NDL Ventures Ltd. benchmarking: Performance to industry peers

Financial

	NXTDigital	Vashu Bhagnani Ind.	Zee Media Corpn.
Operational Metrics
Media & Entertainment
Average Revenue Per User (ARPU) - Digital TV	124.0 Rs	n/a	n/a
No Of Digital TV Subscribers	58.0 Lakh	n/a	n/a
Telecom
No Of Broadband Subscribers	10.0 Lakh	n/a	n/a
Average Revenue Per User (ARPU) - Broadband	262.0 Rs	n/a	n/a
Financials
5 yr Average ROE	0.0	7.31 %	2.85 %
5yr average Equity Multiplier	9.57	2.34	2.58
5yr Average Asset Turnover Ratio	0.46	0.23	0.78
5yr Avg Net Profit Margin	-16.24 %	18.27 %	-9.22 %
Price to Book	6.59	2.11	2.14
P/E	440.96	48.97	0.0
5yr Avg Cash Conversion Cycle	-1023.43 Days	-2643.47 Days	118.81 Days
Inventory Days	33.8 Days	1259.75 Days	0.0
Days Receivable	25.34 Days	1656.71 Days	118.81 Days
Days Payable	2898.93 Days	323.54 Days	0.0
5yr Average Interest Coverage Ratio	-0.45	11.58	-1.1
5yr Avg ROCE	-6.83 %	7.03 %	-5.87 %
5yr Avg Operating Profit Margin	2.77 %	20.54 %	12.47 %
5 yr average Debt to Equity	5.2	0.23	0.48
5yr CAGR Net Profit	-40.69 %	58.74 %	n/a
5yr Average Return on Assets	-5.55 %	2.93 %	-8.01 %
Shareholdings
Promoter Holding	66.2 %	74.48 %	9.48 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	1.53 %	1.39 %	5.14 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

	NXTDigital	Vashu Bhagnani Ind.	Zee Media Corpn.
Product Wise Break-Up	Product Wise Break-Up Cable Television 47.47 Broadband 21.62 Professional Services 1.91 set top boxes/modem 0.35 Optical fibre cable 0 Film Distribution & Production 0 Subscription 0 Advertisement 0 Channel management fees 0 Sales - Television programs and content 0 Others 28.65	Product Wise Break-Up Sales - Television programs and content 0 Advertisement 0 Channel management fees 0 Cable Television 0 Films 100.0 Subscription 0 Professional Services 0 Optical fibre cable 0 set top boxes/modem 0 Broadband 0	Product Wise Break-Up Television programs and content 0.23 Advertisement 93.35 Channel management fees 0 Cable Television 0 Film Distribution & Production 0 Subscription 6.42 Professional Services 0 Optical fibre cable 0 set top boxes/modem 0 Broadband 0
Segment Break-Up	Segment Break-Up Media & Communication 100.0	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Domestic 0	Location Wise Break-Up India 100.0 India 0	Location Wise Break-Up Domestic 0 India 88.98 Others 11.02
Operating Profit Break-Up	Operating Profit Break-Up Media & Communication 100.0	-	-
Asset Break-Up	Asset Break-Up Media & Communication 79.66 Others 20.34	-	-