Shree Pushkar Chemicals & Fertilisers Ltd.

Financial

	Shree Pushkar Chem	Heubach Colorants(I)	Bodal Chemicals
Operational Metrics
Chemical Sector
Realization / Tonne - Chemicals	60541.59 Rs/MT	n/a	n/a
Manufacturing Capacity - Dyes Intermediates	15460.0 MTPA	n/a	38400.0 MTPA
Realization/Tonne - Dyes Intermediates	146374.52 Rs/MT	n/a	n/a
Manufacturing Capacity - Dyestuff	6000.0 MTPA	n/a	30000.0 MTPA
Quarterly Sales Volume - Chemicals	15510.0 Tonnes	n/a	n/a
Fertilizers Sector
Annualized Sales Volume - Fertilizers	243584.0 Tonnes	n/a	n/a
Realization/Tonne - Fertilizers	13416.32 Rs/MT	n/a	n/a
Manufacturing Capacity - Fertilizers	590200.0 MTPA	n/a	n/a
Financials
5 yr Average ROE	9.94 %	23.28 %	4.0 %
5yr average Equity Multiplier	1.54	1.6	2.0
5yr Average Asset Turnover Ratio	0.92	1.2	0.75
5yr Avg Net Profit Margin	7.07 %	11.41 %	2.49 %
Price to Book	2.67	2.34	0.7
P/E	21.57	19.36	26.61
5yr Avg Cash Conversion Cycle	43.09 Days	1.54 Days	55.29 Days
Inventory Days	47.99 Days	39.55 Days	73.27 Days
Days Receivable	75.37 Days	77.11 Days	81.23 Days
Days Payable	76.26 Days	81.79 Days	89.87 Days
5yr Average Interest Coverage Ratio	30.45	145.17	2.94
5yr Avg ROCE	12.21 %	23.04 %	7.42 %
5yr Avg Operating Profit Margin	10.91 %	11.31 %	8.42 %
5 yr average Debt to Equity	0.19	0.0	0.69
5yr CAGR Net Profit	15.48 %	-14.5 %	-15.12 %
5yr Average Return on Assets	6.41 %	14.07 %	2.04 %
Shareholdings
Promoter Holding	69.36 %	54.37 %	57.32 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.94 %	0.0	-1.62 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Shree Pushkar Chem	Heubach Colorants(I)	Bodal Chemicals
Product Wise Break-Up	Product Wise Break-Up Dye Intermediate 52.23 Fertilisers 40.97 Cattle Feed 6.79 Dyestuff 0 Speciality Chemicals 0 Additives 0 Masterbatches 0 Pigments 0 H ACID 0 VINLY SULPHONE ESTER 0 Others 0.01	Product Wise Break-Up Additives 0 VINLY SULPHONE ESTER 0 Dyestuff 0 Speciality Chemical Intermediates 4.62 Cattle Feed 0 H ACID 0 Masterbatches 0 Pigments 95.38 Fertilisers 0 Dye Intermediate 0	Product Wise Break-Up Additives 0 VINLY SULPHONE ESTER 15.0 Dyestuff 0 Speciality Chemicals 0 Cattle Feed 0 H Acid 9.0 Masterbatches 0 Pigments 0 Fertilisers 0 Dye Intermediate 0 Others 76.0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0 Europe 0 Asia 0 North America 0 South America 0	Location Wise Break-Up South America 0 Europe 0 Rest of the World 32.25 North America 0 Asia 0 India 67.75	Location Wise Break-Up South America 0 Europe 0 Rest of the World 22.0 North America 0 Asia 0 India 78.0
Raw Material Break-Up	Raw Material Break-Up Rock Phosphate 30.23 Sulphur 11.61 Aniline Oil 7.78 Caustic soda 7.15 Refined Naphthalene 2.56 Beta Naphthol 1.45 Soda Ash 0.59 Mono Sodium Glutamate 0 Others 38.63	-	-