Identical Brains Studios Ltd.

Financial

	Identical Brains	Basilic Fly Studio	Phantom Digi. Effect
Operational Metrics
Financials
5 yr Average ROE	46.8 %	39.66 %	41.69 %
5yr average Equity Multiplier	1.61	2.08	8.9
5yr Average Asset Turnover Ratio	1.53	1.2	1.28
5yr Avg Net Profit Margin	19.92 %	21.69 %	15.78 %
Price to Book	0.0	4.59	0.0
P/E	14.68	24.78	18.57
5yr Avg Cash Conversion Cycle	60.28 Days	78.4 Days	259.36 Days
Inventory Days	0.0	0.0	82.22 Days
Days Receivable	60.28 Days	78.4 Days	136.21 Days
Days Payable	0.0	0.0	49.78 Days
5yr Average Interest Coverage Ratio	442.02	43.0	14.6
5yr Avg ROCE	64.21 %	47.11 %	48.57 %
5yr Avg Operating Profit Margin	28.27 %	31.07 %	26.04 %
5 yr average Debt to Equity	0.01	0.36	4.49
5yr CAGR Net Profit	60.01 %	110.76 %	193.87 %
5yr Average Return on Assets	29.31 %	23.95 %	15.47 %
Shareholdings
Promoter Holding	63.74 %	59.9 %	54.74 %
Share Pledged by Promoters	0.0	12.57 %	33.63 %
Change in Promoter Holding (3 Yrs)	0.0	0.0	-9.18 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Identical Brains	Basilic Fly Studio	Phantom Digi. Effect
Product Wise Break-Up	Product Wise Break-Up Studio/VFX Services 100.0 Studio/ VFX Company 0 Production House 0 VFX Services 0	Product Wise Break-Up Studio/ VFX Company 89.61 Production House 10.39 Studio/VFX Services 0 VFX Services 0	Product Wise Break-Up Studio/ VFX Company 0 Production House 0 Studio/VFX Services 0 VFX Services 100.0
Location Wise Break-Up	Location Wise Break-Up India 99.36 Outside India 0.64 Rest of the World 0 Australia and New Zealand 0 Europe 0 North America 0 USA 0 Canada 0	Location Wise Break-Up Canada 0 Rest of the World 8.0 North America 44.0 Outside India 0 USA 0 Australia and New Zealand 2.0 India 0 Europe 45.0 Others 1.0	Location Wise Break-Up Canada 0 Rest of the World 0 North America 0 Outside India 0 USA 0 Australia and New Zealand 0 India 29.14 Europe 0 Others 70.86