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 %	10.72 %	-15.19 %
5yr average Equity Multiplier	-3.42	1.89	3.49
5yr Average Asset Turnover Ratio	1.43	1.85	0.87
5yr Avg Net Profit Margin	0.74 %	3.06 %	-2.56 %
Price to Book	6.51	3.96	3.07
P/E	48.13	35.31	55.08
5yr Avg Cash Conversion Cycle	-9.27 Days	20.76 Days	107.65 Days
Inventory Days	57.15 Days	61.27 Days	93.26 Days
Days Receivable	39.89 Days	35.53 Days	84.65 Days
Days Payable	115.62 Days	80.23 Days	119.2 Days
5yr Average Interest Coverage Ratio	1.48	5.8	0.63
5yr Avg ROCE	11.1 %	18.94 %	1.92 %
5yr Avg Operating Profit Margin	5.16 %	7.02 %	5.46 %
5 yr average Debt to Equity	-3.01	0.07	1.53
5yr CAGR Net Profit	n/a	-2.09 %	n/a
5yr Average Return on Assets	1.29 %	5.69 %	-1.29 %
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)	-0.35 %	-13.78 %	-8.61 %
Change in Mutual Fund Holding (3 Yrs)	-2.54 %	0.9 %	0.0

Business

	Stove Kraft	ButterflyGandhimathi	Inflame Appliances
Product Wise Break-Up	Product Wise Break-Up Electrical Appliances 40.0 Kitchen & Utensils 24.0 Pressure Cooker 19.0 Cookware 9.0 Kitchen & Utensils 7.0 Mixer Grinder 0 Pressure Cooker 0 Table Top Wet Grinder 0 LPG Stove 0 Cooktops 0 Hobs 0 Chimneys 0 Others 1.0	Product Wise Break-Up Chimneys 0 Cookware 0 Kitchen & Utensils 0 Table Top Wet Grinder 11.92 Mixer Grinder 34.38 Cooktops 0 LPG Stove 28.22 Hobs 0 Electrical Appliances 0 Pressure Cooker 18.4 Others 7.08	Product Wise Break-Up Chimneys 95.0 Cookware 0 Kitchen & Utensils 0 Table Top Wet Grinder 0 Mixer Grinder 0 Cooktops 0 LPG Stove 0 Hobs 0 Electrical Appliances 0 Pressure Cooker 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 OEM 0 Oil Marketing 6.0 Retail 0 Modern Trade 0 Institutional 0 E-Commerce 0 General Trade 0 Retail 94.0	-
Asset Break-Up	Asset Break-Up India 100.0	Asset Break-Up India 100.0	-