Add-Shop E-Retail Financials

BSE: 541865

₹5.76

₹0.15 (2.67%)

As on 12-Nov-2026 12:50IST

Market cap

₹16 Cr

Revenue (TTM)

₹185 Cr

P/E Ratio

13.6

P/B Ratio

0.1

Div. Yield

0 %

Income Statement (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Operating Revenue	184.56	155.20	155.13	203.06	199.88	159.65
Total Income	184.56	155.20	155.13	203.06	199.88	159.65
Total Expenditure	181.00	151.90	148.84	195.47	170.86	134.74
EBITDA	3.56	3.30	6.29	7.59	29.02	24.91
Depreciation	0.61	0.58	0.55	0.50	0.54	0.46
EBIT	2.95	2.72	5.74	7.08	28.48	24.45
Interest	1.28	1.20	1.22	1.02	1.00	0.99
Other Income	--	--	--	--	--	--
Exceptional Items	--	--	--	--	--	--
Profit before Tax	1.67	1.52	4.52	6.06	27.48	23.45
Provision for Tax	0.50	0.46	1.20	2.91	8.32	4.37
Profit after Tax	1.17	1.05	3.32	3.16	19.16	19.09

Liabilities (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Shareholder's Funds	114.46	113.91	112.85	110.03	106.88	39.39
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	31.97	14.03	0.51	0.86	1.02	3.45
Current Liabilities	14.59	24.36	42.10	15.06	42.96	7.86
Total Liabilities	161.02	152.29	155.47	125.95	150.85	50.70

Assets (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Non-Current Assets	7.59	7.21	26.25	12.23	21.36	7.04
Current Assets	152.41	145.09	129.22	113.73	129.49	43.66
Total Assets	161.02	152.29	155.47	125.95	150.85	50.70
Total Debt*	--	12.41	37.81	12.77	0.98	3.30
Net Current Assets	137.82	120.73	87.12	98.67	86.53	35.80
Contingent Liabilities	--	--	--	--	--	--

Cashflow (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Cash From Operating Activities	--	7.94	-10.01	-18.69	-44.75	8.71
Cash Flow from Investing Activities	--	18.46	-14.58	8.64	-0.92	-2.78
Cash from Financing Activities	--	-26.60	23.82	10.77	45.01	-5.35
Net Cash Inflow / Outflow	--	-0.20	-0.76	0.72	-0.66	0.58

Financials Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Adjusted EPS (₹)	0.41	0.37	1.17	1.12	6.77	9.91
Cash EPS (₹)	0.41	0.58	1.37	1.29	6.96	10.15
Adjusted Book Value (₹)	40.43	40.23	39.86	38.86	37.75	20.45
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	2.81	-3.53	-6.60	-15.80	4.52
Free Cash Flow per Share (₹)	--	1.89	-3.73	-7.02	-17.12	1.59

Profitability Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
ROCE (%)	--	1.96	4.20	6.14	37.84	67.84
ROE (%)	1.02	0.93	2.98	2.91	26.20	63.95
ROA (%)	0.81	0.68	2.36	2.28	19.02	39.96
EBIT Margin (%)	1.60	1.75	3.70	3.49	14.25	15.31
Net Margin (%)	0.63	0.68	2.14	1.55	9.59	11.96
Cash Profit Margin (%)	--	1.05	2.50	1.80	9.86	12.25

Growth Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Revenue Growth (%)	26.08	0.05	-23.61	1.59	25.20	103.20
EBIT Growth (%)	-15.90	-52.56	-19.02	-75.13	16.50	118.40
Net Profit Growth (%)	-31.94	-68.24	5.09	-83.52	0.40	148.63
EPS Growth (%)	-31.93	-68.24	5.09	-83.52	-31.72	148.68
Book Value Growth (%)	--	0.93	2.56	2.95	171.34	94.01

Valuation Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Price / Earnings	13.60	14.99	6.56	16.78	5.38	7.54
Price / Book Value	0.14	0.14	0.19	0.48	0.97	3.65
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	8.92	8.49	9.41	8.51	3.57	7.47
Close Price (₹)	5.57	5.58	7.69	18.71	36.43	95.45
High Price (₹)	10.00	12.00	27.19	45.00	134.80	175.55
Low Price (₹)	5.26	5.57	7.62	18.55	33.85	29.41
Market Cap (₹ Cr)	15.91	15.80	21.78	52.98	103.14	183.81

Solvency Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Debt to Equity	0.05	0.11	0.34	0.12	0.01	0.08
Short term debt to equity ratio	--	0.10	0.33	0.11	--	--
Current Ratio	10.45	5.96	3.07	7.55	3.01	5.55
Quick Ratio	8.31	4.62	2.31	5.84	2.36	3.08
Interest Coverage	2.31	2.26	4.71	6.93	28.54	24.58

Operating Efficiency Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Debtors to sales (%)	64.68	72.29	61.95	42.28	45.07	14.25
Asset Turnover	1.27	1.01	1.10	1.47	1.98	3.34
Receivable days	--	244.93	214.08	158.12	103.02	62.26
Inventory Days	--	75.91	68.02	48.41	43.40	31.21
Payable days	--	20.77	6.87	39.09	46.93	24.17
Cash Conversion Cycle	--	300.08	275.23	167.44	99.50	69.30

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

Income Statement (₹ Cr)