Ceigall India Ltd. benchmarking: Performance to industry peers

Financial

	Ceigall India	Nirlon	Sterling and Wilson
Operational Metrics
Infrastructure
Order Book as a % of Sales	304.55 %	n/a	142.98 %
Financials
5 yr Average ROE	28.95 %	40.18 %	105.54 %
5yr average Equity Multiplier	2.41	5.12	1.07
5yr Average Asset Turnover Ratio	1.23	0.23	1.09
5yr Avg Net Profit Margin	10.15 %	33.0 %	-17.37 %
Price to Book	2.47	9.74	9.02
P/E	18.43	13.73	0.0
5yr Avg Cash Conversion Cycle	-121.36 Days	2.01 Days	-109.03 Days
Inventory Days	12.16 Days	0.0	0.33 Days
Days Receivable	58.71 Days	2.01 Days	60.4 Days
Days Payable	105.67 Days	10.18 Days	231.73 Days
5yr Average Interest Coverage Ratio	11.15	6.06	-3.19
5yr Avg ROCE	32.28 %	17.05 %	-75.55 %
5yr Avg Operating Profit Margin	16.23 %	78.09 %	-15.32 %
5 yr average Debt to Equity	0.79	2.66	-1.28
5yr CAGR Net Profit	21.18 %	11.36 %	n/a
5yr Average Return on Assets	13.0 %	7.6 %	-15.22 %
Shareholdings
Promoter Holding	82.06 %	67.67 %	45.72 %
Share Pledged by Promoters	0.0	0.0	27.62 %
Change in Promoter Holding (3 Yrs)	0.0	-2.67 %	-27.01 %
Change in Mutual Fund Holding (3 Yrs)	-3.25 %	2.29 %	-4.21 %

	Ceigall India	Nirlon	Sterling and Wilson
Product Wise Break-Up	Product Wise Break-Up Engineering Procurement and Construction 80.23 Annuity Projects 19.77 Common area maintenance charges 0 Recovery of administrative costs 0 License fees 0	Product Wise Break-Up 0 Annuity Projects 0 Facility Management Services(FMS) 10.93 Licence Fees 86.81 Recovery of administrative costs 0 Others 2.26	-
Location Wise Break-Up	Location Wise Break-Up India 50.43 Rest of the World 0 India 0 USA 0 Australia 0 Africa 0 MENA 0 Asia Ex India, Middle East 0 Others 49.57	Location Wise Break-Up India 100.0 Asia Ex India, Middle East 0 Rest of the World 0 Africa 0 MENA 0 Australia 0 USA 0	Location Wise Break-Up India 82.98 Asia Ex India, Middle East 0 Rest of the World 0 Africa 4.18 MENA 0.32 Australia 1.02 USA 0.46 Others 11.04
Operating Profit Break-Up	Operating Profit Break-Up Engineering, Procurement & Construction 92.72 Annuity Projects 5.74 Others 1.54	-	Operating Profit Break-Up Engineering, Procurement & Construction 0 Annuity Projects 0 Others 100
Order Book Break-Up - Customer Wise	Order Book Break-Up - Customer Wise NHAI 80.31 Others 19.69	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Engineering, Procurement & Construction 58.39 Annuity Projects 24.36 Others 17.25	-	Asset Break-Up - Segment Wise Engineering, Procurement & Construction 0 Annuity Projects 0 Others 100