GMR Power and Urban Infra Ltd.

Financial

	GMR Power and Urban	Lloyds Engr Works	Praj Industries
Operational Metrics
Financials
5 yr Average ROE	26.39 %	9.07 %	16.16 %
5yr average Equity Multiplier	-6.61	1.45	2.13
5yr Average Asset Turnover Ratio	0.29	0.69	1.07
5yr Avg Net Profit Margin	-17.98 %	7.87 %	6.87 %
Price to Book	9.81	11.76	6.08
P/E	5.05	76.42	38.38
5yr Avg Cash Conversion Cycle	95.45 Days	84.44 Days	20.72 Days
Inventory Days	8.38 Days	119.66 Days	35.18 Days
Days Receivable	84.8 Days	52.89 Days	87.76 Days
Days Payable	0.0	118.79 Days	108.9 Days
5yr Average Interest Coverage Ratio	0.77	12.07	52.11
5yr Avg ROCE	10.88 %	12.98 %	20.83 %
5yr Avg Operating Profit Margin	13.89 %	5.09 %	7.81 %
5 yr average Debt to Equity	-4.83	0.11	0.0
5yr CAGR Net Profit	-45.06 %	100.08 %	32.1 %
5yr Average Return on Assets	-2.11 %	5.85 %	7.42 %
Shareholdings
Promoter Holding	50.54 %	56.22 %	32.81 %
Share Pledged by Promoters	75.36 %	13.58 %	0.0
Change in Promoter Holding (3 Yrs)	-9.29 %	2.81 %	-0.02 %
Change in Mutual Fund Holding (3 Yrs)	0.33 %	0.11 %	8.63 %

Business

	GMR Power and Urban	Lloyds Engr Works	Praj Industries
Product Wise Break-Up	Product Wise Break-Up Non-Aeronautical 54.0 Aeronautical 22.0 Other operating revenue 18.0 Income from security and other services 3.0 Construction revenue and sale of materials 3.0 Electrical 0 0 HiPurity 0 Engineering Business 0 Bioenergy 0	Product Wise Break-Up Other operating revenue 0 0 0 Income from security and other services 0 HiPurity 0 Aeronautical 0 Electrical 23.51 Engineering Business 0 Non-Aeronautical 0 Bioenergy 0 Others 76.49	Product Wise Break-Up Other operating revenue 0 0 0 Income from security and other services 0 HiPurity 10.0 Aeronautical 0 Electrical 0 Engineering 20.0 Non-Aeronautical 0 Bioenergy 70.0
Segment Break-Up	Segment Break-Up Power 79.62 Smart Meter Infrastructure 10.32 Roads 3.75 EPC 2.21 Others 4.1	-	-
Location Wise Break-Up	Location Wise Break-Up India 78.85 Rest of the World 0 India 0 Others 21.15	-	Location Wise Break-Up Rest of the World 24.0 India 76.0
Operating Profit Break-Up	Operating Profit Break-Up Others 100	Operating Profit Break-Up Others 100	-
Asset Break-Up	Asset Break-Up Others 100	-	-