Tega Industries Ltd.

Financial

	Tega Industries	Lloyds Engr Works	GMR Power and Urban
Operational Metrics
Financials
5 yr Average ROE	17.22 %	14.65 %	26.39 %
5yr average Equity Multiplier	1.63	1.54	-6.61
5yr Average Asset Turnover Ratio	0.8	0.77	0.29
5yr Avg Net Profit Margin	13.38 %	12.16 %	-17.98 %
Price to Book	8.93	15.64	14.44
P/E	62.8	98.25	45.91
5yr Avg Cash Conversion Cycle	103.37 Days	58.74 Days	95.45 Days
Inventory Days	74.89 Days	110.56 Days	8.38 Days
Days Receivable	103.97 Days	117.15 Days	84.8 Days
Days Payable	75.28 Days	105.08 Days	0.0
5yr Average Interest Coverage Ratio	9.25	17.24	0.77
5yr Avg ROCE	20.75 %	20.41 %	10.88 %
5yr Avg Operating Profit Margin	20.26 %	14.57 %	13.89 %
5 yr average Debt to Equity	0.33	0.15	-4.83
5yr CAGR Net Profit	24.24 %	76.92 %	-45.06 %
5yr Average Return on Assets	10.65 %	9.43 %	-2.11 %
Shareholdings
Promoter Holding	74.8 %	49.36 %	50.54 %
Share Pledged by Promoters	0.0	12.23 %	71.69 %
Change in Promoter Holding (3 Yrs)	-4.37 %	-8.29 %	-9.29 %
Change in Mutual Fund Holding (3 Yrs)	5.73 %	0.11 %	0.36 %

Business

	Tega Industries	Lloyds Engr Works	GMR Power and Urban
Product Wise Break-Up	Product Wise Break-Up Mill Product 70.0 Non Mill Product 30.0 Electrical 0 0 Income from security and other services 0 0 Other operating revenue 0 Non-Aeronautical 0 Aeronautical 0	Product Wise Break-Up Income from security and other services 0 Electrical 13.92 Non Mill Product 0 0 Other operating revenue 0 Mill Product 0 0 Aeronautical 0 Non-Aeronautical 0 Others 86.08	Product Wise Break-Up Income from security and other services 3.0 Electrical 0 Non Mill Product 0 Construction revenue and sale of materials 3.0 Other operating revenue 18.0 Mill Product 0 0 Aeronautical 22.0 Non-Aeronautical 54.0
Segment Break-Up	Segment Break-Up Chemicals 100.0 Smart Meter Infrastructure 0 EPC 0 Roads 0 Power 0	-	Segment Break-Up Power 79.24 Smart Meter Infrastructure 10.77 EPC 1.42 Roads 3.1 Chemicals 0 Others 5.47
Location Wise Break-Up	Location Wise Break-Up South America 29.84 India 23.27 Africa 15.65 EMEA 12.9 North America 10.32 Asia Ex India 0 Domestic 0 Others 8.02	-	Location Wise Break-Up Asia Ex India 0 North America 0 EMEA 0 Africa 0 South America 0 India 0 India 78.85 Others 21.15
Asset Break-Up	Asset Break-Up India 58.57 Others 41.43	-	Asset Break-Up India 0 Others 100