GMR Power and Urban Infra Ltd.

Financial

	GMR Power and Urban	Lloyds Engr Works	Inox Green Enrgy Ser
Operational Metrics
Financials
5 yr Average ROE	69.42 %	14.65 %	-308.06 %
5yr average Equity Multiplier	0.5	1.54	52.98
5yr Average Asset Turnover Ratio	0.31	0.77	0.1
5yr Avg Net Profit Margin	-9.92 %	12.16 %	-29.36 %
Price to Book	13.9	13.41	3.85
P/E	44.21	84.23	198.94
5yr Avg Cash Conversion Cycle	110.83 Days	58.74 Days	370.93 Days
Inventory Days	10.19 Days	110.56 Days	281.35 Days
Days Receivable	93.38 Days	117.15 Days	240.95 Days
Days Payable	0.0	105.08 Days	1647.56 Days
5yr Average Interest Coverage Ratio	1.05	17.24	1.45
5yr Avg ROCE	11.64 %	20.41 %	5.18 %
5yr Avg Operating Profit Margin	16.4 %	14.57 %	34.72 %
5 yr average Debt to Equity	-0.38	0.15	29.09
5yr CAGR Net Profit	n/a	76.92 %	n/a
5yr Average Return on Assets	-0.02 %	9.43 %	-2.28 %
Shareholdings
Promoter Holding	50.54 %	49.36 %	55.97 %
Share Pledged by Promoters	71.69 %	12.23 %	0.0
Change in Promoter Holding (3 Yrs)	-9.29 %	-8.29 %	-44.03 %
Change in Mutual Fund Holding (3 Yrs)	0.36 %	0.11 %	1.29 %

Business

	GMR Power and Urban	Lloyds Engr Works	Inox Green Enrgy Ser
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 Electrical 0 0 Consultancy Income 0 Power Generation 0 Trading Income 0 Operation & Maintenance 0 EPC 0	Product Wise Break-Up Trading Income 0 Consultancy Income 0 Other operating revenue 0 Electrical 13.92 0 EPC 0 Non-Aeronautical 0 Income from security and other services 0 Operation & Maintenance 0 Aeronautical 0 Power Generation 0 0 Others 86.08	Product Wise Break-Up Trading Income 0 Consultancy Income 14.64 Other operating revenue 0 Electrical 0 0 EPC 0 Non-Aeronautical 0 Income from security and other services 0 Operation & Maintenance 85.36 Aeronautical 0 Power Generation 0 0
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 India 0 Others 21.15	-	Location Wise Break-Up India 100.0
Operating Profit Break-Up	Operating Profit Break-Up Others 100	Operating Profit Break-Up Others 100	Operating Profit Break-Up Others 100
Asset Break-Up	Asset Break-Up Others 100	-	-