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

₹ 7.31 0.00%
29 May - close price
addshop.co BSE: 541865
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 ₹ 20.7 Cr.
  • Current Price ₹ 7.31
  • High / Low ₹ 11.5 / 5.57
  • Stock P/E 19.7
  • Book Value ₹ 40.2
  • Dividend Yield 0.00 %
  • ROCE 1.96 %
  • ROE 0.93 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 0.18 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 ...

Quarterly Results

Figures in Rs. Crores

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
46.89 47.32 40.37 56.99 58.38 40.36 31.20 33.83 49.73 29.41 33.40 34.85 56.99
39.80 39.91 36.86 52.57 67.98 38.27 29.58 32.16 48.83 28.64 32.65 34.05 56.02
Operating Profit 7.09 7.41 3.51 4.42 -9.60 2.09 1.62 1.67 0.90 0.77 0.75 0.80 0.97
OPM % 15.12% 15.66% 8.69% 7.76% -16.44% 5.18% 5.19% 4.94% 1.81% 2.62% 2.25% 2.30% 1.70%
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 0.05 0.23 0.24 0.28 0.28 0.35 0.30 0.29 0.27 0.33 0.30 0.29 0.28
Depreciation 0.11 0.13 0.13 0.14 0.10 0.14 0.13 0.14 0.14 0.16 0.16 0.15 0.11
Profit before tax 6.93 7.05 3.14 4.00 -9.98 1.60 1.19 1.24 0.49 0.28 0.29 0.36 0.58
Tax % 64.50% 25.11% 25.16% 36.75% -29.96% 28.12% 26.05% 25.81% 26.53% 28.57% 20.69% 27.78% 37.93%
2.46 5.27 2.35 2.52 -6.99 1.15 0.88 0.92 0.36 0.21 0.23 0.26 0.36
EPS in Rs 0.87 1.86 0.83 0.89 -2.47 0.41 0.31 0.32 0.13 0.07 0.08 0.09 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 Mar 2026
2 5 12 22 37 78 156 197 202 153 155
2 4 12 21 35 67 131 168 194 147 152
Operating Profit 0 0 0 2 3 11 25 29 8 6 3
OPM % 2% 5% 3% 8% 7% 15% 16% 15% 4% 4% 2%
0 0 0 0 0 0 -0 -0 0 -0 0
Interest 0 0 0 1 1 1 1 1 1 1 1
Depreciation 0 0 0 0 0 0 0 1 0 1 1
Profit before tax 0 0 0 1 2 10 23 27 6 5 2
Tax % 100% 33% 28% 27% 30% 25% 19% 30% 48% 27% 30%
0 0 0 1 1 8 19 19 3 3 1
EPS in Rs 2.56 0.23 0.31 1.99 4.96 6.77 1.12 1.17 0.37
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: 1%
Compounded Profit Growth
10 Years: %
5 Years: -33%
3 Years: -62%
TTM: -69%
Stock Price CAGR
10 Years: %
5 Years: -25%
3 Years: -42%
1 Year: -33%
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 2015 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Number of Active Franchisees
Count

Log in to view insights

Please log in to see hidden values.

Login
Number of Distributors
Count
Number of Products (SKUs)
Count
Geographical Reach (States)
Count
Installed Capacity - Ayurvedic Tablets
Tablets per day
Village Assemblies Conducted (Cumulative)
Count
Farmer Network
Count
Installed Capacity - Animal Feed Supplement
MT per annum
Installed Capacity - Animal Feed Supplement
Kg per day
Installed Capacity - Liquid Fertilizer
Liters per annum
Installed Capacity - Liquid Fertilizer
Liters per day
Number of Customers/Associates
Count
Raw Material Processing Capacity
Metric Tonnes per day

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
36.03% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20% 27.20%
63.97% 72.80% 72.81% 72.80% 72.80% 72.80% 72.80% 72.81% 72.81% 72.81% 72.79% 72.81%
No. of Shareholders 46,07144,16442,59140,11837,32636,09736,22335,02234,16933,21832,30731,376

Documents

Announcements

Annual reports

Right Issue

Concalls

  • Jan 2021
    Transcript
    AI Summary
    PPT