GMR Power and Urban Infra Ltd.

Financial

	GMR Power and Urban	Praj Industries	Lloyds Engr Works
Operational Metrics
Financials
5 yr Average ROE	26.39 %	17.37 %	14.65 %
5yr average Equity Multiplier	-6.61	2.27	1.54
5yr Average Asset Turnover Ratio	0.29	1.06	0.77
5yr Avg Net Profit Margin	-17.98 %	7.12 %	12.16 %
Price to Book	14.22	5.48	15.79
P/E	45.21	54.03	99.2
5yr Avg Cash Conversion Cycle	95.45 Days	-31.82 Days	58.74 Days
Inventory Days	8.38 Days	33.39 Days	110.56 Days
Days Receivable	84.8 Days	76.42 Days	117.15 Days
Days Payable	0.0	108.9 Days	105.08 Days
5yr Average Interest Coverage Ratio	0.77	49.91	17.24
5yr Avg ROCE	10.88 %	22.27 %	20.41 %
5yr Avg Operating Profit Margin	13.89 %	8.75 %	14.57 %
5 yr average Debt to Equity	-4.83	0.0	0.15
5yr CAGR Net Profit	-45.06 %	21.98 %	76.92 %
5yr Average Return on Assets	-2.11 %	7.58 %	9.43 %
Shareholdings
Promoter Holding	50.54 %	32.81 %	49.36 %
Share Pledged by Promoters	71.69 %	0.0	12.23 %
Change in Promoter Holding (3 Yrs)	-9.29 %	-0.02 %	-8.29 %
Change in Mutual Fund Holding (3 Yrs)	0.36 %	7.7 %	0.11 %

Business

	GMR Power and Urban	Praj Industries	Lloyds Engr Works
Product Wise Break-Up	Product Wise Break-Up Non-Aeronautical 54.0 Aeronautical 22.0 Other operating revenue 18.0 Income from security and other services 3.0 Construction revenue and sale of materials 3.0 HiPurity 0 Engineering Business 0 Bioenergy 0 Electrical 0 0	Product Wise Break-Up Engineering 20.0 Non-Aeronautical 0 HiPurity 10.0 Electrical 0 0 0 Other operating revenue 0 Bioenergy 70.0 Income from security and other services 0 Aeronautical 0	Product Wise Break-Up Engineering Business 0 Non-Aeronautical 0 HiPurity 0 Electrical 13.92 0 0 Other operating revenue 0 Bioenergy 0 Income from security and other services 0 Aeronautical 0 Others 86.08
Segment Break-Up	Segment Break-Up Power 79.24 Smart Meter Infrastructure 10.77 Roads 3.1 EPC 1.42 Others 5.47	-	-
Location Wise Break-Up	Location Wise Break-Up India 78.85 Rest of the World 0 India 0 Others 21.15	Location Wise Break-Up Rest of the World 24.0 India 76.0	-
Operating Profit Break-Up	Operating Profit Break-Up Others 100	-	Operating Profit Break-Up Others 100
Asset Break-Up	Asset Break-Up Others 100	-	-