Borosil Ltd.

Financial

	Borosil	La Opala R G	Empire Inds
Operational Metrics
Financials
5 yr Average ROE	9.54 %	12.37 %	10.82 %
5yr average Equity Multiplier	1.48	1.12	2.81
5yr Average Asset Turnover Ratio	0.86	0.38	0.79
5yr Avg Net Profit Margin	7.56 %	28.36 %	4.86 %
Price to Book	4.92	3.22	2.07
P/E	48.23	27.04	18.94
5yr Avg Cash Conversion Cycle	53.01 Days	74.71 Days	113.73 Days
Inventory Days	86.72 Days	67.22 Days	85.09 Days
Days Receivable	31.74 Days	29.2 Days	107.83 Days
Days Payable	65.23 Days	142.26 Days	47.81 Days
5yr Average Interest Coverage Ratio	36.8	71.28	2.13
5yr Avg ROCE	12.56 %	15.92 %	12.8 %
5yr Avg Operating Profit Margin	13.88 %	35.3 %	10.95 %
5 yr average Debt to Equity	0.11	0.01	0.84
5yr CAGR Net Profit	12.01 %	14.27 %	1.6 %
5yr Average Return on Assets	6.49 %	11.04 %	3.89 %
Shareholdings
Promoter Holding	64.63 %	65.84 %	72.55 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-5.77 %	0.2 %	0.0
Change in Mutual Fund Holding (3 Yrs)	3.56 %	4.9 %	0.0

Business

	Borosil	La Opala R G	Empire Inds
Location Wise Break-Up	Location Wise Break-Up India 96.72 Rest of the World 3.28	Location Wise Break-Up India 86.62 Rest of the World 13.38	Location Wise Break-Up India 88.34 Rest of the World 11.66
Distribution Channel	Distribution Channel Retail 50.0 Wholesale 0 Ecommerce 0 B2C 0 Others 50.0	Distribution Channel B2C 100.0 Retail 0 Wholesale 0 Ecommerce 0	-
Operating Profit Break-Up	Operating Profit Break-Up Consumerware 81.4 Scientificware 14.66 Investments 3.94 Property Development 0 Trading and Indenting 0 Manufacturing 0	-	Operating Profit Break-Up Scientificware 0 Consumerware 0 Manufacturing 19.39 Investments 0 Property Development 0 Trading and Indenting 0 Others 80.61
Asset Break-Up	Asset Break-Up Consumerware 60.57 Scientificware 20.36 Investments 5.98 Others 13.09	-	-
Segment Wise Break-Up	Segment Wise Break-Up Consumer Durable 75.33 Scientific and Industrial Products Division (Scientific ware) 24.67 Flat Glass 0	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 99.98 Outside India 0.02	-	-