SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Thrive Future Habitats Ltd (523120)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523120 NSE: Household & Personal Products | Small Cap | Thrive Future Habita Share Price

₹96.80 -5.00 (-4.91%)

As on 04-Jun'26 16:59

Thrive Future Habitats Ltd (523120)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523120 NSE: Household & Personal Products | Small Cap | Thrive Future Habita Share Price

₹96.80 -5.00 (-4.91%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹110 Cr.
Current Price
₹96.8
52-Week Low / High
₹72 / 149
TTM EPS
₹-0.9
TTM Sales
₹1.2 Cr.
Book Value per Share
₹40.4
P/E Ratio
0.00
Industry PE
44.9
Price to Book (P/B)
2.39
Lower than its 5-year historical median
Price to Sales (P/S)
90.11
Higher than its 5-year historical median
EV/EBITDA
-134.89
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-26.64%
Underperforms industry median
Return on Capital Employed (ROCE)
-17.24%
Underperforms industry median
Return on Assets (ROA)
-14.94%
Operating Profit Margin
-18.9%
Net Profit Margin
-29.16%
Gross Profit Margin
-18.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-57.67%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
61.23%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹34 Cr.
Equity
₹11.3 Cr.
Face Value
₹10
All Time Low / High
₹1.25 / 155.00

Thrive Future Habitats stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Overvalued

Price Trend

Weak
Q.1 Is Thrive Future Habitats Ltd a good quality company?
Thrive Future Habitats Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Thrive Future Habitats Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Thrive Future Habitats Ltd vs industry peers?
Thrive Future Habitats Ltd revenue CAGR is -23.39%, compared to the industry median CAGR of 2.59%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Thrive Future Habitats Ltd?
Promoters hold 61.23% of the Thrive Future Habitats Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Thrive Future Habitats Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 26.4% based on the current price.

10 Year X-Ray :

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

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -16.3%19.3%-10.9%-20.2%-3.6%48.6%-3.9%-12.6%-115.1%-17.2%-
Value Creation
Index
-2.20.4-1.8-2.4-1.32.5-1.3-1.9-9.2-2.2-

Growth Parameters

Sales 5.86.66.67.38.317.67.25.95.22.21
Sales YoY Gr.-13.1%0.3%10.8%13.5%112.7%-59%-18.3%-12.6%-57.7%-
Adj EPS -2.5-3.3-3.5-3.6-0.24.8-1.7-4.2-7.8-1.3-0.9
YoY Gr.-NANANANANA-134.5%NANANA-
BVPS (₹) 8.920.41718.519.63432.428.25.84.440.4
Adj Net
Profit
-0.7-0.9-1-1.4-0.12.2-0.8-2-3.7-0.6-1
Cash Flow from Ops. -0.33.4-3.5-0.6-0.9-4.10.2-1-9.70.2-
Debt/CF from Ops. -9.20.7-0.1-1.1-1.601.3-1.2-0.13.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -10.3%-23.4%-32.9%-57.7%
Adj EPS NANANANA
BVPS-7.5%-25.7%-48.5%-23.7%
Share Price 22.5% 2.4% 19.5% 4.8%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-25-22.4-18.5-23.1-1.118.9-5-13.9-46.1-25.3-3.8
Op. Profit
Mgn %
-13.5-13.3-11.9-17.6-511.1-8.6-27.2-9.6-18.9-142.1
Net Profit
Mgn %
-12.2-14.4-15.1-18.7-112.7-10.7-33.5-71-27.7-79.8
Debt to
Equity
0.90.40.10.10.2000.10.40.30
Working Cap
Days
1721271451472221472902552132952,181
Cash Conv.
Cycle
7451767283491401611241902,104

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales67778187652
Operating Expenses + 77799168763
Manufacturing Costs2011111110
Material Costs24556125542
Employee Cost 1111111100
Other Costs 1111111110
Operating Profit -1-1-1-1-02-1-2-1-0
Operating Profit Margin (%) -13.5%-13.3%-11.9%-17.6%-5.0%11.1%-8.6%-27.2%-14.4%-21.2%
Other Income + 0200040000
Exceptional Items 00000000-90
Interest 0000000000
Depreciation 0000000000
Profit Before Tax -11-1-1-06-1-2-11-1
Tax -000-0-010-0-0-0
Profit After Tax -11-1-1-05-1-2-10-1
PAT Margin (%) -12.1%8.1%-14.7%-18.7%-1.0%28.5%-10.7%-33.5%-203.0%-29.2%
Adjusted EPS (₹)-2.51.9-3.4-3.6-0.210.7-1.6-4.2-22.4-1.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Thrive Future Habita - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 3657816151332
Share Capital 3334455555
Reserves -0323411108-2-3
Debt +2201100111
Long Term Debt0000000000
Short Term Debt2201100111
Minority Interest0000000000
Trade Payables1111321110
Others Liabilities -1111321101
Total Liabilities 5107101520181754

Fixed Assets

Net Fixed Assets +1512233222
Gross Block4845554444
Accumulated Depreciation3333322222
CWIP 0000000000
Investments 122449101011
Inventories1111333221
Trade Receivables1121211100
Cash Equivalents 1011110000
Others Assets 1000230000
Total Assets 5107101520181754

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -03-4-1-1-40-1-100
PBT -11-1-1-06-1-2-10-1
Adjustment 02-00-0-6-0000
Changes in Working Capital 00-21-0-41111
Tax Paid 00000-10000
Cash Flow From Investing Activity + 0-34-301-10100
Capex -0-44-1-010-000
Net Investments 0-1-0-20-5-10100
Others 0200040000
Cash Flow From Financing Activity + -000313-0-0-0-0
Net Proceeds from Shares 0003130000
Net Proceeds from Borrowing 0000-000000
Interest Paid -000-0-0-0-0-0-0-0
Dividend Paid 0000000000
Others 000000-0-0-0-0
Net Cash Flow -0-00-00-0-1-100

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-25.0912.69-18.12-23.11-1.0742.37-4.95-13.91-132-26.64
ROCE (%)-16.3119.33-10.87-20.17-3.5748.63-3.89-12.61-115.14-17.24
Asset Turnover Ratio1.251.010.780.830.671.030.390.340.480.51
PAT to CFO Conversion(x)N/A3N/AN/AN/A-0.8N/AN/AN/AN/A
Working Capital Days
Receivable Days77.7052.707272.207637.4066.2068.4044.6030.10
Inventory Days62.4055.4053.5052.2097.2065.10149164.90151.10232.90
Payable Days198.40847177.50127.3066.60104.80101.9094.50120.40

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Thrive Future Habitats Ltd FAQs

The current trading price of Thrive Future Habita on 04-Jun-2026 16:59 is ₹96.80.

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 03-Jun-2026 the market cap of Thrive Future Habita stood at ₹109.6 Cr

The latest P/E ratio of Thrive Future Habita as of 03-Jun-2026 is 0.00.

The latest P/B ratio of Thrive Future Habita as of 03-Jun-2026 is 2.39.

The 52-week high of Thrive Future Habita is ₹149.4 and the 52-week low is ₹72.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Thrive Future Habita is ₹1.22 ( Cr.) .

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

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

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

About Thrive Future Habitats 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.

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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×