Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Aditya Consumer
Join Channel
Consolidated Standalone

Aditya Consumer

₹104 1 | 1%

Market Cap ₹152 Cr.

Stock P/E 0.0

P/B 5.5

Current Price ₹104

Book Value ₹ 18.9

Face Value 10

52W High ₹148.8

Dividend Yield 0%

52W Low ₹ 45

Edit Ratio

Aditya Consumer Research see more...

Overview Inc. Year: 2002Industry: Retailing

Aditya Consumer Marketing Limited was incorporated on July 25, 2002. The company operates across various locations in Bihar, including Patna, Gaya, Darbhanga, and Muzaffarpur. Under the brand 9to9, they manage supermarkets, salon and spa services, and banquet/conference halls. Additionally, they operate Yo! China restaurants through a franchise agreement. The company’s Managing Director and Promoter, Mr. Yashovardhan Sinha, has been instrumental in its growth. Aditya Consumer Marketing Limited’s commitment to quality, ethics, and transparency positions it as a significant player in Bihar’s retail landscape.

Read More..

Aditya Consumer Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Aditya Consumer Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Aditya Consumer 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 44 53 59 61 67 70 77 83 94 87 97
Other Income 0 0 0 0 0 0 0 0 0 0 1
Total Income 44 53 59 61 67 70 77 83 94 88 98
Total Expenditure 42 51 57 59 63 63 69 78 91 85 93
Operating Profit 2 2 2 3 4 7 8 5 2 3 5
Interest 1 1 1 1 1 1 1 1 0 1 1
Depreciation 0 0 0 1 1 1 1 2 2 2 2
Exceptional Income / Expenses 0 0 0 2 0 0 0 -2 0 0 0
Profit Before Tax 1 1 1 3 2 4 5 1 0 0 2
Provision for Tax 0 0 0 1 1 1 1 0 0 0 0
Profit After Tax 1 1 1 2 1 3 4 0 0 0 1
Adjustments 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 1 1 1 2 1 3 4 0 0 0 1
Adjusted Earnings Per Share 0 0 0 0 0.9 2 2.5 0.3 0 0.1 0.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 11% 5% 7% 8%
Operating Profit CAGR 67% 0% -7% 10%
PAT CAGR 0% 0% -20% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 73% 29% 12% NA%
ROE Average 5% 2% 4% 8%
ROCE Average 6% 4% 7% 11%

Aditya Consumer 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 7 8 8 11 19 22 26 26 26 26 28
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 1 1 7 2 4 3 4 6 1 0
Other Non-Current Liabilities 0 0 0 0 0 1 1 1 1 1 1
Total Current Liabilities 5 6 7 2 7 9 7 6 9 15 18
Total Liabilities 13 15 16 21 28 35 37 38 42 43 47
Fixed Assets 4 5 5 9 12 16 17 19 18 18 20
Other Non-Current Assets 0 1 1 0 0 0 0 0 0 0 0
Total Current Assets 9 9 10 11 15 19 20 18 24 25 27
Total Assets 13 15 16 21 28 35 37 38 42 43 47

Aditya Consumer 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 1 2 2 5 4 3 1 1
Cash Flow from Operating Activities 1 1 0 4 -1 5 2 2 4 7 9
Cash Flow from Investing Activities -0 -2 -0 -5 -4 -5 -2 -4 -0 -3 -3
Cash Flow from Financing Activities 1 1 -0 1 5 3 -2 2 1 -4 1
Net Cash Inflow / Outflow 1 -1 -0 0 0 3 -1 -0 5 0 7
Closing Cash & Cash Equivalent 1 1 1 2 2 5 4 3 8 1 9

Aditya Consumer 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) 0 0 0 0 0.89 2.04 2.51 0.26 0.01 0.1 0.84
CEPS(Rs) 0.99 1.3 1.34 0.74 1.51 2.92 3.49 1.53 1.3 1.42 2.39
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 0 0 0 0 12.56 14.98 17.5 17.8 17.9 18.04 18.87
Core EBITDA Margin(%) 3.75 3.46 3.38 3.92 5.23 8.55 8.83 5.56 2.12 3.26 3.89
EBIT Margin(%) 3.22 3.06 2.91 5.39 4.12 7.04 7.24 1.66 0.38 1.22 2.42
Pre Tax Margin(%) 1.74 1.86 1.75 4.16 2.81 5.91 6.04 0.56 0.04 0.23 1.63
PAT Margin (%) 1.2 1.28 1.21 2.88 1.94 3.97 4.37 0.4 0.02 0.17 1.26
Cash Profit Margin (%) 1.84 2.02 1.87 4.24 3.3 5.68 6.07 2.4 1.83 2.38 3.61
ROA(%) 4.61 4.92 4.62 9.55 5.36 9.45 10.2 1.01 0.04 0.35 2.72
ROE(%) 9.46 9.38 9.03 17.83 8.73 14.82 15.46 1.45 0.06 0.56 4.53
ROCE(%) 12.94 12.29 11.68 19.53 12.51 18.38 18.72 4.55 1.09 2.93 6.48
Receivable days 0 0 0 0.49 0.5 1.02 1.77 1.89 1.33 1.15 1.09
Inventory Days 52.44 49.04 49.68 52.89 56.28 50.71 43.23 41.8 39.78 52.64 52.19
Payable days 3.5 2.37 2.1 6.93 9.23 8.16 8.1 10.65 12.66 27.76 35.54
PER(x) 0 0 0 0 35.39 87.19 29.47 93.41 1630.89 457.31 61.21
Price/Book(x) 0 0 0 0 2.5 11.88 4.23 1.35 0.98 2.54 2.71
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.14 0.16 0.15 0.26 0.77 3.81 1.46 0.49 0.31 0.85 0.78
EV/Core EBITDA(x) 3.65 4.2 4.17 6.36 14 40.43 14.9 7.65 12.73 24.6 16.41
Net Sales Growth(%) 25.93 19.75 11.9 3.3 9.7 4.12 10.22 8.36 12.46 -6.67 10.75
EBIT Growth(%) -0.79 14.03 6.18 91.49 -16.24 91.86 15.27 -74.72 -74.33 169.86 119.09
PAT Growth(%) 11.46 27.43 5.66 145.58 -25.95 129.72 23.01 -89.79 -95.81 832.32 735.04
EPS Growth(%) 0 0 0 0 0 129.72 23.01 -89.79 -95.81 832.32 735.04
Debt/Equity(x) 0.75 0.89 0.83 0.62 0.39 0.46 0.29 0.33 0.45 0.32 0.35
Current Ratio(x) 1.69 1.47 1.47 5.79 2.14 2.27 2.64 2.86 2.66 1.66 1.55
Quick Ratio(x) 0.38 0.19 0.17 1.19 0.51 1.18 1.23 1.19 1.32 0.77 0.73
Interest Cover(x) 2.18 2.53 2.52 4.39 3.15 6.26 5.99 1.51 1.1 1.23 3.06
Total Debt/Mcap(x) 0 0 0 0 0.15 0.04 0.07 0.25 0.46 0.13 0.13

Aditya Consumer Shareholding Pattern

# Sep 2019 Mar 2020 Sep 2020 Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024
Promoter 54.08 54.08 54.08 55.24 55.24 55.24 55.24 55.24 55.24 55.24
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 45.92 45.92 45.92 44.76 44.76 44.76 44.76 44.76 44.76 44.76
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 2% over the last 3 years.
  • Debtor days have increased from 27.76 to 35.54days.
  • Stock is trading at 5.5 times its book value.
  • The company has delivered a poor profit growth of -19% over past five years.

* 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.

Aditya Consumer 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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!