BMW Industries Ltd.

Financial

	BMW Industries	Sandhar Tech	LG Balakrishnan&Bros
Operational Metrics
Bedding & Linen
Capacity Utilization - Sheets	n/a	n/a	n/a
Metals
Manufacturing Capacity - Sheet Metal	n/a	n/a	n/a
Steel Rods
Manufacturing Capacity - TMT	n/a	n/a	n/a
Capacity Utilization - TMT	n/a	n/a	n/a
Steel Tubes & Pipes
Manufacturing Capacity - Steel Pipes	n/a	n/a	n/a
Capacity Utilization - Steel Pipes	n/a	n/a	n/a
Financials
5 yr Average ROE	-1.82 %	8.46 %	16.65 %
5yr average Equity Multiplier	1.73	2.09	1.58
5yr Average Asset Turnover Ratio	0.54	1.34	1.26
5yr Avg Net Profit Margin	-3.63 %	3.0 %	8.65 %
Price to Book	2.02	3.25	2.74
P/E	20.94	30.09	16.57
5yr Avg Cash Conversion Cycle	133.91 Days	9.22 Days	29.83 Days
Inventory Days	113.64 Days	36.84 Days	66.27 Days
Days Receivable	77.72 Days	50.24 Days	46.9 Days
Days Payable	51.78 Days	84.29 Days	113.51 Days
5yr Average Interest Coverage Ratio	0.92	5.88	23.95
5yr Avg ROCE	10.92 %	13.19 %	19.94 %
5yr Avg Operating Profit Margin	23.65 %	10.1 %	15.74 %
5 yr average Debt to Equity	0.47	0.42	0.15
5yr CAGR Net Profit	5.49 %	-5.18 %	20.4 %
5yr Average Return on Assets	-0.95 %	4.1 %	10.74 %
Shareholdings
Promoter Holding	74.0 %	70.38 %	33.74 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.86 %	0.03 %	-9.62 %
Change in Mutual Fund Holding (3 Yrs)	0.0	-0.16 %	-0.22 %

Business

	BMW Industries	Sandhar Tech	LG Balakrishnan&Bros
Product Wise Break-Up	Product Wise Break-Up Steel 100.0 Handle Bar Assembly 0 Plastic parts 0 Cabin and fabrication 0 Aluminium die casting components 0 Sheet metal components 0 Wheel assembly 0 Vision systems 0 Locking systems 0 Metal Forming 0 Transmission 0	Product Wise Break-Up Metal Forming 0 Plastic parts 0 Cabin and fabrication 16.2 Transmission 0 Vision systems 0 Handle Bar Assembly 9.2 Aluminum Castings 24.9 Sheet Metal 19.2 Locking systems 23.3 Steel 0 Wheel assembly 0 Others 7.2	Product Wise Break-Up Metal Forming 20.94 Plastic parts 0 Cabin and fabrication 0 transmission 79.06 Vision systems 0 Handle Bar Assembly 0 Aluminium die casting components 0 Sheet metal components 0 Locking systems 0 Steel 0 Wheel assembly 0
Segment Break-Up	Segment Break-Up CRM Complex 57.63 Rolling Mills 17.49 Logistics 10.81 Pipes & Tubes 10.12 Others 3.95	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Europe 0 Rest of the World 0	Location Wise Break-Up Europe 12.99 Rest of the World 0 India 87.01	Location Wise Break-Up Europe 0 Rest of the World 16.39 India 83.61