MSTC Ltd.

Financial

	MSTC	Gravita India	Antony Waste Hand
Operational Metrics
Marketplace
e-Commerce - Transaction Volume	176469.03 Crs	n/a	n/a
e-Commerce - Scrap Disposal	7778.11 Crs	n/a	n/a
e-Commerce - Coal	12132.58 Crs	n/a	n/a
e-Commerce - Iron Ore	13536.17 Crs	n/a	n/a
e-Commerce - Procurement	91445.16 Crs	n/a	n/a
Financials
5 yr Average ROE	4.55 %	22.44 %	13.85 %
5yr average Equity Multiplier	5.12	2.6	2.59
5yr Average Asset Turnover Ratio	0.49	2.15	0.64
5yr Avg Net Profit Margin	13.86 %	4.18 %	8.58 %
Price to Book	7.02	7.69	2.7
P/E	26.96	26.93	21.07
5yr Avg Cash Conversion Cycle	-889.46 Days	78.42 Days	84.24 Days
Inventory Days	2.09 Days	64.8 Days	0.07 Days
Days Receivable	256.03 Days	16.03 Days	84.19 Days
Days Payable	665.82 Days	23.89 Days	661.38 Days
5yr Average Interest Coverage Ratio	444.4	3.89	4.19
5yr Avg ROCE	13.16 %	31.89 %	18.48 %
5yr Avg Operating Profit Margin	22.41 %	8.45 %	27.15 %
5 yr average Debt to Equity	0.56	1.0	0.7
5yr CAGR Net Profit	n/a	66.98 %	22.46 %
5yr Average Return on Assets	3.08 %	9.07 %	5.48 %
Shareholdings
Promoter Holding	64.75 %	66.48 %	46.07 %
Share Pledged by Promoters	0.0	0.0	0.19 %
Change in Promoter Holding (3 Yrs)	0.0	-6.52 %	-0.16 %
Change in Mutual Fund Holding (3 Yrs)	0.06 %	-0.2 %	-1.16 %

Business

	MSTC	Gravita India	Antony Waste Hand
Product Wise Break-Up	Product Wise Break-Up scrap 56.69 Ecommerce 40.61 Marketing 2.67 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 0.03	Product Wise Break-Up scrap 0 Mechanical power sweeping of roads 0 Lead 89.71 Income from tipping fees 0 Plastic 2.33 Cartons trading 0 Ecommerce 0 Aluminum 6.9 Marketing 0 Turkey 0.82 Contract revenue 0 0 Others 0.24	Product Wise Break-Up scrap 0 Mechanical power sweeping of roads 20.0 Lead 0 Income from tipping fees 0 Plastic manufacturing 0 Cartons trading 0 Ecommerce 0 Aluminum 0 Marketing 0 Turn Key solution 0 Contract revenue 26.0 Waste Management 54.0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 36.0 India 64.0	Location Wise Break-Up Rest of the World 0 India 100.0
Net Profit Break-Up	Net Profit Break-Up Ecommerce 93.79 Marketing 6.21 Scrap Recovery & allied Job 0	-	-