Suraj Estate Developers Ltd.

Financial

	Suraj Estate Develop	Texmaco Infra	Shriram Properties
Operational Metrics
Real Estate Sector
Sales Realization / Sqft - Residential	57643.0 Rs/Sqft	n/a	5098.48 Rs/Sqft
Sales Realization / Sqft - Non-Residential	40142.0 Rs/Sqft	n/a	n/a
Residential Projects Under Construction	0.57 Mn Sqft	n/a	n/a
Non-Residential Area Under Construction	0.04 Mn Sqft	n/a	n/a
Sales Realization Per Sqft (Residential / Non-Residential)	56484.06 Rs/Sqft	n/a	n/a
Total Area Under Construction	0.61 Mn Sqft	n/a	22.0 Mn Sqft
Inventory - Residential	0.03 Mn Sqft	n/a	n/a
Financials
5 yr Average ROE	30.58 %	-2.46 %	-1.08 %
5yr average Equity Multiplier	19.3	1.06	3.34
5yr Average Asset Turnover Ratio	0.27	0.02	0.17
5yr Avg Net Profit Margin	8.16 %	-76.48 %	-2.03 %
Price to Book	1.54	0.95	1.14
P/E	15.84	0.0	0.0
5yr Avg Cash Conversion Cycle	992.82 Days	15.22 Days	939.09 Days
Inventory Days	1020.83 Days	2.11 Days	1398.83 Days
Days Receivable	81.42 Days	12.82 Days	32.81 Days
Days Payable	-226.15 Days	195.18 Days	172.65 Days
5yr Average Interest Coverage Ratio	1.32	-5.09	1.18
5yr Avg ROCE	25.78 %	1.0 %	13.34 %
5yr Avg Operating Profit Margin	53.37 %	-10.97 %	11.48 %
5 yr average Debt to Equity	13.53	0.04	0.64
5yr CAGR Net Profit	115.57 %	n/a	n/a
5yr Average Return on Assets	2.5 %	-2.33 %	-0.11 %
Shareholdings
Promoter Holding	69.6 %	65.8 %	27.94 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-5.35 %	0.8 %	-0.06 %
Change in Mutual Fund Holding (3 Yrs)	-0.36 %	0.0	-4.89 %

Business

	Suraj Estate Develop	Texmaco Infra	Shriram Properties
Product Wise Break-Up	Product Wise Break-Up Residential & Commercial premises 100.0 0 0 0 Co-Development Income 0 Commission Income 0 Development Management Fees 0 0	-	Product Wise Break-Up Proceeds from sale of constructed properties 90.54 Residential & Commercial premises 0 Income from cancellation and other charges 0.3 Co-Development Income 2.19 0 Fees 6.82 0 Commission Income 0 Others 0.15
Location Wise Break-Up	Location Wise Break-Up India 100.0	Location Wise Break-Up India 100.0	Location Wise Break-Up India 100.0