Add-Shop E-Retail Ltd - Stock Valuation and Financial Performance

BSE: 541865 | NSE: | Trading | Small Cap

Add-Shop E-Retail Share Price

12.03 -0.67 -5.28%
as on 25-Feb'25 16:59

DeciZen - make an informed investing decision on Add-Shop E-Retail

M-Cap below 100cr DeciZen not available

Add-Shop E-Retail stock performance -
12.03 -17.00-60.00% past year

Price Chart, Live Stock Chart, Technical Chart of
P/E Ratio (SA):
0.00
Market Cap:
36 Cr.
52-wk low:
10.5
52-wk high:
29.5

Is Add-Shop E-Retail Ltd an attractive stock to invest in?

1. Is Add-Shop E-Retail Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Add-Shop E-Retail Ltd is a average quality company.

2. Is Add-Shop E-Retail Ltd undervalued or overvalued?

The key valuation ratios of Add-Shop E-Retail Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Add-Shop E-Retail Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Add-Shop E-Retail Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Add-Shop E-Retail:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Add-Shop E-Retail Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE %
0%7.9%60.1%24.5%20.8%14.5%45.5%67.8%37.8%6.1%-
Value Creation
Index
NA-0.43.30.80.50.02.33.91.7-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales
01.94.612.622.737.378.6160200203164
Sales YoY Gr.
-NA135.8%175.8%81.2%64.2%110.4%103.2%25.2%1.6%-
Adj EPS
0-01.320.50.647.86.81.1-1.4
YoY Gr.
-NANA56.8%-77%33.3%565%94.7%-12.7%-83.5%-
BVPS (₹)
0.10.11.33.35.86.510.520.537.838.939.9
Adj Net
Profit
000.20.20.91.27.719.119.23.2-4
Cash Flow from Ops.
0-0.20.3-0.2-2.3-2.60.68.7-44.8-28.7-
Debt/CF from Ops.
0-1.81-11.5-1.2-2.915.70.4-0-0.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA54.9%37.2%1.6%
Adj EPS NA20%-34.5%-83.5%
BVPS96.3%46.1%54.5%2.9%
Share Price - 9.5% -47.9% -58.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0-46.9184.485.714.79.646.66426.32.9-3.6
Op. Profit
Mgn %
01.24.93.27.9714.615.614.63.7-2.6
Net Profit
Mgn %
0-0.23.21.83.83.19.8129.61.6-2.5
Debt to
Equity
047.71.95.30.20.60.50.100.1-
Working Cap
Days
0303110715220116094170236142
Cash Conv.
Cycle
02420381091339274106171115

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 37.23%

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at -13.39%

Latest Financials - Add-Shop E-Retail Ltd.

Standalone Consolidated
TTM EPS (₹) -1.4 -
TTM Sales (₹ Cr.) 164 -
BVPS (₹.) 39.9 -
Reserves (₹ Cr.) 85 -
P/BV 0.32 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 10.50 / 29.45
All Time Low / High (₹) 8.40 / 161.88
Market Cap (₹ Cr.) 36
Equity (₹ Cr.) 28.3
Face Value (₹) 10
Industry PE 53.4

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 0 N/A0 N/A0 N/A0 N/A
Adj EPS (₹) 0 N/A0 N/A0 N/A0 N/A
Op. Profit Mgn % N/A N/AN/A N/AN/A N/AN/A N/A
Net Profit Mgn % N/A N/AN/A N/AN/A N/AN/A N/A

Management X-Ray of Add-Shop E-Retail:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:27.2%Institutions:0%Non-Institutions:72.8%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%10%20%30%40%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Add-Shop E-Retail

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Add-Shop E-Retail

Adj EPS (Rs.)

Price Chart, Live Stock Chart, Technical Chart of

Sales (Cr.)

ROE (%)

Price Chart, Live Stock Chart, Technical Chart of

ROCE (%)

Price Chart, Live Stock Chart, Technical Chart of
Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Redington 249.4 -1.2 (-0.5%) Small Cap 41,228 17.8 2.6 14.1 4.5
Amrapali Industries 16.1 0.1 (0.5%) Small Cap 27,301 0.1 0 125.6 2.6
Rashi Peripheral 281 -2.3 (-0.8%) Small Cap 10,731 28.3 1.3 10 1.1
Prithvi Exchange (I) 160.5 3.2 (2%) Small Cap 4,160 13.7 0.3 11.5 2.6
Remedium Lifecare 2.9 -0.2 (-4.9%) Small Cap 4,042 -1.2 0.4 - 2.7
SG Mart 344.2 5.5 (1.6%) Small Cap 2,683 9.4 2.2 36.1 3.3
Manoj Vaibhav Gems 215.3 -1.1 (-0.5%) Small Cap 2,150 19.3 3.8 11.2 1.5
Sakuma Exports 2.9 -0 (-1%) Small Cap 1,874 0.1 0.5 35.1 0.9
Honasa Consumer 221.8 -1.6 (-0.7%) Small Cap 1,764 2.1 6.4 106.5 6.2
Anmol India 17.5 -1 (-5.4%) Small Cap 1,501 1.6 1.3 11.3 1
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales01.934.5512.5522.7437.3478.57159.65199.88203.06
Operating Expenses 01.904.3312.1520.9534.7567.09134.74170.86195.47
Manufacturing Costs00.010.020.010.040.030.060.080.063.95
Material Costs00.471.176.5611.2624.5355.58119.66151.49174.24
Employee Cost 00.150.470.330.450.640.670.680.941.07
Other Costs 01.262.675.269.209.5510.7814.3318.3716.22
Operating Profit 00.020.220.401.792.5911.4824.9129.027.59
Operating Profit Margin (%) -1.2%4.9%3.2%7.9%6.9%14.6%15.6%14.5%3.7%
Other Income 000.030.0100.090000
Interest 00.010.010.030.510.740.980.9911.02
Depreciation 00.010.030.050.100.230.280.460.540.50
Exceptional Items 0000000000
Profit Before Tax 00.010.220.321.181.7110.2123.4527.486.06
Tax 00.010.070.090.310.512.534.378.322.91
Profit After Tax 000.150.230.871.207.6819.0919.163.16
PAT Margin (%) --0.2%3.2%1.8%3.8%3.2%9.8%12.0%9.6%1.6%
Adjusted EPS (₹)0.00.01.32.00.50.64.09.96.81.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 0.010.010.150.3811.4212.6320.3039.39106.88110.03
Share Capital 0.010.010.010.146.476.4711.3319.2628.3128.31
Reserves 000.140.244.956.158.9720.1378.5681.72
Minority Interest0000000000
Debt00.300.302.041.775.577.663.280.7912.56
Long Term Debt00.300.300.831.131.642.413.280.790.57
Short Term Debt0001.210.643.935.250011.99
Trade Payables00.030.154.550.6912.2412.493.3535.601.72
Others Liabilities 00.090.240.601.992.774.384.677.591.64
Total Liabilities 0.010.420.847.5815.8733.2244.8450.70150.85125.95

Fixed Assets

Gross Block00.090.280.303.573.995.368.108.138.25
Accumulated Depreciation00.010.040.090.190.390.641.101.642.15
Net Fixed Assets00.070.240.203.383.604.7276.496.10
CWIP 0000000000
Investments 0000000000
Inventories00.250.281.905.417.127.8319.4728.0725.79
Trade Receivables00.050.164.996.5321.9031.7122.7690.0885.86
Cash Equivalents 0.010.020.130.450.240.260.521.090.431.15
Others Assets00.030.020.030.310.330.060.3825.787.06
Total Assets 0.010.420.847.5815.8733.2244.8450.70150.85125.95

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0-0.170.30-0.18-2.25-2.560.588.71-44.75-28.66
PBT 00.010.220.321.181.7110.2123.4527.486.06
Adjustment 00.010.030.074.500.991.501.501.601.53
Changes in Working Capital 0-0.190.06-0.51-7.65-4.81-8.56-13.71-68.09-33.4
Tax Paid 000-0.05-0.29-0.45-2.57-2.53-5.74-2.85
Cash Flow From Investing Activity 0-0.09-0.20-0.01-3.51-0.49-1.42-2.78-0.9218.61
Capex 0-0.09-0.20-0.01-3.27-0.50-1.42-2.78-0.09-0.11
Net Investments 0000000000
Others 0000-0.240.0200-0.8318.72
Cash Flow From Financing Activity 00.2700.525.553.071.10-5.3545.0110.77
Net Proceeds from Shares 00006.3300000
Net Proceeds from Borrowing 00.2700.550.290.520.770.87011.79
Interest Paid 000-0.02-0.51-0.74-0.98-0.99-1-1.02
Dividend Paid 0000000000
Others 000-0.01-0.573.291.32-5.23460
Net Cash Flow 00.010.110.32-0.210.020.260.58-0.660.72
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)0-46.91184.4385.6914.9210.1846.9263.9526.22.91
ROCE (%)07.8960.0624.4920.8114.5245.4767.8437.846.14
Asset Turnover Ratio09.057.262.981.941.522.013.341.981.47
PAT to CFO Conversion(x)N/AN/A2-0.78-2.59-2.130.080.46-2.34-9.07
Working Capital Days
Receivable Days098759213912562103158
Inventory Days0472132596135314348
Payable Days01128131859681244739

Add-Shop E-Retail Ltd Stock News

Add-Shop E-Retail Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Add-Shop E-Retail on 25-Feb-2025 16:59 is ₹12.03.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 25-Feb-2025 16:59 the market cap of Add-Shop E-Retail stood at ₹35.96.
The latest P/E ratio of Add-Shop E-Retail as of 25-Feb-2025 16:59 is 0.00.
The latest P/B ratio of Add-Shop E-Retail as of 25-Feb-2025 16:59 is 0.32.
The 52-week high of Add-Shop E-Retail is ₹29.45 and the 52-week low is ₹10.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Add-Shop E-Retail is ₹163.8 ( Cr.) .

About Add-Shop E-Retail Ltd

No data to display
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Loading...
Hold on