Pasupati Acrylon Ltd.

Financial

	Pasupati Acrylon	Banswara Syntex	Vardhman Acrylics
Operational Metrics
Chemical Sector
Manufacturing Capacity - Polypropylene Film	10000.0 MTPA	n/a	n/a
Packaging
Capacity Utilization - Cast Polypropylene (CPP) Film	64.63 %	n/a	n/a
Realization - Cast Polypropylene (CPP) Film	120125.85 Rs/Tonne	n/a	n/a
Textiles Sector
Capacity Utilization - Acrylic Fibre	75.08 %	n/a	103.37 %
Realization/Tonne - Acrylic Fibre	156993.75 Rs/MT	n/a	n/a
Manufacuring Capacity - Acrylic Fibre	42000.0 MTPA	n/a	21000.0 MTPA
Unclassified
R&D as a % of Total Sales	0.12 %	n/a	n/a
Financials
5 yr Average ROE	11.42 %	11.98 %	10.25 %
5yr average Equity Multiplier	1.62	2.22	1.93
5yr Average Asset Turnover Ratio	1.57	1.28	0.61
5yr Avg Net Profit Margin	4.61 %	4.03 %	9.51 %
Price to Book	1.27	0.91	1.63
P/E	13.09	22.96	32.95
5yr Avg Cash Conversion Cycle	119.1 Days	86.25 Days	22.86 Days
Inventory Days	73.89 Days	80.88 Days	80.62 Days
Days Receivable	33.89 Days	60.54 Days	18.06 Days
Days Payable	13.5 Days	76.95 Days	84.83 Days
5yr Average Interest Coverage Ratio	12.93	3.12	108.61
5yr Avg ROCE	16.48 %	16.81 %	12.22 %
5yr Avg Operating Profit Margin	6.51 %	10.35 %	8.17 %
5 yr average Debt to Equity	0.04	0.72	0.0
5yr CAGR Net Profit	0.21 %	-7.78 %	-17.63 %
5yr Average Return on Assets	7.13 %	5.38 %	5.5 %
Shareholdings
Promoter Holding	65.87 %	54.19 %	74.97 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-4.54 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Pasupati Acrylon	Banswara Syntex	Vardhman Acrylics
Product Wise Break-Up	Product Wise Break-Up Acrylic Fibre 86.6 Cast Polypropylene Film Division (CPP Film) 11.82 Ethanol 1.58 Garments 0 Fabric 0 Yarn 0 Acrylonitrile 0 Fibre 0 Fibre & Tow 0	Product Wise Break-Up Garments 20.32 Yarn 36.23 Ethanol 0 Acrylonitrile 0 Fibre 0 Fibre & Tow 0 Acrylic Fibre 0 0 Fabric 42.71 Others 0.74	Product Wise Break-Up Garments 0 Yarn 0 Ethanol 0 Acrylonitrile 0 Fibre 0 Fiber 99.79 Acrylic Fibre 0 0 Fabric 0 Others 0.21
Operating Profit Break-Up	Operating Profit Break-Up Acrylic Fibre 95.77 CPP 3.98 Ethanol 0.25	-	-
Raw Material Break-Up	Raw Material Break-Up Acrylonitrile 73.15 Vinyl Acetate Monomer 5.27 DIMETHYL FORMAMIDE 0.93 Others 20.65	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Others 100	-	-