Addi Industries Ltd - Stock Valuation and Financial Performance

BSE: 507852 | NSE: | Textile | Small Cap

Addi Inds Share Price

54.29 -1.71 -3.05%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Addi Inds

M-Cap below 100cr DeciZen not available

Addi Industries stock performance -

mw4me loader
P/E Ratio (SA):
18.96
Market Cap:
58.6 Cr.
52-wk low:
27.1
52-wk high:
70.7

Is Addi Industries Ltd an attractive stock to invest in?

1. Is Addi Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Addi Industries Ltd is a below average quality company.

2. Is Addi Industries Ltd undervalued or overvalued?

The key valuation ratios of Addi Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Addi Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Addi Industries 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 Addi Inds:

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.
Addi Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -3.3%4.8%4.2%1.2%0.3%-3.9%-4.8%5.6%12.7%6.4%-
Value Creation
Index
-1.2-0.7-0.7-0.9-1.0-1.3-1.3-0.6-0.1-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0.70.20.20.20.10.500000
Sales YoY Gr.--69.7%-15%-11.8%-20%325%-100%NANANA-
Adj EPS -0.60.80.80.20.1-0.7-0.80.94.43.82.9
YoY Gr.-NA-9.6%-72%-76.2%-1420%NANA369.9%-12.6%-
BVPS (₹) 16.917.718.318.517.616.916.217.151.767.369.5
Adj Net
Profit
-0.60.90.80.20.1-0.7-0.914.74.13
Cash Flow from Ops. -0.6-0.7-3-1.5-0.8-0.91.89.3-7.8-4.4-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%NANA
Adj EPS NA138%NA-12.6%
BVPS16.6%30.9%60.9%30.4%
Share Price 37.8% 46.7% 129.5% 91.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-3.44.84.21.20.3-3.9-4.85.612.76.44.2
Op. Profit
Mgn %
-170.2-573.4-463.9-541.6-715.8-179.50000NAN
Net Profit
Mgn %
-96.1446.1478.8151.549.4-141.40000INF
Debt to
Equity
0000000000-
Working Cap
Days
5,07518,36520,40921,27727,9096,40000000
Cash Conv.
Cycle
71322286202146-2700000

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 4.20%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Addi Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 2.9 3
TTM Sales (₹ Cr.) 0 0
BVPS (₹.) 69.5 70.9
Reserves (₹ Cr.) 70 71
P/BV 0.78 0.77
PE 18.96 18.18
From the Market
52 Week Low / High (₹) 27.10 / 70.68
All Time Low / High (₹) 1.00 / 125.00
Market Cap (₹ Cr.) 58.6
Equity (₹ Cr.) 5.4
Face Value (₹) 5
Industry PE 27.9

Management X-Ray of Addi Inds:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Addi Inds

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales0.660.200.170.150.120.510000
Operating Expenses 1.781.350.960.980.971.421.680.663.240.87
Manufacturing Costs0.120.090.060.030.040.100.030.120.110.11
Material Costs0.590.180.170.140.110.500000
Employee Cost 0.430.410.350.380.430.370.320.230.290.39
Other Costs 0.640.670.380.430.390.441.330.312.840.37
Operating Profit -1.12-1.15-0.79-0.83-0.85-0.91-1.68-0.66-3.24-0.87
Operating Profit Margin (%) -170.0%-573.0%-463.0%-541.0%-715.0%-179.0%----
Other Income 0.972.432.311.450.450.430.930.392.493.92
Interest 0.02000000000.01
Depreciation 0.520.480.430.340.270.150.210.200.130.14
Exceptional Items -0.020.01-0.240.02-0.16-0.0300.0446.5218.30
Profit Before Tax -0.720.800.840.30-0.84-0.67-0.97-0.4345.6521.19
Tax -0.07-0.100.200.05-0.790.07-0.11-1.468.374.26
Profit After Tax -0.650.900.640.24-0.05-0.74-0.861.0337.2816.93
PAT Margin (%) -98.7%448.7%378.6%158.5%-46.1%-145.0%----
Adjusted EPS (₹)-0.60.80.60.2-0.1-0.7-0.81.034.515.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%8%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 18.2819.0919.7319.9718.9518.2617.4618.5055.7872.71
Share Capital 5.405.405.405.405.405.405.405.405.405.40
Reserves 12.8813.6914.3314.5713.5512.8612.0613.1050.3867.31
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables0.060.190.080.210.090.080.060.070.080.06
Others Liabilities 0.980.990.850.60-0.11-0.19-0.3716.407.922.56
Total Liabilities 19.3220.2720.6620.7818.9318.1517.1534.9663.7875.33

Fixed Assets

Gross Block13.1813.0511.2911.193.403.288.191.960.490.21
Accumulated Depreciation8.168.687.627.870.620.730.940.760.190.06
Net Fixed Assets5.034.373.673.322.782.557.251.200.300.14
CWIP 0.050.050.050.050.050.05001.500
Investments 3.253.253.633.632.662.662.662.643.143.63
Inventories00.1700.11000000
Trade Receivables0.160.070.070.03000000
Cash Equivalents 1.292.134.754.544.474.094.268.0544.0861.06
Others Assets9.5510.238.489.108.988.802.9823.0814.7510.49
Total Assets 19.3220.2720.6620.7818.9318.1517.1534.9663.7875.33

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -0.63-0.69-3.01-1.47-0.79-0.871.809.34-7.83-4.37
PBT -0.720.800.840.30-0.84-0.67-0.97-0.4345.6521.19
Adjustment -0.34-1.01-0.70-1.08-0.01-0.240.79-0.21-45.71-22.06
Changes in Working Capital 0.51-0.47-3.13-0.690.060.06210.050.67-0.76
Tax Paid -0.080-0.0200-0.02-0.02-0.07-8.43-2.73
Cash Flow From Investing Activity 0.121.531.011.430.810.900.41-11.627.944.39
Capex 0.060.040.020.020.110.050-0.0238.5717.45
Net Investments 00-0.380000-12.02-32.47-15.43
Others 0.061.491.371.400.700.850.410.421.852.37
Cash Flow From Financing Activity -0.0200000000-0.05
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.02000000000
Dividend Paid 0000000000
Others 000000000-0.05
Net Cash Flow -0.530.84-2-0.040.020.032.21-2.280.11-0.03
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-3.494.823.321.22-0.28-3.96-4.795.72100.3826.35
ROCE (%)-3.764.284.351.49-4.32-3.59-5.41-2.38122.9133.01
Asset Turnover Ratio0.030.010.010.010.010.030000
PAT to CFO Conversion(x)N/A-0.77-4.7-6.13N/AN/AN/A9.07-0.21-0.26
Working Capital Days
Receivable Days87205152123000000
Inventory Days03110261000000
Payable Days54250289383495620000

Addi Industries Ltd Stock News

Addi Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Addi Inds on 28-Mar-2024 16:01 is ₹54.29.
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 28-Mar-2024 16:01 the market cap of Addi Inds stood at ₹58.61.
The latest P/E ratio of Addi Inds as of 28-Mar-2024 16:01 is 18.96.
The latest P/B ratio of Addi Inds as of 28-Mar-2024 16:01 is 0.78.
The 52-week high of Addi Inds is ₹70.68 and the 52-week low is ₹27.10.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Addi Inds is ₹0.00 ( Cr.) .

About Addi Industries Ltd

Addi Industries, formerly known as Addi Krafts was incorporated as a private limited company in 1980. The name of the company was changed to the present one in 1987. The company is engaged in the manufacturing and export of textile-related products namely knitted hosiery garments.

The company has its plants at Noida and Ghaziabad in Uttar Pradesh. It exports its products mainly to USA. Aum Texfab is a wholly-owned subsidiary of the company.

Milestones:

  • 1985 - The Company was incorporated as a private limited company in 1980. It was converted into a public limited company on 25th September. The company has a well equipped manufacturing facility at Ludhiana in Punjab.  The company undertook to set up another factory at NOIDA, about 20 kms from Delhi to meet the increasing demand for its products.  Commercial production commenced on 1st November, 1986.  - Effective from April 10, 1987 the name of the Company was changed to Addi Industries from Addi Krafts. Addi Farms is a wholly owned subsidiary of the company. The company is a manufacturer and exporter of cotton and vellour knitwears and elastics, tapes.  
  •  1987 - The company amalgamated units, the Addi Worsted, commenced on March 1, 1988. - 80,154 No. of equity shares allotted in March 1988 without payment in cash at the members of the amalgamating companies.
  • 1988 - The Company embarked upon an expansion cum diversification programme for increase in installed capacity of its worsted yarn plant setting up of a woollen and knitting plant at NOIDA near New Delhi. - As per Delhi High Court Order dated 18th February, the Companies 3 projects namely Addi Fashions , Addi Worsted, and Addi Woollens, which were at various stages of implementation, were amalgamated with the company. Consequent upon the amalgamation, the holders of equity shares of the amalgamated companies were allotted 30,514 equity shares of Rs. 10 each (Addi Woollens, Addi Worsted, and Addi Fashions, were offered 16,007 shares, 12,507 shares and 2,000 shares respectively).  The amalgamation was effected with a view to diversify its product range.
  •  1989 - The performance in terms of turnover profitability and growth in business was highly satisfactory.
  • 1990 - With the implementation of expansion/diversification projects, the company hoped to realise substantial gains. - The company undertook a cotton spinning project to install 25,536 spindles. 
  •  1991 - The `tow to top' converter plant was installed with a view to improve productivity as well as quality of yarn.  Also, machineries imported for woollen/cotton knitting unit was installed and commercial production therein commenced.  In addition, a dyeing plant with a capacity of 3,500/4,000 kgs. per day was installed for knitted fabric at Sikandrabad.
  •  1992 - Sales declined due to political unrest and economic problems.
  • 1993 - Dyeing Unit at Ghaziabad was commissioned and the Commercial production of the cotton spinning unit was expected to commenced by September 1995. - During February, the company issued 19,55,691-12.5% secured fully convertible debentures of Rs. 102 each on rights basis in the proportion of 80 debentures : 100 equity shares held.  Only 18,83,347 debentures taken up. 
  • 2002- Addi Industries has informed that U K Srivastava has ceased to be Whole-time Director with effect from October 16, 2002 and Hari B Bansal has been appointed as Whole-time Director with effect from November 12, 2002.  
  •  2003 -BSE has imposed a Special Margin of 25% on Addi Industries with effect from  September 11, 2003.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.