Add-Shop E-Retail Ltd

Add-Shop E-Reta. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Add-Shop E-Retail Ltd

₹ 11.0 2.81%
23 Jul 11:23 a.m.
addshop.co BSE: 541865
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 ₹ 31.1 Cr.
  • Current Price ₹ 11.0
  • High / Low ₹ 18.9 / 7.62
  • Stock P/E 9.38
  • Book Value ₹ 39.9
  • Dividend Yield 0.00 %
  • ROCE 4.20 %
  • ROE 2.98 %
  • Face Value ₹ 10.0
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 ...

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: -4%
3 Years: -48%
1 Year: -29%
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

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
36.03% 36.03% 36.03% 36.03% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20%
63.97% 63.96% 63.98% 63.97% 72.80% 72.81% 72.80% 72.80% 72.80% 72.80% 72.81% 72.81%
No. of Shareholders 44,59747,15746,88946,07144,16442,59140,11837,32636,09736,22335,02234,169

Documents

Announcements

Annual reports

Right Issue

Concalls

  • Jan 2021
    Transcript
    Notes
    PPT