Jocil Ltd.

Financial

	Jocil	Tega Industries	Cochin Minerals&Ruti
Operational Metrics
Chemical Sector
Realization/Cubic Metre - Industrial Oxygen	10.01 Rs/Cubic Metre	n/a	n/a
Realization/Tonne - Coal Tar Pitch	21253.81 Rs/MT	n/a	n/a
Realization/Tonne - Soap Chemicals	52840.04 Rs/MT	n/a	n/a
Edible Oils & Fats
Realization/Tonne - Fatty Acids	54466.67 Rs/MT	n/a	n/a
Glycol
Realization/Tonne - Glycol	59396.36 Rs/MT	n/a	n/a
Wind
Realization/Unit - Wind	2.92 Rs/Unit	n/a	n/a
Financials
5 yr Average ROE	4.61 %	15.59 %	14.01 %
5yr average Equity Multiplier	1.31	1.71	1.68
5yr Average Asset Turnover Ratio	2.44	0.8	1.88
5yr Avg Net Profit Margin	1.55 %	11.82 %	4.59 %
Price to Book	0.82	9.74	1.6
P/E	53.96	58.07	8.17
5yr Avg Cash Conversion Cycle	52.76 Days	113.01 Days	-19.01 Days
Inventory Days	47.06 Days	72.07 Days	71.94 Days
Days Receivable	29.16 Days	102.17 Days	22.26 Days
Days Payable	20.0 Days	77.83 Days	103.34 Days
5yr Average Interest Coverage Ratio	21.4	8.12	13.91
5yr Avg ROCE	6.17 %	19.53 %	28.45 %
5yr Avg Operating Profit Margin	3.17 %	22.0 %	9.17 %
5 yr average Debt to Equity	0.03	0.39	0.13
5yr CAGR Net Profit	3.85 %	41.3 %	59.48 %
5yr Average Return on Assets	3.48 %	9.41 %	9.51 %
Shareholdings
Promoter Holding	55.02 %	74.79 %	51.17 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-4.38 %	-1.14 %
Change in Mutual Fund Holding (3 Yrs)	0.0	8.43 %	0.0

Business

	Jocil	Tega Industries	Cochin Minerals&Ruti
Product Wise Break-Up	Product Wise Break-Up Fatty Acids 56.1 Soaps 41.52 Glycerine 0.85 Pitch 0.64 Wind 0.35 Biomass power 0.24 Industrial oxygen 0.08 Soap noodles 0 Toilet soap 0 Mill Product 0 Non Mill Product 0 Chemicals 0 Others 0.22	Product Wise Break-Up Industrial oxygen 0 Non Mill Product 30.0 Wind 0 Mill Product 70.0 Pitch 0 Soap noodles 0 Fatty Acids 0 Soaps 0 Chemicals 0 Toilet soap 0 Biomass power 0 Glycerine 0	Product Wise Break-Up Industrial oxygen 0 Non Mill Product 0 Wind 0 Mill Product 0 Pitch 0 Soap noodles 0 Fatty Acids 0 Soaps 0 Chemicals 100.0 Toilet soap 0 Biomass power 0 Glycerine 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Africa 0 Asia Ex India 0 Europe, Middle East & Russia 0 South Anerica 0 North America 0	Location Wise Break-Up North America 9.98 India 14.42 South America 28.23 EMEA 13.11 Asia Ex India 0 Africa 23.52 Others 10.74	-
Operating Profit Break-Up	Operating Profit Break-Up Others 100	-	-
Capex - Segment Wise	Capex - Segment Wise Others 100	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Others 100	-	-