Digikore Studios Ltd.

Financial

	Digikore Studios	Basilic Fly Studio	Phantom Digi. Effect
Operational Metrics
IT
Net Sales by Employee Cost	3.15 .	4.49 .	2.94 .
Financials
5 yr Average ROE	41.58 %	46.7 %	41.69 %
5yr average Equity Multiplier	3.39	2.27	8.9
5yr Average Asset Turnover Ratio	1.93	1.27	1.28
5yr Avg Net Profit Margin	10.98 %	24.8 %	15.78 %
Price to Book	0.0	0.0	0.0
P/E	12.51	23.17	13.05
5yr Avg Cash Conversion Cycle	118.84 Days	121.87 Days	259.36 Days
Inventory Days	0.0	0.0	82.22 Days
Days Receivable	118.84 Days	121.87 Days	136.21 Days
Days Payable	0.0	0.0	49.78 Days
5yr Average Interest Coverage Ratio	7.51	53.17	14.6
5yr Avg ROCE	59.3 %	54.82 %	48.57 %
5yr Avg Operating Profit Margin	17.83 %	34.33 %	26.04 %
5 yr average Debt to Equity	1.2	0.4	4.49
5yr CAGR Net Profit	82.56 %	109.73 %	193.87 %
5yr Average Return on Assets	14.57 %	27.87 %	15.47 %
Shareholdings
Promoter Holding	66.62 %	59.9 %	54.74 %
Share Pledged by Promoters	38.52 %	7.54 %	33.63 %
Change in Promoter Holding (3 Yrs)	0.08 %	0.0	-9.18 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Digikore Studios	Basilic Fly Studio	Phantom Digi. Effect
Product Wise Break-Up	Product Wise Break-Up VFX Services 100.0 Sponsorship Fees 9.05 Comics Sales 2.2 Advertising 0.37 Studio/ VFX Company 0 Production House 0	Product Wise Break-Up Studio/ VFX Company 89.61 Sponsorship Fees 0 Production House 10.39 Comics Sales 0 VFX Services 0 Advertising 0	Product Wise Break-Up Studio/ VFX Company 0 Sponsorship Fees 0 Production House 0 Comics Sales 0 VFX Services 100.0 Advertising 0
Location Wise Break-Up	Location Wise Break-Up North America 85.83 Europe 11.24 India 1.75 Australia and New Zealand 0.96 Rest of the World 0 USA 0 Canada 0 Others 0.22	Location Wise Break-Up North America 40.0 Europe 35.0 USA 0 Australia and New Zealand 17.0 India 0 Canada 0 Rest of the World 8.0	Location Wise Break-Up North America 0 Europe 0 USA 9.23 Australia and New Zealand 0 India 70.37 Canada 16.83 Rest of the World 0 Others 3.57
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 51.09 Outside India 48.91	-	-