Add-Shop E-Retail Ltd

₹ 6.19 -0.32%

28 Aug 12:27 p.m.

About

Incorporated in 2013, Add-Shop E-Retail Ltd is in the trading and distribution of various products.^[1]

Key Points

Business Overview:^[1]
ASERL is engaged in the business of trading
and distribution of organic fertilizers, ayurvedic medicines, and herbal cosmetic products.

Website BSE

Market Cap ₹ 17.5 Cr.
Current Price ₹ 6.19
High / Low ₹ 10.5 / 5.26
Stock P/E 15.6
Book Value ₹ 40.2
Dividend Yield 0.00 %
ROCE 1.96 %
ROE 0.93 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Stock is trading at 0.14 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 2.28% over last 3 years.
Company has high debtors of 264 days.
Promoter holding has decreased over last 3 years: -8.83%

* 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

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	47.32	40.37	56.99	58.38	40.36	31.20	33.83	49.73	29.41	33.40	34.85	56.99	45.64
	39.91	36.86	52.57	67.98	38.27	29.58	32.16	48.83	28.64	32.65	34.05	56.02	44.78
Operating Profit	7.41	3.51	4.42	-9.60	2.09	1.62	1.67	0.90	0.77	0.75	0.80	0.97	0.86
OPM %	15.66%	8.69%	7.76%	-16.44%	5.18%	5.19%	4.94%	1.81%	2.62%	2.25%	2.30%	1.70%	1.88%
	-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	0.23	0.24	0.28	0.28	0.35	0.30	0.29	0.27	0.33	0.30	0.29	0.28	0.34
Depreciation	0.13	0.13	0.14	0.10	0.14	0.13	0.14	0.14	0.16	0.16	0.15	0.11	0.16
Profit before tax	7.05	3.14	4.00	-9.98	1.60	1.19	1.24	0.49	0.28	0.29	0.36	0.58	0.36
Tax %	25.11%	25.16%	36.75%	-29.96%	28.12%	26.05%	25.81%	26.53%	28.57%	20.69%	27.78%	37.93%	25.00%
	5.27	2.35	2.52	-6.99	1.15	0.88	0.92	0.36	0.21	0.23	0.26	0.36	0.27
EPS in Rs	1.86	0.83	0.89	-2.47	0.41	0.31	0.32	0.13	0.07	0.08	0.09	0.13	0.10
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	Mar 2026	TTM
	2	5	12	22	37	78	156	197	202	153	155	171
	2	4	12	21	35	67	131	168	194	147	152	168
Operating Profit	0	0	0	2	3	11	25	29	8	6	3	3
OPM %	1.6%	4.8%	3.2%	8%	7%	15%	16%	15%	3.8%	4.2%	2.1%	2.0%
	-0	0	0	-0	0	-0	-0	-0	-0	-0	-0	0
Interest	0	0	0	1	1	1	1	1	1	1	1	1
Depreciation	0	0	0	0	0	0	0	1	0	1	1	1
Profit before tax	0	0	0	1	2	10	23	27	6	5	2	2
Tax %	100%	33%	28%	27%	30%	25%	19%	30%	48%	27%	30%
	-0	0	0	1	1	8	19	19	3	3	1	1
EPS in Rs			2.56	0.23	0.31	1.99	4.96	6.77	1.12	1.17	0.37	0.40
Dividend Payout %		-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%

Compounded Sales Growth
10 Years:	55%
5 Years:	15%
3 Years:	-8%
TTM:	19%

Compounded Profit Growth
10 Years:	%
5 Years:	-33%
3 Years:	-62%
TTM:	-53%

Stock Price CAGR
10 Years:	%
5 Years:	-37%
3 Years:	-45%
1 Year:	-37%

Return on Equity
10 Years:	12%
5 Years:	11%
3 Years:	2%
Last Year:	1%

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	Mar 2026
Equity Capital	0.01	0.01	0.14	6	6	11	19	28	28	28	28
Reserves	-0	0	0	5	6	9	20	79	82	85	86
	0	0	2	3	7	8	3	1	13	38	12
	0	0	5	2	13	17	8	43	3	5	26
Total Liabilities	0	1	8	16	33	45	51	151	126	155	152
	0	0	0	3	4	5	7	6	6	5	6
CWIP	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0
Investments	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0
	0	1	7	12	30	40	44	144	120	150	146
Total Assets	0	1	8	16	33	45	51	151	126	155	152

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	Mar 2026
	-0	0	-0	-2	-3	1	9	-45	-19	-10	8
	-0	-0	-0	-4	-0	-1	-3	-1	9	-15	18
	0	-0	1	6	3	1	-5	45	11	24	-27
Net Cash Flow	0	0	0	-0	0	0	1	-1	1	-1	-0
Free Cash Flow	-0	0	-0	-6	-3	-1	6	-45	-19	-10	7
CFO/OP	-567%	136%	-33%	-110%	-81%	27%	45%	-134%	-209%	-131%	253%

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	Mar 2026
Debtor Days	9	13	151	106	215	148	53	167	155	229	264
Inventory Days	194	88	106	176	106	51	59	68	54	100	102
Days Payable	23	47	254	22	182	82	10	86	4	8	33
Cash Conversion Cycle	180	54	4	259	139	117	102	148	206	320	333
Working Capital Days	38	6	17	141	101	82	81	159	176	207	283
ROCE %		58%	24%	21%	15%	47%	69%	38%	6%	4%	2%

Insights

In beta

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Permanent Employees
count

xx	xx	xx	xx	xx	xx	xx
xx,xxx		x,xxx	xx,xxx	xx,xxx
			xx,xxx	xx,xxx
		xxx		x,xxx
			xx	xx
		xx,xxx
				xxx
						xx

Please log in to see hidden values.

Number of Distributors
count

Number of Families in Self-Employment Network
count

Number of Franchisees
count

Number of States Covered
count

Number of Farmers in Sourcing Network
count

Number of Products
count

Revenue Share of Organic Fertilizers
% of total revenue

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%	27.20%
	72.80%	72.81%	72.80%	72.80%	72.80%	72.80%	72.81%	72.81%	72.81%	72.79%	72.81%	72.80%
No. of Shareholders	44,164	42,591	40,118	37,326	36,097	36,223	35,022	34,169	33,218	32,307	31,376	30,801

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	62.99%	62.99%	62.99%	58.07%	36.03%	27.20%	27.20%	27.20%	27.20%
	37.01%	37.01%	37.01%	41.93%	63.98%	72.80%	72.81%	72.81%	72.80%
No. of Shareholders	82	101	705	22,774	46,889	40,118	35,022	31,376	30,801

Documents

Announcements

All

Annual reports

Right Issue

Concalls

Jan 2021

Transcript

AI Summary
PPT