Zaggle Prepaid Ocean Services Ltd.

Financial

	Zaggle Prepaid Ocean	RateGain Travel	Quick Heal Tech
Operational Metrics
Media & Entertainment
Churn Rate	1.5 %	n/a	n/a
Software Services
Number of Customers	3559.0 Nos	n/a	n/a
Telecom Sector
Average Revenue Per User (ARPU)	4018.06 Rs	5397.26 Rs	n/a
Financials
5 yr Average ROE	20.56 %	4.35 %	9.22 %
5yr average Equity Multiplier	2.38	1.35	1.13
5yr Average Asset Turnover Ratio	1.48	0.55	0.48
5yr Avg Net Profit Margin	5.52 %	7.52 %	18.61 %
Price to Book	3.84	4.48	4.0
P/E	49.29	35.79	0.0
5yr Avg Cash Conversion Cycle	-663.0 Days	70.73 Days	-2200.8 Days
Inventory Days	0.09 Days	0.0	4.71 Days
Days Receivable	54.56 Days	70.73 Days	194.85 Days
Days Payable	1433.0 Days	11.69 Days	1818.07 Days
5yr Average Interest Coverage Ratio	8.49	36.17	41.63
5yr Avg ROCE	19.82 %	7.54 %	12.07 %
5yr Avg Operating Profit Margin	8.76 %	13.74 %	22.24 %
5 yr average Debt to Equity	0.87	0.09	0.0
5yr CAGR Net Profit	30.87 %	n/a	-45.72 %
5yr Average Return on Assets	7.56 %	4.36 %	8.27 %
Shareholdings
Promoter Holding	44.2 %	48.16 %	71.79 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.13 %	-7.75 %	-1.05 %
Change in Mutual Fund Holding (3 Yrs)	2.16 %	13.85 %	1.13 %

Business

	Zaggle Prepaid Ocean	RateGain Travel	Quick Heal Tech
Product Wise Break-Up	Product Wise Break-Up Propel platform revenue / Gift Cards 55.37 Program fee 41.85 Platform fee / SaaS fee / Service fee 2.78 Anti Virus Software 0	-	Product Wise Break-Up Propel platform revenue / Gift Cards 0 Platform fee / SaaS fee / Service fee 0 Anti Virus Software 100.0 Program fee 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Europe 0 Asia Pacific 0 North America 0 Rest of the World 0	Location Wise Break-Up India 0 Europe 27.5 Asia Pacific 13.4 Rest of the World 0 North America 58.4 Others 0.7	Location Wise Break-Up India 93.11 Europe 0 Asia Pacific 0 Rest of the World 6.89 North America 0