Add-Shop E-Retail Ltd

₹ 10.7 -0.19%

01 Jul - close price

About

Incorporated in 2013, Add-Shop E-Retail Ltd manufactures and trades herbal, ayurvedic and agro commodities^[1]

Key Points

Business Overview:^[1]
Company is in the business of manufacturing, marketing and distribution of products viz. ayurvedic, food supplement, agricultural, animal feed supplement and personal care products under the brand name Add-Shop

Website BSE

Market Cap ₹ 30.4 Cr.
Current Price ₹ 10.7
High / Low ₹ 18.9 / 7.62
Stock P/E 9.15
Book Value ₹ 39.9
Dividend Yield 0.00 %
ROCE 4.20 %
ROE 2.98 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.27 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding is low: 27.2%
Company has a low return on equity of 8.76% over last 3 years.
Company might be capitalizing the interest cost
Company has high debtors of 226 days.
Promoter holding has decreased over last 3 years: -30.9%

* 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 Consumer Services Retailing E-Retail/ E-Commerce

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	46.31	49.63	50.62	52.74	46.89	47.32	40.37	56.99	58.38	40.36	31.20	33.83	49.73
	38.90	41.67	42.42	46.96	39.80	39.91	36.86	52.57	67.98	38.27	29.58	32.16	48.83
Operating Profit	7.41	7.96	8.20	5.78	7.09	7.41	3.51	4.42	-9.60	2.09	1.62	1.67	0.90
OPM %	16.00%	16.04%	16.20%	10.96%	15.12%	15.66%	8.69%	7.76%	-16.44%	5.18%	5.19%	4.94%	1.81%
	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Interest	0.42	0.09	0.22	0.64	0.05	0.23	0.24	0.28	0.28	0.35	0.30	0.29	0.27
Depreciation	0.10	0.14	0.14	0.15	0.11	0.13	0.13	0.14	0.10	0.14	0.13	0.14	0.14
Profit before tax	6.89	7.73	7.84	4.99	6.93	7.05	3.14	4.00	-9.98	1.60	1.19	1.24	0.49
Tax %	18.87%	23.03%	22.70%	5.81%	64.50%	25.11%	25.16%	36.75%	-29.96%	28.12%	26.05%	25.81%	26.53%
	5.59	5.94	6.05	4.71	2.46	5.27	2.35	2.52	-6.99	1.15	0.88	0.92	0.36
EPS in Rs	1.45	1.54	2.14	1.66	0.87	1.86	0.83	0.89	-2.47	0.41	0.31	0.32	0.13
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	2	5	12	22	37	78	156	197	202	155
	2	4	12	21	35	67	131	168	194	149
Operating Profit	0	0	0	2	3	11	25	29	8	6
OPM %	2%	5%	3%	8%	7%	15%	16%	15%	4%	4%
	-0	0	0	-0	0	-0	-0	-0	-0	-0
Interest	0	0	0	1	1	1	1	1	1	1
Depreciation	0	0	0	0	0	0	0	1	0	1
Profit before tax	0	0	0	1	2	10	23	27	6	5
Tax %	100%	33%	28%	27%	30%	25%	19%	30%	48%	27%
	-0	0	0	1	1	8	19	19	3	3
EPS in Rs			2.56	0.23	0.31	1.99	4.96	6.77	1.12	1.17
Dividend Payout %		-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%

Compounded Sales Growth
10 Years:	%
5 Years:	33%
3 Years:	0%
TTM:	-23%

Compounded Profit Growth
10 Years:	%
5 Years:	22%
3 Years:	-44%
TTM:	5%

Stock Price CAGR
10 Years:	%
5 Years:	-2%
3 Years:	-48%
1 Year:	-33%

Return on Equity
10 Years:	%
5 Years:	15%
3 Years:	9%
Last Year:	3%

Balance Sheet

Figures in Rs. Crores

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	0.01	0.01	0.14	6	6	11	19	28	28	28
Reserves	-0	0	0	5	6	9	20	79	82	85
	0	0	2	3	7	8	3	1	13	38
	0	0	5	2	13	17	8	43	3	5
Total Liabilities	0	1	8	16	33	45	51	151	126	155
	0	0	0	3	4	5	7	6	6	5
CWIP	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0
Investments	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0
	0	1	7	12	30	40	44	144	120	150
Total Assets	0	1	8	16	33	45	51	151	126	155

Cash Flows

Figures in Rs. Crores

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-0	0	-0	-2	-3	1	9	-45	-29	-10
	-0	-0	-0	-4	-0	-1	-3	-1	19	-15
	0	-0	1	6	3	1	-5	45	11	24
Net Cash Flow	0	0	0	-0	0	0	1	-1	1	-1

Ratios

Figures in Rs. Crores

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	9	13	151	106	215	148	53	167	155	226
Inventory Days	194	88	106	176	106	51	59	68	54	100
Days Payable	23	47	254	22	182	82	10	86	4	8
Cash Conversion Cycle	180	54	4	259	139	117	102	148	206	318
Working Capital Days	38	6	54	152	140	106	81	160	198	293
ROCE %		58%	24%	21%	15%	47%	69%	38%	6%	4%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	52.97%	36.03%	36.03%	36.03%	36.03%	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%
	47.03%	63.97%	63.96%	63.98%	63.97%	72.80%	72.81%	72.80%	72.80%	72.80%	72.80%	72.81%
No. of Shareholders	28,270	44,597	47,157	46,889	46,071	44,164	42,591	40,118	37,326	36,097	36,223	35,022

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	62.99%	62.99%	62.99%	58.07%	36.03%	27.20%	27.20%
	37.01%	37.01%	37.01%	41.93%	63.98%	72.80%	72.81%
No. of Shareholders	82	101	705	22,774	46,889	40,118	35,022

Documents

Announcements

All

Annual reports

Right Issue

Concalls

Jan 2021

Transcript

Notes
PPT