Exicom Tele-Systems Ltd.

Financial

	Exicom Tele-Systems	Danish Power	Igarashi Motors
Operational Metrics
Engineering & Capital Goods
Order Book as a % of Sales	65.16 %	n/a	n/a
Financials
5 yr Average ROE	3.04 %	26.87 %	2.92 %
5yr average Equity Multiplier	2.47	2.56	1.63
5yr Average Asset Turnover Ratio	1.07	1.7	0.9
5yr Avg Net Profit Margin	1.65 %	6.51 %	2.0 %
Price to Book	3.77	0.0	3.87
P/E	110.51	32.77	74.5
5yr Avg Cash Conversion Cycle	24.58 Days	56.05 Days	48.6 Days
Inventory Days	57.48 Days	65.24 Days	53.31 Days
Days Receivable	90.94 Days	46.5 Days	82.91 Days
Days Payable	141.78 Days	85.34 Days	74.1 Days
5yr Average Interest Coverage Ratio	2.88	7.76	1.94
5yr Avg ROCE	12.55 %	36.11 %	5.8 %
5yr Avg Operating Profit Margin	6.94 %	10.69 %	10.69 %
5 yr average Debt to Equity	0.4	0.41	0.22
5yr CAGR Net Profit	n/a	48.62 %	-1.16 %
5yr Average Return on Assets	1.69 %	12.09 %	1.78 %
Shareholdings
Promoter Holding	69.51 %	73.55 %	75.0 %
Share Pledged by Promoters	3.05 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.06 %	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	-3.17 %	0.0	0.05 %

Business

	Exicom Tele-Systems	Danish Power	Igarashi Motors
Product Wise Break-Up	Product Wise Break-Up EV Charging Infrastructure 56.19 Critical Power Business 43.81 Li-ion Batteries 0 0	Product Wise Break-Up Critical Power Business 0 0 EV Charging Infrastructure 0 Li-ion Batteries 0 Others 100	Product Wise Break-Up Critical Power Business 0 Electric Motors 83.0 EV Charging Infrastructure 0 Li-ion Batteries 0 Others 17.0
Location Wise Break-Up	Location Wise Break-Up India 80.12 Outside India 19.88 Japan 0 Rest of the World 0 Hong Kong 0 Germany 0 USA 0	-	Location Wise Break-Up Japan 41.38 Hong Kong 0.12 India 45.35 USA 2.2 Germany 0.64 Outside India 0 Rest of the World 10.32
Operating Profit Break-Up	Operating Profit Break-Up Critical Power Business 100.0 EV Charging Infrastructure 0 Non - Automotive 0 Automotive 0	-	Operating Profit Break-Up Automotive 100.0 Critical Power Business 0 EV Charging Infrastructure 0 Non - Automotive 0
Customer Wise Break-Up	Customer Wise Break-Up Telecom 46.31 Others 53.69	-	-
Order Book Break-Up	Order Book Break-Up Critical Power Business 81.83 EV Charging Infrastructure 18.17	-	-