Shriram Properties Ltd.

Financial

	Shriram Properties	Elpro International	Kesar India
Operational Metrics
Building Materials
Cost of Borrowing	11.3 %	n/a	n/a
Real Estate Sector
Sales Realization / Sqft - Residential	5098.48 Rs/Sqft	n/a	n/a
Total Area Under Construction	22.0 Mn Sqft	n/a	n/a
Unclassified
Advertisement Spend as a % of Total Sales	4.5 %	n/a	n/a
Financials
5 yr Average ROE	-1.08 %	23.36 %	26.53 %
5yr average Equity Multiplier	3.34	1.9	2.41
5yr Average Asset Turnover Ratio	0.17	0.13	0.66
5yr Avg Net Profit Margin	-2.03 %	315.09 %	14.47 %
Price to Book	1.12	0.73	33.48
P/E	18.82	22.54	85.01
5yr Avg Cash Conversion Cycle	939.09 Days	-97.57 Days	79.04 Days
Inventory Days	1398.83 Days	17.65 Days	208.24 Days
Days Receivable	32.81 Days	17.79 Days	34.31 Days
Days Payable	172.65 Days	1777.06 Days	168.52 Days
5yr Average Interest Coverage Ratio	1.18	16.11	48.62
5yr Avg ROCE	13.34 %	26.41 %	34.99 %
5yr Avg Operating Profit Margin	11.48 %	41.03 %	19.44 %
5 yr average Debt to Equity	0.64	0.68	0.46
5yr CAGR Net Profit	n/a	43.66 %	90.09 %
5yr Average Return on Assets	-0.11 %	18.26 %	10.26 %
Shareholdings
Promoter Holding	27.94 %	75.0 %	74.99 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.06 %	0.01 %	0.39 %
Change in Mutual Fund Holding (3 Yrs)	-4.89 %	0.0	0.0

Business

	Shriram Properties	Elpro International	Kesar India
Product Wise Break-Up	Product Wise Break-Up Proceeds from sale of constructed properties 90.54 Fees 6.82 Co-Development Income 2.19 Income from cancellation and other charges 0.3 0 0 Commission Income 0 Others (Wind Mill) 0 Real Estate 0 Electrical Equipment`s 0 0 Others 0.15	Product Wise Break-Up Real Estate 43.04 Co-Development Income 0 0 Others (Wind Mill) 0 0 0 Commission Income 0 0 Electrical Equipment`s 0 Fees 0 0 Others 56.96	Product Wise Break-Up Real Estate 74.84 Co-Development Income 0 Advertising/Marketing/Consultancy Activity 25.16 Others (Wind Mill) 0 0 0 Commission Income 0 0 Electrical Equipment`s 0 Fees 0 0
Segment Break-Up	Segment Break-Up Real Estate 100.0	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 0.11 India 99.89	Location Wise Break-Up Rest of the World 0 India 74.84 Others 25.16
Order Book Break-Up - Location Wise	Order Book Break-Up - Location Wise Bangalore 35.0 Kolkata 28.0 Chennai 21.0 Others 16.0	-	-
Order Book Break-Up	Order Book Break-Up Own 48.0 JDA 27.0 DM 13.0 JV 12.0	-	-