Mishra Dhatu Nigam Ltd.

Financial

	Mishra Dhatu Nigam	Sunflag Iron & Steel	Usha Martin
Operational Metrics
Unclassified
Order Book as a % of Sales - Defence	89.63 %	n/a	n/a
Order Book as a % of Sales - Space	7.86 %	n/a	n/a
Order Book as a % of Sales	127.11 %	n/a	n/a
Financials
5 yr Average ROE	13.21 %	12.88 %	15.54 %
5yr average Equity Multiplier	2.31	1.58	1.57
5yr Average Asset Turnover Ratio	0.32	0.72	0.93
5yr Avg Net Profit Margin	17.93 %	11.38 %	10.71 %
Price to Book	5.09	0.59	3.77
P/E	65.01	31.65	25.46
5yr Avg Cash Conversion Cycle	431.77 Days	81.2 Days	104.31 Days
Inventory Days	412.95 Days	97.0 Days	100.42 Days
Days Receivable	108.68 Days	34.47 Days	55.85 Days
Days Payable	259.39 Days	58.65 Days	56.52 Days
5yr Average Interest Coverage Ratio	14.55	7.96	14.3
5yr Avg ROCE	11.66 %	9.21 %	17.61 %
5yr Avg Operating Profit Margin	27.33 %	12.32 %	15.79 %
5 yr average Debt to Equity	0.21	0.19	0.2
5yr CAGR Net Profit	-10.31 %	9.29 %	22.19 %
5yr Average Return on Assets	5.67 %	8.27 %	10.06 %
Shareholdings
Promoter Holding	74.0 %	51.16 %	42.45 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.0	-6.59 %
Change in Mutual Fund Holding (3 Yrs)	-5.41 %	0.14 %	10.44 %

Business

	Mishra Dhatu Nigam	Sunflag Iron & Steel	Usha Martin
Product Wise Break-Up	Product Wise Break-Up Alloy Steels 87.0 Titanium and Titanium base Alloys 13.0 0 Bright Bars 0 Blooms 0 Bars 0 Wire and Wire ropes 0	Product Wise Break-Up Bars 0 Blooms 0 Wire and Wire ropes 0 Bright Bars 0 Titanium and Titanium base Alloys 0 Alloy Steels 0 Steel & Steel Products ( Rolled Products ) 100.0	Product Wise Break-Up Bars 0 Blooms 0 Wire and Wire ropes 97.55 Bright Bars 0 Titanium and Titanium base Alloys 0 Alloy Steels 0 0 Others 2.45
Location Wise Break-Up	Location Wise Break-Up Domestic 94.22 International 5.78 Rest of the World 0 India 0	Location Wise Break-Up Rest of the World 0 International 0 Domestic 0 India 100.0	Location Wise Break-Up Rest of the World 31.62 International 0 Domestic 0 India 68.38
Verticals	Verticals Defence 49.0 Aerospace 17.36 Energy 12.58 Others 21.06	-	-