Stove Kraft Ltd.

Financial

	Stove Kraft	ButterflyGandhimathi	Maruti Interior Prod
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 %	13.46 %
5yr average Equity Multiplier	-3.42	2.14	1.35
5yr Average Asset Turnover Ratio	1.43	1.74	0.97
5yr Avg Net Profit Margin	0.74 %	2.42 %	10.19 %
Price to Book	6.39	3.83	0.0
P/E	48.49	314.48	51.35
5yr Avg Cash Conversion Cycle	-9.27 Days	21.67 Days	107.65 Days
Inventory Days	57.15 Days	67.81 Days	97.51 Days
Days Receivable	39.89 Days	50.09 Days	59.04 Days
Days Payable	115.62 Days	85.08 Days	67.53 Days
5yr Average Interest Coverage Ratio	1.48	4.34	16.56
5yr Avg ROCE	11.1 %	18.54 %	18.14 %
5yr Avg Operating Profit Margin	5.16 %	6.69 %	16.98 %
5 yr average Debt to Equity	-3.01	0.25	0.14
5yr CAGR Net Profit	n/a	13.18 %	16.28 %
5yr Average Return on Assets	1.29 %	4.47 %	9.9 %
Shareholdings
Promoter Holding	55.84 %	75.0 %	74.98 %
Share Pledged by Promoters	14.62 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.54 %	12.21 %	0.73 %
Change in Mutual Fund Holding (3 Yrs)	-3.26 %	-6.12 %	0.0

Business

	Stove Kraft	ButterflyGandhimathi	Maruti Interior Prod
Product Wise Break-Up	Product Wise Break-Up Electrical Appliances 46.0 Pressure Cooker 26.0 Kitchen & Utensils 16.0 Cookware 12.0 Mixer Grinder 0 Gas Cooktop 0 Pressure Cooker 0 Table Top Wet Grinder 0 LPG Stove 0 Kitchen Storage Systems & Accessories 0	Product Wise Break-Up Gas Cooktop 0 Cookware 0 Kitchen Storage Systems & Accessories 0 Kitchen & Utensils 0 Electrical Appliances 0 LPG Stove 27.14 Table Top Wet Grinder 10.89 Pressure Cooker 17.78 Mixer Grinder 32.04 Others 12.15	Product Wise Break-Up Gas Cooktop 0 Cookware 0 Kitchen & Utensils 100.0 Kitchen & Utensils 0 Electrical Appliances 0 LPG Stove 0 Table Top Wet Grinder 0 Pressure Cooker 0 Mixer Grinder 0
Location Wise Break-Up	Location Wise Break-Up India 87.73 South India 0 North India 0 India 0 Others 12.27	Location Wise Break-Up South India 76.0 North India 24.0 India 0	Location Wise Break-Up South India 0 North India 0 India 94.13 Others 5.87
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 Institutional 0 OEM 0 E-Commerce 0 Oil Marketing 6.0 Modern Trade 0 General Trade 0 Retail 0 Retail 94.0	-
Asset Break-Up	Asset Break-Up India 100.0	Asset Break-Up India 100.0	-