Music Broadcast Ltd.

Financial

	Music Broadcast	Phantom Digi. Effect	Quint Digital
Operational Metrics
Radio Broadcasting
Capacity Utilization - Radio Broadcasting	65.0 %	n/a	n/a
Advertisement Rates per 10 seconds	220.0 Rs	n/a	n/a
Financials
5 yr Average ROE	64.46 %	41.69 %	-27.56 %
5yr average Equity Multiplier	5.3	8.9	1.78
5yr Average Asset Turnover Ratio	0.47	1.28	0.3
5yr Avg Net Profit Margin	8.15 %	15.78 %	-23.27 %
Price to Book	0.6	0.0	1.5
P/E	44.25	13.27	0.0
5yr Avg Cash Conversion Cycle	107.14 Days	259.36 Days	89.29 Days
Inventory Days	0.0	82.22 Days	0.0
Days Receivable	107.14 Days	136.21 Days	89.29 Days
Days Payable	11.67 Days	49.78 Days	0.0
5yr Average Interest Coverage Ratio	3.38	14.6	-6.41
5yr Avg ROCE	9.27 %	48.57 %	-26.06 %
5yr Avg Operating Profit Margin	18.21 %	26.04 %	-43.3 %
5 yr average Debt to Equity	3.57	4.49	0.69
5yr CAGR Net Profit	-22.68 %	193.87 %	n/a
5yr Average Return on Assets	5.49 %	15.47 %	-13.89 %
Shareholdings
Promoter Holding	74.05 %	54.74 %	61.91 %
Share Pledged by Promoters	0.0	33.63 %	60.98 %
Change in Promoter Holding (3 Yrs)	0.0	-9.18 %	5.36 %
Change in Mutual Fund Holding (3 Yrs)	-5.47 %	0.0	0.0

Business

	Music Broadcast	Phantom Digi. Effect	Quint Digital
Product Wise Break-Up	Product Wise Break-Up FM radio business 100.0 VFX Services 0 Media Operations 0	Product Wise Break-Up Media Operations 0 VFX Services 100.0 FM radio business 0	Product Wise Break-Up Media Operations 100.0 VFX Services 0 FM radio business 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 USA 0 Canada 0 Middle East 0	Location Wise Break-Up Middle East 0 India 70.37 Canada 16.83 USA 9.23 Others 3.57	Location Wise Break-Up Middle East 0 India 65.84 Canada 0 USA 0 Others 34.16