Samor Reality Ltd.

Financial

	Samor Reality	Hindware Home Innov.	AGI Greenpac
Operational Metrics
Financials
5 yr Average ROE	1.61 %	18.92 %	6.17 %
5yr average Equity Multiplier	2.02	3.64	2.17
5yr Average Asset Turnover Ratio	0.89	1.51	0.71
5yr Avg Net Profit Margin	0.88 %	3.71 %	4.1 %
Price to Book	0.0	4.58	3.23
P/E	0.0	59.01	19.38
5yr Avg Cash Conversion Cycle	374.14 Days	17.36 Days	72.8 Days
Inventory Days	203.58 Days	45.47 Days	80.53 Days
Days Receivable	8.74 Days	26.31 Days	74.12 Days
Days Payable	41.7 Days	44.66 Days	77.54 Days
5yr Average Interest Coverage Ratio	8.05	5.09	3.69
5yr Avg ROCE	1.65 %	24.09 %	9.45 %
5yr Avg Operating Profit Margin	2.6 %	8.54 %	14.59 %
5 yr average Debt to Equity	0.9	0.89	0.66
5yr CAGR Net Profit	5.39 %	0.86 %	-3.89 %
5yr Average Return on Assets	0.74 %	5.15 %	2.9 %
Shareholdings
Promoter Holding	57.9 %	51.32 %	60.24 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	4.53 %	0.21 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.94 %	-0.22 %

Business

	Samor Reality	Hindware Home Innov.	AGI Greenpac
Product Wise Break-Up	Product Wise Break-Up Building Materials 90.22 Real Estate 9.78 Building products 0 Retail business 0 Consumer products 0 Pipes 0 Consumer Products 0 Glass Containers 0 Faucets 0 Sanitaryware 0	Product Wise Break-Up Building Materials 0 Pipes 0 Faucets 0 Consumer products 16.22 Retail business 0.71 Consumer Products 0 Building products 83.07 Glass Containers 0 Sanitaryware 0 Real Estate 0	Product Wise Break-Up Building Materials 0 Pipes 0 Faucets 0 Consumer products 0 Retail business 0 Consumer Products 0 Building products 0 Glass Bottles 92.0 Sanitaryware 0 Real Estate 0 Others 8.0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 0 India 100.0
Operating Profit Break-Up	Operating Profit Break-Up Building products 0 Retail business 0 Consumer products 0 Investment Property 0 Packaging Products 0 Building Products 0 Others 100	Operating Profit Break-Up Building Products 0 Packaging Products 0 Consumer products 0 Retail business 0 Building products 100.0 Investment Property 0	Operating Profit Break-Up Building Products 0 Packaging Products 97.53 Consumer products 0 Retail business 0 Building products 0 Investment Property 2.47
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Others 100	-	-