Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 40.37 | 56.99 | 58.38 | 40.36 | 31.20 | 33.83 | 49.73 | 29.41 | 33.40 | 34.85 | 56.99 | 45.64 |
| Expenses | 36.86 | 52.57 | 67.98 | 38.27 | 29.58 | 32.16 | 48.83 | 28.64 | 32.65 | 34.05 | 56.02 | 44.78 |
| Operating Profit | 3.51 | 4.42 | -9.60 | 2.09 | 1.62 | 1.67 | 0.90 | 0.77 | 0.75 | 0.80 | 0.97 | 0.86 |
| OPM % | 8.69% | 7.76% | -16.44% | 5.18% | 5.19% | 4.94% | 1.81% | 2.62% | 2.25% | 2.30% | 1.70% | 1.88% |
| 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 | 0.24 | 0.28 | 0.28 | 0.35 | 0.30 | 0.29 | 0.27 | 0.33 | 0.30 | 0.29 | 0.28 | 0.34 |
| Depreciation | 0.13 | 0.14 | 0.10 | 0.14 | 0.13 | 0.14 | 0.14 | 0.16 | 0.16 | 0.15 | 0.11 | 0.16 |
| Profit before tax | 3.14 | 4.00 | -9.98 | 1.60 | 1.19 | 1.24 | 0.49 | 0.28 | 0.29 | 0.36 | 0.58 | 0.36 |
| Tax % | 25.16% | 36.75% | -29.96% | 28.12% | 26.05% | 25.81% | 26.53% | 28.57% | 20.69% | 27.78% | 37.93% | 25.00% |
| Net Profit | 2.35 | 2.52 | -6.99 | 1.15 | 0.88 | 0.92 | 0.36 | 0.21 | 0.23 | 0.26 | 0.36 | 0.27 |
| EPS in Rs | 0.83 | 0.89 | -2.47 | 0.41 | 0.31 | 0.32 | 0.13 | 0.07 | 0.08 | 0.09 | 0.13 | 0.10 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2 | 5 | 12 | 22 | 37 | 78 | 156 | 197 | 202 | 153 | 155 | 171 |
| Expenses | 2 | 4 | 12 | 21 | 35 | 67 | 131 | 168 | 194 | 147 | 152 | 168 |
| Operating Profit | 0 | 0 | 0 | 2 | 3 | 11 | 25 | 29 | 8 | 6 | 3 | 3 |
| OPM % | 1.6% | 4.8% | 3.2% | 8% | 7% | 15% | 16% | 15% | 3.8% | 4.2% | 2.2% | 2.0% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 |
| Interest | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
| Profit before tax | 0 | 0 | 0 | 1 | 2 | 10 | 23 | 27 | 6 | 5 | 2 | 2 |
| Tax % | 100% | 33% | 28% | 27% | 30% | 25% | 19% | 30% | 48% | 27% | 30% | |
| Net Profit | 0 | 0 | 0 | 1 | 1 | 8 | 19 | 19 | 3 | 3 | 1 | 1 |
| EPS in Rs | 2.56 | 0.23 | 0.31 | 1.99 | 4.96 | 6.77 | 1.12 | 1.17 | 0.37 | 0.40 | ||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 55% | 15% | -8% | 19% | ||
| Compounded Profit Growth | % | -32% | -61% | -53% | ||
| Stock Price CAGR | % | -38% | -46% | -41% | ||
| Return on Equity | 12% | 11% | 2% | 1% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.01 | 0.01 | 0.14 | 6 | 6 | 11 | 19 | 28 | 28 | 28 | 28 |
| Reserves | 0 | 0 | 0 | 5 | 6 | 9 | 20 | 79 | 82 | 85 | 86 |
| Borrowings | 0 | 0 | 2 | 3 | 7 | 8 | 3 | 1 | 13 | 38 | 25 |
| Other Liabilities | 0 | 0 | 5 | 2 | 13 | 17 | 8 | 43 | 3 | 5 | 13 |
| Total Liabilities | 0 | 1 | 8 | 16 | 33 | 45 | 51 | 151 | 126 | 155 | 152 |
| Fixed Assets | 0 | 0 | 0 | 3 | 4 | 5 | 7 | 6 | 6 | 5 | 6 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 1 | 7 | 12 | 30 | 40 | 44 | 144 | 120 | 150 | 146 |
| Total Assets | 0 | 1 | 8 | 16 | 33 | 45 | 51 | 151 | 126 | 155 | 152 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -0 | 0 | -0 | -2 | -3 | 1 | 9 | -45 | -19 | -10 | 8 |
| Cash from Investing Activity | -0 | -0 | -0 | -4 | -0 | -1 | -3 | -1 | 9 | -15 | 18 |
| Cash from Financing Activity | 0 | 0 | 1 | 6 | 3 | 1 | -5 | 45 | 11 | 24 | -27 |
| Net Cash Flow | 0 | 0 | 0 | -0 | 0 | 0 | 1 | -1 | 1 | -1 | -0 |
| Free Cash Flow | -0 | 0 | -0 | -6 | -3 | -1 | 6 | -45 | -19 | -10 | 7 |
| CFO/OP | -567% | 136% | -33% | -110% | -81% | 27% | 45% | -134% | -209% | -131% | 242% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 9 | 13 | 151 | 106 | 215 | 148 | 53 | 167 | 155 | 229 | 264 |
| Inventory Days | 194 | 88 | 106 | 176 | 106 | 51 | 59 | 68 | 54 | 100 | 102 |
| Days Payable | 23 | 47 | 254 | 22 | 182 | 82 | 10 | 86 | 4 | 8 | 33 |
| Cash Conversion Cycle | 180 | 54 | 4 | 259 | 139 | 117 | 102 | 148 | 206 | 320 | 333 |
| Working Capital Days | 38 | 6 | 17 | 141 | 101 | 82 | 81 | 159 | 176 | 207 | 284 |
| ROCE % | 58% | 24% | 21% | 15% | 47% | 69% | 38% | 6% | 4% | 2% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 27.20% | 27.20% | 27.20% | 27.20% | 27.20% | 27.20% | 27.20% | 27.20% | 27.20% | 27.20% | 27.20% | 27.20% |
| Public | 72.80% | 72.81% | 72.80% | 72.80% | 72.80% | 72.80% | 72.81% | 72.81% | 72.81% | 72.79% | 72.81% | 72.80% |
| No. of Shareholders | 44,164 | 42,591 | 40,118 | 37,326 | 36,097 | 36,223 | 35,022 | 34,169 | 33,218 | 32,307 | 31,376 | 30,801 |
Fundamentals
Market Cap₹ 15.9 Cr.
Current Price₹ 5.63
Stock P/E14.2
Book Value₹ 40.2
ROCE1.98 %
ROE1.00 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)19%
Compounded Profit Growth (TTM)-53%
Standalone figures.
Valuation
Market capRs 16 Cr
Enterprise valueRs 41 Cr
P/E (TTM)14.33x
Price to book0.14x
Price to sales0.09x
EV / EBITDA12.06x
EV / EBIT14.56x
EV / sales0.24x
Price to cash flow2.02x
Earnings yield6.98%
P/E, 3-year average12.79x
P/B, 3-year average0.27x
P/E, 5-year average10.26x
P/B, 5-year average1.09x
Profitability
Operating margin (excl. other income)2.23%
Operating margin (incl. other income)2.15%
EBITDA margin1.98%
Pre-tax margin0.93%
Net profit margin0.66%
Net margin, latest quarter0.59%
ROE0.93%
ROCE1.90%
ROA0.68%
ROE, 3-year average2.27%
ROCE, 3-year average4.08%
ROA, 3-year average1.77%
ROE, 5-year average19.40%
ROCE, 5-year average23.86%
ROA, 5-year average12.86%
ROIC (approx.)1.41%
Tax rate30.26%
Other income / net worth-0.11%
Growth
Sales growth (latest year)1.15%
Profit growth (latest year)-68.37%
Sales CAGR, 3 years-7.74%
Sales CAGR, 5 years14.63%
Profit CAGR, 3 years-62.02%
Profit CAGR, 5 years-32.83%
Sales growth QoQ-19.92%
Profit growth QoQ-25.00%
Sales growth YoY (latest quarter)55.19%
Profit growth YoY (latest quarter)28.57%
Per share
EPS (TTM)Rs 0.40
EPS (latest year)Rs 0.37
EPS (latest quarter)Rs 0.10
EPS, 3-year averageRs 0.89
EPS, 5-year averageRs 3.87
Book value per shareRs 40.23
Sales per shareRs 60.35
Cash flow per shareRs 2.80
Free cash flow per shareRs 2.47
Efficiency
Asset turnover1.02x
Fixed asset turnover25.28x
Inventory turnover3.73x
Inventory days98 days
Debtor days264 days
Debtors turnover1.38x
Creditor days33 days
Cash conversion cycle333 days
Working capital days284 days
Leverage
Total debtRs 25 Cr
Cash and bankRs 0 Cr
Net debtRs 25 Cr
Debt to equity0.22x
Net debt / EBITDA7.31x
Interest coverage2.31x
Owners' fund to total sources74.80%
Debt to assets16.36%
Cash flow
Cash from Operating Activity (latest year)Rs 8 Cr
Cash from Investing Activity (latest year)Rs 18 Cr
Cash from Financing Activity (latest year)Rs -27 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 7 Cr
FCFE (approx.: FCF + change in debt)Rs -6 Cr
Cash from ops / profit, 5 years-1.27x
Sales to cash flow19.52x
Statement figures
Net sales (TTM)Rs 171 Cr
Net sales (latest year)Rs 155 Cr
Sales (latest quarter)Rs 46 Cr
Operating profit excl. other income (latest year)Rs 3 Cr
Operating profit (latest quarter)Rs 1 Cr
Other income (TTM)Rs -0 Cr
EBITDA (TTM)Rs 3 Cr
PBDT (TTM)Rs 2 Cr
Profit before tax (TTM)Rs 2 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 1 Cr
Net profit (latest year)Rs 1 Cr
Net profit (latest quarter)Rs 0 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 121 Cr
Total expenditure (latest year)Rs 152 Cr
Total income (latest year)Rs 155 Cr
Share capitalRs 28 Cr
ReservesRs 86 Cr
Shareholders' fundsRs 114 Cr
Total assetsRs 152 Cr
Net blockRs 6 Cr
ReceivablesRs 112 Cr
InventoryRs 33 Cr
Other liabilitiesRs 13 Cr
Shares outstanding (crore)2.83
Ownership
Promoter holding27.20% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 14.3 is at the 44th percentile of its own 7.4-year range
(median 15.2, low 2.6, high 132.8).
P/B 0.14 is the lowest in 7.7 years (median 2.19).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 541865 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -1.7% | -2.8% | +1.0 pts |
| 1 month | -8.7% | -6.8% | -1.9 pts |
| 3 months | -19.8% | -7.6% | -12.2 pts |
| 3 years | -84.0% | +14.2% | -98.2 pts |
| 5 years | -90.8% | +27.9% | -118.7 pts |
Red flags
F-score 6 of 8| explain | Weak cash conversion Cash from operations was -276% of net profit over the last 3 years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹46 Cr +55.2% vs Jun 2025.
Net profit ₹0 Cr +28.6%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Eternal Ltd | 316,387 | 731 | 2.48 % |
| Meesho Ltd | 103,262 | -40.0 % | |
| FSN E-Commerce Ventures Ltd | 93,763 | 352 | 17.2 % |
| Swiggy Ltd | 70,029 | -24.1 % | |
| Urban Company Ltd | 25,247 | -7.82 % | |
| Cartrade Tech Ltd | 14,135 | 59.4 | 11.8 % |
| Brainbees Solutions Ltd | 9,626 | 0.57 % | |
| Shiprocket Ltd | 8,730 | -2.68 % | |
| Rentomojo Ltd | 5,219 | 48.0 | 21.5 % |
| RattanIndia Enterprises Ltd | 3,547 | -4.76 % | |
| Macfos Ltd | 1,084 | 40.8 | 33.8 % |
| Acetech E-Commerce Ltd | 238 | 23.1 | 34.6 % |
| Intrasoft Technologies Ltd | 164 | 12.0 | 6.29 % |
| Womancart Ltd | 81 | 9.90 | 12.8 % |
| Kaushalya Logistics Ltd | 78 | 6.36 | 17.0 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Add-Shop E-Retail Ltd?
Add-Shop E-Retail Ltd (541865) has a market capitalisation of Rs 15.9 Cr. at the 2026-10-01 close.
What is the P/E ratio of Add-Shop E-Retail Ltd?
Add-Shop E-Retail Ltd trades at a P/E of 14.2 on trailing twelve-month profit, at the 2026-10-01 close.
What were Add-Shop E-Retail Ltd's latest quarterly results?
In the Jun 2026 quarter, Add-Shop E-Retail Ltd sales was Rs 46 Cr (+55.2% vs Jun 2025) and net profit was Rs 0 Cr.