Add-Shop E-Retail Financials

BSE: 541865

₹6.02

₹-0.13 (-2.11%)

As on 07-Sep-2026 10:54IST

Market cap

₹17 Cr

Revenue (TTM)

₹171 Cr

P/E Ratio

15.6

P/B Ratio

0.2

Div. Yield

0 %

Income Statement (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Operating Revenue	170.88	155.13	203.06	199.88	159.65	78.57
Total Income	170.88	155.13	203.06	199.88	159.65	78.57
Total Expenditure	167.50	148.84	195.47	170.86	134.74	67.09
EBITDA	3.38	6.29	7.59	29.02	24.91	11.48
Depreciation	0.58	0.55	0.50	0.54	0.46	0.28
EBIT	2.80	5.74	7.08	28.48	24.45	11.19
Interest	1.21	1.22	1.02	1.00	0.99	0.98
Other Income	--	--	--	--	--	--
Exceptional Items	--	--	--	--	--	--
Profit before Tax	1.59	4.52	6.06	27.48	23.45	10.21
Provision for Tax	0.47	1.20	2.91	8.32	4.37	2.53
Profit after Tax	1.11	3.32	3.16	19.16	19.09	7.68

Liabilities (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Shareholder's Funds	113.91	112.85	110.03	106.88	39.39	20.30
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	14.03	0.51	0.86	1.02	3.45	2.50
Current Liabilities	24.36	42.10	15.06	42.96	7.86	22.04
Total Liabilities	152.29	155.47	125.95	150.85	50.70	44.84

Assets (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Non-Current Assets	6.20	26.25	12.23	21.36	7.04	4.75
Current Assets	145.09	129.22	113.73	129.49	43.66	40.08
Total Assets	152.29	155.47	125.95	150.85	50.70	44.84
Total Debt*	--	37.81	12.77	0.98	3.30	9.08
Net Current Assets	120.73	87.12	98.67	86.53	35.80	18.05
Contingent Liabilities	--	--	--	--	--	--

Cashflow (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Cash From Operating Activities	--	-10.01	-18.69	-44.75	8.71	0.58
Cash Flow from Investing Activities	--	-14.58	8.64	-0.92	-2.78	-1.42
Cash from Financing Activities	--	23.82	10.77	45.01	-5.35	1.10
Net Cash Inflow / Outflow	--	-0.76	0.72	-0.66	0.58	0.26

Financials Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Adjusted EPS (₹)	0.39	1.17	1.12	6.77	9.91	3.99
Cash EPS (₹)	0.39	1.37	1.29	6.96	10.15	4.13
Adjusted Book Value (₹)	40.33	39.86	38.86	37.75	20.45	10.54
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	-3.53	-6.60	-15.80	4.52	0.51
Free Cash Flow per Share (₹)	--	-3.73	-7.02	-17.12	1.59	-1.79

Profitability Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
ROCE (%)	--	4.20	6.14	37.84	67.84	45.47
ROE (%)	0.98	2.98	2.91	26.20	63.95	46.92
ROA (%)	0.72	2.36	2.28	19.02	39.96	19.67
EBIT Margin (%)	1.64	3.70	3.49	14.25	15.31	14.25
Net Margin (%)	0.65	2.14	1.55	9.59	11.96	9.77
Cash Profit Margin (%)	--	2.50	1.80	9.86	12.25	10.13

Growth Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Revenue Growth (%)	18.52	-23.61	1.59	25.20	103.20	110.43
EBIT Growth (%)	-36.46	-19.02	-75.13	16.50	118.40	375.32
Net Profit Growth (%)	-53.16	5.09	-83.52	0.40	148.63	537.71
EPS Growth (%)	-53.16	5.09	-83.52	-31.72	148.68	537.71
Book Value Growth (%)	--	2.56	2.95	171.34	94.01	63.45

Valuation Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Price / Earnings	15.64	6.56	16.78	5.38	7.54	4.89
Price / Book Value	0.15	0.19	0.48	0.97	3.65	3.14
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	8.76	9.41	8.51	3.57	7.47	6.30
Close Price (₹)	7.07	7.69	18.71	36.43	95.45	33.12
High Price (₹)	11.28	27.19	45.00	134.80	175.55	57.00
Low Price (₹)	5.57	7.62	18.55	33.85	29.41	10.86
Market Cap (₹ Cr)	17.41	21.78	52.98	103.14	183.81	63.79

Solvency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Debt to Equity	0.01	0.34	0.12	0.01	0.08	0.45
Short term debt to equity ratio	--	0.33	0.11	--	--	0.26
Current Ratio	5.96	3.07	7.55	3.01	5.55	1.82
Quick Ratio	4.62	2.31	5.84	2.36	3.08	1.46
Interest Coverage	2.31	4.71	6.93	28.54	24.58	11.38

Operating Efficiency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Debtors to sales (%)	65.65	61.95	42.28	45.07	14.25	40.36
Asset Turnover	1.11	1.10	1.47	1.98	3.34	2.01
Receivable days	--	214.08	158.12	103.02	62.26	124.53
Inventory Days	--	68.02	48.41	43.40	31.21	34.74
Payable days	--	6.87	39.09	46.93	24.17	81.22
Cash Conversion Cycle	--	275.23	167.44	99.50	69.30	78.05

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement (₹ Cr)