Tirupati Forge Ltd.

Financial

	Tirupati Forge	Invts & Precisn Cast	LGB Forge
Operational Metrics
Financials
5 yr Average ROE	13.18 %	3.2 %	-12.68 %
5yr average Equity Multiplier	1.57	2.41	2.68
5yr Average Asset Turnover Ratio	1.39	0.72	1.26
5yr Avg Net Profit Margin	5.12 %	1.52 %	-3.09 %
Price to Book	8.47	4.43	12.54
P/E	55.03	81.09	0.0
5yr Avg Cash Conversion Cycle	85.92 Days	-47.82 Days	58.79 Days
Inventory Days	68.94 Days	105.62 Days	89.67 Days
Days Receivable	53.22 Days	76.95 Days	133.57 Days
Days Payable	49.79 Days	275.17 Days	186.96 Days
5yr Average Interest Coverage Ratio	7.06	1.53	0.57
5yr Avg ROCE	18.54 %	10.28 %	2.05 %
5yr Avg Operating Profit Margin	11.34 %	12.36 %	3.17 %
5 yr average Debt to Equity	0.28	0.86	0.65
5yr CAGR Net Profit	88.37 %	n/a	72.83 %
5yr Average Return on Assets	8.3 %	1.3 %	-3.2 %
Shareholdings
Promoter Holding	48.88 %	51.97 %	73.79 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-9.9 %	0.47 %	-0.03 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Tirupati Forge	Invts & Precisn Cast	LGB Forge
Product Wise Break-Up	Product Wise Break-Up Sale of goods 82.0 Manufacturing Scrap 9.0 Export Incentives 7.0 Job work charges 1.0 Tooling/Die Development Income 0 WIND MILL 0 CASTINGS 0 0 Others 1.0	Product Wise Break-Up Casting 99.08 0 Tooling/Die Development Income 0 Job work charges 0 Sale of goods 0 Export Incentives 0 Manufacturing Scrap 0 Wind 0.92	Product Wise Break-Up CASTINGS 0 Manufacture of Forged and Machined Components 100.0 Tooling/Die Development Income 0 Job work charges 0 Sale of goods 0 Export Incentives 0 Manufacturing Scrap 0 WIND MILL 0
Location Wise Break-Up	Location Wise Break-Up India 66.0 International 34.0 Rest of the World 0 India 0	Location Wise Break-Up International 0 India 86.71 Rest of the World 13.29	Location Wise Break-Up International 16.29 India 0 Rest of the World 0 Others 83.71
Operating Profit Break-Up	Operating Profit Break-Up Domestic 53.0 Export 47.0 Wind Mill 0 Investment Castings 0	Operating Profit Break-Up Investment Castings 93.86 Wind Mill 5.78 Export 0 Domestic 0 Others 0.36	-