MSTC Ltd.

Financial

	MSTC	Gravita India	Antony Waste Hand
Operational Metrics
Retail
e-Commerce - Transaction Volume	52562.01 Crs	n/a	n/a
e-Commerce - Scrap Disposal	6522.51 Crs	n/a	n/a
e-Commerce - Coal	11146.61 Crs	n/a	n/a
e-Commerce - Iron Ore	18476.2 Crs	n/a	n/a
e-Commerce - Procurement	52680.17 Crs	n/a	n/a
Financials
5 yr Average ROE	24.98 %	26.67 %	14.1 %
5yr average Equity Multiplier	4.07	2.14	2.49
5yr Average Asset Turnover Ratio	0.34	1.95	0.66
5yr Avg Net Profit Margin	21.17 %	6.57 %	8.82 %
Price to Book	4.25	6.36	2.58
P/E	7.39	38.88	19.87
5yr Avg Cash Conversion Cycle	-701.01 Days	80.17 Days	97.93 Days
Inventory Days	2.49 Days	70.62 Days	0.05 Days
Days Receivable	238.82 Days	25.43 Days	97.93 Days
Days Payable	783.72 Days	16.07 Days	0.0
5yr Average Interest Coverage Ratio	582.79	6.0	4.36
5yr Avg ROCE	22.1 %	30.88 %	17.37 %
5yr Avg Operating Profit Margin	11.09 %	8.52 %	22.59 %
5 yr average Debt to Equity	0.28	0.66	0.64
5yr CAGR Net Profit	16.07 %	42.88 %	25.8 %
5yr Average Return on Assets	6.53 %	12.68 %	5.77 %
Shareholdings
Promoter Holding	64.75 %	55.88 %	46.09 %
Share Pledged by Promoters	0.0	0.0	0.23 %
Change in Promoter Holding (3 Yrs)	0.0	-17.12 %	-0.14 %
Change in Mutual Fund Holding (3 Yrs)	0.24 %	2.22 %	-0.38 %

Business

	MSTC	Gravita India	Antony Waste Hand
Product Wise Break-Up	Product Wise Break-Up Ecommerce 97.46 Marketing 1.56 Scrap Recovery & Allied Jobs 0 Cartons trading 0 Plastic manufacturing 0 Turn Key solution 0 Aluminum 0 Lead 0 Mechanical power sweeping of roads 0 Contract revenue 0 Income from tipping fees 0 0 Others 0.98	Product Wise Break-Up 0 Scrap Recovery & Allied Jobs 0 Turkey 0.06 Mechanical power sweeping of roads 0 Marketing 0 Income from tipping fees 0 Ecommerce 0 Lead 89.25 Plastic 1.58 Aluminum 9.08 Contract revenue 0 Cartons trading 0 Others 0.03	Product Wise Break-Up Waste Management 62.0 Scrap Recovery & Allied Jobs 0 Turn Key solution 0 Mechanical power sweeping of roads 23.0 Marketing 0 Income from tipping fees 0 Ecommerce 0 Lead 0 Plastic manufacturing 0 Aluminum 0 Contract revenue 15.0 Cartons trading 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 74.0 Rest of the World 26.0	Location Wise Break-Up India 100.0 Rest of the World 0
Net Profit Break-Up	Net Profit Break-Up Ecommerce 98.92 Marketing 1.08 Scrap Recovery & allied Job 0	-	-