Metropolis Healthcare Ltd.

Financial

	Metropolis Health.	Dr. Lal Pathlabs	Thyrocare Tech.
Operational Metrics
Hospital Sector
Number of Diagnostic Centres	210.0 .	277.0 .	n/a
Realization/Patient - Diagnostic Centres	1094.0 Rs/Patient	754.0 Rs/Patient	n/a
Number of Daily Patients - Diagnostic Centres	35.11 Ths	21.11 Ths	45.75 Ths
Realization/Test - Diagnostic Centres	519.0 Rs/Test	n/a	n/a
Financials
5 yr Average ROE	17.42 %	20.49 %	20.41 %
5yr average Equity Multiplier	1.7	1.35	1.35
5yr Average Asset Turnover Ratio	0.72	0.92	0.84
5yr Avg Net Profit Margin	13.94 %	16.53 %	18.13 %
Price to Book	7.93	12.24	12.83
P/E	72.76	51.84	65.9
5yr Avg Cash Conversion Cycle	-103.57 Days	-128.38 Days	-55.2 Days
Inventory Days	13.03 Days	7.78 Days	19.62 Days
Days Receivable	37.6 Days	12.27 Days	30.92 Days
Days Payable	144.74 Days	126.94 Days	64.69 Days
5yr Average Interest Coverage Ratio	11.6	19.96	65.11
5yr Avg ROCE	18.91 %	26.99 %	26.01 %
5yr Avg Operating Profit Margin	25.91 %	26.87 %	30.0 %
5 yr average Debt to Equity	0.08	0.08	0.01
5yr CAGR Net Profit	-4.56 %	10.81 %	-4.08 %
5yr Average Return on Assets	10.32 %	15.26 %	14.94 %
Shareholdings
Promoter Holding	48.89 %	53.79 %	71.06 %
Share Pledged by Promoters	1.18 %	0.0	100.0 %
Change in Promoter Holding (3 Yrs)	-0.9 %	-1.26 %	-0.12 %
Change in Mutual Fund Holding (3 Yrs)	17.05 %	12.21 %	7.94 %

Business

	Metropolis Health.	Dr. Lal Pathlabs	Thyrocare Tech.
Segment Break-Up	Segment Break-Up Pathology and Diagnostic Laboratories Business 100.0	-	-
Location Wise Break-Up	Location Wise Break-Up West 52.0 South 30.0 North 8.0 International 6.0 East 4.0 Rest of the World 0 South India 0 North India 0 West India 0 East India 0	Location Wise Break-Up North India 13.0 North 0 East India 15.0 South 0 Rest of the World 2.0 East 0 South India 6.0 International 0 West India 14.0 West 0 Others 50.0	Location Wise Break-Up North India 22.0 North 0 East India 19.0 South 0 Rest of the World 1.0 East 0 South India 26.0 International 0 West India 32.0 West 0
Distribution Channel	Distribution Channel Third party PSCs 72.96 ARC 19.21 Owned PSCs 7.83 B2C 0 B2B 0 B2G 0	Distribution Channel ARC 0 Third party PSCs 0 Business to Business 26.0 B2G 0 Owned PSCs 0 Business to Customer 74.0	Distribution Channel ARC 0 Third party PSCs 0 B2B 50.46 B2G 2.61 Owned PSCs 0 B2C 15.35 Others 31.58
Customer Segment	Customer Segment B2C 55.0 B2B 45.0	-	-
Asset Break-Up	Asset Break-Up India 96.82 Imaging Services 0 Diagnostic Testing Services 0 Others 3.18	-	Asset Break-Up Diagnostic Testing Services 69.37 India 0 Imaging Services 25.91 Others 4.72
Test Mix	Test Mix Specialised Tests 37.0 Semi-Specialised 28.0 Routine 18.0 Wellness 17.0	-	-