Elpro International Ltd.

Financial

	Elpro International	Omaxe	Shriram Properties
Operational Metrics
Financials
5 yr Average ROE	23.36 %	-31.6 %	-1.08 %
5yr average Equity Multiplier	1.9	13.14	3.34
5yr Average Asset Turnover Ratio	0.13	0.08	0.17
5yr Avg Net Profit Margin	315.09 %	-30.77 %	-2.03 %
Price to Book	0.76	0.0	1.16
P/E	23.29	0.0	20.31
5yr Avg Cash Conversion Cycle	-97.57 Days	2213.33 Days	939.09 Days
Inventory Days	17.65 Days	4291.24 Days	1398.83 Days
Days Receivable	17.79 Days	83.94 Days	32.81 Days
Days Payable	1777.06 Days	533.05 Days	172.65 Days
5yr Average Interest Coverage Ratio	16.11	-1.21	1.18
5yr Avg ROCE	26.41 %	-11.79 %	13.34 %
5yr Avg Operating Profit Margin	41.03 %	-15.2 %	11.48 %
5 yr average Debt to Equity	0.68	1.07	0.64
5yr CAGR Net Profit	43.66 %	32.87 %	n/a
5yr Average Return on Assets	18.26 %	-2.03 %	-0.11 %
Shareholdings
Promoter Holding	75.0 %	74.14 %	27.94 %
Share Pledged by Promoters	0.0	22.76 %	0.0
Change in Promoter Holding (3 Yrs)	0.01 %	0.0	-0.06 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-5.66 %

Business

	Elpro International	Omaxe	Shriram Properties
Product Wise Break-Up	Product Wise Break-Up Real Estate 43.04 Electrical 1.87 Others (Wind Mill) 0 Construction 0 Trading 0 0 0 0 Co-Development Income 0 Commission Income 0 Development Management Fees 0 0 Others 55.09	Product Wise Break-Up 0 0 0 0 Others (Wind Mill) 0 Development Management Fees 0 Construction 0 Real Estate 100.0 Trading 0 Co-Development Income 0 Commission Income 0 Electrical 0	Product Wise Break-Up Proceeds from sale of constructed properties 90.54 0 0 Income from cancellation and other charges 0.3 Others (Wind Mill) 0 Fees 6.82 Construction 0 Real Estate 0 Trading 0 Co-Development Income 2.19 Commission Income 0 Electrical 0 Others 0.15
Location Wise Break-Up	Location Wise Break-Up India 99.89 Rest of the World 0.11	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 0 India 100.0
Operating Profit Break-Up	Operating Profit Break-Up Investment Activity 61.53 Real Estate 37.42 Electrical Equipment 1.05	-	-
Capex	Capex Real Estate 100.0 Investment Activity 0 Electrical Equipment 0	-	-
Asset Break-Up	Asset Break-Up Investment Activity 69.27 Real Estate 22.51 Electrical Equipment 0.13 Others 8.09	-	-