Add-Shop E-Retail Ltd - Stock Valuation and Financial Performance

BSE: 541865 | NSE: | Trading | Small Cap

Add-Shop E-Retail Share Price

18.71 -1.31 -6.54%
as on 28-Mar'24 16:01

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

M-Cap below 100cr DeciZen not available

Add-Shop E-Retail stock performance -

mw4me loader
P/E Ratio (SA):
4.20
Market Cap:
53 Cr.
52-wk low:
18.6
52-wk high:
45

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

1. Is Add-Shop E-Retail Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Add-Shop E-Retail Ltd is a average quality company.

2. Is Add-Shop E-Retail Ltd undervalued or overvalued?

The key valuation ratios of Add-Shop E-Retail Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Add-Shop E-Retail Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Add-Shop E-Retail 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 Add-Shop E-Retail:

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0%0%-0%40.8%17.5%14.9%9.8%33.8%55%26.4%-
Value Creation
Index
NANA-1.01.90.30.1-0.31.42.90.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 001.94.612.622.737.378.6160200192
Sales YoY Gr.-NANA135.8%175.8%81.2%64.2%110.4%103.2%25.2%-
Adj EPS 00-01.320.50.647.86.84.5
YoY Gr.-NANANA56.8%-77%33.3%565%94.7%-12.7%-
BVPS (₹) 0.10.10.11.33.35.86.510.520.537.541
Adj Net
Profit
0000.20.20.91.27.719.119.213
Cash Flow from Ops. 00-0.20.3-0.2-2.3-2.60.68.7-44.8-
Debt/CF from Ops. 00-1.81-11.5-1.2-2.915.70.4-0-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA74%74.9%25.2%
Adj EPS NA28.2%124.4%-12.7%
BVPS95.5%62.9%79.8%83.2%
Share Price - 21.8% -10.2% -47.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
00-46.9184.485.714.79.646.66426.311.3
Op. Profit
Mgn %
001.24.93.27.9714.615.614.611.7
Net Profit
Mgn %
00-0.23.21.83.83.19.8129.66.6
Debt to
Equity
0047.71.95.30.20.60.50.10-
Working Cap
Days
00303110715220116094170141
Cash Conv.
Cycle
002420381091339274119109

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 74.93%

Net Profit is growing at healthy rate in last 3 years 124.40%

Return on Equity has declined versus last 3 years average to 11.30%

Sales growth is not so good in last 4 quarters at -3.90%

Latest Financials - Add-Shop E-Retail Ltd.

Standalone Consolidated
TTM EPS (₹) 4.5 -
TTM Sales (₹ Cr.) 192 -
BVPS (₹.) 41 -
Reserves (₹ Cr.) 89 -
P/BV 0.46 -
PE 4.20 -
From the Market
52 Week Low / High (₹) 18.55 / 45.00
All Time Low / High (₹) 8.40 / 161.88
Market Cap (₹ Cr.) 53
Equity (₹ Cr.) 28.3
Face Value (₹) 10
Industry PE 76.7

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Add-Shop E-Retail

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
Sales001.934.5512.5522.7437.3478.57159.65199.88
Operating Expenses 001.904.3312.1520.9534.7567.09134.74170.86
Manufacturing Costs000.010.020.010.040.030.060.080.06
Material Costs000.471.176.5611.2624.5355.58119.66151.49
Employee Cost 000.150.470.330.450.640.670.680.94
Other Costs 001.262.675.269.209.5510.7814.3318.37
Operating Profit 000.020.220.401.792.5911.4824.9129.02
Operating Profit Margin (%) --1.2%4.9%3.2%7.9%6.9%14.6%15.6%14.5%
Other Income 0000.030.0100.09000
Interest 000.010.010.030.510.740.980.991
Depreciation 000.010.030.050.100.230.280.460.54
Exceptional Items 0000000000
Profit Before Tax 000.010.220.321.181.7110.2123.4527.48
Tax 000.010.070.090.310.512.534.378.32
Profit After Tax 0000.150.230.871.207.6819.0919.16
PAT Margin (%) ---0.2%3.2%1.8%3.8%3.2%9.8%12.0%9.6%
Adjusted EPS (₹)0.00.00.01.32.00.50.64.09.96.8
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 0.010.010.010.150.3811.4212.6320.3039.39106.88
Share Capital 0.010.010.010.010.146.476.4711.3319.2628.31
Reserves 0000.140.244.956.158.9720.1378.56
Minority Interest0000000000
Debt000.300.302.041.775.577.663.280.79
Long Term Debt000.300.300.831.131.642.413.280.79
Short Term Debt00001.210.643.935.2500
Trade Payables000.030.154.550.6912.2412.493.3535.60
Others Liabilities 000.090.240.601.992.774.384.677.59
Total Liabilities 0.010.010.420.847.5815.8733.2244.8450.70150.85

Fixed Assets

Gross Block000.090.280.303.573.995.368.108.13
Accumulated Depreciation000.010.040.090.190.390.641.101.64
Net Fixed Assets000.070.240.203.383.604.7276.49
CWIP 0000000000
Investments 0000000000
Inventories000.250.281.905.417.127.8319.4728.07
Trade Receivables000.050.164.996.5321.9031.7122.76104.07
Cash Equivalents 0.010.010.020.130.450.240.260.521.090.43
Others Assets000.030.020.030.310.330.060.3811.79
Total Assets 0.010.010.420.847.5815.8733.2244.8450.70150.85

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 00-0.170.30-0.18-2.25-2.560.588.71-44.75
PBT 000.010.220.321.181.7110.2123.4527.48
Adjustment 000.010.030.074.500.991.501.501.60
Changes in Working Capital 00-0.190.06-0.51-7.65-4.81-8.56-13.71-68.09
Tax Paid 0000-0.05-0.29-0.45-2.57-2.53-5.74
Cash Flow From Investing Activity 00-0.09-0.20-0.01-3.51-0.49-1.42-2.78-0.92
Capex 00-0.09-0.20-0.01-3.27-0.50-1.42-2.78-0.09
Net Investments 0000000000
Others 00000-0.240.0200-0.83
Cash Flow From Financing Activity 0.0100.2700.525.553.071.10-5.3545.01
Net Proceeds from Shares 0.0100006.330000
Net Proceeds from Borrowing 000.2700.550.290.520.770.87-2.50
Interest Paid 0000-0.02-0.51-0.74-0.98-0.99-1
Dividend Paid 0000000000
Others 0000-0.01-0.573.291.32-5.2348.50
Net Cash Flow 0.0100.010.110.32-0.210.020.260.58-0.66
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)00-46.91184.4385.6914.9210.1846.9263.9526.35
ROCE (%)007.8960.0624.4920.8114.5245.4767.8438.05
Asset Turnover Ratio009.057.262.981.941.522.013.341.98
PAT to CFO Conversion(x)NANNANINF2-0.78-2.59-2.130.080.46-2.34
Working Capital Days
Receivable Days0098759213912562116
Inventory Days004721325961353143
Payable Days0011281318596812447

Add-Shop E-Retail Ltd Stock News

Add-Shop E-Retail Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Add-Shop E-Retail on 28-Mar-2024 16:01 is ₹18.71.
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 Add-Shop E-Retail stood at ₹52.97.
The latest P/E ratio of Add-Shop E-Retail as of 28-Mar-2024 16:01 is 4.20.
The latest P/B ratio of Add-Shop E-Retail as of 28-Mar-2024 16:01 is 0.46.
The 52-week high of Add-Shop E-Retail is ₹45.00 and the 52-week low is ₹18.55.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Add-Shop E-Retail is ₹191.6 ( Cr.) .

About Add-Shop E-Retail Ltd

No data to display
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.