Shriram Properties Ltd.

Financial

	Shriram Properties	Elpro International	Omaxe
Operational Metrics
Building Materials
Cost of Borrowing	11.7 %	n/a	n/a
Real Estate Sector
Sales Realization / Sqft - Residential	5317.46 Rs/Sqft	n/a	4443.0 Rs/Sqft
Total Area Under Construction	22.0 Mn Sqft	n/a	48.52 Mn Sqft
Unclassified
Advertisement Spend as a % of Total Sales	4.5 %	n/a	n/a
Financials
5 yr Average ROE	-1.08 %	23.36 %	-31.6 %
5yr average Equity Multiplier	3.34	1.9	13.14
5yr Average Asset Turnover Ratio	0.17	0.13	0.08
5yr Avg Net Profit Margin	-2.03 %	315.09 %	-30.77 %
Price to Book	1.08	0.68	14.95
P/E	28.08	16.81	0.0
5yr Avg Cash Conversion Cycle	939.09 Days	-97.57 Days	2213.33 Days
Inventory Days	1398.83 Days	17.65 Days	4291.24 Days
Days Receivable	32.81 Days	17.79 Days	83.94 Days
Days Payable	172.65 Days	1777.06 Days	533.05 Days
5yr Average Interest Coverage Ratio	1.18	16.11	-1.21
5yr Avg ROCE	13.34 %	26.41 %	-11.79 %
5yr Avg Operating Profit Margin	11.48 %	41.03 %	-15.2 %
5 yr average Debt to Equity	0.64	0.68	1.07
5yr CAGR Net Profit	n/a	43.66 %	32.87 %
5yr Average Return on Assets	-0.11 %	18.26 %	-2.03 %
Shareholdings
Promoter Holding	27.94 %	75.0 %	74.14 %
Share Pledged by Promoters	0.0	0.0	22.76 %
Change in Promoter Holding (3 Yrs)	-0.06 %	0.01 %	0.0
Change in Mutual Fund Holding (3 Yrs)	-5.66 %	0.0	0.0

Business

	Shriram Properties	Elpro International	Omaxe
Product Wise Break-Up	Product Wise Break-Up Proceeds from sale of constructed properties 90.54 Fees 6.82 Co-Development Income 2.19 Income from cancellation and other charges 0.3 0 0 Commission Income 0 Others (Wind Mill) 0 Real Estate 0 Electrical Equipment`s 0 Construction 0 Trading 0 Others 0.15	Product Wise Break-Up 0 0 Trading 0 0 Commission Income 0 Fees 0 Construction 0 Co-Development Income 0 Others (Wind Mill) 0 Electrical Equipment`s 0 Real Estate 95.61 0 Others 4.39	Product Wise Break-Up 0 0 Trading 0 0 Commission Income 0 Fees 0 Construction 0 Co-Development Income 0 Others (Wind Mill) 0 Electrical Equipment`s 0 Real Estate 100.0 0
Segment Break-Up	Segment Break-Up Real Estate 100.0	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 99.89 Rest of the World 0.11	Location Wise Break-Up India 100.0 Rest of the World 0
Order Book Break-Up - Location Wise	Order Book Break-Up - Location Wise Bangalore 34.0 Kolkata 26.0 Chennai 25.0 Others 15.0	-	-
Order Book Break-Up	Order Book Break-Up Own 51.0 JDA 25.0 JV 12.0 DM 12.0	-	-