Goodricke Group Ltd.

Financial

	Goodricke Group	Mcleod Russel	Harrisons Malayalam
Operational Metrics
FMCG Sector
Total Planted Area	10398.47 Hectares	n/a	n/a
Annual Production - Tea	17270.0 MTPA	n/a	n/a
Unclassified
Advertisement Spend as a % of Total Sales	1.39 %	n/a	n/a
Financials
5 yr Average ROE	-2.73 %	-66.4 %	13.98 %
5yr average Equity Multiplier	2.36	6.28	4.75
5yr Average Asset Turnover Ratio	1.28	0.28	0.8
5yr Avg Net Profit Margin	-0.69 %	-26.9 %	3.68 %
Price to Book	1.56	6.9	2.56
P/E	39.29	0.0	14.91
5yr Avg Cash Conversion Cycle	-106.37 Days	-339.24 Days	-95.98 Days
Inventory Days	65.49 Days	50.47 Days	29.14 Days
Days Receivable	29.08 Days	14.06 Days	11.15 Days
Days Payable	181.38 Days	288.77 Days	130.13 Days
5yr Average Interest Coverage Ratio	1.07	-0.89	2.3
5yr Avg ROCE	0.06 %	-5.59 %	13.62 %
5yr Avg Operating Profit Margin	1.06 %	3.78 %	6.54 %
5 yr average Debt to Equity	0.25	2.95	0.83
5yr CAGR Net Profit	0.54 %	16.09 %	n/a
5yr Average Return on Assets	-0.91 %	-8.25 %	3.0 %
Shareholdings
Promoter Holding	74.0 %	6.25 %	54.12 %
Share Pledged by Promoters	0.0	0.06 %	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Goodricke Group	Mcleod Russel	Harrisons Malayalam
Product Wise Break-Up	Product Wise Break-Up Cultivation Manufacturing And Sale Of Teas 100.0 Tea 0 Rubber 0	Product Wise Break-Up 0 Rubber 0 Tea 100.0	Product Wise Break-Up 0 Rubber 50.54 Tea 49.29 Others 0.17
Location Wise Break-Up	Location Wise Break-Up India 79.86 Rest of the World 20.14 UK 0 Rwanda 0 Uganda 0 Vietnam 0	Location Wise Break-Up India 76.71 UK 0 Uganda 16.67 Rest of the World 0 Vietnam 0 Rwanda 0 Others 6.62	Location Wise Break-Up India 89.45 UK 0 Uganda 0 Rest of the World 10.55 Vietnam 0 Rwanda 0
Asset Break-Up	Asset Break-Up India 100.0 UK 0 Uganda 0 Vietnam 0 Rubber 0 Tea 0	Asset Break-Up India 91.93 UK 0.81 Uganda 6.74 Rubber 0 Vietnam 0 Tea 0 Others 0.52	Asset Break-Up India 0 UK 0 Uganda 0 Rubber 40.2 Vietnam 0 Tea 57.58 Others 2.22