V-Mart Retail Ltd.

Financial

	V-Mart Retail	Avenue Supermarts	Trent
Operational Metrics
Retail
Average Ticket Size	1004.0 Rs	n/a	n/a
Quarterly Sales per SqFt	2148.0 Rs/Sqft	9052.27 Rs/Sqft	2556.25 Rs/Sqft
Total Retail Space	4400000.0 Sq.Ft	17600000.0 Sq.Ft	n/a
Same Store Sales Growth	1.0 %	7.1 %	12.0 %
Number of Stores	510.0 .	424.0 .	1043.0 .
Textiles Sector
Realization / Piece - Apparel	326.0 Rs/Piece	n/a	n/a
Unclassified
Advertisement Spend as a % of Total Sales	1.3 %	n/a	0.74 %
Financials
5 yr Average ROE	-1.52 %	12.18 %	16.03 %
5yr average Equity Multiplier	2.83	1.13	2.43
5yr Average Asset Turnover Ratio	0.96	2.2	1.13
5yr Avg Net Profit Margin	-0.45 %	4.89 %	4.63 %
Price to Book	7.44	12.66	34.57
P/E	89.7	100.2	119.23
5yr Avg Cash Conversion Cycle	-18.52 Days	18.51 Days	5.35 Days
Inventory Days	119.77 Days	25.5 Days	47.39 Days
Days Receivable	0.0	0.89 Days	1.44 Days
Days Payable	99.89 Days	7.71 Days	42.97 Days
5yr Average Interest Coverage Ratio	0.86	47.36	4.25
5yr Avg ROCE	6.04 %	16.22 %	15.96 %
5yr Avg Operating Profit Margin	11.21 %	7.88 %	13.24 %
5 yr average Debt to Equity	0.1	0.0	0.15
5yr CAGR Net Profit	n/a	19.75 %	n/a
5yr Average Return on Assets	-0.33 %	10.79 %	8.36 %
Shareholdings
Promoter Holding	44.19 %	74.65 %	37.01 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-1.95 %	-0.34 %	0.0
Change in Mutual Fund Holding (3 Yrs)	5.27 %	1.04 %	4.87 %

Business

	V-Mart Retail	Avenue Supermarts	Trent
Segment Break-Up	Segment Break-Up Retail Trade 99.08 Digital Market Place 0.92 General Merchandise & Apparel 0 Non-Foods (FMCG) 0 Foods 0	Segment Break-Up Non-Foods (FMCG) 19.67 Digital Market Place 0 Food Products 55.6 Retail Trade 0 General Merchandise & Apparel 24.73	-
Product Wise Break-Up	Product Wise Break-Up Apparel 80.0 Kirana 10.0 Non apparels 10.0 Retail Sale of Readymade Garments 0	-	Product Wise Break-Up Apparel 85.46 Kirana 0 Non apparels 0 Apparel 0 Others 14.54
Store Wise Breakup	Store Wise Breakup Others 100	-	-
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 Retail Trade 100.0 Digital Market Place 0	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Retail Trade 98.49 Digital Market Place 1.51	-	-
Owned vs Private Label	Owned vs Private Label Private 64.0 Others 36.0	-	-