Addi Inds

₹50.5 -1.4 | 2.7%

WEBSITE BSE:507852 NSE : ADDI IND. 18 May, 12:50

Market Cap ₹55 Cr.

Stock P/E 16.9

P/B 0.7

Current Price ₹50.5

Book Value ₹ 70.9

Face Value 5

52W High ₹70.7

Dividend Yield 2.48%

52W Low ₹ 29.3

Edit Ratio

Addi Inds Research see more...

Overview Inc. Year: 1980Industry: Textile

Addi Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Addi Inds Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	0	0	0	0	0	0	0	0	0
Other Income	1	1	1	1	1	1	1	1	1	1
Total Income	1	1	1	1	1	1	1	1	1	1
Total Expenditure	2	0	0	0	0	0	0	0	0	0
Operating Profit	-2	0	0	1	1	1	1	1	1	1
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	12	12	0	19	-0	0	0	0	0	0
Profit Before Tax	10	13	0	19	0	1	1	1	1	1
Provision for Tax	3	1	-1	4	0	0	0	0	0	0
Profit After Tax	7	12	1	15	0	1	1	1	1	1
Adjustments	0	0	0	0	-0	0	-0	0	0	0
Profit After Adjustments	7	12	1	15	0	1	1	1	1	1
Adjusted Earnings Per Share	6.8	10.9	1.3	14.3	0.2	0.5	0.7	0.7	0.8	0.8

Addi Inds Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	0	1	0	0	0	0	1	0	0	0	0	0
Other Income	2	1	3	2	2	1	1	1	1	3	4	4
Total Income	3	2	3	3	2	1	1	1	1	3	4	4
Total Expenditure	2	2	1	1	1	1	1	2	1	3	1	0
Operating Profit	1	-0	1	2	1	-0	-0	-1	-0	-1	3	4
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1	1	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	2	-0	0	-0	0	-0	-0	-0	0	47	18	0
Profit Before Tax	2	-1	1	1	0	-1	-1	-1	-0	46	21	4
Provision for Tax	-0	-0	-0	0	0	-1	0	-0	-1	8	4	0
Profit After Tax	2	-1	1	1	0	0	-1	-1	1	37	17	4
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	2	-1	1	1	0	0	-1	-1	1	37	17	4
Adjusted Earnings Per Share	2.1	-0.5	0.9	0.7	0.3	0	-0.6	-0.7	1.1	34.6	15.8	3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	0%	0%	0%
Operating Profit CAGR	0%	0%	0%	12%
PAT CAGR	-54%	0%	0%	24%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	31%	130%	45%	37%
ROE Average	26%	43%	24%	13%
ROCE Average	33%	50%	29%	14%

Addi Inds Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	19	19	20	20	21	20	19	18	20	57	74
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	1	1	1	1	0	-0	-0	-0	6	6	2
Total Current Liabilities	1	0	1	0	0	0	0	0	10	2	0
Total Liabilities	21	20	21	21	21	20	19	18	36	65	77
Fixed Assets	6	5	4	4	3	3	3	7	1	0	0
Other Non-Current Assets	11	10	11	12	12	11	11	6	25	18	12
Total Current Assets	4	4	5	6	6	6	6	5	9	46	65
Total Assets	21	20	21	21	21	20	19	18	36	65	77

Addi Inds Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	1	1	2	0	0	0	0	2	0	0
Cash Flow from Operating Activities	5	0	-1	-3	-2	-1	-1	2	9	-8	-4
Cash Flow from Investing Activities	-4	-1	2	1	2	1	1	1	-12	8	4
Cash Flow from Financing Activities	-0	-0	-0	-0	-0	0	0	0	0	0	-0
Net Cash Inflow / Outflow	0	-1	1	-2	-0	0	0	2	-2	0	-0
Closing Cash & Cash Equivalent	1	0	2	0	0	0	0	2	0	0	0

Addi Inds Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	2.14	-0.54	0.92	0.69	0.32	0.04	-0.58	-0.68	1.06	34.64	15.78
CEPS(Rs)	2.78	-0.05	1.37	1.08	0.64	0.3	-0.44	-0.49	1.25	34.76	15.91
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	1.25
Book NAV/Share(Rs)	17.85	17.31	18.14	18.82	19.14	18.29	17.75	17.12	18.19	52.83	68.61
Core EBITDA Margin(%)	-555.67	-170.7	-574.46	-464.82	-544.4	-717.21	-179.7	0	0	0	0
EBIT Margin(%)	577.58	-94.41	445.29	555.57	262.45	-612.85	-108.52	0	0	0	0
Pre Tax Margin(%)	577.58	-97.68	443.4	555.51	262.45	-612.85	-108.52	0	0	0	0
PAT Margin (%)	735.66	-88.66	493.38	435.07	224.87	40.72	-123.79	0	0	0	0
Cash Profit Margin (%)	953.86	-8.99	735.18	688.38	449.7	271.12	-93.41	0	0	0	0
ROA(%)	11.83	-2.9	4.88	3.52	1.61	0.24	-3.23	-3.96	4.22	73.94	24.04
ROE(%)	12.76	-3.08	5.17	3.71	1.67	0.24	-3.23	-3.92	6.01	97.55	25.99
ROCE(%)	10.02	-3.27	4.67	4.74	1.95	-3.61	-2.83	-4.46	-1.57	119.4	32.54
Receivable days	176.79	86.81	205.48	151.8	123.22	0	0	0	0	0	0
Inventory Days	361.61	0	310.69	0	261.05	0	0	0	0	0	0
Payable days	114.9	56.65	256.18	295.66	391.71	496.08	62.18	0	0	0	0
PER(x)	2.14	0	3.55	11.23	22.03	233.74	0	0	4.23	0.85	1.87
Price/Book(x)	0.26	0.13	0.18	0.41	0.37	0.57	0.45	0.41	0.25	0.56	0.43
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	4.24
EV/Net Sales(x)	4.56	1.46	5.82	19.34	17.4	53.7	7.82	0	0	0	0
EV/Core EBITDA(x)	2.12	-13.22	0.85	2.03	3.64	-21.83	-10.8	-4.29	29.35	21.53	-9.6
Net Sales Growth(%)	-97.51	109.54	-69.53	-15.17	-10.32	-21.95	325.61	-100	0	0	0
EBIT Growth(%)	172.32	-134.25	243.7	5.84	-57.63	-282.26	24.63	-52.68	64.39	0	-53.39
PAT Growth(%)	190.48	-125.25	269.55	-25.2	-53.65	-85.87	-1393.81	-17.63	255.13	3165.91	-54.43
EPS Growth(%)	190.48	-125.25	269.55	-25.2	-53.65	-85.87	-1393.81	-17.62	255.13	3165.97	-54.43
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	6.98	9.52	8.42	21.21	18.81	19.47	21.6	40.16	0.9	28.07	340.87
Quick Ratio(x)	14.1	17.1	8.15	25.46	18.5	19.47	21.6	40.16	0.9	28.07	340.87
Interest Cover(x)	0	-28.85	234.43	8680.16	0	0	0	0	0	0	1534.73
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Addi Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.27	74.27	74.27	74.27	74.27	74.27	74.27	74.27	74.27	74.27
FII	0	0	0	0	0	0	0	0	0	0
DII	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11
Public	25.63	25.63	25.63	25.63	25.63	25.63	25.63	25.63	25.63	25.63
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	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.28
Others	0	0	0	0	0	0	0	0	0	0
Total	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08

Pros

Stock is trading at 0.7 times its book value
Company has a good return on equity (ROE) track record: 3 Years ROE 43%
Company is almost debt free.

Cons

Earnings include an other income of Rs. 4 Cr.

* 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.

Addi Inds News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 350/-

Ramaraju Surgical Cotton

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

Addi Inds

Add Watchlist

Addi Inds Research see more...

Overview Inc. Year: 1980Industry: Textile

Addi Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

Addi Inds Quarterly Results

Addi Inds Profit & Loss

Growth Rates

Addi Inds Balance Sheet

Addi Inds Cash Flow

Addi Inds Ratios

Addi Inds Shareholding Pattern

Addi Inds News

Top Unlisted Companies & InstaBuy Companies

Ramaraju Surgical Cotton

IPO

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

Please Login!

Error!