operating Profit Margin	1.06 %	6.24 %	3.39 %
5 yr average Debt to Equity	0.25	0.67	9.42
5yr CAGR Net Profit	0.54 %	-18.1 %	30.44 %
5yr Average Return on Assets	-0.91 %	3.22 %	-8.7 %
Shareholdings
Promoter Holding	74.0 %	54.12 %	6.25 %
Share Pledged by Promoters	0.0	0.0	0.06 %
Change in Promoter Holding (3 Yrs)	0.0	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Goodricke Group	Harrisons Malayalam	Mcleod Russel
Product Wise Break-Up	Product Wise Break-Up Cultivation Manufacturing And Sale Of Teas 100.0 Rubber 0 Tea 0	Product Wise Break-Up Tea 49.29 0 Rubber 50.54 Others 0.17	Product Wise Break-Up Tea 100.0 0 Rubber 0
Location Wise Break-Up	Location Wise Break-Up India 79.86 Rest of the World 20.14 UK 0 Rwanda 0 Uganda 0 Vietnam 0	Location Wise Break-Up Rest of the World 10.55 Rwanda 0 Vietnam 0 India 89.45 Uganda 0 UK 0	Location Wise Break-Up Rest of the World 0 Rwanda 0 Vietnam 0 India 77.68 Uganda 16.55 UK 0 Others 5.77
Asset Break-Up	Asset Break-Up India 100.0 Rubber 0 Tea 0 UK 0 Uganda 0 Vietnam 0	Asset Break-Up Rubber 40.2 Tea 57.58 Vietnam 0 India 0 Uganda 0 UK 0 Others 2.22	Asset Break-Up Rubber 0 Tea 0 Vietnam 0 India 92.29 Uganda 6.29 UK 0.83 Others 0.59