Sahyadri Industries Ltd.

Financial

	Sahyadri Industries	Kanoria Enr & Infra.	Visaka Inds.
Operational Metrics
Financials
5 yr Average ROE	13.81 %	10.76 %	8.09 %
5yr average Equity Multiplier	1.55	3.37	1.77
5yr Average Asset Turnover Ratio	1.14	1.21	1.14
5yr Avg Net Profit Margin	7.62 %	2.69 %	4.22 %
Price to Book	0.86	2.04	0.99
P/E	16.64	53.56	0.0
5yr Avg Cash Conversion Cycle	118.01 Days	82.3 Days	94.64 Days
Inventory Days	113.47 Days	105.14 Days	84.54 Days
Days Receivable	21.25 Days	15.4 Days	38.78 Days
Days Payable	53.84 Days	54.89 Days	45.16 Days
5yr Average Interest Coverage Ratio	10.41	2.15	6.78
5yr Avg ROCE	19.0 %	14.15 %	12.68 %
5yr Avg Operating Profit Margin	14.16 %	7.06 %	10.23 %
5 yr average Debt to Equity	0.27	1.29	0.45
5yr CAGR Net Profit	-20.61 %	-8.7 %	n/a
5yr Average Return on Assets	8.88 %	3.28 %	5.04 %
Shareholdings
Promoter Holding	71.12 %	73.95 %	48.42 %
Share Pledged by Promoters	0.0	0.0	4.95 %
Change in Promoter Holding (3 Yrs)	0.0	0.0	0.06 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.06 %

Business

	Sahyadri Industries	Kanoria Enr & Infra.	Visaka Inds.
Product Wise Break-Up	Product Wise Break-Up Building Materials 98.8 Power 1.2 Asbestos Fibre 0 A.C. Sheet 0 A.C. Pressure Pipe 0 Cement asbestos 0 Synthetic yarn 0 Building product 0	Product Wise Break-Up A.C. Sheet 57.2 Cement asbestos 0 Building Materials 0 Power 0 Building product 0 Asbestos Fibre 2.05 A.C. Pressure Pipe 40.44 Synthetic yarn 0 Others 0.31	Product Wise Break-Up A.C. Sheet 0 Cement asbestos 0 Building Materials 0 Power 0 Building Materials 86.21 Asbestos Fibre 0 A.C. Pressure Pipe 0 Synthetic yarn 13.76 Others 0.03
Location Wise Break-Up	Location Wise Break-Up India 89.67 Rest of the World 10.33	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 7.47 India 92.53
Operating Profit Break-Up	Operating Profit Break-Up Building Materials 100.0 Power Generation 0	-	Operating Profit Break-Up Power Generation 0 Building Materials 0 Others 100
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 100.0	-	Asset Break-Up - Segment Wise India 98.69 Others 1.31
Asset Break-Up	Asset Break-Up Building Materials 93.0 Power 5.98 Synthetic blended yarn 0 Building products 0 Others 1.02	-	Asset Break-Up Building products 81.89 Synthetic blended yarn 10.77 Building Materials 0 Power 0 Others 7.34