Add-Shop E-Retail Peer Comparison

BSE: 541865

₹5.76

₹0.18 (3.23%)

As on 08-Oct-2026IST

Market cap

₹16 Cr

Revenue (TTM)

₹171 Cr

P/E Ratio

14.7

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Market cap (₹ Cr)	16	5,956	3,460	1,089	332
Revenue (₹ Cr)	171	17,777	7,697	331	258
Net Profit (₹ Cr)	1.11	325.21	-664.65	26.41	6.99
Net Margin (%)	0.65	1.82	-8.63	7.90	2.69
RoE (%)	0.98	16.45	-72.49	29.97	5.36
Price to Earnings	14.65	18.67	--	41.23	47.52
Price-To-Book	0.14	2.82	4.53	10.71	2.41

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Operating Revenue	170.88	17,777.05	7,697.46	330.82	257.90
Total Income	170.88	17,827.08	7,703.71	334.34	260.04
Total Expenditure	167.50	17,266.55	8,351.42	293.04	247.86
EBITDA	3.38	510.50	-653.96	37.78	10.04
Depreciation	0.58	23.59	13.68	2.10	0.89
EBIT	2.80	486.91	-667.64	35.68	9.15
Interest	1.21	106.98	75.78	3.70	1.28
Other Income	0.00	50.03	6.25	3.52	2.14
Exceptional Items	0.00	0.00	0.00	0.00	-0.32
Profit before Tax	1.59	429.96	-737.17	35.51	9.69
Provision for Tax	0.47	104.75	-72.52	9.08	2.70
Profit after Tax	1.11	325.21	-664.65	26.42	6.99

Liabilities (₹ Cr)

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Shareholder's Funds	113.91	2,025.01	768.47	95.97	136.44
Minority Interest	0.00	-6.18	0.89	0.00	0.00
Non-Current Liabilities	14.03	23.80	75.91	1.46	16.17
Current Liabilities	24.36	3,267.12	1,925.33	62.79	28.56
Total Liabilities	155.47	4,261.68	2,629.91	--	--

Assets (₹ Cr)

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Non-Current Assets	6.20	49.08	242.30	12.22	51.13
Current Assets	145.09	5,219.80	1,137.24	133.41	129.75
Total Assets	155.47	4,261.68	2,629.91	--	--
Total Debt*	37.81	899.13	882.16	--	--
Net Current Assets	120.73	1,952.68	-788.09	70.62	101.19
Contingent Liabilities	--	736.77	8.42	--	--

Cashflow (₹ Cr)

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Cash From Operating Activities	-10.01	-299.18	306.41	--	--
Cash Flow from Investing Activities	-14.58	51.86	29.92	--	--
Cash from Financing Activities	23.82	70.64	-372.51	--	--
Net Cash Inflow / Outflow	-0.76	-176.68	-36.18	--	--

Ratios

Profitability Ratios

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
ROCE (%)	4.20	14.38	12.96	--	--
ROE (%)	0.98	16.45	-72.49	29.95	5.36
ROA (%)	0.72	6.78	-24.59	19.71	4.02
EBIT Margin (%)	1.64	2.74	-8.67	10.79	3.55
Net Margin (%)	0.65	1.82	-8.63	7.90	2.69
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Revenue Growth (%)	18.52	40.44	2.09	28.51	13.38
EBIT Growth (%)	-36.46	62.13	-260.41	42.28	-16.73
Net Profit Growth (%)	-53.16	50.30	-147.81	39.78	-22.11
EPS Growth (%)	-53.16	50.28	-146.83	32.24	-21.12
Book Value Growth (%)	2.56	12.36	10.17	--	--

Valuation Ratios

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Price / Earnings	14.65	18.53	-5.30	39.61	46.00
Price / Book Value	0.14	2.82	4.53	10.70	2.41
Dividend Yield (%)	0.00	0.22	0.00	0.00	0.71
EV/EBITDA	15.89	13.39	-6.64	29.73	31.20
Market Cap (₹ Cr)	21.78	1,870.34	5,683.96	--	--

Solvency Ratios

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Debt to Equity	0.01	0.00	0.00	0.01	0.12
Short term debt to equity ratio	0.33	0.52	0.96	--	--
Current Ratio	5.96	1.60	0.59	2.12	4.54
Quick Ratio	4.62	0.82	0.59	0.86	3.21
Interest Coverage	2.31	5.02	-8.73	10.60	8.55

Operating Efficiency Ratios

	Add-Shop E-Retail	Rashi Peripherals	RattanIndia Ent	Macfos	Swiss Military
Debtors to sales (%)	65.65	12.29	0.86	4.01	18.32
Asset Turnover	1.11	3.71	2.85	2.47	1.48
Receivable days	214.08	41.61	2.53	--	--
Inventory Days	68.02	50.05	46.32	--	--
Payable days	6.87	42.58	40.22	--	--
Cash Conversion Cycle	275.23	49.08	8.63	--	--

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

Annual
Quarterly