Stove Kraft Ltd.

Financial

	Stove Kraft	ButterflyGandhimathi	Inflame Appliances
Operational Metrics
Consumer Durables
Quarterly Sales Volume - Pressure Cooker	9.0 Lacs	n/a	n/a
Quarterly Sales Volume - Gas Cooktops	1.5 Lacs	n/a	n/a
Quarterly Sales Volume - Induction Cooktops	3.2 Lacs	n/a	n/a
Quarterly Sales Volume - Non Stick Cookware	28.5 Lacs	n/a	n/a
Quarterly Sales Volume - LED	24.9 Lacs	n/a	n/a
Quarterly Sales Volume - Small Appliances	22.2 Lacs	n/a	n/a
Financials
5 yr Average ROE	7.89 %	9.14 %	-27.57 %
5yr average Equity Multiplier	-3.42	2.14	3.85
5yr Average Asset Turnover Ratio	1.43	1.74	0.8
5yr Avg Net Profit Margin	0.74 %	2.42 %	-8.69 %
Price to Book	6.39	4.09	0.0
P/E	50.04	40.87	58.43
5yr Avg Cash Conversion Cycle	-9.27 Days	21.67 Days	107.5 Days
Inventory Days	57.15 Days	67.81 Days	102.98 Days
Days Receivable	39.89 Days	50.09 Days	90.49 Days
Days Payable	115.62 Days	85.08 Days	164.09 Days
5yr Average Interest Coverage Ratio	1.48	4.34	-1.14
5yr Avg ROCE	11.1 %	18.54 %	-8.7 %
5yr Avg Operating Profit Margin	5.16 %	6.69 %	-1.94 %
5 yr average Debt to Equity	-3.01	0.25	1.64
5yr CAGR Net Profit	n/a	13.18 %	n/a
5yr Average Return on Assets	1.29 %	4.47 %	-4.56 %
Shareholdings
Promoter Holding	55.84 %	75.0 %	44.72 %
Share Pledged by Promoters	14.62 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.54 %	12.21 %	-8.61 %
Change in Mutual Fund Holding (3 Yrs)	-3.26 %	-6.12 %	0.0

Business

	Stove Kraft	ButterflyGandhimathi	Inflame Appliances
Product Wise Break-Up	Product Wise Break-Up Electrical Appliances 43.0 Pressure Cooker 28.0 Kitchen & Utensils 18.0 Cookware 11.0 Mixer Grinder 0 Gas Cooktop 0 Pressure Cooker 0 Table Top Wet Grinder 0 LPG Stove 0 Cooktops 0 Hobs 0 Chimneys 0	Product Wise Break-Up Cooktops 0 Kitchen & Utensils 0 Chimneys 0 Hobs 0 Pressure Cooker 17.78 Table Top Wet Grinder 10.89 Cookware 0 Electrical Appliances 0 LPG Stove 27.14 Gas Cooktop 0 Mixer Grinder 32.04 Others 12.15	Product Wise Break-Up Cooktops 0 Kitchen & Utensils 0 Chimneys 95.0 Hobs 0 Pressure Cooker 0 Table Top Wet Grinder 0 Cookware 0 Electrical Appliances 0 LPG Stove 0 Gas Cooktop 0 Mixer Grinder 0 Others 5.0
Location Wise Break-Up	Location Wise Break-Up India 87.73 South India 0 North India 0 Others 12.27	Location Wise Break-Up South India 76.0 India 0 North India 24.0	Location Wise Break-Up South India 0 India 0 North India 0 Others 100
Distribution Channel	Distribution Channel General Trade 40.9 E-Commerce 30.0 Modern Trade 11.6 OEM 8.8 Institutional 5.8 Retail 2.9 Oil marketing Channel sales 0 Retail Channel Sales 0	Distribution Channel Modern Trade 0 Retail 94.0 E-Commerce 0 General Trade 0 OEM 0 Oil Marketing 6.0 Retail 0 Institutional 0	-
Asset Break-Up	Asset Break-Up India 100.0	Asset Break-Up India 100.0	-