Future Retail Ltd.

Financial

	Future Retail	Praxis Home Retail	Jay Jalaram Techno.
Operational Metrics
Retail
Same Store Sales Growth	11.2 %	n/a	n/a
Same Store Sales Growth - Big Bazaar	8.1 %	n/a	n/a
Quarterly Sales per SqFt	3322.56 Rs/Sqft	5514.94 Rs/Sqft	n/a
Retail Chains
Number of Stores	1308.0 .	33.0 .	n/a
Number of Stores - FBB	88.0	n/a	n/a
Number of Stores - eZone	6.0	n/a	n/a
Number of Stores - Foodhall	8.0	n/a	n/a
Number of Stores - Easyday Club	1147.0	n/a	n/a
Number of Stores - Big Bazaar	285.0	n/a	n/a
Financials
5 yr Average ROE	-90.81 %	424.29 %	21.53 %
5yr average Equity Multiplier	8.43	104.23	15.99
5yr Average Asset Turnover Ratio	1.06	0.96	3.59
5yr Avg Net Profit Margin	-15.65 %	-17.07 %	0.63 %
Price to Book	0.0	0.0	0.0
P/E	0.0	0.0	50.27
5yr Avg Cash Conversion Cycle	-76.7 Days	-352.13 Days	49.35 Days
Inventory Days	138.05 Days	112.3 Days	44.0 Days
Days Receivable	29.39 Days	1.43 Days	6.65 Days
Days Payable	173.33 Days	269.98 Days	23.57 Days
5yr Average Interest Coverage Ratio	1.35	-0.85	1.99
5yr Avg ROCE	1.87 %	-54.3 %	11.52 %
5yr Avg Operating Profit Margin	2.03 %	-7.12 %	1.98 %
5 yr average Debt to Equity	4.35	20.82	4.93
5yr CAGR Net Profit	n/a	1.2 %	69.61 %
5yr Average Return on Assets	-3.28 %	-13.8 %	2.15 %
Shareholdings
Promoter Holding	14.31 %	23.61 %	68.55 %
Share Pledged by Promoters	31.14 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-32.71 %	-32.05 %	-4.5 %
Change in Mutual Fund Holding (3 Yrs)	-7.43 %	0.0	0.0

Business

	Future Retail	Praxis Home Retail	Jay Jalaram Techno.
Product Wise Break-Up	Product Wise Break-Up Retail 100.0 Retail Chains 0 Large format stores 0	Product Wise Break-Up Retail 100.0 Large format stores 0 Retail Chains 0	-
Location Wise Break-Up	Location Wise Break-Up India 100.0	Location Wise Break-Up India 100.0	Location Wise Break-Up India 100.0