Vijay Solvex Ltd.

Financial

	Vijay Solvex	MK Proteins	Ajanta Soya
Operational Metrics
FMCG Sector
Manufacuring Capacity - Ghee	105000.0 MTPA	n/a	120000.0 MTPA
Manufacturing Capacity - Solvent Extraction	147000.0 MTPA	n/a	n/a
Financials
5 yr Average ROE	12.94 %	22.2 %	17.78 %
5yr average Equity Multiplier	1.5	2.23	1.97
5yr Average Asset Turnover Ratio	5.26	3.31	5.49
5yr Avg Net Profit Margin	1.53 %	3.26 %	1.54 %
Price to Book	0.83	4.0	1.95
P/E	15.48	33.13	11.41
5yr Avg Cash Conversion Cycle	15.04 Days	112.57 Days	13.27 Days
Inventory Days	13.53 Days	70.67 Days	26.86 Days
Days Receivable	6.17 Days	14.57 Days	8.69 Days
Days Payable	5.4 Days	8.87 Days	19.38 Days
5yr Average Interest Coverage Ratio	22.79	12.34	16.11
5yr Avg ROCE	17.75 %	31.32 %	25.42 %
5yr Avg Operating Profit Margin	2.0 %	5.18 %	2.07 %
5 yr average Debt to Equity	0.32	0.92	0.02
5yr CAGR Net Profit	-32.3 %	43.85 %	-16.28 %
5yr Average Return on Assets	7.93 %	10.48 %	8.57 %
Shareholdings
Promoter Holding	68.96 %	74.82 %	47.71 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	2.8 %	0.0	0.86 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Vijay Solvex	MK Proteins	Ajanta Soya
Product Wise Break-Up	Product Wise Break-Up Vegetable Oil 62.31 Ghee 18.59 De Oiled Cake 17.16 Insulator division 1.05 Electricity 0 Oil seeds 0 Imported Material ( Palm fatty Acid) 0 Refined Sunflower Oil 0 Refied Soya Bean Oil 0 Refined Palm Oil 0 Refined cotton Seed Oil 0 Spent Earth 0 Gums 0 Rice Bran Wax 0 Rice Bran Fatty Acid Oil 0 Refined Rice Bran Oil 0 Others 0.89	Product Wise Break-Up Gums 0.06 Electricity 0 Insulator division 0 Rice Bran Wax 0.55 Refined cotton Seed Oil 1.21 Imported Material ( Palm fatty Acid) 8.49 Refined Sunflower Oil 0 Spent Earth 0.92 Refined Rice Bran Oil 79.02 Rice Bran Fatty Acid Oil 3.65 Ghee 0 De Oiled Cake 0 Vegetable Oil 0 Refied Soya Bean Oil 0 Oil seeds 0 Refined Palm Oil 2.7 Others 3.4	-
Segment Break-Up	Segment Break-Up Edible Oils & Fats 98.87 Ceramics 1.13 Wind Power 0 Vanaspati & Refined Oil Segment 0	-	Segment Break-Up Vanaspati & Refined Oil Segment 100.0 Ceramics 0 Wind Power 0 Edible Oils & Fats 0
Location Wise Break-Up	Location Wise Break-Up India 99.98 Others 0.02	-	Location Wise Break-Up India 100.0
Capex	Capex Edible Oils & Fats 80.67 Ceramics 19.33 Wind Power 0	-	-
Operating Profit Break-Up	Operating Profit Break-Up Edible Oils & Fats 99.16 Ceramics 0.84 Wind Power 0	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 99.5 Others 0.5	-	-
Asset Break-Up	Asset Break-Up Edible Oils & Fats 94.59 Ceramics 4.1 Wind 0.05 Others 1.26	-	-