Suntech Infra Solutions Ltd.

Financial

	Suntech Infra Soluti	Crown Lifters	ITD Cementation
Operational Metrics
Financials
5 yr Average ROE	20.18 %	3.36 %	11.32 %
5yr average Equity Multiplier	3.55	2.4	3.61
5yr Average Asset Turnover Ratio	0.86	0.38	1.11
5yr Avg Net Profit Margin	6.87 %	5.72 %	2.52 %
Price to Book	0.0	2.8	7.19
P/E	11.19	16.0	32.18
5yr Avg Cash Conversion Cycle	-114.73 Days	89.29 Days	-99.15 Days
Inventory Days	0.0	1.43 Days	33.74 Days
Days Receivable	137.15 Days	89.29 Days	56.54 Days
Days Payable	301.77 Days	422.1 Days	226.08 Days
5yr Average Interest Coverage Ratio	3.54	6.05	2.17
5yr Avg ROCE	22.14 %	7.49 %	22.22 %
5yr Avg Operating Profit Margin	23.12 %	38.82 %	8.51 %
5 yr average Debt to Equity	1.47	0.84	0.5
5yr CAGR Net Profit	25.09 %	n/a	84.9 %
5yr Average Return on Assets	5.81 %	2.33 %	2.99 %
Shareholdings
Promoter Holding	n/a	69.56 %	67.46 %
Share Pledged by Promoters	n/a	0.0	0.0
Change in Promoter Holding (3 Yrs)	n/a	-5.44 %	20.82 %
Change in Mutual Fund Holding (3 Yrs)	n/a	0.0	-11.18 %

Business

	Suntech Infra Soluti	Crown Lifters	ITD Cementation
Product Wise Break-Up	Product Wise Break-Up Turnkey Pile Foundation contract 71.25 Renting of Equipment 16.46 Civil Construction for Bridge and Industrial Building etc 12.29	Product Wise Break-Up Turnkey Pile Foundation contract 0 0 Renting of Equipment 0 Others 100	-
Segment Break-Up	Segment Break-Up Job Work Business 83.54 Hiring Business 16.46	-	Segment Break-Up Job Work Business 0 Hiring Business 0 Others 100
Location Wise Break-Up	Location Wise Break-Up Bihar 55.84 Delhi 24.45 Rajasthan 11.82 Haryana 7.89 West Bengal 0 Maharashtra 0 Gujarat 0 Karnataka 0 Tamil Nadu 0 Uttar Pradesh 0	-	Location Wise Break-Up West Bengal 7.1 Uttar Pradesh 18.3 Bihar 0 Maharashtra 3.9 Karnataka 9.5 Rajasthan 0 Delhi 8.4 Gujarat 4.2 Haryana 0 Tamil Nadu 19.5 Others 29.1
Operating Profit Break-Up	Operating Profit Break-Up Job Work Business 70.41 Hiring Business 29.59	-	-
Capex	Capex Job Work Business 79.63 Hiring Business 19.96 Others 0.41	-	-