JNK India Ltd.

Financial

	JNK India	The Anup Engineering	Thermax
Operational Metrics
Engineering & Capital Goods
Annualized Order Inflows	9327.0 Crs	n/a	10992.0 Crs
Order Book as a % of Sales	47.47 %	86.19 %	132.28 %
Financials
5 yr Average ROE	41.18 %	15.21 %	10.86 %
5yr average Equity Multiplier	3.13	1.38	2.2
5yr Average Asset Turnover Ratio	1.08	0.64	0.87
5yr Avg Net Profit Margin	12.14 %	17.37 %	5.6 %
Price to Book	3.47	7.26	7.9
P/E	70.11	36.86	58.13
5yr Avg Cash Conversion Cycle	63.97 Days	105.15 Days	4.36 Days
Inventory Days	45.72 Days	106.94 Days	31.15 Days
Days Receivable	124.43 Days	107.64 Days	79.65 Days
Days Payable	182.29 Days	78.1 Days	122.19 Days
5yr Average Interest Coverage Ratio	14.37	32.44	13.63
5yr Avg ROCE	52.91 %	18.23 %	14.05 %
5yr Avg Operating Profit Margin	18.57 %	24.26 %	7.74 %
5 yr average Debt to Equity	0.22	0.03	0.21
5yr CAGR Net Profit	30.61 %	22.45 %	25.16 %
5yr Average Return on Assets	13.11 %	11.04 %	4.89 %
Shareholdings
Promoter Holding	67.6 %	40.98 %	61.98 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.37 %	-2.06 %	0.0
Change in Mutual Fund Holding (3 Yrs)	11.43 %	6.15 %	-2.5 %

Business

	JNK India	The Anup Engineering	Thermax
Product Wise Break-Up	Product Wise Break-Up Heating Equipment 97.2 Flares, Incinerators and Others 0.2 Heat Exchangers 0 Pressure Vessels, Towers & reactors 0 0 0 Others 2.6	Product Wise Break-Up Heat Exchangers 60.8 0 Pressure Vessels, Towers & reactors 35.6 Heating Equipment 0 0 Flares, Incinerators and Others 0 Others 3.6	Product Wise Break-Up Heat Exchangers 0 Boilers 74.0 Pressure Vessels, Towers & reactors 0 Heating Equipment 0 0 Flares, Incinerators and Others 0 Others 26.0
Location Wise Break-Up	Location Wise Break-Up India 81.66 South Korea 6.2 Nigeria 3.36 Italy 0.13 International 0 Domestic 0 Rest of the World 0 Others 8.65	Location Wise Break-Up Italy 0 Domestic 28.5 India 0 Nigeria 0 Rest of the World 0 International 59.5 South Korea 0 Others 12.0	Location Wise Break-Up Italy 0 Domestic 0 India 77.63 Nigeria 0 Rest of the World 22.37 International 0 South Korea 0
Verticals	Verticals Oil & gas 50.2 Petrochemical 34.6 Steel 15.2 Fertilizers 0	-	-
Order Book Break-Up - Customer Wise	Order Book Break-Up - Customer Wise Petrochemicals 69.3 Refining 25.2 Steel 5.4 Others 0.1	-	-
Raw Material Break-Up	Raw Material Break-Up Burners 0 Fittings 0 Pipes 0 Tubes 0 Structural steel 0 Others 100	-	-
Customer Wise Break-Up	Customer Wise Break-Up Tata Projects Ltd, Rashtriya Chemical, Indian Oil & others 72.92 JNK Heaters 27.08	-	-
Order Book Break-Up - Segment Wise	Order Book Break-Up - Segment Wise Heating Equipment 80.7 Flares, Incinerators and Others 6.9 Fertilizer 0 Mining 0 Chemical 0 Hydrogen 0 Paper & Pulp 0 Refinery 0 Others 12.4	Order Book Break-Up - Segment Wise Chemical 0 Mining 0 Flares, Incinerators and Others 0 Heating Equipment 0 Paper & Pulp 0 Hydrogen 3.86 Refinery 60.24 Fertilizer 2.93 Others 32.97	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 100.0	-	-

JNK India Ltd.

SIGN UP FOR FREE