Alembic Ltd.

Financial

	Alembic	Equinox India Dev.	Man InfraConstruct
Operational Metrics
Pharmaceutical Sector
Domestic Sales Growth - YoY	10.3 %	n/a	n/a
R&D as a % of Total Sales	0.52 %	n/a	n/a
Financials
5 yr Average ROE	14.77 %	-0.9 %	11.72 %
5yr average Equity Multiplier	1.05	2.69	1.88
5yr Average Asset Turnover Ratio	0.05	0.22	0.49
5yr Avg Net Profit Margin	303.48 %	-19.79 %	10.45 %
Price to Book	1.36	3.49	5.03
P/E	11.09	0.0	24.48
5yr Avg Cash Conversion Cycle	144.48 Days	3107.28 Days	50.2 Days
Inventory Days	215.64 Days	1602.08 Days	289.1 Days
Days Receivable	55.47 Days	108.68 Days	44.22 Days
Days Payable	278.49 Days	128.33 Days	249.54 Days
5yr Average Interest Coverage Ratio	204.05	-2.54	3.97
5yr Avg ROCE	3.89 %	7.4 %	19.83 %
5yr Avg Operating Profit Margin	82.44 %	0.31 %	28.88 %
5 yr average Debt to Equity	0.0	0.59	0.57
5yr CAGR Net Profit	-2.2 %	n/a	43.98 %
5yr Average Return on Assets	14.11 %	-1.37 %	6.56 %
Shareholdings
Promoter Holding	70.88 %	0.0	67.31 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-11.99 %	1.59 %
Change in Mutual Fund Holding (3 Yrs)	-4.29 %	-1.63 %	2.1 %

Business

	Alembic	Equinox India Dev.	Man InfraConstruct
Product Wise Break-Up	Product Wise Break-Up Real Estate 83.75 Active Pharmaceutical Ingredient (API) 16.25 EPC 0	Product Wise Break-Up EPC 0 Real Estate 100.0 Active Pharmaceutical Ingredient (API) 0	Product Wise Break-Up EPC 42.57 Real Estate 57.43 Active Pharmaceutical Ingredient (API) 0
Location Wise Break-Up	Location Wise Break-Up India 98.65 Rest of the World 1.35	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 0 India 90.0 Others 10.0
Operating Profit Break-Up	Operating Profit Break-Up Real Estate 96.0 API 4.0 EPC 0	-	Operating Profit Break-Up API 0 EPC 12.74 Real Estate 72.51 Others 14.75
Asset Break-Up	Asset Break-Up Real Estate 7.89 EPC 0 Others 92.11	-	Asset Break-Up EPC 9.48 Real Estate 45.08 Others 45.44