NBCC (India) Ltd.

Financial

	NBCC (India)	Oberoi Realty	NCC
Operational Metrics
Financials
5 yr Average ROE	14.08 %	11.09 %	8.63 %
5yr average Equity Multiplier	7.7	1.4	2.75
5yr Average Asset Turnover Ratio	0.66	0.2	0.77
5yr Avg Net Profit Margin	2.79 %	38.8 %	3.98 %
Price to Book	12.7	4.64	2.99
P/E	70.4	33.32	27.94
5yr Avg Cash Conversion Cycle	143.61 Days	570.05 Days	-202.72 Days
Inventory Days	74.66 Days	726.32 Days	49.31 Days
Days Receivable	82.67 Days	52.87 Days	67.12 Days
Days Payable	1627.92 Days	238.74 Days	384.91 Days
5yr Average Interest Coverage Ratio	2.75	13.65	2.24
5yr Avg ROCE	35.58 %	12.48 %	19.54 %
5yr Avg Operating Profit Margin	7.62 %	51.83 %	12.0 %
5 yr average Debt to Equity	0.0	0.22	0.36
5yr CAGR Net Profit	-6.6 %	22.82 %	1.03 %
5yr Average Return on Assets	1.84 %	7.86 %	3.1 %
Shareholdings
Promoter Holding	61.75 %	67.7 %	22.0 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.0	2.32 %
Change in Mutual Fund Holding (3 Yrs)	-0.47 %	6.64 %	-1.73 %

Business

	NBCC (India)	Oberoi Realty	NCC
Product Wise Break-Up	Product Wise Break-Up PMC 93.68 EPC 4.88 Real Estate 1.43 Hospitality 0 Others 0.01	Product Wise Break-Up EPC 0 PMC 0 Hospitality 3.69 Real Estate 96.31	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 0.61 India 99.39
Operating Profit Break-Up	Operating Profit Break-Up PMC 95.41 EPC 4.59 Real Estate 0	Operating Profit Break-Up EPC 0 PMC 0 Real Estate 97.56 Others 2.44	-
Asset Break-Up	Asset Break-Up PMC 55.11 Real Estate 12.02 EPC 7.31 Hospitality 0 India 0 Others 25.56	Asset Break-Up PMC 0 Real Estate 91.82 EPC 0 Hospitality 8.18 India 0	Asset Break-Up PMC 0 Real Estate 0 EPC 0 Hospitality 0 India 90.19 Others 9.81