Kaveri Seed Company Ltd.

Financial

	Kaveri Seed	Bombay Super Hybrid	Nath Bio-Genes
Operational Metrics
Agriculture
Realization/Packet - Hybrid Rice Seeds	0.24 Rs/Packet	n/a	n/a
Annualized Sales Volume - Cotton Seeds	0.62 Million Pkts	n/a	n/a
Realization/Packet - Cotton Seeds	869.03 Rs/Pkt	n/a	n/a
Realization/Tonne - Maize Seeds	241936.51 Rs/MT	n/a	n/a
Annualized Volume - Non Cotton Seeds	30800.92 Tonnes	n/a	n/a
FMCG Sector
Realization per Packet - Vegetable Seeds	1.22 Rs/Packet	n/a	n/a
Unclassified
Advertisement Spend as a % of Total Sales	3.29 %	n/a	n/a
Financials
5 yr Average ROE	22.54 %	23.25 %	8.15 %
5yr average Equity Multiplier	1.6	2.28	1.9
5yr Average Asset Turnover Ratio	0.53	1.97	0.61
5yr Avg Net Profit Margin	26.22 %	5.49 %	3.05 %
Price to Book	4.52	13.75	0.59
P/E	24.08	54.51	9.88
5yr Avg Cash Conversion Cycle	77.17 Days	163.5 Days	1802.71 Days
Inventory Days	247.47 Days	122.27 Days	215.58 Days
Days Receivable	38.96 Days	13.24 Days	105.14 Days
Days Payable	220.58 Days	20.33 Days	-674.53 Days
5yr Average Interest Coverage Ratio	1158.32	5.85	3.08
5yr Avg ROCE	22.29 %	28.96 %	14.48 %
5yr Avg Operating Profit Margin	24.91 %	7.68 %	14.19 %
5 yr average Debt to Equity	0.0	0.85	0.22
5yr CAGR Net Profit	2.89 %	52.89 %	33.91 %
5yr Average Return on Assets	13.99 %	10.16 %	3.0 %
Shareholdings
Promoter Holding	60.5 %	73.85 %	45.6 %
Share Pledged by Promoters	0.0	0.0	16.38 %
Change in Promoter Holding (3 Yrs)	3.06 %	0.66 %	4.55 %
Change in Mutual Fund Holding (3 Yrs)	0.88 %	0.0	-0.96 %

Business

	Kaveri Seed	Bombay Super Hybrid	Nath Bio-Genes
Product Wise Break-Up	Product Wise Break-Up Seed 96.35 Micronutrients 3.65 Vegetables 0 Vegetable Seeds 0 Plant Nutrient Suplement 0 Foundation Seeds 0 Commercial Seeds 0	Product Wise Break-Up Vegetable Seeds 0 Foundation Seeds 0 Plant Nutrient Suplement 0 Commercial Seeds 0 Micronutrients 0 Vegetables 0 Seed 0 Others 100	Product Wise Break-Up Vegetable Seeds 1.66 Foundation Seeds 0 Plant Nutrients 9.09 Commercial Seeds 88.8 Micronutrients 0 Vegetables 0 Seed 0 Others 0.45
Location Wise Break-Up	Location Wise Break-Up India 100.0 Domestic 0 Rest of the World 0	Location Wise Break-Up India 0 Rest of the World 0 India 100.0	Location Wise Break-Up India 98.68 Rest of the World 1.32 Domestic 0
Capex	Capex Seeds 94.48 Micronutrients 5.52 Vegetables 0	-	-
Crop Wise Break-Up	Crop Wise Break-Up Others 100	-	-
Net Profit Break-Up	Net Profit Break-Up Seed 97.69 Others 2.31	-	-
Asset Break-Up	Asset Break-Up Seeds 96.43 Micronutrients 3.57 Vegetables 0	-	-