Gravita India Ltd.

Financial

	Gravita India	Nile	Pondy Oxides & Chem.
Operational Metrics
Metals Mining & Minerals
Manufacturing Capacity - Aluminum	38000.0 MTPA	n/a	n/a
Manufacturing Capacity - Lead	236559.0 MTPA	n/a	168000.0 MTPA
EBITDA/Tonne - Lead	21790.0 Rs/Tonne	n/a	16898.0 Rs/Tonne
EBITDA/Tonne -Aluminum	17140.0 Rs/Tonne	n/a	n/a
Quarterly Sales Volume - Aluminum	4812.0 Tonnes	n/a	n/a
Quarterly Sales Volume - Lead	0.05 Million tonnes	n/a	22530.0 Million tonnes
Packaging
Manufacturing Capacity - Plastic	26100.0 MTPA	n/a	n/a
Quarterly Sales Volume - Plastics	2414.0 Tonnes	n/a	n/a
EBITDA/Tonne - Plastics	10213.0 Rs/Tonne	n/a	n/a
Financials
5 yr Average ROE	26.67 %	10.91 %	12.61 %
5yr average Equity Multiplier	2.14	1.25	2.32
5yr Average Asset Turnover Ratio	1.95	3.13	3.0
5yr Avg Net Profit Margin	6.57 %	2.85 %	2.3 %
Price to Book	5.51	2.21	6.29
P/E	33.71	12.11	53.06
5yr Avg Cash Conversion Cycle	80.17 Days	68.23 Days	50.48 Days
Inventory Days	70.62 Days	45.07 Days	30.06 Days
Days Receivable	25.43 Days	30.06 Days	20.75 Days
Days Payable	16.07 Days	2.3 Days	8.1 Days
5yr Average Interest Coverage Ratio	6.0	13.81	5.17
5yr Avg ROCE	30.88 %	15.72 %	21.75 %
5yr Avg Operating Profit Margin	8.52 %	4.76 %	4.21 %
5 yr average Debt to Equity	0.66	0.18	0.99
5yr CAGR Net Profit	42.88 %	24.88 %	77.88 %
5yr Average Return on Assets	12.68 %	8.9 %	7.01 %
Shareholdings
Promoter Holding	55.88 %	50.39 %	39.9 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-17.12 %	-0.04 %	-8.99 %
Change in Mutual Fund Holding (3 Yrs)	2.22 %	0.0	2.18 %

Business

	Gravita India	Nile	Pondy Oxides & Chem.
Product Wise Break-Up	Product Wise Break-Up Lead 89.25 Aluminum 9.08 Plastic 1.58 Turkey 0.06 Cartons trading 0 Battery collection charges 0 Wind Power 0 Copper 0 PVC Additives 0 Metallic Oxides 0 Others 0.03	Product Wise Break-Up Cartons trading 0 Battery collection charges 0.56 Wind 0.04 Aluminum 0 Lead 88.16 Metallic Oxides 0 Plastic 0 Copper 0 Turkey 0 PVC Additives 0 Others 11.24	Product Wise Break-Up Cartons trading 0 Battery collection charges 0 Wind Power 0 Aluminum 0 Lead 83.89 Metallic Oxides 0 Plastic 0 Copper 14.69 Turkey 0 PVC Additives 0 Others 1.42
Location Wise Break-Up	Location Wise Break-Up India 74.0 Rest of the World 26.0	Location Wise Break-Up India 88.16 Rest of the World 0 Others 11.84	Location Wise Break-Up India 20.0 Rest of the World 80.0
Operating Profit Break-Up	Operating Profit Break-Up Lead 93.53 Aluminum 5.35 Plastics 0.77 Turnkey Projects 0.36 Copper 0	-	Operating Profit Break-Up Plastics 0 Aluminum 0 Turnkey Projects 0 Lead 92.64 Copper 7.36
Asset Break-Up	Asset Break-Up Lead 46.34 Aluminum 5.62 Plastics 2.32 Turnkey Projects 1.37 Others 44.35	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 58.07 Others 41.93	-	Asset Break-Up - Geography Wise India 100.0