Magadh Sugar & Energy Ltd.

Financial

	Magadh Sugar & Energ	Dwarikesh Sugar Inds	Avadh Sugar & Energy
Operational Metrics
Sugar Sector
Sugar Recovery	10.36 %	10.94 %	10.54 %
Realization / Litre - Distillery	60.73 Rs/L	62.7 Rs/L	61.0 Rs/L
Realization / Unit - Cogeneration	5.46 Rs/Unit	3.4 Rs/Unit	3.4 Rs/Unit
Capacity Utilization - Cogeneration	n/a	6.28 %	n/a
Capacity Utilization - Sugar	n/a	n/a	n/a
Capacity Utilization - Distillery	n/a	n/a	n/a
Annualized Production - Sugarcane	54.84 Lakh Quintal	n/a	n/a
Sugarcane Crushed - Daily	14392.22 TPD	n/a	30073.33 TPD
Distillery Production - Quarterly	n/a	n/a	n/a
Financials
5 yr Average ROE	9.83 %	13.21 %	11.74 %
5yr average Equity Multiplier	2.28	2.1	3.09
5yr Average Asset Turnover Ratio	0.7	1.21	1.01
5yr Avg Net Profit Margin	6.33 %	4.88 %	3.81 %
Price to Book	0.9	0.99	0.81
P/E	6.85	34.13	12.67
5yr Avg Cash Conversion Cycle	164.75 Days	199.82 Days	154.14 Days
Inventory Days	219.59 Days	155.58 Days	176.95 Days
Days Receivable	7.93 Days	13.08 Days	7.2 Days
Days Payable	64.57 Days	26.62 Days	70.49 Days
5yr Average Interest Coverage Ratio	3.72	6.06	2.76
5yr Avg ROCE	16.11 %	16.87 %	17.69 %
5yr Avg Operating Profit Margin	14.7 %	11.23 %	10.48 %
5 yr average Debt to Equity	0.96	0.7	1.46
5yr CAGR Net Profit	32.22 %	-23.92 %	2.54 %
5yr Average Return on Assets	4.43 %	6.13 %	3.86 %
Shareholdings
Promoter Holding	61.02 %	42.1 %	60.39 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.01 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	-3.25 %	0.0

Business

	Magadh Sugar & Energ	Dwarikesh Sugar Inds	Avadh Sugar & Energy
Product Wise Break-Up	Product Wise Break-Up Sugar 76.91 Distillery 13.51 Co-Generation 9.58 Co-Generation 0	Product Wise Break-Up Co-Generation 0 Sugar 66.3 Distillery 0 Others 33.7	Product Wise Break-Up Co-Generation 2.56 Sugar 75.78 Distillery 21.29 Others 0.37
Location Wise Break-Up	Location Wise Break-Up Domestic 98.54 International 1.46 Rest of the World 0 India 0	Location Wise Break-Up Rest of the World 0 International 0 Domestic 0 India 100.0	Location Wise Break-Up Rest of the World 0 International 0 Domestic 0 India 100.0
Operating Profit Break-Up	Operating Profit Break-Up Processed Sugar 77.71 Co-Generation 12.94 Distillery 9.34 Others 0.01	Operating Profit Break-Up Co-Generation 0 Processed Sugar 0 Distillery 31.35 Others 68.65	Operating Profit Break-Up Co-Generation 0 Processed Sugar 0 Distillery 80.77 Others 19.23
Asset Break-Up	Asset Break-Up India 99.53 Co-Generation 0 Distillery 0 Sugar 0 Others 0.47	Asset Break-Up Co-Generation 0 India 100.0 Distillery 0 Sugar 0	Asset Break-Up Co-Generation 13.11 India 0 Distillery 10.15 Sugar 71.01 Others 5.73
Asset Break-Up	Asset Break-Up India 99.53 Co-Generation 0 Distillery 0 Sugar 0 Others 0.47	Asset Break-Up Co-Generation 0 India 100.0 Distillery 0 Sugar 0	Asset Break-Up Co-Generation 13.11 India 0 Distillery 10.15 Sugar 71.01 Others 5.73