Brand Concepts Ltd.

Financial

	Brand Concepts	Safari Industries(I)	VIP Inds.
Operational Metrics
Financials
5 yr Average ROE	5.67 %	13.13 %	8.63 %
5yr average Equity Multiplier	3.55	1.48	2.71
5yr Average Asset Turnover Ratio	1.29	1.34	0.97
5yr Avg Net Profit Margin	-0.91 %	5.3 %	1.14 %
Price to Book	5.25	10.46	10.68
P/E	56.5	69.81	0.0
5yr Avg Cash Conversion Cycle	31.63 Days	26.21 Days	20.89 Days
Inventory Days	99.72 Days	78.22 Days	116.68 Days
Days Receivable	58.9 Days	38.02 Days	41.04 Days
Days Payable	161.65 Days	83.28 Days	146.2 Days
5yr Average Interest Coverage Ratio	2.01	14.37	3.53
5yr Avg ROCE	21.7 %	17.05 %	12.31 %
5yr Avg Operating Profit Margin	7.26 %	10.54 %	8.43 %
5 yr average Debt to Equity	1.18	0.06	0.33
5yr CAGR Net Profit	n/a	n/a	-13.44 %
5yr Average Return on Assets	2.38 %	8.52 %	3.47 %
Shareholdings
Promoter Holding	48.34 %	45.41 %	51.73 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-11.34 %	-4.6 %	0.94 %
Change in Mutual Fund Holding (3 Yrs)	0.0	13.46 %	-1.6 %

Business

	Brand Concepts	Safari Industries(I)	VIP Inds.
Product Wise Break-Up	Product Wise Break-Up Wallet 39.0 Belt 20.0 Hard Luggage 17.0 Handbag 6.0 Business Case 5.0 Backpack 5.0 Soft Luggage 5.0 Duffel 2.0 Gift Set 1.0	Product Wise Break-Up Soft Luggage 26.0 Belt 0 Duffel 0 Wallet 0 Hard Luggage 74.0 Business Case 0 Gift Set 0 Handbag 0 Backpack 0	Product Wise Break-Up Soft Luggage 72.0 Belt 0 Duffel 0 Wallet 0 Hard Luggage 28.0 Business Case 0 Gift Set 0 Handbag 0 Backpack 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 India 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 3.97 India 96.03
Distribution Channel	Distribution Channel Online 45.5 DND (Dealer and Distributor) 0 0 0 LFRS (Licensor Flagship Stores ) 0 LFS (Large Format Stores) 0 Others 54.5	-	-
Brand Wise Break-Up	Brand Wise Break-Up Others 100	-	-
Segment Wise Break-Up	Segment Wise Break-Up Trading of Travel Bags and accessories 100.0	-	-