Uflex Ltd.

Financial

	Uflex	Polyplex Corporation	Cosmo First
Operational Metrics
Packaging
Manufacturing Capacity - BOPP Films	149000.0 MTPA	95000.0 MTPA	196000.0 MTPA
Manufacturing Capacity - BOPET Films	395000.0 MTPA	365200.0 MTPA	n/a
Manufacturing Capacity - Packaging Films	92000.0 MTPA	102150.0 MTPA	n/a
Capacity Utilzation - Flexible Packaging	77.0 %	n/a	n/a
Manufacturing Capacity - Packaging Films Metallized	242700.0 MTPA	n/a	30000.0 MTPA
Financials
5 yr Average ROE	7.27 %	10.86 %	19.96 %
5yr average Equity Multiplier	2.2	2.1	2.47
5yr Average Asset Turnover Ratio	0.81	0.86	1.01
5yr Avg Net Profit Margin	4.19 %	6.09 %	7.79 %
Price to Book	0.6	1.01	2.08
P/E	30.93	18.2	22.92
5yr Avg Cash Conversion Cycle	51.74 Days	84.34 Days	60.72 Days
Inventory Days	44.98 Days	61.16 Days	56.59 Days
Days Receivable	88.04 Days	54.06 Days	31.53 Days
Days Payable	86.86 Days	43.11 Days	33.9 Days
5yr Average Interest Coverage Ratio	3.36	37.53	7.05
5yr Avg ROCE	12.05 %	12.86 %	19.68 %
5yr Avg Operating Profit Margin	14.62 %	16.01 %	13.46 %
5 yr average Debt to Equity	0.77	0.24	0.81
5yr CAGR Net Profit	n/a	-33.09 %	-11.33 %
5yr Average Return on Assets	3.47 %	5.14 %	8.23 %
Shareholdings
Promoter Holding	44.58 %	26.69 %	40.98 %
Share Pledged by Promoters	2.52 %	99.94 %	0.0
Change in Promoter Holding (3 Yrs)	0.56 %	-24.28 %	-3.11 %
Change in Mutual Fund Holding (3 Yrs)	-0.04 %	-0.76 %	0.0

Business

	Uflex	Polyplex Corporation	Cosmo First
Product Wise Break-Up	Product Wise Break-Up Flexible Packaging 96.11 Engineering 3.89 Thin PET Film 0 CPP / Blown PP 0 Chips 0 Thick PET film 0 OPP 0 Coated Film 0 Speciality Chemicals 0 BOPP Films 0	Product Wise Break-Up BOPP Films 0 Thick PET Film 4.0 Coated Film 0 Flexible Packaging 0 CPP / Blown PP 3.0 OPP 0 Thick PET Film 50.0 Speciality Chemicals 0 Engineering 0 Chips 0 Others 43.0	Product Wise Break-Up BOPP Films 98.81 Thick PET film 0 Coated Film 0 Flexible Packaging 0 CPP / Blown PP 0 OPP 0 Thin PET Film 0 Speciality Chemicals 0 Engineering 0 Chips 0 Others 1.19
Location Wise Break-Up	Location Wise Break-Up Rest of the World 52.86 India 47.14 Asia Ex India 0 Europe 0 USA 0	Location Wise Break-Up Rest of the World 8.0 Europe 21.0 India 16.0 Asia Pacific 24.0 USA 31.0	Location Wise Break-Up Rest of the World 45.25 Europe 0 India 54.75 Asia Ex India 0 USA 0
Operating Profit Break-Up	Operating Profit Break-Up Flexible Packaging 91.24 Engineering 8.76	-	Operating Profit Break-Up Engineering 0 Flexible Packaging 0 Others 100
Asset Break-Up	Asset Break-Up Flexible Packaging 92.04 Engineering 2.76 Others 5.2	-	-