Container Corporation Of India Ltd.

Financial

	Container Corp	Gateway Distriparks	Concord Control Sys.
Operational Metrics
Container Logistics
Realization /TEU - Container Freight	17550.13 Rs/TEU	7841.32 Rs/TEU	n/a
Realization /TEU - Domestic Container Freight	27306.29 Rs/TEU	n/a	n/a
Realization /TEU - EXIM Container Freight	14631.28 Rs/TEU	n/a	n/a
Logistics
Containers Handled - Daily	12151.22 TEU	2016.91 TEU	n/a
Containers Handled Daily - Domestic	2799.11 TEU	n/a	n/a
Containers Handled Daily - Export	9352.11 TEU	n/a	n/a
Financials
5 yr Average ROE	8.23 %	12.65 %	29.96 %
5yr average Equity Multiplier	1.2	1.46	2.07
5yr Average Asset Turnover Ratio	0.56	0.68	1.78
5yr Avg Net Profit Margin	11.97 %	12.9 %	8.53 %
Price to Book	5.27	2.75	36.28
P/E	49.99	19.0	78.69
5yr Avg Cash Conversion Cycle	10.22 Days	32.04 Days	42.73 Days
Inventory Days	1.37 Days	0.0	38.77 Days
Days Receivable	8.73 Days	32.04 Days	44.25 Days
Days Payable	0.0	5.47 Days	60.98 Days
5yr Average Interest Coverage Ratio	65.26	5.6	43.55
5yr Avg ROCE	12.29 %	13.71 %	38.77 %
5yr Avg Operating Profit Margin	26.67 %	26.08 %	13.04 %
5 yr average Debt to Equity	0.02	0.29	0.46
5yr CAGR Net Profit	-0.92 %	16.6 %	39.01 %
5yr Average Return on Assets	6.82 %	8.82 %	15.09 %
Shareholdings
Promoter Holding	54.8 %	32.32 %	70.21 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.2 %	-3.32 %
Change in Mutual Fund Holding (3 Yrs)	6.97 %	13.11 %	0.0

Business

	Container Corp	Gateway Distriparks	Concord Control Sys.
Segment Break-Up	Segment Break-Up EXIM 64.99 Domestic 35.01 Electrification 0 Coach Related 0	-	Segment Break-Up Domestic 0 Coach Related 100.0 Electrification 0 EXIM 0
Product Wise Break-Up	Product Wise Break-Up Rail freight income 73.54 Handling Income 12.49 Road freight income 3.35 Storage & Warehousing Income 2.15 Export Incentives 0 0 Road Transport 0 Rail Transport 0 Others 8.47	Product Wise Break-Up Rail freight income 0 Handling Income 0 Container Storage, Handling and Ground Rent 32.25 Road freight income 0 Road Transport 3.46 Storage & Warehousing Income 0 Export Incentives 0 Rail Transport 63.89 Others 0.4	-
Location Wise Break-Up	Location Wise Break-Up Domestic 100.0 International 0 Rest of the World 0 India 0	Location Wise Break-Up India 100.0 Domestic 0 International 0 Rest of the World 0	Location Wise Break-Up India 100.0 Domestic 0 International 0 Rest of the World 0
Operating Profit Break-Up	Operating Profit Break-Up EXIM 81.07 Domestic 18.93	-	-
Volume Break-Up	Volume Break-Up Chennai 0 Vizag 0 Pipavav 0 Mundra 0 JNPT 0 Others 100	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise EXIM 30.42 Domestic 25.38 Others 44.2	-	-
Capex - Segment Wise	Capex - Segment Wise Others 100	-	-