Shivalik Rasayan Ltd.

Financial

	Shivalik Rasayan	Prevest Denpro	Fredun Pharma
Operational Metrics
Chemical Sector
Capacity Utilization - Dimethoate	95.0 %	n/a	n/a
Realization/Tonne - Dimethoate	299080.92 Rs/MT	n/a	n/a
Realization/Tonne - Sodium hydrosulfide	4487.46 Rs/MT	n/a	n/a
Financials
5 yr Average ROE	6.54 %	19.0 %	8.53 %
5yr average Equity Multiplier	1.82	1.07	3.02
5yr Average Asset Turnover Ratio	0.44	0.6	1.01
5yr Avg Net Profit Margin	7.94 %	29.64 %	2.89 %
Price to Book	1.66	6.22	4.44
P/E	45.84	34.76	26.77
5yr Avg Cash Conversion Cycle	100.7 Days	42.6 Days	137.13 Days
Inventory Days	80.64 Days	36.0 Days	140.46 Days
Days Receivable	107.04 Days	44.41 Days	52.11 Days
Days Payable	166.18 Days	39.32 Days	131.93 Days
5yr Average Interest Coverage Ratio	8.55	99.71	2.31
5yr Avg ROCE	8.54 %	25.39 %	16.75 %
5yr Avg Operating Profit Margin	17.6 %	36.91 %	8.32 %
5 yr average Debt to Equity	0.2	0.0	0.86
5yr CAGR Net Profit	-1.04 %	2.94 %	52.4 %
5yr Average Return on Assets	3.57 %	17.71 %	3.05 %
Shareholdings
Promoter Holding	47.37 %	73.6 %	48.93 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-2.95 %	0.0	-2.11 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Shivalik Rasayan	Prevest Denpro	Fredun Pharma
Product Wise Break-Up	Product Wise Break-Up Agro Chemicals 49.65 Pharmaceutical 48.2 ACTIVE PHARMA INGREDIENT 2.16 Dental Materials 0 0	Product Wise Break-Up Pharmaceutical 0 Dental Materials 100.0 Agro Chemicals 0 0 ACTIVE PHARMA INGREDIENT 0	Product Wise Break-Up Pharmaceutical 0 Dental Materials 0 Agro Chemicals 0 Pharmaceutical 100.0 ACTIVE PHARMA INGREDIENT 0
Operating Profit Break-Up	Operating Profit Break-Up Agrochemicals 66.22 Formulations 33.78 Active Pharma Ingredient 0	-	-
Asset Break-Up	Asset Break-Up Formulations 43.01 Agrochemicals 42.47 API 14.53	-	-