 

Name of the Total Face P/E EPS EPS RoNW NAV per

company Income (Value (@) (Basic) @) — (Diluted)(®) (%) equity
in million) share (2)

Aditya Birla 53,223.20 10 Na’ -8.23 -8.23 -27.5% 29.24#

Fashion & Retail

Limited

TCNS Clothing 6,845.25 2 Na’ -8.85 -8.85 -9.2% 99.47

Company Limited

 

*Financial information for Go Fashion (India) Limited is derived from the Restated Financial Information for the year ended March 31, 2021
* For the purpose of the NAV calculation for Aditya Birla Fashion and Retail Limited, the number of shares as of March 31, 2021 have been
calculated as the number of fully paid up equity shares (84,76,21,159) plus 75% (basis the calls made as of March 31, 2021) of the number
of partly paid up shares outstanding (9,02,77,042)

1. All the financial information for listed industry peers mentioned above is on a consolidated basis and is sourced from the annual reports
as available of the respective company for the year ended March 31, 2021.

P/E ratio is calculated as closing share price (as of November 19, 2021 - BSE) divided by/Diluted EPS for year ended March 31, 2021.
Basic and Diluted EPS as reported in the annual report of the company for the year ended March 31, 2021.

Return on net worth (%) = Net profit(loss) after tax attributable to equity shareholders divided total equity net of minority interest

Net asset value per share (in 2) = Total equity net of minority interest divided by Total number of equity shares outstanding at the end
of the year.

6. Total Equity has been computed as sum of paid-up share capital and other equity.

RYN

Not applicable since EPS is negative
The Offer Price is 69 times of the face value of the Equity Shares.

The Offer Price of = 690 has been determined by our Company and the Selling Shareholders in consultation with
the BRLMs, on the basis of assessment of demand from investors for Equity Shares through the Book Building
Process and, is justified in view of the above qualitative and quantitative parameters.

Investors should read the above-mentioned information along with ‘Risk Factors’, ‘Our Business’, ‘Financial
Information’ and ‘Management’s Discussion and Analysis of Financial Condition and Results of Operations’ on
pages 22, 159, 218 and 304, respectively, to have a more informed view. The trading price of the Equity Shares
could decline due to the factors mentioned in the ‘Risk Factors’ beginning on page 22 and you may lose all or
part of your investments.

108
