NDL Ventures Ltd.

Financial

	NXTDigital	Siti Networks	GTPL Hathway
Operational Metrics
Broadband
No Of Broadband Subscribers	10.0 Lakh	2.06 Lakh	10.2 Lakh
Average Revenue Per User (ARPU) - Broadband	262.0 Rs	1339.81 Rs	460.0 Rs
Digital TV
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
Financials
5 yr Average ROE	-48.81 %	853.58 %	12.91 %
5yr average Equity Multiplier	9.57	-98.7	2.6
5yr Average Asset Turnover Ratio	0.46	0.78	0.98
5yr Avg Net Profit Margin	-16.24 %	-16.98 %	4.99 %
Price to Book	1.45	0.0	1.72
P/E	222.95	0.0	18.61
5yr Avg Cash Conversion Cycle	-1023.43 Days	69.34 Days	43.21 Days
Inventory Days	33.8 Days	0.79 Days	3.94 Days
Days Receivable	25.34 Days	68.77 Days	39.44 Days
Days Payable	2898.93 Days	32.58 Days	1351.74 Days
5yr Average Interest Coverage Ratio	-0.45	-0.95	11.82
5yr Avg ROCE	-6.83 %	-0.47 %	24.58 %
5yr Avg Operating Profit Margin	9.79 %	17.47 %	23.25 %
5 yr average Debt to Equity	5.2	-49.16	0.25
5yr CAGR Net Profit	-40.69 %	1.02 %	43.26 %
5yr Average Return on Assets	-5.55 %	-13.34 %	5.19 %
Shareholdings
Promoter Holding	64.67 %	6.1 %	75.0 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	2.44 %	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-0.52 %

Business

	NXTDigital	Siti Networks	GTPL Hathway
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 Cable Television 0 Others 28.65	Product Wise Break-Up Optical fibre cable 0 Professional Services 0 Broadband 0 Cable Television 100.0 set top boxes/modem 0	-
Segment Break-Up	Segment Break-Up Media & Communication 100.0 EPC Projects 0 Internet 0 Cable Television 0	-	Segment Break-Up EPC 1.99 Internet 16.36 Media & Communication 0 Cable Television 81.65
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 100.0 Rest of the World 0
Operating Profit Break-Up	Operating Profit Break-Up Media & Communication 100.0 EPC Projects 0 Internet 0 Cable Television 0	-	Operating Profit Break-Up EPC Projects 0 Internet 15.04 Media & Communication 0 Cable Television 61.11 Others 23.85
Asset Break-Up	Asset Break-Up Media & Communication 79.66 Cable television 0 Internet 0 EPC Projects 0 Others 20.34	-	Asset Break-Up EPC 2.02 Internet 31.16 Media & Communication 0 Cable television 66.83