Grauer & Weil (India) Ltd.

Financial

	Grauer & Weil (I)	Neogen Chemicals	Foseco India
Operational Metrics
Financials
5 yr Average ROE	15.69 %	12.13 %	18.01 %
5yr average Equity Multiplier	1.41	2.18	1.42
5yr Average Asset Turnover Ratio	0.92	0.65	1.11
5yr Avg Net Profit Margin	12.13 %	8.05 %	11.27 %
Price to Book	4.55	4.79	8.71
P/E	28.46	112.34	39.3
5yr Avg Cash Conversion Cycle	12.78 Days	156.08 Days	-15.87 Days
Inventory Days	47.58 Days	128.19 Days	21.11 Days
Days Receivable	56.08 Days	121.3 Days	76.89 Days
Days Payable	85.83 Days	109.06 Days	116.59 Days
5yr Average Interest Coverage Ratio	46.09	3.67	284.94
5yr Avg ROCE	20.06 %	16.57 %	23.41 %
5yr Avg Operating Profit Margin	15.95 %	17.61 %	13.66 %
5 yr average Debt to Equity	0.03	0.77	0.0
5yr CAGR Net Profit	17.97 %	4.46 %	36.45 %
5yr Average Return on Assets	11.16 %	5.44 %	12.68 %
Shareholdings
Promoter Holding	69.04 %	51.23 %	74.98 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.01 %	-8.96 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	2.22 %	0.59 %

Business

	Grauer & Weil (I)	Neogen Chemicals	Foseco India
Product Wise Break-Up	Product Wise Break-Up Basic Chemicals 61.29 Paints 22.55 Custom Synthesis 0 Inorganic Chemicals 0 Organic Chemicals 0 0 Others 16.16	Product Wise Break-Up Inorganic Chemicals 12.0 Custom Synthesis 0 Paints 0 0 Organic 88.0 Basic Chemicals 0	Product Wise Break-Up Inorganic Chemicals 0 Custom Synthesis 0 Paints 0 Manufacturer of Foundry Chemicals & Fluxes 100.0 Organic Chemicals 0 Basic Chemicals 0
Segment Break-Up	Segment Break-Up Surface Finishing 85.6 Engineering & Capital Goods 12.3 Media & Entertainment 2.09 Others 0.01	-	-
Location Wise Break-Up	Location Wise Break-Up India 94.07 Rest of the World 5.93 International 0 Domestic 0	Location Wise Break-Up India 71.0 International 0 Rest of the World 29.0 Domestic 0	Location Wise Break-Up India 0 International 3.53 Rest of the World 0 Domestic 96.47
Capex	Capex Surface Finishing 73.44 Shoppertainment 16.74 Engineering 9.82	-	-
Operating Profit Break-Up	Operating Profit Break-Up Surface Finishing 88.29 Engineering 9.14 Shoppertainment 0 Others 2.57	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 100.0	-	-
Asset Break-Up	Asset Break-Up Surface Finishing 77.63 Shoppertainment 12.38 Engineering 9.99	-	-