NDL Ventures Ltd. benchmarking: Performance to industry peers

Financial

	NDL Ventures	Vashu Bhagnani Inds.	Entertainment Netw.
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 %	1.14 %
5yr average Equity Multiplier	9.57	2.34	1.61
5yr Average Asset Turnover Ratio	0.46	0.23	0.37
5yr Avg Net Profit Margin	-16.24 %	18.27 %	-15.24 %
Price to Book	1.74	3.25	0.66
P/E	473.29	151.88	0.0
5yr Avg Cash Conversion Cycle	-1023.43 Days	-2643.47 Days	117.44 Days
Inventory Days	33.8 Days	1259.75 Days	0.0
Days Receivable	25.34 Days	1656.71 Days	117.44 Days
Days Payable	2898.93 Days	323.54 Days	22.12 Days
5yr Average Interest Coverage Ratio	-0.45	11.58	-2.27
5yr Avg ROCE	-6.83 %	7.03 %	-3.75 %
5yr Avg Operating Profit Margin	2.77 %	20.54 %	7.32 %
5 yr average Debt to Equity	5.2	0.23	0.0
5yr CAGR Net Profit	-40.69 %	58.74 %	n/a
5yr Average Return on Assets	-5.55 %	2.93 %	-4.61 %
Shareholdings
Promoter Holding	66.2 %	74.48 %	71.15 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	1.53 %	1.39 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-0.16 %

	NDL Ventures	Vashu Bhagnani Inds.	Entertainment Netw.
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 business 0 Managed Solutions 0 Branded Solutions 0 Radio Advertising Services (FCT) 0 Others 28.65	Product Wise Break-Up Branded Solutions 0 Professional Services 0 Managed Solutions 0 Films 100.0 Cable Television 0 set top boxes/modem 0 Optical fibre cable 0 Subscription business 0 Radio Advertising Services (FCT) 0 Broadband 0	Product Wise Break-Up Branded 17.83 Professional Services 0 Management & Maintenance services 17.7 Film Distribution & Production 0 Cable Television 0 set top boxes/modem 0 Optical fibre cable 0 Subscription business 8.56 Radio Advertising Services (FCT) 55.9 Broadband 0 Others 0.01
Segment Break-Up	Segment Break-Up Media & Communication 100.0	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Domestic 0 Rest of the World 0	Location Wise Break-Up Rest of the World 0 India 0 India 100.0	Location Wise Break-Up Rest of the World 5.6 India 94.4 Domestic 0
Operating Profit Break-Up	Operating Profit Break-Up Media & Communication 100.0	-	-
Asset Break-Up	Asset Break-Up Media & Communication 79.66 India 0 Others 20.34	-	Asset Break-Up India 97.66 Media & Communication 0 Others 2.34