Aegis Vopak Terminals Ltd.

Financial

	Aegis Vopak Terminal	Adani Ports &Special	JSW Infrastructure
Operational Metrics
Financials
5 yr Average ROE	-16.38 %	14.54 %	12.1 %
5yr average Equity Multiplier	20.82	2.32	2.45
5yr Average Asset Turnover Ratio	0.07	0.2	0.25
5yr Avg Net Profit Margin	5.13 %	32.11 %	20.63 %
Price to Book	0.0	5.04	6.65
P/E	332.87	28.36	42.91
5yr Avg Cash Conversion Cycle	69.95 Days	54.25 Days	62.71 Days
Inventory Days	2.92 Days	10.53 Days	18.7 Days
Days Receivable	65.4 Days	48.5 Days	52.34 Days
Days Payable	0.0	0.0	0.0
5yr Average Interest Coverage Ratio	0.54	3.8	2.84
5yr Avg ROCE	3.47 %	12.3 %	11.86 %
5yr Avg Operating Profit Margin	45.22 %	60.12 %	51.26 %
5 yr average Debt to Equity	18.78	0.99	1.11
5yr CAGR Net Profit	n/a	17.3 %	43.43 %
5yr Average Return on Assets	0.28 %	6.33 %	5.34 %
Shareholdings
Promoter Holding	n/a	65.89 %	85.62 %
Share Pledged by Promoters	n/a	0.0	0.0
Change in Promoter Holding (3 Yrs)	n/a	0.34 %	0.01 %
Change in Mutual Fund Holding (3 Yrs)	n/a	-0.07 %	-0.48 %

Business

	Aegis Vopak Terminal	Adani Ports &Special	JSW Infrastructure
Product Wise Break-Up	Product Wise Break-Up Liquid Terminal Division 54.36 Gas Terminal Division 45.64	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 11.85 India 88.15	Location Wise Break-Up Rest of the World 0 India 97.56 Others 2.44
Operating Profit Break-Up	Operating Profit Break-Up Gas Terminal Division 60.49 Liquid Terminal Division 39.51 Australia 0 Logistics 0 SEZ 0 Ports 0	Operating Profit Break-Up Logistics 0 Ports 96.76 Liquid Terminal Division 0 Gas Terminal Division 0 SEZ 0 Australia 0 Others 3.24	-
Capex - Segment Wise	Capex - Segment Wise Others 100	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Liquid Terminal Division 59.19 Gas Terminal Division 40.81	-	-