Dhampur Bio Organics Ltd. benchmarking: Performance to industry peers

Financial

	Dhampur Bio Organics	Dwarikesh Sugar Inds	Magadh Sugar &Energy
Operational Metrics
Sugar
Sugar Recovery	11.49 %	9.76 %	10.95 %
Realization / Litre - Distillery	61.99 Rs/L	60.7 Rs/L	60.73 Rs/L
Realization / Unit - Cogeneration	4.43 Rs/Unit	4.4 Rs/Unit	5.46 Rs/Unit
Realization / Kg - Sugar	41.73 Rs/Kg	39.87 Rs/Kg	n/a
Ethanol Production - Quarterly	1.73 Cr Lts	n/a	n/a
Financials
5 yr Average ROE	5.79 %	13.21 %	9.83 %
5yr average Equity Multiplier	2.22	2.1	2.28
5yr Average Asset Turnover Ratio	0.7	1.21	0.7
5yr Avg Net Profit Margin	2.89 %	4.88 %	6.33 %
Price to Book	0.72	0.95	0.73
P/E	29.33	25.63	10.13
5yr Avg Cash Conversion Cycle	124.52 Days	199.82 Days	164.75 Days
Inventory Days	125.69 Days	155.58 Days	219.59 Days
Days Receivable	9.65 Days	13.08 Days	7.93 Days
Days Payable	36.21 Days	26.62 Days	64.57 Days
5yr Average Interest Coverage Ratio	2.67	6.06	3.72
5yr Avg ROCE	8.97 %	16.87 %	16.11 %
5yr Avg Operating Profit Margin	6.95 %	11.23 %	14.7 %
5 yr average Debt to Equity	0.89	0.7	0.96
5yr CAGR Net Profit	n/a	-23.92 %	32.22 %
5yr Average Return on Assets	2.59 %	6.13 %	4.43 %
Shareholdings
Promoter Holding	50.65 %	42.14 %	61.02 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.43 %	0.05 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	-3.25 %	0.0

	Dhampur Bio Organics	Dwarikesh Sugar Inds	Magadh Sugar &Energy
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 Bio Fuels & Spirits 0 Sugar 66.3 Country Liquor 0 Co-generation 0 Distillery 0 Others 33.7	Product Wise Break-Up Bio Fuels & Spirits 0 Sugar 71.08 Country Liquor 0 Co-Generation 12.13 Distillery 16.79
Location Wise Break-Up	Location Wise Break-Up India 99.42 Outside India 0.58 Rest of the World 0 International 0 Domestic 0	Location Wise Break-Up Domestic 0 International 0 Outside India 0 Rest of the World 0 India 100.0	Location Wise Break-Up Domestic 98.54 International 1.46 Outside India 0 Rest of the World 0 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 Bio Fuels & Spirits 0 Sugar 73.87 Country Liquor 0 Distillery 26.13 Co-Generation 0	Operating Profit Break-Up Bio Fuels & Spirits 0 Processed Sugar 68.82 Country Liquor 0 Distillery 11.31 Co-Generation 19.87
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	-	-