Jubilant Ingrevia Ltd.

Financial

	Jubilant Ingrevia	Fairchem Organics	Alivus Life Sciences
Operational Metrics
Chemical Sector
Capacity Utilization - Speciality Chemicals	74.0 %	75.0 %	n/a
Manufacturing Capacity - Speciality Chemicals	72000.0 MTPA	120000.0 MTPA	n/a
Capacity Utilization - Nutrition & Health Solutions	70.0 %	n/a	n/a
Capacity Utilization - Life Science Chemicals	69.0 %	n/a	n/a
Financials
5 yr Average ROE	9.84 %	18.49 %	25.27 %
5yr average Equity Multiplier	1.66	1.35	1.74
5yr Average Asset Turnover Ratio	0.87	1.72	0.71
5yr Avg Net Profit Margin	6.89 %	7.72 %	20.19 %
Price to Book	3.82	3.62	4.15
P/E	40.26	117.44	23.6
5yr Avg Cash Conversion Cycle	-3.44 Days	90.64 Days	100.66 Days
Inventory Days	124.69 Days	41.64 Days	95.06 Days
Days Receivable	51.39 Days	48.07 Days	132.12 Days
Days Payable	164.38 Days	9.62 Days	120.47 Days
5yr Average Interest Coverage Ratio	14.0	11.33	371.82
5yr Avg ROCE	13.27 %	24.26 %	33.88 %
5yr Avg Operating Profit Margin	13.6 %	12.71 %	29.64 %
5 yr average Debt to Equity	0.21	0.21	0.0
5yr CAGR Net Profit	35.81 %	-12.35 %	6.67 %
5yr Average Return on Assets	6.07 %	13.53 %	14.28 %
Shareholdings
Promoter Holding	45.22 %	61.19 %	74.94 %
Share Pledged by Promoters	2.22 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-6.25 %	2.31 %	-7.91 %
Change in Mutual Fund Holding (3 Yrs)	19.5 %	0.0	3.35 %

Business

	Jubilant Ingrevia	Fairchem Organics	Alivus Life Sciences
Segment Break-Up	Segment Break-Up Specialty Chemicals 49.28 Life Science Chemicals 33.78 Nutraceuticals 16.94 Oleochemicals 0 0 Nutraceuticals 0 Aroma Chemical 0	Segment Break-Up Specialty Chemicals 0 Aroma Chemical 0 0 Nutraceuticals 5.5 Oleochemicals 94.5 Life Science Chemicals 0	-
Location Wise Break-Up	Location Wise Break-Up India 53.0 Europe & Japan 29.0 North America 9.0 China 0 Europe Ex UK 0 Asia Ex India 0 Africa 0 Australia 0 UK 0 South America 0 Others 9.0	Location Wise Break-Up Europe & Japan 0 Africa 0 South America 1.54 UK 0 Asia Ex India 0 North America 3.03 India 91.4 China 0 Australia 0 Europe 2.52 Others 1.51	Location Wise Break-Up Europe & Japan 0 Africa 0 South America 0 UK 0 Asia Ex India 0 North America 0 India 51.09 China 0 Australia 0 Europe Ex UK 0 Others 48.91
Verticals	Verticals Pharmaceuticals 32.0 Industrial 24.0 Nutrition 21.0 Agri Products 19.0 Comsumer 4.0	-	-
Capex	Capex Specialty Chemicals 72.45 Life Science Chemicals 15.37 Nutraceuticals 12.19	-	-
Operating Profit Break-Up	Operating Profit Break-Up Specialty Chemicals 81.05 Nutraceuticals 18.95 Life Science Chemicals 0	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 99.81 Others 0.19	-	-
Asset Break-Up	Asset Break-Up Specialty Chemicals 55.84 Life Science Chemicals 26.85 Nutraceuticals 14.37 Others 2.94	-	-