SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Aditya Consumer Marketing Ltd (540146)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540146 NSE: Retailing | Small Cap | Aditya Consumer Share Price

₹33 0.00 (0.00%)

As on 27-May'26 16:59

Aditya Consumer Marketing Ltd (540146)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540146 NSE: Retailing | Small Cap | Aditya Consumer Share Price

₹33 0.00 (0.00%)

As on 27-May'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹48 Cr.
Current Price
₹33
52-Week Low / High
₹31 / 59
TTM EPS
₹-1.5
TTM Sales
₹91.4 Cr.
Book Value per Share
₹14.1
P/E Ratio
0.00
Industry PE
70.6
Price to Book (P/B)
2.33
Lower than its 5-year historical median
Price to Sales (P/S)
0.53
Lower than its 5-year historical median
EV/EBITDA
-156.03
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-16.95%
Underperforms industry median
Return on Capital Employed (ROCE)
-11.33%
Underperforms industry median
Return on Assets (ROA)
-9.99%
Operating Profit Margin
-2.4%
Net Profit Margin
-3.93%
Gross Profit Margin
-2.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
4.33%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
58.99%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹6 Cr.
Equity
₹14.6 Cr.
Face Value
₹10
All Time Low / High
₹8.82 / 237.00

Aditya Consumer Marketing stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Aditya Consumer Marketing Ltd a good quality company?
Aditya Consumer Marketing Ltd is a quality company, based on a 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 Aditya Consumer Marketing Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Aditya Consumer Marketing Ltd vs industry peers?
Aditya Consumer Marketing Ltd revenue CAGR is 3.17%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Aditya Consumer Marketing Ltd?
Promoters hold 58.99% of the Aditya Consumer Marketing Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Aditya Consumer Marketing Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of -7.42% based on the current price.

10 Year X-Ray : 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.
Aditya Consumer Marketing Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 19.5%12.5%18.4%18.7%4.6%1.1%2.9%6.5%-7%-11.3%-
Value Creation
Index
0.4-0.10.30.3-0.7-0.9-0.8-0.5-1.5-1.8-

Growth Parameters

Sales 61.16769.876.983.393.787.596.993.497.491
Sales YoY Gr.-9.7%4.1%10.2%8.4%12.5%-6.7%10.8%-3.6%4.3%-
Adj EPS 0.20.922.51.200.10.8-0.1-2.6-1.5
YoY Gr.-368.4%129.2%23%-53.4%-99.2%900%730%-107.2%NA-
BVPS (₹) 3.312.61517.517.817.91818.916.814.114.1
Adj Net
Profit
0.71.333.71.700.21.2-0.1-3.8-2
Cash Flow from Ops. 3.8-1.45.12.424.46.79.55.73.2-
Debt/CF from Ops. 1.9-5.323.24.32.71.311.11.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 5.3%3.2%3.7%4.3%
Adj EPS -233.9%-217.5%-397%NA
BVPS17.7%-4.5%-7.8%-15.6%
Share Price - -13.1% -14.9% -35%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
6.68.614.615.36.60.10.64.5-0.3-17-10.3
Op. Profit
Mgn %
3.95.29.29.76.22.43.33.93.8-2.5NAN
Net Profit
Mgn %
1.11.94.34.82.100.21.3-0.1-3.9-2.3
Debt to
Equity
0.60.40.50.30.30.50.30.40.30.3-
Working Cap
Days
576368676254666568600
Cash Conv.
Cycle
474945383631322624180

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales61.086769.7776.9083.3393.7187.4696.8693.3797.41
Operating Expenses + 58.6863.5063.3469.4678.1591.5084.6193.0994.1099.80
Manufacturing Costs1.510.841.091.301.712.342.592.443.253.10
Material Costs51.0255.1752.4855.5456.5570.2259.9966.4560.6167.76
Employee Cost 3.234.616.228.7414.5312.1110.6713.5215.2415.50
Other Costs 2.932.883.553.885.366.8311.3710.6815.0113.42
Operating Profit 2.403.506.437.435.182.222.853.77-0.74-2.39
Operating Profit Margin (%) 3.9%5.2%9.2%9.7%6.2%2.4%3.3%3.9%-0.8%-2.4%
Other Income + 0.150.160.150.100.140.070.150.840.610.76
Exceptional Items 1.58000-1.9100000
Interest 0.750.880.851.021.020.360.870.770.780.59
Depreciation 0.830.911.281.441.861.891.942.272.271.61
Profit Before Tax 2.541.884.455.080.520.040.201.57-3.18-3.82
Tax 0.790.581.461.410.140.020.050.35-0.110.02
Profit After Tax 1.761.302.993.670.380.020.151.22-3.07-3.83
PAT Margin (%) 2.9%1.9%4.3%4.8%0.5%0.0%0.2%1.3%-3.3%-3.9%
Adjusted EPS (₹)0.50.92.02.50.30.00.10.8-2.1-2.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Aditya Consumer - 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 + 11.4318.7322.2125.8226.1926.2626.4027.6224.5320.69
Share Capital 10.6314.6314.6314.6314.6314.6314.6314.6314.6314.63
Reserves 0.794.097.5711.1811.5611.6211.7712.989.896.06
Debt +7.147.1210.137.488.6711.787.218.485.705.46
Long Term Debt7.141.514.052.544.405.631.010.3800
Short Term Debt05.626.084.954.276.156.208.105.705.46
Minority Interest0000000000
Trade Payables1.661.131.221.242.052.826.316.647.458.64
Others Liabilities 0.530.791.922.050.900.7334.172.291.96
Total Liabilities 20.7627.7635.4736.6037.8141.5942.9246.9039.9736.75

Fixed Assets

Net Fixed Assets +9.2712.3015.7416.5919.2217.6818.3119.62149.87
Gross Block12.4016.3321.0623.3227.8228.1730.7334.3025.4016.04
Accumulated Depreciation3.134.035.326.738.6010.4912.4214.6711.406.16
CWIP 0000000000
Investments 0000006.84000
Inventories9.1311.539.3610.5910.7411.9913.2414.4713.0813.17
Trade Receivables0.080.100.320.500.460.300.260.320.610.26
Cash Equivalents flag 1.611.814.873.543.078.321.488.869.3511.62
Others Assets 0.662.025.195.384.313.302.803.632.921.83
Total Assets 20.7627.7635.4736.6037.8141.5942.9246.9039.9736.75

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 3.83-1.355.112.372.034.356.699.455.663.23
PBT 2.541.884.455.080.520.040.201.57-3.18-3.82
Adjustment 1.231.471.852.162.512.252.812.756.714.32
Changes in Working Capital 0.83-3.7-0.73-2.781.012.53.685.232.62.73
Tax Paid -0.23-0.32-0.38-1.27-1.30-0.080-0.10-0.470
Cash Flow From Investing Activity + -4.71-3.82-4.60-2.18-4.36-0.28-2.50-3.30-0.310.40
Capex -4.85-3.93-4.73-2.29-4.50-0.34-2.57-3.58-0.91-0.34
Net Investments 0000000000
Others 0.150.110.120.100.140.070.070.280.610.74
Cash Flow From Financing Activity + 1.075.372.54-1.521.861.17-4.191.23-4.86-1.36
Net Proceeds from Shares 0.74600000000
Net Proceeds from Borrowing 0.34-0.632.54-1.521.861.17-2.46-0.63-0.380
Interest Paid 000000-0.87-0.77-0.78-0.59
Dividend Paid 0000000000
Others 0-00000-0.852.62-3.70-0.78
Net Cash Flow 0.190.203.05-1.33-0.475.2507.380.492.27

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)17.838.7314.8215.461.450.060.564.53-11.78-16.95
ROCE (%)19.5312.5118.3818.724.551.092.936.48-7.02-11.33
Asset Turnover Ratio3.322.762.382.342.52.632.072.162.152.54
PAT to CFO Conversion(x)2.18-1.041.710.655.34217.544.67.75N/AN/A
Working Capital Days
Receivable Days0.500.5011.801.901.301.201.101.801.60
Inventory Days52.9056.3050.7043.2041.8039.8052.6052.2053.9049.20
Payable Days6.909.208.208.1010.7012.7027.8035.5042.4043.30

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

Aditya Consumer Marketing Ltd FAQs

The current trading price of Aditya Consumer on 27-May-2026 16:59 is ₹33.00.

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 26-May-2026 the market cap of Aditya Consumer stood at ₹48.29 Cr

The latest P/E ratio of Aditya Consumer as of 26-May-2026 is 0.00.

The latest P/B ratio of Aditya Consumer as of 26-May-2026 is 2.33.

The 52-week high of Aditya Consumer is ₹58.50 and the 52-week low is ₹31.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aditya Consumer is ₹91.39 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Aditya Consumer Marketing Ltd is a average quality company.

The key valuation ratios of Aditya Consumer Marketing Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

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

About Aditya Consumer Marketing Ltd

The company was originally incorporated on July 25, 2002, as Aditya Consumer Marketing Private Limited under the provisions of the Companies Act, 1956 with the Registrar of Companies, Patna. The company was converted into a public limited company and consequently the name of the company was changed to Aditya Consumer Marketing Limited pursuant to a special resolution passed by its shareholders at the Extra Ordinary General Meeting held on March 14, 2016 A fresh certificate of incorporation consequent upon conversion to public limited company was issued on June 14, 2016.

The company started its operation and opened its first Supermarket under the brand 9to9 in the year 2002 at Bandar Bagicha, Patna and thereafter the Company continued to expand its business and forayed into diversified business interests. Under the Chairmanship of Mr. Yashovardhan Sinha, who is Managing Director and Promoter of the company having wide experience in the business and industry and has been instrumental in developing the business of the company.

The company’s business operation can be categorised under the brand name of ‘9to9’, ‘Yo! China’ and ‘Take-Away-Express’ which are spread across in the city of Patna, Bihar.

Business area of the company

The company is an ISO 9001:2008 certified company and operate and manage chain of supermarkets, salon & spa services, fine dining restaurants providing multi-cuisine foods and beverages, Take-away-express services, Banquet and Conference halls for corporate events and private parties such as birthday, marriage ceremony, anniversaries etc. at various locations of Patna in the state of Bihar, India.

 

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:

×