Kaveri Seed Company Ltd.

Financial

	Kaveri Seed	Bombay Super Hybrid	JK Agri Genetics
Operational Metrics
Cotton Seeds
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
FMCG Sector
Realization per Packet - Vegetable Seeds	1.22 Rs/Packet	n/a	n/a
Maize Seeds
Realization/Tonne - Maize Seeds	241936.51 Rs/MT	n/a	n/a
Rice Seeds
Realization/Packet - Hybrid Rice Seeds	0.24 Rs/Packet	n/a	n/a
Seeds
Annualized Volume - Non Cotton Seeds	30800.92 Tonnes	n/a	n/a
Unclassified
Advertisement Spend as a % of Total Sales	3.94 %	n/a	1.03 %
Financials
5 yr Average ROE	22.01 %	19.59 %	-0.34 %
5yr average Equity Multiplier	1.58	2.24	2.49
5yr Average Asset Turnover Ratio	0.53	2.04	0.7
5yr Avg Net Profit Margin	26.39 %	4.32 %	-0.48 %
Price to Book	2.6	33.15	1.5
P/E	15.2	108.17	0.0
5yr Avg Cash Conversion Cycle	107.4 Days	124.86 Days	43.05 Days
Inventory Days	246.33 Days	105.28 Days	222.69 Days
Days Receivable	41.61 Days	19.78 Days	157.52 Days
Days Payable	223.26 Days	2.23 Days	249.42 Days
5yr Average Interest Coverage Ratio	979.81	5.41	0.99
5yr Avg ROCE	21.78 %	24.87 %	5.81 %
5yr Avg Operating Profit Margin	30.11 %	6.94 %	4.54 %
5 yr average Debt to Equity	0.0	0.86	0.33
5yr CAGR Net Profit	4.56 %	51.83 %	n/a
5yr Average Return on Assets	13.9 %	8.48 %	-0.25 %
Shareholdings
Promoter Holding	60.5 %	73.85 %	73.11 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	4.98 %	0.72 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.03 %	0.0	-0.01 %

Business

	Kaveri Seed	Bombay Super Hybrid	JK Agri Genetics
Product Wise Break-Up	Product Wise Break-Up Seed 96.44 Micronutrients 3.56 Vegetables 0	Product Wise Break-Up Seed 0 Vegetables 0 Micronutrients 0 Others 100	Product Wise Break-Up Seed 0 Vegetables 0 Micronutrients 0 Others 100
Location Wise Break-Up	Location Wise Break-Up India 100.0 Domestic 0	Location Wise Break-Up India 100.0 India 0	-
Capex	Capex Seeds 94.56 Micronutrients 5.44 Vegetables 0	-	-
Crop Wise Break-Up	Crop Wise Break-Up Others 100	-	-
Net Profit Break-Up	Net Profit Break-Up Seed 97.67 Others 2.33	-	-
Asset Break-Up	Asset Break-Up Seeds 97.02 Micronutrients 2.98 Vegetables 0	-	-