Capital IQ Company Screening Report

Company Name Exchange:Ticker Industry Classifications Geographic Locations

Sagar Cements Limited (BSE:502090) BSE:502090 Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
HIL Limited (BSE:509675) BSE:509675 Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Navneet Education Limited BSE:508989 Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(BSE:508989)
Heritage Foods Limited NSEI:HERITGFOOD Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(NSEI:HERITGFOOD)
PT Widodo Makmur Perkasa Tbk IDX:WMPP Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(IDX:WMPP)
OPG Power Ventures Plc (AIM:OPG) AIM:OPG Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Cypark Resources Berhad KLSE:CYPARK Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(KLSE:CYPARK)
Kerjaya Prospek Group Berhad KLSE:KERJAYA Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(KLSE:KERJAYA)
AME Elite Consortium Berhad KLSE:AME Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(KLSE:AME)
OCK Group Berhad (KLSE:OCK) KLSE:OCK Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Uzma Berhad (KLSE:UZMA) KLSE:UZMA Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Solarvest Holdings Berhad KLSE:SLVEST Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(KLSE:SLVEST)
Gadang Holdings Berhad KLSE:GADANG Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(KLSE:GADANG)
Advancecon Holdings Berhad KLSE:ADVCON Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(KLSE:ADVCON)
Transnational Corporation of Nigeria NGSE:TRANSCORP Independent Power and Renewable Electricity Producers Sub-Saharan Africa (Primary)
Plc
Fauji(NGSE:TRANSCORP)
Fertilizer Bin Qasim Limited KASE:FFBL (Primary)
Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(KASE:FFBL)
Rojana Industrial Park Public Company SET:ROJNA Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Limited
Sermsang (SET:ROJNA)
Power Corporation Public SET:SSP Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Company Limited
BG Container (SET:SSP)
Glass Public Company SET:BGC (Primary)
Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Limited
TPC (SET:BGC)
Power Holding Public Company SET:TPCH Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Limited
Thai Wah(SET:TPCH)
Public Company Limited SET:TWPC (Primary)
Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(SET:TWPC)
TTCL Public Company Limited SET:TTCL Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(SET:TTCL)
Clover Power Public Company Limited SET:CV Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(SET:CV)
PC1 Group Joint Stock Company HOSE:PC1 (Primary)
Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(HOSE:PC1)
Gia Lai Electricity Joint Stock Company HOSE:GEG Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
(HOSE:GEG)
Vinh Son - Song Hinh Hydropower HOSE:VSH (Primary)
Independent Power and Renewable Electricity Producers Asia / Pacific Emerging Markets (Primary)
Joint Stock Company (HOSE:VSH) (Primary)
 TEV/Forward Total Revenue - Market Capitalization [Latest]
Company Status Capital IQ [NTM] (x) ($USDmm, Historical rate) Total Debt/Equity % [Latest Quarter] Effective Tax Rate [LTM] (%)
Operating 1.69 342.3 68.9 34.7
Operating 0.906 354.8 26.8 28.7
Operating 1.52 295.2 7.43 35.2
Operating 0.432 178.0 5.81 25.8
Operating 0.635 276.1 79.3 24.3
Operating 0.545 33.9 28.6 61.6
Operating 3.8 105.3 117.5 21.6
Operating Subsidiary 0.979 328.8 3.05 26.5
Operating 2.6 251.1 34.2 29.1
Operating 1.89 97.9 89.6 14.7
Operating 1.39 39.9 89.0 1.46
Operating 3.3 122.4 14.1 27.6
Operating 0.714 68.4 38.9 30.6
Operating 0.764 33.2 58.6 50.5
Operating 1.14 116.5 72.7 14.9
Operating 0.46 158.1 180.4 29.7
Operating 2.42 359.2 130.8 14.3
Operating 7.53 375.2 226.3 6.77
Operating Subsidiary 1.27 202.4 201.6 12.4
Operating 3.34 115.8 141.4 3.6
Operating 0.635 156.5 31.5 15.4
Operating 0.574 81.5 108.2 29.6
Operating 2.5 91.8 37.6 11.3
Operating 2.21 396.9 155.7 12.1
Operating 5.6 278.2 190.0 11.7
Operating 7.18 358.6 111.6 9.9
TEV/Forward EBITDA - Capital IQ Total Enterprise Value [Latest]
[NTM] (x) ($USDmm, Historical rate) Country/Region of Incorporation
9.33 453.2 India
7.54 385.9 India
7.82 297.0 India
5.24 163.6 India
5.02 408.8 Indonesia
2.19 52.6 Isle of Man
9.33 378.8 Malaysia
5.62 287.1 Malaysia
13.4 269.3 Malaysia
5.91 235.5 Malaysia
6.3 136.6 Malaysia
35.5 121.5 Malaysia
10.7 112.8 Malaysia
4.55 56.4 Malaysia
4.18 448.5 Nigeria
2.55 324.5 Pakistan
8.68 945.4 Thailand
9.46 705.6 Thailand
6.86 500.8 Thailand
8.43 276.6 Thailand
5.43 176.4 Thailand
11.6 154.4 Thailand
12.1 107.4 Thailand
9.28 794.1 Vietnam
6.18 588.1 Vietnam
9.17 565.6 Vietnam
Screening Aggregates

Company Screening Aggregates TEV/Forward Total Revenue - Market Capitalization [Latest] Total Debt/Equity % [Latest TEV/Forward EBITDA -
Capital IQ [NTM] (x) ($USDmm, Historical rate) Quarter] Effective Tax Rate [LTM] (%) Capital IQ [NTM] (x)
Total 56.0 5,218.0 2,249.6 584.2 222.3
Average 2.15 200.7 86.5 22.5 8.55
Minimum 0.43 33.2 3.05 1.46 2.19
Maximum 7.53 396.9 226.3 61.6 35.5
Standard Deviation 1.97 122.0 65.7 13.9 6.17
Market Cap. Weighted Avg. 2.61 N/A 95.4 20.6 8.5
[Latest] ($USDmm, Historical
rate)
8,946.8
344.1
52.6
945.4
232.6
450.6
Capital IQ Company Screening Report

Screening Criteria
1) Industry Classifications: Independent Power and Renewable Electricity Producers
2) Geographic Locations: North Africa OR Sub-Saharan Africa OR Asia / Pacific Emerging Markets
3) Company Status: Operating Subsidiary OR Reorganizing OR Operating and Operating Subs
4) TEV/Forward Total Revenue - Capital IQ [NTM] (x): is greater than 0
5) Market Capitalization [Latest] ($USDmm, Historical rate): is less than 400
6) Total Debt/Equity % [Latest Quarter]: is greater than 0
7) Effective Tax Rate [LTM] (%): is greater than 0 (Unreported data set to 0)
8) TEV/Forward EBITDA - Capital IQ [NTM] (x): is greater than 0
9) Total Enterprise Value [Latest] ($USDmm, Historical rate): is greater than 0
10) Country/Region of Incorporation: Afghanistan OR Albania OR Algeria OR Andorra OR Angola OR Anguilla OR Antarctica OR Antigua & Barbuda OR Argentina OR Armenia OR Aruba OR Australia OR Austria
Austria OR Azerbaijan OR Bahamas OR Bahrain OR Bangladesh OR Barbados OR Belarus OR Belgium OR Belize OR Benin OR Bermuda OR Bhutan OR Bolivia OR Bosnia-Herzegovina OR Botswana OR Brazil OR Brunei
OR Brunei OR Bulgaria OR Burkina Faso OR Burundi OR Cambodia OR Cameroon OR Canada OR Cape Verde OR Cayman Islands OR Central African Republic OR Chad OR Chile OR China OR Colombia OR Comoros
omoros OR Republic of the Congo OR Cook Islands OR Costa Rica OR Croatia OR Cuba OR Cyprus OR Czech Republic OR Denmark OR Djibouti OR Dominica OR Dominican Republic OR Ecuador OR Egypt OR El Salvado
El Salvador OR Equatorial Guinea OR Estonia OR Ethiopia OR Falkland Islands OR Fiji OR Finland OR France OR French Guiana OR Gabon OR Gambia OR Georgia OR Germany OR Ghana OR Gibraltar OR Greece
reece OR Greenland OR Grenada OR Guadeloupe OR Guatemala OR Guinea OR Guinea-Bissau OR Guyana OR Haiti OR Honduras OR Hong Kong OR Hungary OR Iceland OR India OR Indonesia OR Iran OR Iraq OR
aq OR Ireland OR Israel OR Italy OR Ivory Coast OR Jamaica OR Japan OR Jordan OR Kazakhstan OR Kenya OR Kiribati OR Kuwait OR Kyrgyzstan OR Laos OR Latvia OR Lebanon OR Lesotho OR Liberia OR Libya
Libya OR Liechtenstein OR Lithuania OR Luxembourg OR Macau OR Macedonia OR Madagascar OR Malawi OR Malaysia OR Maldives OR Mali OR Malta OR Marshall Islands OR Martinique OR Mauritania OR Mauritius
auritius OR Mexico OR Moldova OR Monaco OR Mongolia OR Montserrat OR Morocco OR Mozambique OR Myanmar OR Namibia OR Nauru OR Nepal OR Netherlands OR Netherlands Antilles OR New Caledonia OR
ia OR New Zealand OR Nicaragua OR Niger OR Nigeria OR North Korea OR Norway OR Oman OR Pakistan OR Panama OR Papua New Guinea OR Paraguay OR Peru OR Philippines OR Poland OR Portugal OR Qatar
R Qatar OR Reunion OR Romania OR Russia OR Rwanda OR Saint Lucia OR Saint Vincent & Grenadines OR Samoa OR San Marino OR Saudi Arabia OR Senegal OR Seychelles OR Sierra Leone OR Singapore OR
OR Slovakia OR Slovenia OR Solomon Islands OR Somalia OR South Africa OR South Korea OR Spain OR Sri Lanka OR Sudan OR Suriname OR Swaziland OR Sweden OR Switzerland OR Syria OR Tajikistan OR Taiwan
OR Taiwan OR Tanzania OR Thailand OR Togo OR Tonga OR Trinidad & Tobago OR Tunisia OR Turkey OR Turkmenistan OR Tuvalu OR Uganda OR Ukraine OR United Arab Emirates OR United Kingdom OR United States
nited States OR Uruguay OR Uzbekistan OR Vanuatu OR Vatican City OR Venezuela OR Vietnam OR British Virgin Islands OR Yemen OR Yugoslavia OR Zambia OR Zimbabwe OR Channel Islands OR Democratic Republic
tic Republic of the Congo OR Eritrea OR French Polynesia OR Saint Kitts & Nevis OR Turks & Caicos Islands OR Serbia OR Timor-Leste OR Montenegro OR Isle of Man OR Palestinian Authority OR Kosovo OR Curaça
uraçao OR Other