Dhampur Bio Organics Ltd. benchmarking: Perfomance to industry peers

Financial

	Dhampur Bio Organics	Magadh Sugar & Energ	Dwarikesh Sugar Inds
Operational Metrics
Sugar
Sugar Recovery	10.03 %	10.36 %	10.94 %
Realization / Litre - Distillery	61.99 Rs/L	60.73 Rs/L	0.0
Realization / Unit - Cogeneration	4.4 Rs/Unit	5.46 Rs/Unit	2.8 Rs/Unit
Realization / Kg - Sugar	41.32 Rs/Kg	n/a	39.63 Rs/Kg
Ethanol Production - Quarterly	1.44 Cr Lts	n/a	n/a
Financials
5 yr Average ROE	5.79 %	9.83 %	13.21 %
5yr average Equity Multiplier	2.22	2.28	2.1
5yr Average Asset Turnover Ratio	0.7	0.7	1.21
5yr Avg Net Profit Margin	2.89 %	6.33 %	4.88 %
Price to Book	0.69	0.82	0.93
P/E	27.79	7.68	35.51
5yr Avg Cash Conversion Cycle	124.52 Days	164.75 Days	199.82 Days
Inventory Days	125.69 Days	219.59 Days	155.58 Days
Days Receivable	9.65 Days	7.93 Days	13.08 Days
Days Payable	36.21 Days	64.57 Days	26.62 Days
5yr Average Interest Coverage Ratio	2.67	3.72	6.06
5yr Avg ROCE	8.97 %	16.11 %	16.87 %
5yr Avg Operating Profit Margin	6.95 %	14.7 %	11.23 %
5 yr average Debt to Equity	0.89	0.96	0.7
5yr CAGR Net Profit	n/a	32.22 %	-23.92 %
5yr Average Return on Assets	2.59 %	4.43 %	6.13 %
Shareholdings
Promoter Holding	50.65 %	61.02 %	42.1 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.43 %	0.0	0.01 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-3.25 %

	Dhampur Bio Organics	Magadh Sugar & Energ	Dwarikesh Sugar Inds
Product Wise Break-Up	Product Wise Break-Up Sugar 52.84 Country Liquor 36.77 Bio Fuels & Spirits 10.39 Co-generation 0 Distillery 0	Product Wise Break-Up Country Liquor 0 Co-generation 0 Distillery 27.49 Sugar 72.51 Bio Fuels & Spirits 0	Product Wise Break-Up Country Liquor 0 Co-generation 0 Distillery 0 Sugar 66.3 Bio Fuels & Spirits 0 Others 33.7
Location Wise Break-Up	Location Wise Break-Up India 99.42 Outside India 0.58 International 0 Domestic 0 Rest of the World 0	Location Wise Break-Up International 1.46 Rest of the World 0 Domestic 98.54 India 0 Outside India 0	Location Wise Break-Up International 0 Rest of the World 0 Domestic 0 India 100.0 Outside India 0
Operating Profit Break-Up	Operating Profit Break-Up Sugar 86.53 Country Liquor 8.63 Bio Fuels & Spirits 4.83 Co-Generation 0 Distillery 0 Others 0.01	Operating Profit Break-Up Country Liquor 0 Distillery 100.0 Co-Generation 0 Sugar 0 Bio Fuels & Spirits 0	Operating Profit Break-Up Country Liquor 0 Distillery 16.93 Co-Generation 0 Sugar 83.07 Bio Fuels & Spirits 0
Capex - Segment Wise	Capex - Segment Wise Country Liquor 43.64 Sugar 35.45 Bio Fuels & Spirits 16.7 Others 4.21	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 99.99 Others 0.01	-	-