Ador Multiproducts Ltd - Stock Valuation and Financial Performance

BSE: 523120 | NSE: | Household & Personal Products | Small Cap

Ador Multiprod Share Price

39 1.01 2.66%
as on 16-Apr'24 16:01

DeciZen - make an informed investing decision on Ador Multiprod

M-Cap below 100cr DeciZen not available

Ador Multiproducts stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
18.5 Cr.
52-wk low:
29.1
52-wk high:
66

Is Ador Multiproducts Ltd an attractive stock to invest in?

1. Is Ador Multiproducts Ltd a good quality company?

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

2. Is Ador Multiproducts Ltd undervalued or overvalued?

The key valuation ratios of Ador Multiproducts Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Ador Multiproducts Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Ador Multiproducts 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 Ador Multiprod:

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.
Ador Multiproducts 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 % -20.4%-11.8%-9.6%-10.9%-12.5%-20.4%0.1%18.1%-4.8%-12.8%-
Value Creation
Index
-2.5-1.8-1.7-1.8-1.9-2.5-1.00.3-1.3-1.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9.98.25.86.66.67.38.317.67.25.96
Sales YoY Gr.--17.8%-29%13.1%0.3%10.8%13.5%112.7%-59%-18.3%-
Adj EPS -4.1-2.6-2.5-3.3-3.5-3.6-0.24.8-1.7-4.2-24.1
YoY Gr.-NANANANANANANA-134.5%NA-
BVPS (₹) 13.711.18.920.41718.519.63432.428.25.5
Adj Net
Profit
-1.1-0.7-0.7-0.9-1-1.4-0.12.2-0.8-2-11
Cash Flow from Ops. 0.10.6-0.33.4-3.5-0.6-0.9-4.10.2-1-
Debt/CF from Ops. 18.93.6-9.20.7-0.1-1.1-1.601.3-1.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -5.6%-2.2%-10.7%-18.3%
Adj EPS NANANANA
BVPS8.3%10.7%12.9%-13%
Share Price 12.2% 2.2% -23.8% -34.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-25.9-21.2-25-22.4-18.5-23.1-1.118.9-5-13.9-143
Op. Profit
Mgn %
-12.9-9.3-13.5-13.3-11.9-17.6-511.1-8.6-27.2-17.8
Net Profit
Mgn %
-10.7-8.7-12.2-14.4-15.1-18.7-112.7-10.7-33.5-180.8
Debt to
Equity
0.20.70.90.40.10.10.2000.1-
Working Cap
Days
144151172127145147222147290255110
Cash Conv.
Cycle
816274517672834914016114

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -10.66%

Sales growth is not so good in last 4 quarters at -3.66%

Latest Financials - Ador Multiproducts Ltd.

Standalone Consolidated
TTM EPS (₹) -24.1 -30.9
TTM Sales (₹ Cr.) 6.2 8.5
BVPS (₹.) 5.5 7.4
Reserves (₹ Cr.) -2 -1
P/BV 7.17 5.36
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 29.08 / 66.00
All Time Low / High (₹) 1.25 / 155.00
Market Cap (₹ Cr.) 18.5
Equity (₹ Cr.) 4.7
Face Value (₹) 10
Industry PE 55

Management X-Ray of Ador Multiprod:

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 Ador Multiprod

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
Sales9.938.165.796.556.577.288.2617.577.215.89
Operating Expenses 11.218.926.587.437.358.568.6715.627.837.49
Manufacturing Costs3.793.552.440.450.911.270.901.130.800.81
Material Costs4.892.931.954.344.775.305.7211.885.274.97
Employee Cost 1.571.731.271.490.811.051.081.360.960.91
Other Costs 0.960.710.911.140.860.940.971.240.800.80
Operating Profit -1.28-0.76-0.78-0.87-0.78-1.28-0.411.95-0.62-1.60
Operating Profit Margin (%) -12.9%-9.3%-13.5%-13.3%-11.9%-17.6%-5.0%11.1%-8.6%-27.2%
Other Income 0.050.050.142.210.160.180.314.440.300.03
Interest 0.080.200.320.330.200.070.130.060.030.11
Depreciation 0.230.150.180.070.120.200.200.280.290.30
Exceptional Items 0000000000
Profit Before Tax -1.55-1.05-1.140.94-0.94-1.37-0.436.05-0.64-1.98
Tax -0.49-0.34-0.440.410.03-0.01-0.351.040.13-0.01
Profit After Tax -1.06-0.71-0.700.53-0.97-1.36-0.085.01-0.77-1.97
PAT Margin (%) -10.7%-8.7%-12.1%8.1%-14.7%-18.7%-0.9%28.5%-10.6%-33.5%
Adjusted EPS (₹)-4.1-2.6-2.51.9-3.4-3.6-0.210.7-1.6-4.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 3.583.042.555.834.866.937.7515.8915.1413.17
Share Capital 2.612.742.862.862.863.763.964.674.674.67
Reserves 0.970.30-0.322.971.993.173.7911.2210.478.50
Minority Interest0000000000
Debt0.862.142.322.400.500.591.5000.231.12
Long Term Debt0000000000
Short Term Debt0.862.142.322.400.500.591.5000.231.12
Trade Payables1.681.111.010.990.871.382.601.731.301.48
Others Liabilities 0.15-0.51-0.891.141.061.272.701.970.880.82
Total Liabilities 6.275.784.9910.367.2910.1814.5519.5917.5516.59

Fixed Assets

Gross Block4.014.214.268.273.955.295.494.554.264.27
Accumulated Depreciation2.782.983.163.012.893.103.011.711.641.94
Net Fixed Assets1.231.231.095.261.052.202.482.842.622.33
CWIP 00000.2300000
Investments 0.050.050.602.072.454.444.118.8710.3710.37
Inventories1.301.111.201.140.891.203.203.062.822.50
Trade Receivables2.361.801.071.161.571.312.131.481.141.07
Cash Equivalents 0.690.890.520.450.610.610.870.800.190.04
Others Assets0.640.690.500.280.470.431.762.550.410.29
Total Assets 6.275.784.9910.367.2910.1814.5519.5917.5516.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.050.59-0.253.41-3.52-0.56-0.94-4.130.18-0.98
PBT -1.55-1.05-1.140.94-0.94-1.35-0.416.06-0.62-1.98
Adjustment 0.270.270.422.03-0.110.06-0.29-6.02-0.380.33
Changes in Working Capital 1.331.370.470.44-2.480.72-0.24-3.581.180.67
Tax Paid 0000000-0.5900
Cash Flow From Investing Activity -0.13-0.150.01-3.493.63-2.890.460.96-0.890.02
Capex -0.17-0.20-0.04-4.233.85-1.11-0.201.270.29-0.01
Net Investments 000-1.47-0.38-1.960.35-4.75-1.490
Others 0.040.050.062.210.160.180.314.440.300.03
Cash Flow From Financing Activity 0.24-0.24-0.140.020.053.450.753.09-0.13-0.07
Net Proceeds from Shares 000003.420.883.1200
Net Proceeds from Borrowing 000000-0.02000
Interest Paid -0.08-0.17-0.2900-0.07-0.12-0.06-0.01-0.06
Dividend Paid 0000000000
Others 0.32-0.060.160.020.050.0900.02-0.12-0.01
Net Cash Flow 0.160.20-0.38-0.070.16-0.010.26-0.07-0.85-1.03
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-25.8-21.36-25.0912.69-18.12-23.11-1.0742.37-4.95-13.91
ROCE (%)-29.8-17.62-16.3119.33-10.87-20.17-3.5748.63-3.89-12.61
Asset Turnover Ratio1.771.591.251.010.780.830.671.030.390.34
PAT to CFO Conversion(x)N/AN/AN/A6.43N/AN/AN/A-0.82N/AN/A
Working Capital Days
Receivable Days80797853727276376668
Inventory Days4546625554529765149165
Payable Days9217319884717812767105102

Ador Multiproducts Ltd Stock News

Ador Multiproducts Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Ador Multiprod on 16-Apr-2024 16:01 is ₹39.00.
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 16-Apr-2024 16:01 the market cap of Ador Multiprod stood at ₹18.45.
The latest P/E ratio of Ador Multiprod as of 16-Apr-2024 16:01 is 0.00.
The latest P/B ratio of Ador Multiprod as of 16-Apr-2024 16:01 is 7.17.
The 52-week high of Ador Multiprod is ₹66.00 and the 52-week low is ₹29.08.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ador Multiprod is ₹6.22 ( Cr.) .

About Ador Multiproducts Ltd

Ador Multiproducts is a group company of Ador Welding Ltd. (formerly known as Advani Oerlikon Ltd). The company focuses on a dual division business portfolio strategy viz; Trading Division and Manufacturing Division.

Ador Multiproducts Limited is one of the few companies, which has the advantage of having an alcohol license with a sanction of 1,20,000 liters per annum. This results in a product portfolio that includes Perfumes, Eau De Cologne, After Shave Lotions, Deodorants, Aerosols and Men’s Toiletries. In addition to traditional products, AMPL has also innovated itself to cater to the changing market trends and has created new product ranges such as hand sanitizers, gels etc.

The Trading Division is one of the most established distributor’s of Ador Welding’s (a sister concern) products in South India. The division’s sales include welding electrodes, equipment, cutting products and various other kinds of welding related products.

With a strong focus on personal care, the manufacturing base at Bangalore & Pondicherry, meets various Indian & multinational companies requirements of world class personal care products. The innovative division’s capabilities include providing branded packaged as well as bulk products for World markets

Product Range

Alcohol-based products of the company include After Shave Lotion, Cologne, Perfumes, Deodorants, Toners, Hand Sanitizers and Body sprays. Non Alcohol Based Productsof the company include-Shampoos ,Conditioners, Creams, Talcum Powder, Hair Oil, Massage Oils, Moisturizers ,Cleansers ,Shower Gel, Body Wash, Bubble Bath ,Toothpaste ,All Baby Care Products ,all Hair Care Products, all Foot Care Products and all Shaving Products

With its widely recognized quality culture and its up-to-date manufacturing Infrastructure (Bangalore & Pondicherry), Ador Multiproducts Limited meets the requirements of world class brands for contractual manufacture and dedicated supplies. The company is also competent of branding and designing products catering to niche customers and creating customized products for various industries like the Hotel, Airlines, Hospitals, Beauty Salons and many more. Recently the company has also developed veterinary products for one of India’s leading ayurvedic company.  Ador Multiproducts Limited fills a vitally needed and strategic niche in the business to business manufacturing segment of the high profile personal care product market. 

To back up these activities the company has well equipped Q.C. and R & D laboratories and trained personnel in manufacturing. Not surprisingly, some of the biggest Indigenous and Multi National Companies outsource their production requirements for the domestic as well as international markets from AMPL.  

The Trading division of AMPL is one of the oldest & largest distributors of welding consumables and equipment’s manufactured by its Group company. Apart from AWL’s products it also supplies safety products and welding cables, accessories required by a welder on the shop floor.    

Ador Multiproducts Limited is also certified as an ISO – 9001:2000 company by DNV Rotterdam. it has an ayurvedic license and manufacture herbal products such as Talcum Powder, Hair Oils, Shampoos, Bath Gels, Lotions and other beauty products customized to suit each and every customer’s need.

Using sophisticated equipment, the company endeavors to unravel the secrets of natural herbs and combine them with modern science to bring out a diversified range of products. With state of the art technology and well-equipped manpower, it is able to provide the consumers with the best, safest and most effective products.

With a strong technical back end, the company has the expertise to include turnkey projects in our business strategy. Customisation is today’s key to success and our strength. The company's in-depth research in various products ranging from herbal to alcohol based products, enables it to supply world class products with an expansive product range.

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.