Add-Shop E-Retail Live BSE/NSE | Add-Shop E-Retail Fundamenta data | Add-Shop E-Retail Balance sheet | Add-Shop E-Retail Quarterly Results | Add-Shop E-Retail Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

75.46
62.68
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

82.63
N/A
5.26

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
80.85
43.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
143.91
45.29

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
73.44

P:E (Median)

8 Years
5 Years
3 Years

-
-
48.98

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
27.80

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 15.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 13.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 1.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 11.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 1.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 1.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 8.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 1.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales - 37.34 22.74 12.55 4.55 1.93 0.00 0.00 Net Sales Growth - 64.20% 81.20% 175.82% 135.75% 0 0 Cost Of Goods Sold - 24.53 11.25 6.55 1.16 0.47 0.00 0.00 Gross Profit - 12.80 11.49 5.99 3.39 1.45 0.00 0.00 GP Margin - 34.28% 50.53% 47.73% 74.51% 75.13% 0 0 Total Expenditure - 34.75 20.95 12.15 4.33 1.90 0.00 0.00 Power & Fuel Cost - 0.02 0.02 0.01 0.01 0.01 0.00 0.00 % Of Sales - 0.05% 0.09% 0.08% 0.22% 0.52% 0 0 Employee Cost - 0.64 0.45 0.33 0.47 0.15 0.00 0.00 % Of Sales - 1.71% 1.98% 2.63% 10.33% 7.77% 0 0 Manufacturing Exp. - 0.01 0.02 0.10 0.14 0.04 0.00 0.00 % Of Sales - 0.03% 0.09% 0.80% 3.08% 2.07% 0 0 General & Admin Exp. - 2.12 2.42 1.59 0.79 0.71 0.00 0.00 % Of Sales - 5.68% 10.64% 12.67% 17.36% 36.79% 0 0 Selling & Distn. Exp. - 7.30 6.71 3.55 1.76 0.52 0.00 0.00 % Of Sales - 19.55% 29.51% 28.29% 38.68% 26.94% 0 0 Miscellaneous Exp. - 0.13 0.08 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.35% 0.35% 0.08% 0% 0% 0 0 EBITDA - 2.59 1.79 0.40 0.22 0.03 0.00 0.00 EBITDA Margin - 6.94% 7.87% 3.19% 4.84% 1.55% 0 0 Other Income - 0.09 0.00 0.01 0.03 0.00 0.00 0.00 Interest - 0.74 0.51 0.03 0.01 0.01 0.00 0.00 Depreciation - 0.23 0.10 0.05 0.03 0.01 0.00 0.00 PBT - 1.71 1.18 0.32 0.22 0.01 0.00 0.00 Tax - 0.51 0.31 0.09 0.07 0.01 0.00 0.00 Tax Rate - 29.82% 26.27% 28.13% 31.82% 100.00% 0.00% 0.00% PAT - 1.20 0.87 0.23 0.15 0.00 0.00 0.00 PAT before Minority Interest - 1.20 0.87 0.23 0.15 0.00 0.00 0.00 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 3.21% 3.83% 1.83% 3.30% 0% 0 0 PAT Growth - 37.93% 278.26% 53.33% 0 0 0 Unadjusted EPS - 1.06 0.77 0.20 0.13 0.00 0.00 0.00

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Net Sales

37.34

22.74

12.55

4.55

1.93

0.00

Net Sales Growth

64.20%

81.20%

175.82%

135.75%

Cost Of Goods Sold

24.53

11.25

6.55

1.16

0.47

0.00

Gross Profit

12.80

11.49

5.99

3.39

1.45

0.00

GP Margin

34.28%

50.53%

47.73%

74.51%

75.13%

Total Expenditure

34.75

20.95

12.15

4.33

1.90

0.00

Power & Fuel Cost

0.02

0.01

0.00

% Of Sales

0.05%

0.09%

0.08%

0.22%

0.52%

Employee Cost

0.64

0.45

0.33

0.47

0.15

0.00

% Of Sales

1.71%

1.98%

2.63%

10.33%

7.77%

Manufacturing Exp.

0.01

0.02

0.10

0.14

0.04

0.00

% Of Sales

0.03%

0.09%

0.80%

3.08%

2.07%

General & Admin Exp.

2.12

2.42

1.59

0.79

0.71

0.00

% Of Sales

5.68%

10.64%

12.67%

17.36%

36.79%

Selling & Distn. Exp.

7.30

6.71

3.55

1.76

0.52

0.00

% Of Sales

19.55%

29.51%

28.29%

38.68%

26.94%

Miscellaneous Exp.

0.13

0.08

0.01

0.00

% Of Sales

0.35%

0.08%

EBITDA

2.59

1.79

0.40

0.22

0.03

0.00

EBITDA Margin

6.94%

7.87%

3.19%

4.84%

1.55%

Other Income

0.09

0.00

0.01

0.03

0.00

Interest

0.74

0.51

0.03

0.01

0.00

Depreciation

0.23

0.10

0.05

0.03

0.01

0.00

PBT

1.71

1.18

0.32

0.22

0.01

0.00

Tax

0.51

0.31

0.09

0.07

0.01

0.00

Tax Rate

29.82%

26.27%

28.13%

31.82%

100.00%

0.00%

PAT

1.20

0.87

0.23

0.15

0.00

PAT before Minority Interest

1.20

0.87

0.23

0.15

0.00

Minority Interest

0.00

PAT Margin

3.21%

3.83%

1.83%

3.30%

PAT Growth

37.93%

278.26%

53.33%

Unadjusted EPS

1.06

0.77

0.20

0.13

0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 12.63 11.42 0.38 0.15 0.01 0.01 0.01 Share Capital 6.47 6.47 0.14 0.01 0.01 0.01 0.01 Total Reserves 6.15 4.95 0.24 0.14 0.00 0.00 0.00 Non-Current Liabilities 1.76 1.18 0.86 0.32 0.30 0.00 0.00 Secured Loans 0.08 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 1.56 1.13 0.83 0.30 0.30 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 18.83 3.27 6.33 0.36 0.10 0.00 0.00 Trade Payables 12.24 0.69 4.55 0.15 0.03 0.00 0.00 Other Current Liabilities 2.12 1.30 0.10 0.04 0.02 0.00 0.00 Short Term Borrowings 3.93 0.64 1.21 0.00 0.00 0.00 0.00 Short Term Provisions 0.54 0.64 0.47 0.18 0.06 0.00 0.00 Total Liabilities 33.22 15.87 7.57 0.83 0.41 0.01 0.01 Net Block 3.60 3.38 0.20 0.24 0.07 0.00 0.00 Gross Block 3.99 3.57 0.30 0.28 0.09 0.00 0.00 Accumulated Depreciation 0.39 0.19 0.09 0.04 0.01 0.00 0.00 Non Current Assets 3.64 3.48 0.23 0.27 0.10 0.00 0.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.04 0.10 0.03 0.02 0.03 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 29.37 12.20 7.34 0.57 0.32 0.01 0.01 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 7.12 5.41 1.90 0.28 0.25 0.00 0.00 Sundry Debtors 21.90 6.53 4.99 0.16 0.05 0.00 0.00 Cash & Bank 0.26 0.24 0.45 0.13 0.02 0.01 0.01 Other Current Assets 0.08 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 0.08 0.01 0.00 0.00 0.00 0.00 0.00 Net Current Assets 10.54 8.93 1.01 0.21 0.21 0.01 0.01 Total Assets 33.21 15.87 7.57 0.84 0.42 0.01 0.01

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Shareholder's Funds

12.63

11.42

0.38

0.15

0.01

Share Capital

6.47

0.14

0.01

Total Reserves

6.15

4.95

0.24

0.14

0.00

Non-Current Liabilities

1.76

1.18

0.86

0.32

0.30

0.00

Secured Loans

0.08

0.00

Unsecured Loans

1.56

1.13

0.83

0.30

0.00

Long Term Provisions

0.00

Current Liabilities

18.83

3.27

6.33

0.36

0.10

0.00

Trade Payables

12.24

0.69

4.55

0.15

0.03

0.00

Other Current Liabilities

2.12

1.30

0.10

0.04

0.02

0.00

Short Term Borrowings

3.93

0.64

1.21

0.00

Short Term Provisions

0.54

0.64

0.47

0.18

0.06

0.00

Total Liabilities

33.22

15.87

7.57

0.83

0.41

0.01

Net Block

3.60

3.38

0.20

0.24

0.07

0.00

Gross Block

3.99

3.57

0.30

0.28

0.09

0.00

Accumulated Depreciation

0.39

0.19

0.09

0.04

0.01

0.00

Non Current Assets

3.64

3.48

0.23

0.27

0.10

0.00

Capital Work in Progress

0.00

Non Current Investment

0.00

Long Term Loans & Adv.

0.04

0.10

0.03

0.02

0.03

0.00

Other Non Current Assets

0.00

Current Assets

29.37

12.20

7.34

0.57

0.32

0.01

Current Investments

0.00

Inventories

7.12

5.41

1.90

0.28

0.25

0.00

Sundry Debtors

21.90

6.53

4.99

0.16

0.05

0.00

Cash & Bank

0.26

0.24

0.45

0.13

0.02

0.01

Other Current Assets

0.08

0.00

Short Term Loans & Adv.

0.08

0.01

0.00

Net Current Assets

10.54

8.93

1.01

0.21

0.01

Total Assets

33.21

15.87

7.57

0.84

0.42

0.01

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -2.56 -2.25 -0.18 0.30 -0.17 0.00 0.00 PBT 1.71 1.18 0.32 0.22 0.01 0.00 0.00 Adjustment 0.99 4.50 0.07 0.03 0.01 0.00 0.00 Changes in Working Capital -4.81 -7.65 -0.51 0.06 -0.19 0.00 0.00 Cash after chg. in Working capital -2.11 -1.97 -0.12 0.30 -0.17 0.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.45 -0.29 -0.05 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.49 -3.51 -0.01 -0.20 -0.09 0.00 0.00 Net Fixed Assets -0.42 -3.27 -0.02 -0.19 -0.09 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.07 -0.24 0.01 -0.01 0.00 0.00 Cash from Financing Activity 3.07 5.55 0.52 0.00 0.27 0.00 0.01 Net Cash Inflow / Outflow 0.02 -0.21 0.32 0.11 0.01 0.00 0.01 Opening Cash & Equivalents 0.24 0.45 0.13 0.02 0.01 0.01 0.00 Closing Cash & Equivalent 0.26 0.24 0.45 0.13 0.02 0.01 0.01

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Cash From Operating Activity

-2.56

-2.25

-0.18

0.30

-0.17

0.00

PBT

1.71

1.18

0.32

0.22

0.01

0.00

Adjustment

0.99

4.50

0.07

0.03

0.01

0.00

Changes in Working Capital

-4.81

-7.65

-0.51

0.06

-0.19

0.00

Cash after chg. in Working capital

-2.11

-1.97

-0.12

0.30

-0.17

0.00

Interest Paid

0.00

Tax Paid

-0.45

-0.29

-0.05

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-0.49

-3.51

-0.01

-0.20

-0.09

0.00

Net Fixed Assets

-0.42

-3.27

-0.02

-0.19

-0.09

0.00

Net Investments

0.00

Others

-0.07

-0.24

0.01

-0.01

0.00

Cash from Financing Activity

3.07

5.55

0.52

0.00

0.27

0.00

0.01

Net Cash Inflow / Outflow

0.02

-0.21

0.32

0.11

0.01

0.00

0.01

Opening Cash & Equivalents

0.24

0.45

0.13

0.02

0.01

0.00

Closing Cash & Equivalent

0.26

0.24

0.45

0.13

0.02

0.01

Financial Ratios

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 10.96 9.91 27.33 153.10 6.20 10.00 10.00 ROA 4.90% 7.39% 5.46% 23.43% -1.78% 0.00% 0.00% ROE 10.18% 14.92% 85.69% 184.43% -46.91% 0.00% 0.00% ROCE 14.52% 20.81% 24.49% 60.06% 7.89% 0.00% 0.00% Fixed Asset Turnover 9.88 11.77 43.34 24.72 22.59 0.00 0.00 Receivable days 138.99 92.44 74.86 8.13 8.58 0.00 0.00 Inventory Days 61.27 58.67 31.71 21.17 46.58 0.00 0.00 Payable days 67.54 42.85 68.60 8.74 3.45 0.00 0.00 Cash Conversion Cycle 132.72 108.27 37.97 20.57 51.72 0.00 0.00 Total Debt/Equity 0.60 0.23 5.34 1.93 47.66 0.00 0.00 Interest Cover 3.32 3.29 11.46 25.60 2.28 0.00 0.00

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Book Value (Rs.)

10.96

9.91

27.33

153.10

6.20

10.00

ROA

4.90%

7.39%

5.46%

23.43%

-1.78%

0.00%

ROE

10.18%

14.92%

85.69%

184.43%

-46.91%

0.00%

ROCE

14.52%

20.81%

24.49%

60.06%

7.89%

0.00%

Fixed Asset Turnover

9.88

11.77

43.34

24.72

22.59

0.00

Receivable days

138.99

92.44

74.86

8.13

8.58

0.00

Inventory Days

61.27

58.67

31.71

21.17

46.58

0.00

Payable days

67.54

42.85

68.60

8.74

3.45

0.00

Cash Conversion Cycle

132.72

108.27

37.97

20.57

51.72

0.00

Total Debt/Equity

0.60

0.23

5.34

1.93

47.66

0.00

Interest Cover

3.32

3.29

11.46

25.60

2.28

0.00

Add-Shop E-Retail Ltd.

Trading

BSE: 541865 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Add-Shop E-Retail Ltd.

Trading

BSE: 541865 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update