Aditya Birla Fashion and Retail Ltd.

Financial

	Aditya Birla Fashion	Ethos Ltd.	V-Mart Retail
Operational Metrics
Retail
Quarterly Sales per SqFt	3036.67 Rs/Sqft	n/a	1813.95 Rs/Sqft
Number of Stores	3253.0 .	73.0 .	497.0 .
Same Store Sales Growth - Pantaloons	-1.6 %	n/a	n/a
Same Store Sales Growth - Lifestyle	9.0 %	n/a	n/a
Total Retail Space	4600000.0 Sq.Ft	n/a	4300000.0 Sq.Ft
Unclassified
Advertisement Spend as a % of Total Sales	2.29 %	n/a	2.6 %
Financials
5 yr Average ROE	-12.25 %	6.09 %	-0.5 %
5yr average Equity Multiplier	5.48	2.01	2.78
5yr Average Asset Turnover Ratio	0.7	1.01	0.96
5yr Avg Net Profit Margin	-4.16 %	4.15 %	-0.14 %
Price to Book	1.32	8.5	8.94
P/E	0.0	86.65	158.31
5yr Avg Cash Conversion Cycle	-111.75 Days	96.07 Days	-1.87 Days
Inventory Days	97.25 Days	157.22 Days	117.28 Days
Days Receivable	24.0 Days	3.97 Days	0.0
Days Payable	252.54 Days	70.31 Days	87.15 Days
5yr Average Interest Coverage Ratio	0.39	3.17	1.03
5yr Avg ROCE	3.08 %	12.84 %	6.19 %
5yr Avg Operating Profit Margin	12.55 %	13.34 %	11.48 %
5 yr average Debt to Equity	1.04	0.22	0.06
5yr CAGR Net Profit	30.96 %	n/a	n/a
5yr Average Return on Assets	-2.5 %	3.89 %	0.09 %
Shareholdings
Promoter Holding	46.58 %	50.58 %	44.28 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-9.51 %	-14.58 %	-1.92 %
Change in Mutual Fund Holding (3 Yrs)	-3.29 %	11.94 %	8.99 %

Business

	Aditya Birla Fashion	Ethos Ltd.	V-Mart Retail
Segment Break-Up	Segment Break-Up Madura Fashion & Lifestyle 53.66 Pantaloons 25.8 Ethnic and Others 0 Digital Market Place 0 Retail Trade 0 Others 20.54	-	Segment Break-Up Pantaloons 0 Digital Market Place 1.35 Madura Fashion & Lifestyle 0 Ethnic and Others 0 Retail Trade 98.65
Location Wise Break-Up	Location Wise Break-Up India 98.05 Rest of the World 1.95	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 100.0 Rest of the World 0
Capex	Capex Watches & Accessories 0 Others 100	Capex Watches 100.0	-
Operating Profit Break-Up	Operating Profit Break-Up Watches & Accessories 0 Digital Market Place 0 Retail Trade 0 Others 100	Operating Profit Break-Up Watches 97.78 Retail Trade 0 Digital Market Place 0 Others 2.22	Operating Profit Break-Up Watches & Accessories 0 Retail Trade 100.0 Digital Market Place 0
Asset Break-Up	Asset Break-Up Others 100	-	-