Addi Industries Ltd
Incorporated in 1980, Addi Industries Ltd does manufacturing and marketing of readymade garments[1]
- Market Cap ₹ 107 Cr.
- Current Price ₹ 99.2
- High / Low ₹ 99.8 / 36.4
- Stock P/E 32.9
- Book Value ₹ 73.4
- Dividend Yield 1.26 %
- ROCE 5.51 %
- ROE 4.15 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
Cons
- Company has a low return on equity of 4.69% over last 3 years.
- Earnings include an other income of Rs.5.54 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Consumer Discretionary Textiles Textiles & Apparels Garments & Apparels
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.31 | 0.66 | 0.20 | 0.17 | 0.12 | 0.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
2.06 | 1.79 | 1.36 | 1.20 | 0.98 | 1.42 | 1.68 | 0.66 | 2.91 | 0.88 | 0.94 | 1.08 | |
Operating Profit | -1.75 | -1.13 | -1.16 | -1.03 | -0.86 | -0.91 | -1.68 | -0.66 | -2.91 | -0.88 | -0.94 | -1.08 |
OPM % | -564.52% | -171.21% | -580.00% | -605.88% | -716.67% | -178.43% | ||||||
4.25 | 1.03 | 2.53 | 2.41 | 0.40 | 0.51 | 1.05 | 0.56 | 48.81 | 22.35 | 7.43 | 5.54 | |
Interest | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 |
Depreciation | 0.69 | 0.52 | 0.48 | 0.43 | 0.27 | 0.15 | 0.21 | 0.20 | 0.13 | 0.14 | 0.14 | 0.14 |
Profit before tax | 1.81 | -0.64 | 0.89 | 0.95 | -0.73 | -0.55 | -0.84 | -0.30 | 45.77 | 21.32 | 6.33 | 4.30 |
Tax % | -27.62% | -9.38% | -11.24% | 22.11% | -106.85% | 14.55% | -11.90% | -483.33% | 18.31% | 20.08% | 26.38% | 24.42% |
2.31 | -0.58 | 0.99 | 0.74 | 0.05 | -0.63 | -0.74 | 1.15 | 37.39 | 17.04 | 4.67 | 3.25 | |
EPS in Rs | 2.14 | -0.54 | 0.92 | 0.69 | 0.05 | -0.58 | -0.69 | 1.07 | 34.63 | 15.78 | 4.33 | 3.01 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 28.91% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | % |
Compounded Profit Growth | |
---|---|
10 Years: | 13% |
5 Years: | 45% |
3 Years: | 85% |
TTM: | -30% |
Stock Price CAGR | |
---|---|
10 Years: | 40% |
5 Years: | 72% |
3 Years: | 56% |
1 Year: | 82% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 4% |
3 Years: | 5% |
Last Year: | 4% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 |
Reserves | 13.87 | 13.29 | 14.18 | 14.92 | 14.35 | 13.76 | 13.09 | 14.24 | 51.64 | 68.68 | 71.98 | 73.89 |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.06 | 0.01 | |
1.10 | 0.90 | 0.69 | 0.50 | 0.41 | 0.39 | 0.27 | 10.26 | 1.81 | 0.43 | 0.60 | 0.74 | |
Total Liabilities | 20.37 | 19.59 | 20.27 | 20.82 | 20.16 | 19.55 | 18.76 | 29.90 | 58.85 | 74.62 | 78.04 | 80.04 |
5.65 | 5.03 | 4.37 | 3.67 | 2.78 | 2.55 | 7.25 | 5.94 | 4.97 | 4.73 | 4.59 | 4.45 | |
CWIP | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.00 | 0.00 | 1.50 | 0.00 | 0.00 | 0.00 |
Investments | 2.71 | 3.51 | 3.51 | 3.96 | 2.99 | 2.99 | 2.99 | 2.98 | 3.26 | 3.75 | 3.75 | 3.75 |
11.96 | 11.00 | 12.34 | 13.14 | 14.34 | 13.96 | 8.52 | 20.98 | 49.12 | 66.14 | 69.70 | 71.84 | |
Total Assets | 20.37 | 19.59 | 20.27 | 20.82 | 20.16 | 19.55 | 18.76 | 29.90 | 58.85 | 74.62 | 78.04 | 80.04 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4.66 | 0.09 | -0.69 | -3.24 | -0.79 | -0.88 | 1.57 | 9.33 | -7.85 | -4.38 | -8.75 | 2.20 | |
-4.19 | -0.59 | 1.63 | 1.04 | 0.82 | 1.01 | 0.54 | -11.60 | 7.97 | 4.40 | 10.26 | -0.96 | |
-0.06 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -1.42 | -1.42 | |
Net Cash Flow | 0.41 | -0.52 | 0.93 | -2.19 | 0.03 | 0.12 | 2.11 | -2.27 | 0.12 | -0.04 | 0.10 | -0.18 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 188.39 | 88.48 | 127.75 | 150.29 | 0.00 | 0.00 | ||||||
Inventory Days | 0.00 | 0.00 | 344.72 | 0.00 | 0.00 | 0.00 | ||||||
Days Payable | 385.28 | |||||||||||
Cash Conversion Cycle | 188.39 | 88.48 | 87.19 | 150.29 | 0.00 | 0.00 | ||||||
Working Capital Days | 47.10 | 1,310.68 | 4,471.25 | 815.88 | 2,615.83 | 629.80 | ||||||
ROCE % | -0.11% | -3.16% | 4.60% | 5.96% | -2.67% | -4.46% | -1.78% | -1.96% | 4.62% | 8.38% | 5.51% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 May - Newspaper Publication Audited financial results for the Quarter and year ended 31st March 2025.
-
Detailed Public Statement
27 May - Open Offer for 25.73% shares of Addi Industries by group at Rs.75/share, totaling Rs.20.84 Cr.
-
Announcement under Regulation 30 (LODR)-Change in Management
26 May - Re-appointment of Rajeev Shagun Gupta & Co. as internal auditor for FY 2025-26.
-
Financial Results For The Year Ended 310325
26 May - Audited FY25 financial results approved; internal auditor re-appointed; unmodified opinion with going concern note.
-
Board Meeting Outcome for Outcome Of The Board Meeting Along With Audited Financial Results Of The Company For The Quarter And Year Ended 31St March, 2025
26 May - Audited FY25 standalone and consolidated results approved; internal auditor re-appointed for FY26.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
Product Profile:[1]
Men's T-shirts, Kids T-shirts, Kids Sweatshirts, Ladies Kurti, Ladies T-shirts, Ladies Top, Salwar Suit, Designer Frocks, etc.