Solar Industries India Ltd.

Financial

	Solar Industries	GOCL Corporation	Premier Explosives
Operational Metrics
Defence
Realization/Tonne - Explosives	47340.0 Rs/MT	48349.99 Rs/MT	n/a
Annual Sales Volume - Bulk Explosive	588834.0 Tonne	76939.0 Tonne	n/a
Unclassified
Order Book as a % of Sales	225.46 %	n/a	179.64 %
Financials
5 yr Average ROE	24.48 %	10.08 %	1.65 %
5yr average Equity Multiplier	1.84	2.28	1.77
5yr Average Asset Turnover Ratio	1.07	0.19	0.56
5yr Avg Net Profit Margin	12.58 %	22.69 %	0.67 %
Price to Book	31.16	1.12	11.64
P/E	108.33	1.32	77.87
5yr Avg Cash Conversion Cycle	58.0 Days	15.4 Days	145.68 Days
Inventory Days	52.07 Days	65.12 Days	92.93 Days
Days Receivable	50.43 Days	38.61 Days	84.84 Days
Days Payable	38.29 Days	75.36 Days	77.11 Days
5yr Average Interest Coverage Ratio	12.71	2.89	1.24
5yr Avg ROCE	29.06 %	8.79 %	6.3 %
5yr Avg Operating Profit Margin	21.2 %	-1.78 %	9.16 %
5 yr average Debt to Equity	0.39	1.03	0.34
5yr CAGR Net Profit	34.35 %	14.84 %	n/a
5yr Average Return on Assets	13.37 %	4.29 %	0.66 %
Shareholdings
Promoter Holding	73.15 %	72.82 %	41.33 %
Share Pledged by Promoters	1.52 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-1.01 %	0.0
Change in Mutual Fund Holding (3 Yrs)	-2.23 %	0.0	4.1 %

Business

	Solar Industries	GOCL Corporation	Premier Explosives
Product Wise Break-Up	Product Wise Break-Up Explosive 38.72 Initiating Systems 0 Defence 0 ENERGETICS & EXPLOSIVE 0 Realty 0 Metal Clad 0 SPG 0 Explosive 0 Defence & Space Services 0 Services 0 Detonators, Propellants, etc. 0 Others 61.28	Product Wise Break-Up Defence 0 SPG 0 Realty 1.34 Detonators, Propellants, etc. 0 Explosive 0 Defence & Space Services 0 ENERGETICS & EXPLOSIVE 70.8 Metal Clad 0 Initiating Systems 0 Services 0 Others 27.86	Product Wise Break-Up Defence 0 SPG 0 Realty 0 Detonators, Propellants, etc. 0 Explosive 0 Defence & Space Services 86.49 ENERGETICS & EXPLOSIVE 0 Metal Clad 0 Initiating Systems 0 Services 0 Others 13.51
Location Wise Break-Up	Location Wise Break-Up Rest of the World 52.33 India 47.67	Location Wise Break-Up India 97.86 Rest of the World 2.14	Location Wise Break-Up India 74.32 Rest of the World 25.68
Customer Wise Break-Up	Customer Wise Break-Up Export 35.26 Defence 19.84 Housing 16.47 Non CIL & Institutional 14.4 Coal 13.2 Others 0.83	-	-
Asset Break-Up	Asset Break-Up India 80.14 Outside India 19.86 Realty 0 Energetics and Explosives 0	Asset Break-Up Outside India 0 India 0 Energetics and Explosives 6.05 Realty 5.66 Others 88.29	-
Order Book Break-Up	Order Book Break-Up Defence 89.41 Coal 10.59 SCCL’s 0	-	Order Book Break-Up Defence 87.0 SCCL’s 0 Coal 0 Others 13.0