Kopran Ltd.

Financial

	Kopran	NGL Fine-Chem	Shree Ganesh Remed.
Operational Metrics
Financials
5 yr Average ROE	12.69 %	18.68 %	20.54 %
5yr average Equity Multiplier	1.57	1.37	1.34
5yr Average Asset Turnover Ratio	0.87	1.03	0.81
5yr Avg Net Profit Margin	8.93 %	12.56 %	19.4 %
Price to Book	1.61	3.08	4.85
P/E	23.92	41.64	32.21
5yr Avg Cash Conversion Cycle	100.24 Days	24.74 Days	74.82 Days
Inventory Days	84.74 Days	47.94 Days	56.37 Days
Days Receivable	123.83 Days	84.83 Days	69.81 Days
Days Payable	98.33 Days	83.75 Days	57.45 Days
5yr Average Interest Coverage Ratio	10.74	25.7	37.3
5yr Avg ROCE	17.11 %	24.83 %	25.4 %
5yr Avg Operating Profit Margin	13.59 %	18.08 %	28.41 %
5 yr average Debt to Equity	0.22	0.16	0.17
5yr CAGR Net Profit	-8.95 %	-18.08 %	29.89 %
5yr Average Return on Assets	7.93 %	13.76 %	15.33 %
Shareholdings
Promoter Holding	44.42 %	72.74 %	72.8 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.17 %	-1.07 %	3.68 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Kopran	NGL Fine-Chem	Shree Ganesh Remed.
Product Wise Break-Up	Product Wise Break-Up API 62.05 Formulations 37.95 Intermediates 0 Veterinary APIs 0 Human APIs 0 Finished Dosages 0	Product Wise Break-Up Formulations 0 Veterinary APIs 92.0 API 0 Formulations 1.0 Human APIs 4.0 Intermediates 3.0	-
Location Wise Break-Up	Location Wise Break-Up India 32.39 Ethiopia 6.51 UK 4.55 Bangladesh 3.89 Russia 2.2 Tanzania 1.66 Mexico 1.56 Jordan 1.45 Germany 1.25 Zambia 0.95 Chile 0.82 Switzerland 0.76 Hong Kong 0.26 Turkey 0 Egypt 0 South Africa 0 Asia Ex India 0 USA 0 Europe 0 Others 41.75	Location Wise Break-Up Hong Kong 0 Mexico 0 Turkey 0 India 25.0 Bangladesh 0 Egypt 0 Ethiopia 0 Tanzania 0 Chile 0 Zambia 0 USA 1.0 Europe 13.0 Jordan 0 South Africa 0 Asia Ex India 32.0 Germany 0 Russia 0 Switzerland 0 UK 0 Others 29.0	Location Wise Break-Up Hong Kong 0 Mexico 0 Turkey 0 India 43.0 Bangladesh 0 Egypt 0 Ethiopia 0 Tanzania 0 Chile 0 Zambia 0 USA 0 Europe 0 Jordan 0 South Africa 0 Asia Ex India 0 Germany 0 Russia 0 Switzerland 0 UK 0 Others 57.0
Dosage Form Break-Up	Dosage Form Break-Up Bulk Chemicals 56.56 Tablet 42.15 Others 1.29	-	-
Asset Break-Up	Asset Break-Up India 99.99 Hong Kong 0.01	-	-