Khemani Distributors & Marketing Ltd.

Financial

	Khemani Distributors	Sampre Nutritions	Future Consumer
Operational Metrics
Financials
5 yr Average ROE	12.08 %	1.82 %	-33.61 %
5yr average Equity Multiplier	1.15	2.48	1.61
5yr Average Asset Turnover Ratio	1.31	0.67	1.0
5yr Avg Net Profit Margin	8.87 %	1.06 %	-39.73 %
Price to Book	0.0	1.52	0.0
P/E	19.13	0.0	0.0
5yr Avg Cash Conversion Cycle	62.78 Days	-5.9 Days	-36.42 Days
Inventory Days	75.5 Days	96.31 Days	27.14 Days
Days Receivable	10.55 Days	103.02 Days	1.3 Days
Days Payable	11.81 Days	182.29 Days	59.8 Days
5yr Average Interest Coverage Ratio	51.65	1.23	-3.73
5yr Avg ROCE	13.64 %	7.77 %	-9.17 %
5yr Avg Operating Profit Margin	5.49 %	14.15 %	-13.37 %
5 yr average Debt to Equity	0.11	1.16	0.26
5yr CAGR Net Profit	n/a	-5.8 %	-8.51 %
5yr Average Return on Assets	10.8 %	0.71 %	-30.63 %
Shareholdings
Promoter Holding	75.0 %	12.11 %	3.49 %
Share Pledged by Promoters	30.19 %	0.0	9.1 %
Change in Promoter Holding (3 Yrs)	47.36 %	-40.67 %	-4.9 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Khemani Distributors	Sampre Nutritions	Future Consumer
Product Wise Break-Up	Product Wise Break-Up FMCG 73.9 Securities 26.1 Manufacturing of sugar confectionery 0 Home And Personal Care(Hpc) 0 Fresh Business 0 Processed Food 0 Centre Of Plate 0 Aadhaar 0	Product Wise Break-Up Centre Of Plate 0 Securities 0 FMCG 0 Aadhaar 0 Manufacturing of sugar confectionery 100.0 Fresh Business 0 Home And Personal Care(Hpc) 0 Processed Food 0	Product Wise Break-Up Centre Of Plate 47.47 Securities 0 FMCG 0 Aadhaar 8.38 Manufacturing of sugar confectionery 0 Fresh And Pure 22.34 Home And Personal Care(Hpc) 6.51 Processed Food 13.03 Others 2.27
Location Wise Break-Up	Location Wise Break-Up India 100.0 Domestic 0 Rest of the World 0	Location Wise Break-Up India 100.0 Rest of the World 0 India 0	Location Wise Break-Up Domestic 0 Rest of the World 0 India 100.0
Operating Profit Break-Up	Operating Profit Break-Up Others 100	-	-
Asset Break-Up	Asset Break-Up Others 100	-	-