IndiGrid Infrastructure Trust

Financial

	INDIGRID Infra Trust	Adani Energy Solut.	CESC
Operational Metrics
NBFC
Cost of Borrowing	7.65 %	n/a	n/a
Power Generation Sector
AUM	29400.0 Crs	n/a	n/a
Distribution per Unit - Capital Repayment/Others	0.82 Rs	n/a	n/a
Transmission & Distribution
Transmission Network Length	8700.0 Ckm	26696.0 Ckm	n/a
Capacity - Transformation	22550.0 MVA	90236.0 MVA	n/a
Unclassified
Distribution per unit - Interest(Taxable)	2.75 Rs	n/a	n/a
Distribution per unit - Dividend(Not Taxable)	0.13 Rs	n/a	n/a
Average Yield Per Unit	10.56 %	n/a	n/a
Distribution per unit	3.75 Rs	n/a	n/a
Financials
5 yr Average ROE	7.04 %	14.31 %	12.87 %
5yr average Equity Multiplier	4.21	6.17	3.54
5yr Average Asset Turnover Ratio	0.11	0.26	0.36
5yr Avg Net Profit Margin	15.92 %	9.17 %	10.22 %
Price to Book	0.0	5.0	1.73
P/E	0.0	104.0	14.93
5yr Avg Cash Conversion Cycle	55.12 Days	37.47 Days	74.07 Days
Inventory Days	0.68 Days	9.32 Days	20.2 Days
Days Receivable	53.21 Days	33.0 Days	53.08 Days
Days Payable	0.0	389.15 Days	13.25 Days
5yr Average Interest Coverage Ratio	1.38	1.65	2.33
5yr Avg ROCE	7.14 %	9.73 %	7.62 %
5yr Avg Operating Profit Margin	87.87 %	36.56 %	21.82 %
5 yr average Debt to Equity	3.03	4.16	1.37
5yr CAGR Net Profit	-3.1 %	8.92 %	1.67 %
5yr Average Return on Assets	1.7 %	2.3 %	3.63 %
Shareholdings
Promoter Holding	n/a	69.94 %	52.11 %
Share Pledged by Promoters	n/a	0.81 %	0.0
Change in Promoter Holding (3 Yrs)	n/a	-4.98 %	0.0
Change in Mutual Fund Holding (3 Yrs)	n/a	2.3 %	1.82 %

Business

	INDIGRID Infra Trust	Adani Energy Solut.	CESC
Product Wise Break-Up	Product Wise Break-Up Power transmission services 84.94 Sale of electricity(solar) 15.06 0 Income from investment in mutual funds 0 Sale of electricity 0	-	Product Wise Break-Up Electricity 100.0 0 Income from investment in mutual funds 0 Sale of electricity(solar) 0 Power transmission services 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 0 India 100.0
Customer Wise Break-Up	Customer Wise Break-Up NRSS XXIX Transmission Limited 18.23 NER II Transmission Limited 17.34 Bhopal Dhule Transmission Company Limited 7.14 Odisha Generation Phase-II Transmission Limited 5.61 Jabalpur Transmission Company Limited 5.34 East North Interconnection Company Limited 5.27 Gurgaon-Palwal Transmission Limited 4.99 Parbati Koldam Transmission Company Limited 4.83 Purulia & Kharagpur Transmission Company Limited 2.62 Maheshwaram Transmission Limited 2.03 RAPP Transmission Company Limited 1.59 Patran Transmission Company Limited 1.11 Jhajjar KT Transco Private Limited 1.02 Others 22.88	-	-
Borrowings Break-Up	Borrowings Break-Up Bank Loan 50.0 NCD 50.0 ECB 0 MLD 0	-	-