Dhampur Bio Organics Ltd. benchmarking: Performance to industry peers

Financial

	Dhampur Bio Organics	Magadh Sugar &Energy	Dwarikesh Sugar Inds
Operational Metrics
Sugar
Sugar Recovery	11.49 %	10.95 %	9.76 %
Realization / Litre - Distillery	61.99 Rs/L	60.73 Rs/L	60.7 Rs/L
Realization / Unit - Cogeneration	4.43 Rs/Unit	5.46 Rs/Unit	4.4 Rs/Unit
Realization / Kg - Sugar	41.73 Rs/Kg	n/a	39.87 Rs/Kg
Ethanol Production - Quarterly	1.73 Cr Lts	n/a	n/a
Financials
5 yr Average ROE	6.28 %	9.83 %	13.21 %
5yr average Equity Multiplier	2.27	2.28	2.1
5yr Average Asset Turnover Ratio	0.88	0.7	1.21
5yr Avg Net Profit Margin	3.12 %	6.33 %	4.88 %
Price to Book	0.72	0.79	1.01
P/E	29.54	11.01	27.02
5yr Avg Cash Conversion Cycle	103.89 Days	164.75 Days	199.82 Days
Inventory Days	150.24 Days	219.59 Days	155.58 Days
Days Receivable	6.91 Days	7.93 Days	13.08 Days
Days Payable	41.36 Days	64.57 Days	26.62 Days
5yr Average Interest Coverage Ratio	3.0	3.72	6.06
5yr Avg ROCE	10.56 %	16.11 %	16.87 %
5yr Avg Operating Profit Margin	8.19 %	14.7 %	11.23 %
5 yr average Debt to Equity	0.99	0.96	0.7
5yr CAGR Net Profit	-24.45 %	32.22 %	-23.92 %
5yr Average Return on Assets	2.81 %	4.43 %	6.13 %
Shareholdings
Promoter Holding	50.65 %	61.02 %	42.14 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.43 %	0.0	0.05 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-3.25 %

	Dhampur Bio Organics	Magadh Sugar &Energy	Dwarikesh Sugar Inds
Product Wise Break-Up	Product Wise Break-Up Sugar 57.72 Country Liquor 31.01 Bio Fuels & Spirits 11.27 Co-generation 0 Distillery 0	Product Wise Break-Up Distillery 16.79 Bio Fuels & Spirits 0 Co-Generation 12.13 Country Liquor 0 Sugar 71.08	Product Wise Break-Up Distillery 0 Bio Fuels & Spirits 0 Co-generation 0 Country Liquor 0 Sugar 66.3 Others 33.7
Location Wise Break-Up	Location Wise Break-Up India 99.42 Outside India 0.58 International 0 Domestic 0 Rest of the World 0	Location Wise Break-Up International 1.46 Rest of the World 0 Domestic 98.54 Outside India 0 India 0	Location Wise Break-Up International 0 Rest of the World 0 Domestic 0 Outside India 0 India 100.0
Operating Profit Break-Up	Operating Profit Break-Up Sugar 87.87 Bio Fuels & Spirits 9.2 Country Liquor 2.93 Co-Generation 0 Distillery 0	Operating Profit Break-Up Co-Generation 19.87 Distillery 11.31 Bio Fuels & Spirits 0 Country Liquor 0 Processed Sugar 68.82	Operating Profit Break-Up Co-Generation 0 Distillery 26.13 Bio Fuels & Spirits 0 Country Liquor 0 Sugar 73.87
Capex - Segment Wise	Capex - Segment Wise Country Liquor 43.64 Sugar 35.45 Bio Fuels & Spirits 16.7 Others 4.21	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 99.99 Others 0.01	-	-