IndiGrid Infrastructure Trust benchmarking: Perfomance to industry peers

Financial

	INDIGRID Infra Trust	CESC	Adani Energy Solut.
Operational Metrics
Infrastructure
Transmission Network Length	9336.0 Ckm	n/a	26696.0 Ckm
Capacity - Transformation	25050.0 MVA	n/a	93236.0 MVA
NBFC
Cost of Borrowing	7.59 %	n/a	n/a
Power
AUM	32400.0 Crs	n/a	n/a
Distribution per Unit - Capital Repayment/Others	2.13 Rs	n/a	n/a
Unclassified
Average Yield Per Unit	10.62 %	n/a	n/a
Distribution per unit - Interest(Taxable)	1.59 Rs	n/a	n/a
Distribution per unit	4.0 Rs	n/a	n/a
Distribution per unit - Dividend(Not Taxable)	0.16 Rs	n/a	n/a
Financials
5 yr Average ROE	7.17 %	12.46 %	12.43 %
5yr average Equity Multiplier	4.39	3.47	5.32
5yr Average Asset Turnover Ratio	0.12	0.37	0.26
5yr Avg Net Profit Margin	15.08 %	9.75 %	8.76 %
Price to Book	0.0	1.87	5.07
P/E	0.0	16.43	52.52
5yr Avg Cash Conversion Cycle	83.78 Days	67.5 Days	67.9 Days
Inventory Days	1.13 Days	19.38 Days	7.77 Days
Days Receivable	80.84 Days	50.28 Days	61.14 Days
Days Payable	0.0	7.6 Days	271.12 Days
5yr Average Interest Coverage Ratio	1.37	2.33	1.62
5yr Avg ROCE	7.39 %	6.88 %	9.55 %
5yr Avg Operating Profit Margin	87.96 %	19.89 %	35.05 %
5 yr average Debt to Equity	3.2	1.37	3.47
5yr CAGR Net Profit	3.59 %	0.56 %	-2.84 %
5yr Average Return on Assets	1.66 %	3.59 %	2.21 %
Shareholdings
Promoter Holding	n/a	52.11 %	71.19 %
Share Pledged by Promoters	n/a	0.0	0.79 %
Change in Promoter Holding (3 Yrs)	n/a	0.0	-2.68 %
Change in Mutual Fund Holding (3 Yrs)	n/a	0.72 %	6.13 %

	INDIGRID Infra Trust	CESC	Adani Energy Solut.
Product Wise Break-Up	Product Wise Break-Up Power transmission services 73.63 Sale of electricity(solar) 23.57 0 Income from investment in mutual funds 0 Sale of electricity 0 Others 2.8	Product Wise Break-Up Power transmission services 0 Income from investment in mutual funds 0 Electricity 100.0 0 Sale of electricity(solar) 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 NER II Transmission Limited 15.74 NRSS XXIX Transmission Limited 15.74 Bhopal Dhule Transmission Company Limited 5.79 Odisha Generation Phase-II Transmission Limited 4.64 Jabalpur Transmission Company Limited 4.6 East North Interconnection Company Limited 4.58 Gurgaon-Palwal Transmission Limited 4.04 Parbati Koldam Transmission Company Limited 3.97 Purulia & Kharagpur Transmission Company Limited 2.27 Maheshwaram Transmission Limited 1.76 RAPP Transmission Company Limited 1.38 Patran Transmission Company Limited 1.1 Jhajjar KT Transco Private Limited 0.48 Others 33.91	-	-
Borrowings Break-Up	Borrowings Break-Up NCD 54.27 ECB 32.66 Bank Loan 12.56 MLD 0 Others 0.51	-	-