Add-Shop E-Retail

₹16.6 0.3 | 1.9%

WEBSITE BSE:541865 NSE : ASRL 18 May, 12:50

Market Cap ₹47 Cr.

Stock P/E 3.2

P/B 0.4

Current Price ₹16.6

Book Value ₹ 41

Face Value 10

52W High ₹44.6

Dividend Yield 0%

52W Low ₹ 15.5

Edit Ratio

Add-Shop E-Retail Research see more...

Overview Inc. Year: 2013Industry: Trading

Add-Shop E-Retail Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Add-Shop E-Retail Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	31	39	43	46	50	51	53	47	40	57
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	31	39	43	46	50	51	53	47	40	57
Total Expenditure	26	33	36	39	42	42	47	40	37	53
Operating Profit	5	6	7	7	8	8	6	7	4	4
Interest	0	0	0	0	0	0	1	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	4	6	6	7	8	8	5	7	3	4
Provision for Tax	1	1	1	1	2	2	0	2	1	1
Profit After Tax	4	5	5	6	6	6	5	5	2	3
Adjustments	-0	-0	0	0	0	-0	0	-0	0	0
Profit After Adjustments	4	5	5	6	6	6	5	5	2	3
Adjusted Earnings Per Share	1.8	2.4	2.8	2.9	3.1	2.1	1.7	1.9	0.8	0.9

Add-Shop E-Retail Profit & Loss

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	2	5	13	23	37	79	160	200	197
Other Income	0	0	0	0	0	0	0	0	0
Total Income	2	5	13	23	37	79	160	200	197
Total Expenditure	2	4	12	21	35	67	135	171	177
Operating Profit	0	0	0	2	3	11	25	29	21
Interest	0	0	0	1	1	1	1	1	1
Depreciation	0	0	0	0	0	0	0	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	1	2	10	23	27	19
Provision for Tax	0	0	0	0	1	3	4	8	4
Profit After Tax	-0	0	0	1	1	8	19	19	15
Adjustments	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	0	0	1	1	8	19	19	15
Adjusted Earnings Per Share	-0	1.3	2	0.4	0.6	4	9.9	6.8	5.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	75%	73%	0%
Operating Profit CAGR	16%	113%	0%	0%
PAT CAGR	0%	167%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-59%	-12%	19%	NA%
ROE Average	26%	46%	32%	39%
ROCE Average	38%	50%	37%	28%

Add-Shop E-Retail Balance Sheet

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	0	0	11	13	20	39	107
Minority's Interest	0	0	0	0	0	0	0
Borrowings	0	1	1	2	2	3	1
Other Non-Current Liabilities	0	0	0	0	0	0	0
Total Current Liabilities	0	6	3	19	22	8	43
Total Liabilities	1	8	16	33	45	51	151
Fixed Assets	0	0	3	4	5	7	6
Other Non-Current Assets	0	0	0	0	0	0	0
Total Current Assets	1	7	12	29	40	44	143
Total Assets	1	8	16	33	45	51	151

Add-Shop E-Retail Cash Flow

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	0	1	1
Cash Flow from Operating Activities	-0	0	-0	-2	-3	1	9	-45
Cash Flow from Investing Activities	-0	-0	-0	-4	-0	-1	-3	-1
Cash Flow from Financing Activities	0	0	1	6	3	1	-5	45
Net Cash Inflow / Outflow	0	0	0	-0	0	0	1	-1
Closing Cash & Cash Equivalent	0	0	0	0	0	1	1	0

Add-Shop E-Retail Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0	0	-0.03	1.25	1.96	0.45	0.63	3.99	9.91	6.77
CEPS(Rs)	0	0	0.06	1.5	2.41	0.5	0.74	4.13	10.15	6.96
DPS(Rs)	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0.09	0.09	0.05	1.31	3.27	5.83	6.45	10.54	20.45	37.46
Core EBITDA Margin(%)	0	0	1.21	4.89	3.17	7.88	6.93	14.61	15.6	14.52
EBIT Margin(%)	0	0	0.64	4.95	2.8	7.45	6.56	14.25	15.31	14.25
Pre Tax Margin(%)	0	0	0.36	4.75	2.56	5.19	4.59	13	14.69	13.75
PAT Margin (%)	0	0	-0.2	3.23	1.83	3.81	3.22	9.77	11.96	9.59
Cash Profit Margin (%)	0	0	0.37	3.85	2.25	4.24	3.84	10.13	12.25	9.86
ROA(%)	0	0	-1.78	23.43	5.46	7.39	4.9	19.67	39.96	19.02
ROE(%)	0	0	-46.91	184.43	85.69	14.92	10.18	46.92	63.95	26.35
ROCE(%)	0	0	7.89	60.06	24.49	20.81	14.52	45.47	67.84	38.05
Receivable days	0	0	8.58	8.13	74.86	92.44	138.99	124.53	62.26	115.79
Inventory Days	0	0	46.58	21.17	31.71	58.67	61.27	34.74	31.21	43.4
Payable days	0	0	11.21	27.84	130.9	84.99	96.2	81.22	24.17	46.93
PER(x)	0	0	0	0	0	19.81	16.56	8.31	7.54	5.38
Price/Book(x)	0	0	0	0	0	1.53	1.61	3.14	3.65	0.97
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0	0	0.15	0.04	0.14	0.86	0.73	0.92	1.17	0.52
EV/Core EBITDA(x)	0	0	12.05	0.69	4.27	10.9	10.12	6.3	7.47	3.57
Net Sales Growth(%)	0	0	0	136.37	175.55	81.24	64.17	110.43	103.2	25.2
EBIT Growth(%)	0	0	0	1731.71	56.15	381.84	44.47	357.07	118.4	16.5
PAT Growth(%)	0	0	0	3965.79	56.27	277.33	38.97	537.71	148.63	0.4
EPS Growth(%)	0	0	0	3965.79	56.27	-77.05	38.98	537.71	148.68	-31.72
Debt/Equity(x)	0	0	47.66	1.93	5.34	0.23	0.6	0.45	0.08	0.01
Current Ratio(x)	0	0	3.01	1.57	1.16	3.73	1.56	1.82	5.55	3.34
Quick Ratio(x)	0	0	0.67	0.79	0.86	2.08	1.18	1.46	3.08	2.69
Interest Cover(x)	0	0	2.28	25.6	11.46	3.29	3.32	11.38	24.58	28.53
Total Debt/Mcap(x)	0	0	0	0	0	0.15	0.37	0.14	0.02	0.01

Add-Shop E-Retail Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	62.99	58.07	52.97	36.03	36.03	36.03	36.03	27.2	27.2	27.2
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	37.01	41.93	47.03	63.97	63.97	63.97	63.97	72.8	72.8	72.8
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.71	1.12	1.02	1.02	1.02	1.02	1.02	0.77	0.77	0.77
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.42	0.81	0.91	1.81	1.81	1.81	1.81	2.06	2.06	2.06
Others	0	0	0	0	0	0	0	0	0	0
Total	1.13	1.93	1.93	2.83	2.83	2.83	2.83	2.83	2.83	2.83

Pros

Stock is trading at 0.4 times its book value
Company has a good return on equity (ROE) track record: 3 Years ROE 46%
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 27.2%.
Debtor days have increased from 24.17 to 46.93days.

* 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.

Add-Shop E-Retail News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Add-Shop E-Retail

Add Watchlist

Add-Shop E-Retail Research see more...

Overview Inc. Year: 2013Industry: Trading

Add-Shop E-Retail Share Price

Alert Data

Quarterly Price

Peer Comparison

Add-Shop E-Retail Quarterly Results

Add-Shop E-Retail Profit & Loss

Growth Rates

Add-Shop E-Retail Balance Sheet

Add-Shop E-Retail Cash Flow

Add-Shop E-Retail Ratios

Add-Shop E-Retail Shareholding Pattern

Add-Shop E-Retail News

Top Unlisted Companies & InstaBuy Companies

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!