GMR Airports Ltd.

Financial

	GMR Airports	NBCC (India)	NCC
Operational Metrics
Power Generation Sector
Generation Capacity - Electricity	3014.0 MW	n/a	n/a
Generation Capacity - Conventional Energy	2986.0 MW	n/a	n/a
Generation Capacity - Thermal	2806.0 MW	n/a	n/a
Generation Capacity - Hydro Electricity	180.0 MW	n/a	n/a
Generation Capacity - Renewable	28.0 MW	n/a	n/a
Financials
5 yr Average ROE	87.04 %	12.71 %	8.25 %
5yr average Equity Multiplier	-33.7	7.15	2.67
5yr Average Asset Turnover Ratio	0.14	0.67	0.82
5yr Avg Net Profit Margin	-27.63 %	2.8 %	3.76 %
Price to Book	0.0	10.98	1.94
P/E	0.0	51.24	16.53
5yr Avg Cash Conversion Cycle	-1623.85 Days	131.29 Days	-165.78 Days
Inventory Days	9.49 Days	70.8 Days	42.76 Days
Days Receivable	17.73 Days	85.64 Days	55.09 Days
Days Payable	2951.22 Days	0.0	381.32 Days
5yr Average Interest Coverage Ratio	0.52	2.76	2.26
5yr Avg ROCE	4.43 %	32.87 %	18.83 %
5yr Avg Operating Profit Margin	31.59 %	2.94 %	10.17 %
5 yr average Debt to Equity	-24.87	0.0	0.28
5yr CAGR Net Profit	-25.45 %	38.7 %	16.13 %
5yr Average Return on Assets	-3.08 %	1.89 %	3.09 %
Shareholdings
Promoter Holding	66.24 %	61.75 %	22.11 %
Share Pledged by Promoters	17.75 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	7.34 %	0.0	2.43 %
Change in Mutual Fund Holding (3 Yrs)	1.19 %	-0.58 %	1.0 %

Business

	GMR Airports	NBCC (India)	NCC
Product Wise Break-Up	Product Wise Break-Up Airport Business 82.29 Income from security and other services 3.08 EPC 0 Roads 0 Power 0 Real Estate 0 PMC 0 Others 14.63	Product Wise Break-Up Airport Business 0 Power 0 PMC 90.6 Roads 0 Income from security and other services 0 EPC 7.17 Real Estate 0.25 Others 1.98	-
Location Wise Break-Up	Location Wise Break-Up India 98.92 Rest of the World 1.08	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 0.22 India 99.78