Add-Shop E-Retail Ltd (541865) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 541865 | NSE: | Trading | Small Cap

Add-Shop E-Retail Share Price

9.05 0.06 0.67%
as on 05-Dec'25 12:15

Add-Shop E-Retail Ltd (541865) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 541865 | NSE: | Trading | Small Cap

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

Based on:

M-Cap below 100cr DeciZen not available

Add-Shop E-Retail stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
14.81
Market Cap:
25.5 Cr.
52-wk low:
7.6
52-wk high:
16.2

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


Login to view analysis.

10 Year X-Ray of Add-Shop E-Retail: Login to view analysis.

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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.9%60.1%24.5%20.8%14.5%45.5%67.8%37.8%6.1%4.2%-
Value Creation
Index
-0.43.30.80.50.02.33.91.7-0.6-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1.94.612.622.737.378.6160200203155146
Sales YoY Gr.-135.8%175.8%81.2%64.2%110.4%103.2%25.2%1.6%-23.6%-
Adj EPS -01.320.50.647.86.81.11.20.6
YoY Gr.-NA56.8%-77%33.3%565%94.7%-12.7%-83.5%6.3%-
BVPS (₹) 0.11.33.35.86.510.520.537.838.939.940
Adj Net
Profit
-00.20.20.91.27.719.119.23.23.42
Cash Flow from Ops. -0.20.3-0.2-2.3-2.60.68.7-44.8-18.7-10-
Debt/CF from Ops. -1.81-11.5-1.2-2.915.70.4-0-0.7-3.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 62.8%33%-1%-23.6%
Adj EPS NA14.7%-46.5%6.3%
BVPS110.1%43.9%24.9%2.6%
Share Price - -25.6% -45.9% -43.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-46.9184.485.714.79.646.66426.32.931.5
Op. Profit
Mgn %
1.24.93.27.9714.615.614.63.74.12.8
Net Profit
Mgn %
-0.23.21.83.83.19.8129.61.62.21.2
Debt to
Equity
47.71.95.30.20.60.50.100.10.30
Working Cap
Days
303110715220116094170236316141
Cash Conv.
Cycle
2420381091339274106171277112

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Add-Shop E-Retail Ltd.

Standalone Consolidated
TTM EPS (₹) 0.6 -
TTM Sales (₹ Cr.) 146 -
BVPS (₹.) 40 -
Reserves (₹ Cr.) 85 -
P/BV 0.22 -
PE 14.81 -
From the Market
52 Week Low / High (₹) 7.62 / 16.24
All Time Low / High (₹) 7.62 / 161.88
Market Cap (₹ Cr.) 25.5
Equity (₹ Cr.) 28.3
Face Value (₹) 10
Industry PE 36.9

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

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 (%)

Valuation of Add-Shop E-Retail - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Add-Shop E-Retail

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1.934.5512.5522.7437.3478.57159.65199.88203.06155.13
Operating Expenses 1.904.3312.1520.9534.7567.09134.74170.86195.47148.84
Manufacturing Costs0.010.020.010.040.030.060.080.063.956.61
Material Costs0.471.176.5611.2624.5355.58119.66151.49174.24117.19
Employee Cost 0.150.470.330.450.640.670.680.940.981.73
Other Costs 1.262.675.269.209.5510.7814.3318.3716.3123.30
Operating Profit 0.020.220.401.792.5911.4824.9129.027.596.29
Operating Profit Margin (%) 1.2%4.9%3.2%7.9%6.9%14.6%15.6%14.5%3.7%4.1%
Other Income 00.030.0100.0900000
Interest 0.010.010.030.510.740.980.9911.021.22
Depreciation 0.010.030.050.100.230.280.460.540.500.55
Exceptional Items 0000000000
Profit Before Tax 0.010.220.321.181.7110.2123.4527.486.064.52
Tax 0.010.070.090.310.512.534.378.322.911.20
Profit After Tax -00.150.230.871.207.6819.0919.163.163.32
PAT Margin (%) -0.2%3.2%1.8%3.8%3.2%9.8%12.0%9.6%1.6%2.1%
Adjusted EPS (₹)-0.01.32.00.50.64.09.96.81.11.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 0.010.150.3811.4212.6320.3039.39106.88110.03112.85
Share Capital 0.010.010.146.476.4711.3319.2628.3128.3128.31
Reserves -00.140.244.956.158.9720.1378.5681.7284.54
Minority Interest0000000000
Debt0.300.302.041.775.577.663.280.7912.5637.69
Long Term Debt0.300.300.831.131.642.413.280.790.570.20
Short Term Debt001.210.643.935.250011.9937.48
Trade Payables0.030.154.550.6912.2412.493.3535.601.722.69
Others Liabilities 0.090.240.601.992.774.384.677.591.642.24
Total Liabilities 0.420.847.5815.8733.2244.8450.70150.85125.95155.47

Fixed Assets

Gross Block0.090.280.303.573.995.368.108.138.258.07
Accumulated Depreciation0.010.040.090.190.390.641.101.642.152.70
Net Fixed Assets 0.070.240.203.383.604.7276.496.105.37
CWIP 0000000000
Investments 0000000000
Inventories0.250.281.905.417.127.8319.4728.0725.7932.03
Trade Receivables0.050.164.996.5321.9031.7122.7690.0885.8696.11
Cash Equivalents 0.020.130.450.240.260.521.090.431.150.39
Others Assets 0.030.020.030.310.330.060.3825.787.0621.58
Total Assets 0.420.847.5815.8733.2244.8450.70150.85125.95155.47

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -0.170.30-0.18-2.25-2.560.588.71-44.75-18.69-10.01
PBT 0.010.220.321.181.7110.2123.4527.486.064.52
Adjustment 0.010.030.074.500.991.501.501.601.531.77
Changes in Working Capital -0.190.06-0.51-7.65-4.81-8.56-13.71-68.09-23.43-14.62
Tax Paid 0-0-0.05-0.29-0.45-2.57-2.53-5.74-2.85-1.67
Cash Flow From Investing Activity -0.09-0.20-0.01-3.51-0.49-1.42-2.78-0.928.64-14.58
Capex -0.09-0.20-0.01-3.27-0.50-1.42-2.78-0.09-0.110.18
Net Investments 0000000000
Others 000-0.240.0200-0.838.75-14.75
Cash Flow From Financing Activity 0.2700.525.553.071.10-5.3545.0110.7723.82
Net Proceeds from Shares 0006.33000000
Net Proceeds from Borrowing 0.2700.550.290.520.770.870-0.21-0.37
Interest Paid -00-0.02-0.51-0.74-0.98-0.99-1-1.02-1.22
Dividend Paid 0000000000
Others -00-0.01-0.573.291.32-5.23461225.41
Net Cash Flow 0.010.110.32-0.210.020.260.58-0.660.72-0.76

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-46.91184.4385.6914.9210.1846.9263.9526.22.912.98
ROCE (%)7.8960.0624.4920.8114.5245.4767.8437.846.144.2
Asset Turnover Ratio9.057.262.981.941.522.013.341.981.471.1
PAT to CFO Conversion(x)N/A2-0.78-2.59-2.130.080.46-2.34-5.91-3.02
Working Capital Days
Receivable Days98759213912562103158214
Inventory Days47213259613531434868
Payable Days11281318596812447397

Add-Shop E-Retail Ltd Stock News

Add-Shop E-Retail Ltd FAQs

The current trading price of Add-Shop E-Retail on 05-Dec-2025 12:15 is ₹9.05.
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 04-Dec-2025 the market cap of Add-Shop E-Retail stood at ₹25.45.
The latest P/E ratio of Add-Shop E-Retail as of 04-Dec-2025 is 14.81.
The latest P/B ratio of Add-Shop E-Retail as of 04-Dec-2025 is 0.22.
The 52-week high of Add-Shop E-Retail is ₹16.24 and the 52-week low is ₹7.62.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Add-Shop E-Retail is ₹146.4 ( Cr.) .

About Add-Shop E-Retail Ltd

No data to display
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.

×