Jocil Ltd.

Financial

	Jocil	Dynemic Products	Oriental Aromatics
Operational Metrics
Chemical Sector
Realization/Tonne - Glycol	59396.36 Rs/MT	n/a	n/a
Realization/Cubic Metre - Industrial Oxygen	10.01 Rs/Cubic Metre	n/a	n/a
Realization/Tonne - Coal Tar Pitch	21253.81 Rs/MT	n/a	n/a
Realization/Tonne - Soap Chemicals	52840.04 Rs/MT	n/a	n/a
Edible Oils & Fats
Realization/Tonne - Fatty Acids	54466.67 Rs/MT	n/a	n/a
Renewable
Realization/Unit - Wind	2.92 Rs/Unit	n/a	n/a
Financials
5 yr Average ROE	4.78 %	6.7 %	7.38 %
5yr average Equity Multiplier	1.33	2.15	1.53
5yr Average Asset Turnover Ratio	2.59	0.7	0.89
5yr Avg Net Profit Margin	1.54 %	4.78 %	5.53 %
Price to Book	0.66	1.91	1.66
P/E	115.31	25.1	46.18
5yr Avg Cash Conversion Cycle	54.54 Days	-5.08 Days	145.82 Days
Inventory Days	45.48 Days	71.65 Days	122.5 Days
Days Receivable	33.78 Days	60.18 Days	72.03 Days
Days Payable	22.15 Days	119.36 Days	53.11 Days
5yr Average Interest Coverage Ratio	22.82	5.28	17.54
5yr Avg ROCE	6.15 %	10.21 %	11.14 %
5yr Avg Operating Profit Margin	2.51 %	14.41 %	10.88 %
5 yr average Debt to Equity	0.02	0.76	0.32
5yr CAGR Net Profit	-4.12 %	-12.04 %	-19.56 %
5yr Average Return on Assets	3.59 %	3.07 %	5.15 %
Shareholdings
Promoter Holding	55.02 %	29.47 %	74.17 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-0.79 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-0.76 %

Business

	Jocil	Dynemic Products	Oriental Aromatics
Product Wise Break-Up	Product Wise Break-Up Fatty Acids 56.05 Soaps 38.19 Pitch 0.85 Glycerine 0.55 Wind 0.39 Biomass power 0.22 Toilet soap 0.21 Industrial oxygen 0.07 Soap noodles 0.04 Synthetic Food Colors 0 Dyes & Intermediates 0 Camphor & Isoborneol 0 Perfumery Chemicals 0 Others 3.43	Product Wise Break-Up Camphor & Isoborneol 0 Biomass power 0 Dyes & Intermediates 33.06 Wind 0 Soap noodles 0 Synthetic Food Colors 61.98 Industrial oxygen 0 Glycerine 0 Toilet soap 0 Perfumery Chemicals 0 Fatty Acids 0 Soaps 0 Pitch 0 Others 4.96	Product Wise Break-Up Camphor & Isoborneol 29.0 Biomass power 0 Dyes & Intermediates 0 Wind 0 Soap noodles 0 Synthetic Food Colors 0 Industrial oxygen 0 Glycerine 0 Toilet soap 0 Perfumery Chemicals 53.0 Fatty Acids 0 Soaps 0 Pitch 0 Others 18.0
Segment Break-Up	Segment Break-Up Chemicals 60.61 Soap 36.45 Power 2.94	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	-	Location Wise Break-Up Rest of the World 42.71 India 57.29
Operating Profit Break-Up	Operating Profit Break-Up Others 100	-	-
Capex - Segment Wise	Capex - Segment Wise Others 100	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Others 100	-	-