Aditya Birla Fashion and Retail Ltd.

Financial

	Aditya Birla Fashion	Arvind Fashions	Ethos Ltd.
Operational Metrics
Retail
Quarterly Sales per SqFt	3036.67 Rs/Sqft	n/a	n/a
Number of Stores	3253.0 .	n/a	80.0 .
Same Store Sales Growth - Pantaloons	-1.6 %	n/a	n/a
Same Store Sales Growth - Lifestyle	9.0 %	n/a	n/a
Total Retail Space	4600000.0 Sq.Ft	n/a	n/a
Unclassified
Advertisement Spend as a % of Total Sales	2.29 %	n/a	n/a
Financials
5 yr Average ROE	-12.25 %	-27.67 %	6.09 %
5yr average Equity Multiplier	5.48	4.13	2.01
5yr Average Asset Turnover Ratio	0.7	1.1	1.01
5yr Avg Net Profit Margin	-4.16 %	-7.41 %	4.15 %
Price to Book	1.45	7.26	6.93
P/E	0.0	0.0	73.58
5yr Avg Cash Conversion Cycle	-111.75 Days	-21.07 Days	96.07 Days
Inventory Days	97.25 Days	101.29 Days	157.22 Days
Days Receivable	24.0 Days	42.92 Days	3.97 Days
Days Payable	252.54 Days	178.62 Days	70.31 Days
5yr Average Interest Coverage Ratio	0.39	1.15	3.17
5yr Avg ROCE	3.08 %	11.58 %	12.84 %
5yr Avg Operating Profit Margin	12.55 %	8.56 %	13.34 %
5 yr average Debt to Equity	1.04	0.8	0.22
5yr CAGR Net Profit	30.96 %	-42.78 %	n/a
5yr Average Return on Assets	-2.5 %	-4.85 %	3.89 %
Shareholdings
Promoter Holding	46.57 %	35.14 %	50.58 %
Share Pledged by Promoters	0.0	8.31 %	0.0
Change in Promoter Holding (3 Yrs)	-9.52 %	-1.74 %	-14.58 %
Change in Mutual Fund Holding (3 Yrs)	-3.93 %	6.8 %	12.36 %

Business

	Aditya Birla Fashion	Arvind Fashions	Ethos Ltd.
Segment Break-Up	Segment Break-Up Madura Fashion & Lifestyle 52.87 Pantaloons 24.08 Ethnic and Others 23.06	-	-
Location Wise Break-Up	Location Wise Break-Up India 97.91 Rest of the World 2.09 International 0 Domestic 0	Location Wise Break-Up Rest of the World 0 India 0 Domestic 99.15 International 0.85	Location Wise Break-Up Rest of the World 0 India 100.0 Domestic 0 International 0
Capex	Capex Watches & Accessories 0 Others 100	-	Capex Watches 100.0
Operating Profit Break-Up	Operating Profit Break-Up Power brands 0 Emerging brands 0 Watches & Accessories 0 Others 100	Operating Profit Break-Up Emerging brands 0 Power brands 100.0 Watches & Accessories 0	Operating Profit Break-Up Emerging brands 0 Power brands 0 Watches 97.78 Others 2.22
Asset Break-Up	Asset Break-Up Others 100	-	-