Polycab India Ltd.

Financial

	Polycab India	Havells India	RR Kabel Ltd.
Operational Metrics
Electrical Components
Manufacturing Capacity - Wires & Cables	5.4 Mn Km	n/a	4.2 Mn Km
Manufacturing Capacity - Fans	10.2 Mn Units	n/a	3.2 Mn Units
Manufacturing Capacity - Switches & Switchgear Lights	24.0 Mn Units	n/a	9.9 Mn Units
Manufacturing Capacity - Lights & Luminaries	18.2 Mn Units	n/a	n/a
Wire Rods
Manufacturing Capacity - Copper Wire Rods	225000.0 MTPA	n/a	n/a
Wire Rope
Manufacturing Capacity - Wire Ropes	60000.0 MTPA	n/a	n/a
Financials
5 yr Average ROE	19.14 %	18.08 %	13.64 %
5yr average Equity Multiplier	1.45	1.73	1.7
5yr Average Asset Turnover Ratio	1.48	1.34	1.82
5yr Avg Net Profit Margin	9.0 %	7.91 %	4.46 %
Price to Book	12.37	15.33	10.74
P/E	56.77	89.81	65.86
5yr Avg Cash Conversion Cycle	74.21 Days	10.39 Days	63.06 Days
Inventory Days	71.71 Days	72.87 Days	51.15 Days
Days Receivable	33.32 Days	20.88 Days	36.15 Days
Days Payable	30.32 Days	78.29 Days	23.85 Days
5yr Average Interest Coverage Ratio	26.23	21.83	7.55
5yr Avg ROCE	24.72 %	22.42 %	20.15 %
5yr Avg Operating Profit Margin	13.62 %	13.08 %	8.48 %
5 yr average Debt to Equity	0.02	0.03	0.42
5yr CAGR Net Profit	18.64 %	11.56 %	15.44 %
5yr Average Return on Assets	13.17 %	10.42 %	8.06 %
Shareholdings
Promoter Holding	65.24 %	59.43 %	62.76 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-3.18 %	-0.07 %	0.0
Change in Mutual Fund Holding (3 Yrs)	-1.19 %	1.33 %	1.38 %

Business

	Polycab India	Havells India	RR Kabel Ltd.
Product Wise Break-Up	Product Wise Break-Up Wires & Cables 84.97 Fast moving electrical goods (FMEG) 6.26 Copper 0 Lloyd Consumer 0 Electrical consumer durables 0 Lighting and fixtures 0 Cables 0 Switchgears 0 Others 8.77	Product Wise Break-Up Electrical Appliances 16.73 Wires & Cables 0 Cables 32.88 Lloyd Consumer 24.73 Fast moving electrical goods (FMEG) 0 Switchgear 11.97 Lighting 8.0 Copper 0 Others 5.69	-
Location Wise Break-Up	Location Wise Break-Up India 93.79 Rest of the World 6.21	Location Wise Break-Up Rest of the World 2.87 India 97.13	Location Wise Break-Up Rest of the World 0 India 74.0 Others 26.0
Distribution Channel	Distribution Channel B2B 65.51 B2C 32.92 Others 1.57	-	Distribution Channel B2C 74.0 B2B 26.0
Operating Profit Break-Up	Operating Profit Break-Up Wires & Cables 100.0 Copper 0 FMEG 0 Lloyd Consumer 0 Electrical consumer durables 0 Lighting and fixtures 0 Cables 0 Switchgears 0 Wires and Cables 0	Operating Profit Break-Up Electrical Appliances 16.41 Wires & Cables 0 Cables 34.47 Wires and Cables 0 Lloyd Consumer 5.76 Switchgear 29.38 FMEG 0 Lighting 12.56 Copper 0 Others 1.42	Operating Profit Break-Up Electrical consumer durables 0 Wires & Cables 0 Cables 0 Wires and Cables 100.0 Lloyd Consumer 0 Switchgears 0 FMEG 0 Lighting and fixtures 0 Copper 0
Raw Material Break-Up	Raw Material Break-Up Copper 58.39 Aluminum 17.6 PVC 13.28 Others 5.66 Steel 3.54 Packing Material 1.52 Packing materials 0 Paints and chemicals 0 General plastic & Engineering Plastic 0 Others 0.01	Raw Material Break-Up Aluminum 0 Others 0 Paints and chemicals 5.22 Packing Material 3.3 General plastic & Engineering Plastic 3.92 Packing Material 0 PVC 0 Steel 2.34 Copper 36.07 Others 49.15	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise FMEG 0 Wires and Cables 0 Others 100	-	Asset Break-Up - Segment Wise Wires and Cables 82.79 FMEG 17.21
Asset Break-Up	Asset Break-Up Outside India 0 Within India 0 Others 100	Asset Break-Up Outside India 0.19 Within India 99.81	-

Polycab India Ltd.

SIGN UP FOR FREE