Aegis Vopak Terminals Ltd.

Financial

	Aegis Vopak Terminal	Adani Ports &Special	JSW Infrastructure
Operational Metrics
Financials
5 yr Average ROE	-10.63 %	14.54 %	13.7 %
5yr average Equity Multiplier	16.41	2.32	2.24
5yr Average Asset Turnover Ratio	0.08	0.2	0.27
5yr Avg Net Profit Margin	8.97 %	32.11 %	24.01 %
Price to Book	13.83	4.5	6.56
P/E	208.66	24.87	39.87
5yr Avg Cash Conversion Cycle	78.23 Days	54.25 Days	70.59 Days
Inventory Days	3.32 Days	10.53 Days	14.29 Days
Days Receivable	73.72 Days	48.5 Days	60.58 Days
Days Payable	0.0	0.0	0.0
5yr Average Interest Coverage Ratio	0.87	3.8	3.73
5yr Avg ROCE	4.13 %	12.3 %	12.91 %
5yr Avg Operating Profit Margin	52.34 %	60.12 %	50.52 %
5 yr average Debt to Equity	14.41	0.99	0.96
5yr CAGR Net Profit	n/a	17.3 %	38.84 %
5yr Average Return on Assets	0.73 %	6.33 %	6.61 %
Shareholdings
Promoter Holding	86.93 %	65.89 %	83.62 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-0.13 %	-1.99 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.5 %	-0.19 %

Business

	Aegis Vopak Terminal	Adani Ports &Special	JSW Infrastructure
Product Wise Break-Up	Product Wise Break-Up Liquid Terminal Division 55.5 Gas Terminal Division 44.5	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 12.45 India 87.55	Location Wise Break-Up Rest of the World 0 India 92.49 Others 7.51
Operating Profit Break-Up	Operating Profit Break-Up Gas Terminal Division 59.06 Liquid Terminal Division 40.94 Australia 0 Logistics 0 SEZ 0 Ports 0	Operating Profit Break-Up Australia 0 SEZ 0 Liquid Terminal Division 0 Ports 94.35 Gas Terminal Division 0 Logistics 0 Others 5.65	-
Capex - Segment Wise	Capex - Segment Wise Others 100	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Liquid Terminal Division 51.4 Gas Terminal Division 48.6	-	-