GRP Ltd.

Financial

	GRP	Harrisons Malayalam	Indag Rubber
Operational Metrics
Chemical Sector
Manufacturing Capacity - Rubber Custom Die Forms	2600.0 MTPA	n/a	n/a
Polymers
Manufacturing Capacity - Polymers	6200.0 TMTPA	n/a	n/a
Reclaimed Rubber
Manufacturing Capacity - Reclaimed Rubber	72000.0 MTPA	n/a	n/a
Financials
5 yr Average ROE	4.28 %	8.87 %	4.71 %
5yr average Equity Multiplier	2.01	5.21	1.19
5yr Average Asset Turnover Ratio	1.35	0.78	0.75
5yr Avg Net Profit Margin	1.5 %	2.62 %	5.1 %
Price to Book	5.79	2.12	1.78
P/E	64.02	117.19	19.51
5yr Avg Cash Conversion Cycle	62.18 Days	-88.67 Days	88.19 Days
Inventory Days	42.03 Days	29.49 Days	77.46 Days
Days Receivable	59.6 Days	9.32 Days	56.91 Days
Days Payable	34.67 Days	87.23 Days	48.23 Days
5yr Average Interest Coverage Ratio	2.1	2.07	16.97
5yr Avg ROCE	6.78 %	11.57 %	7.47 %
5yr Avg Operating Profit Margin	6.69 %	6.81 %	11.08 %
5 yr average Debt to Equity	0.61	1.0	0.04
5yr CAGR Net Profit	21.22 %	n/a	-33.38 %
5yr Average Return on Assets	2.14 %	2.3 %	3.9 %
Shareholdings
Promoter Holding	40.36 %	54.12 %	73.34 %
Share Pledged by Promoters	0.19 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-1.45 %	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	GRP	Harrisons Malayalam	Indag Rubber
Product Wise Break-Up	Product Wise Break-Up Reclaim Rubber 86.46 Rubber 0 Tea 0 Power Generation 0 0 Others 13.54	Product Wise Break-Up 0 Power Generation 0 Reclaim Rubber 0 Tea 46.91 Rubber 52.34 Others 0.75	Product Wise Break-Up Precured Tread Rubber and allied products/services 100.0 Power Generation 0 Reclaim Rubber 0 Tea 0 Rubber 0
Location Wise Break-Up	Location Wise Break-Up Rest of the World 64.2 India 35.8	Location Wise Break-Up Rest of the World 11.41 India 88.59	-
Operating Profit Break-Up	Operating Profit Break-Up Reclaim Rubber 85.42 Rubber 0 Tea 0 Others 14.58	Operating Profit Break-Up Rubber 94.15 Tea 0 Reclaim Rubber 0 Others 5.85	Operating Profit Break-Up Rubber 0 Tea 0 Reclaim Rubber 0 Others 100
Capex	Capex Reclaim Rubber 53.34 Others 46.66	-	-
Asset Break-Up	Asset Break-Up Reclaim Rubber 58.2 Rubber 0 Tea 0 Power Generation 0 Precured Tread Rubber and Allied 0 Others 41.8	Asset Break-Up Power Generation 0 Precured Tread Rubber and Allied 0 Reclaim Rubber 0 Tea 65.58 Rubber 32.15 Others 2.27	Asset Break-Up Power 3.84 Precured Tread Rubber 43.63 Reclaim Rubber 0 Tea 0 Rubber 0 Others 52.53