B.A.G. Films and Media Ltd.

Financial

	BAG Films & Media	Raj TV Network	Zee Media Corpn.
Operational Metrics
Financials
5 yr Average ROE	-2.44 %	1.09 %	-20.95 %
5yr average Equity Multiplier	2.67	1.37	1.96
5yr Average Asset Turnover Ratio	0.31	0.36	0.79
5yr Avg Net Profit Margin	-3.22 %	2.35 %	-11.08 %
Price to Book	1.17	2.86	2.14
P/E	25.63	310.89	0.0
5yr Avg Cash Conversion Cycle	1383.08 Days	241.41 Days	95.85 Days
Inventory Days	108.89 Days	7.66 Days	0.34 Days
Days Receivable	238.63 Days	241.41 Days	95.85 Days
Days Payable	911.65 Days	14.26 Days	706.56 Days
5yr Average Interest Coverage Ratio	0.75	1.33	-0.63
5yr Avg ROCE	3.37 %	3.84 %	16.0 %
5yr Avg Operating Profit Margin	13.56 %	17.26 %	26.28 %
5 yr average Debt to Equity	0.95	0.22	0.44
5yr CAGR Net Profit	n/a	-26.86 %	57.27 %
5yr Average Return on Assets	-0.87 %	0.81 %	-10.54 %
Shareholdings
Promoter Holding	46.86 %	71.2 %	0.07 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-0.22 %	-18.05 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	BAG Films & Media	Raj TV Network	Zee Media Corpn.
Product Wise Break-Up	Product Wise Break-Up Television Broadcasting 90.35 FM Radio 9.12 Leasing 0.53 0 Sale of Film rights 0 Broadcasting Operations 0 Subscription 0 Advertisement 0 Channel management fees 0 Sales - Television programs and content 0	Product Wise Break-Up Advertisement 0 FM Radio 0 Sale of Film rights 0 Sales - Television programs and content 0 0 Channel management fees 0 Broadcast 100.0 Television Broadcasting 0 Subscription 0 Leasing 0	Product Wise Break-Up Advertisement 94.47 FM Radio 0 Sale of Film rights 0 Television programs and content 0.37 0 Channel management fees 0.4 Broadcasting Operations 0 Television Broadcasting 0 Subscription 4.75 Leasing 0 Others 0.01
Location Wise Break-Up	Location Wise Break-Up India 100.0 International 0 India 0	Location Wise Break-Up India 98.78 International 0 Others 1.22	Location Wise Break-Up India 84.17 International 0 Others 15.83
Operating Profit Break-Up	Operating Profit Break-Up Television Broadcasting 98.9 FM Radio 1.1	-	-
Asset Break-Up	Asset Break-Up Television Broadcasting 71.07 Audio -Visual Production and Distribution 18.46 FM Radio 7.72 Leasing 2.75	-	-