Future Retail Ltd.

Financial

	Future Retail	OSIA Hyper Retail	V-Mart Retail
Operational Metrics
Retail
Same Store Sales Growth	11.2 %	n/a	6.0 %
Same Store Sales Growth - Big Bazaar	8.1 %	n/a	n/a
Quarterly Sales per SqFt	3322.56 Rs/Sqft	n/a	1732.12 Rs/Sqft
Retail Chains
Number of Stores	1308.0 .	n/a	444.0 .
Number of Stores - FBB	88.0	n/a	n/a
Number of Stores - eZone	6.0	n/a	n/a
Number of Stores - Foodhall	8.0	n/a	n/a
Number of Stores - Easyday Club	1147.0	n/a	n/a
Number of Stores - Big Bazaar	285.0	n/a	n/a
Financials
5 yr Average ROE	-90.81 %	12.84 %	5.1 %
5yr average Equity Multiplier	8.43	3.73	2.34
5yr Average Asset Turnover Ratio	1.06	1.56	1.22
5yr Avg Net Profit Margin	-15.65 %	2.11 %	1.41 %
Price to Book	0.0	1.51	7.75
P/E	0.0	16.45	0.0
5yr Avg Cash Conversion Cycle	-76.7 Days	71.74 Days	24.93 Days
Inventory Days	138.05 Days	126.21 Days	111.48 Days
Days Receivable	29.39 Days	19.86 Days	0.0
Days Payable	173.33 Days	94.59 Days	76.56 Days
5yr Average Interest Coverage Ratio	1.35	3.14	4.81
5yr Avg ROCE	1.87 %	16.97 %	11.62 %
5yr Avg Operating Profit Margin	3.59 %	5.79 %	12.62 %
5 yr average Debt to Equity	4.35	0.9	0.03
5yr CAGR Net Profit	n/a	3.24 %	n/a
5yr Average Return on Assets	-3.28 %	3.34 %	2.78 %
Shareholdings
Promoter Holding	14.31 %	45.8 %	44.33 %
Share Pledged by Promoters	31.14 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-32.71 %	-17.19 %	-2.34 %
Change in Mutual Fund Holding (3 Yrs)	-7.43 %	0.0	10.72 %

Business

	Future Retail	OSIA Hyper Retail	V-Mart Retail
Product Wise Break-Up	Product Wise Break-Up Retail 100.0 Retail Chains 0 Large format stores 0 Retailing 0 Kirana 0 Non Apparels 0 Apparels 0	Product Wise Break-Up Kirana 0 Retailing 100.0 Retail Chains 0 Non Apparels 0 Apparels 0 Large format stores 0 Retail 0	Product Wise Break-Up Kirana 11.0 Retailing 0 Retail Chains 0 Non apparels 10.0 Apparel 79.0 Large format stores 0 Retail 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	-	Location Wise Break-Up Rest of the World 0 India 100.0