Affle 3i Ltd.

Financial

	Affle 3i	Vertoz	Maagh Adv. & Mkt.
Operational Metrics
IT
Converted Users per Quarter	107.0 Mn	n/a	n/a
Cost per Converted User	58.0 Rs	n/a	n/a
Financials
5 yr Average ROE	22.59 %	10.47 %	16.41 %
5yr average Equity Multiplier	1.66	1.34	3.26
5yr Average Asset Turnover Ratio	0.66	0.63	2.34
5yr Avg Net Profit Margin	19.74 %	12.52 %	2.21 %
Price to Book	9.3	3.62	0.0
P/E	68.37	25.38	444.07
5yr Avg Cash Conversion Cycle	55.72 Days	106.78 Days	123.15 Days
Inventory Days	0.0	0.0	0.0
Days Receivable	55.72 Days	106.78 Days	123.15 Days
Days Payable	38.48 Days	0.0	0.0
5yr Average Interest Coverage Ratio	35.6	7.51	0.0
5yr Avg ROCE	20.7 %	13.93 %	17.52 %
5yr Avg Operating Profit Margin	22.05 %	20.08 %	6.03 %
5 yr average Debt to Equity	0.18	0.15	0.0
5yr CAGR Net Profit	35.32 %	31.0 %	0.4 %
5yr Average Return on Assets	13.07 %	7.8 %	4.74 %
Shareholdings
Promoter Holding	55.0 %	64.74 %	9.91 %
Share Pledged by Promoters	0.0	14.5 %	0.0
Change in Promoter Holding (3 Yrs)	-4.89 %	8.41 %	-43.72 %
Change in Mutual Fund Holding (3 Yrs)	6.32 %	0.0	0.0

Business

	Affle 3i	Vertoz	Maagh Adv. & Mkt.
Product Wise Break-Up	Product Wise Break-Up CPCU 99.9 Non-CPCU Business 0.1 Enterprise Solutions 0 Performance Solutions 0 Branding Solutions 0	Product Wise Break-Up Non-CPCU Business 0 Performance Solutions 0 Branding Solutions 71.82 CPCU 0 Enterprise Solutions 0 Others 28.18	-
Location Wise Break-Up	Location Wise Break-Up India 27.54 Others 72.46	Location Wise Break-Up India 100.0	Location Wise Break-Up India 100.0
Operating Profit Break-Up	Operating Profit Break-Up India 28.13 Others 71.87	-	-
Customer Segment	Customer Segment Consumer platform 100.0 Enterprise platform 0	-	-
Asset Break-Up	Asset Break-Up India 51.9 Others 48.1	-	-