Add-Shop E-Retail Limited

Consumer Services · Retailing

BSE: 541865
₹5.57
Sept. 30, 2026 · BSE · bse_bhavcopy

Peers in Retailing

The largest companies in the same industry by market cap. This company ranks #51 of 52. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

CompanyMarket cap (₹ Cr)PE (TTM)ROE1Y returnDiv. yieldQualityValuationMomentum
ETERNAL LIMITED 308,811 110.7 1.2% -2.7% — 72 0 48
Avenue Supermarts Limited 247,945 74.3 12.1% -14.6% — 72 0 50
Trent Limited 139,792 49.1 24.2% -45.7% — 79 0 9
Lenskart Solutions Limited 119,111 223.9 — — — 74 0 52
Meesho Limited 104,962 — — — — 89 0 53
FSN E-Commerce Ventures Limited 91,642 1103.4 13.6% 32.6% — 67 0 30
Info Edge (India) Limited 79,075 14.3 4.4% -8.9% — 79 88 30
Swiggy Limited 69,035 — -22.7% -40.1% — 43 45 11
Add-Shop E-Retail Limited (this stock) 16 14.3 1.5% -63.5% — 25 91 44

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (March 31, 2026). EBITDA = PBT + interest + depreciation.

Enterprise value
₹28 Cr
EV / EBITDA
8.3x
EV / Sales
0.16x
Market cap / Sales
0.09x
Earnings yield
7.00%

Quarterly Financials

↑ Positive
Quarterly Revenue

Jun 2026 quarterly revenue is Rs 46 Cr, up 55.2% YoY.

Period endRevenue (₹ Cr)PBT (₹ Cr)Net profit (₹ Cr)Basic EPS
June 30, 2026 46 0 0 ₹0.0900
March 31, 2026 57 1 0 ₹0.1300
Dec. 31, 2025 35 0 0 ₹0.0900
Sept. 30, 2025 33 0 0 ₹0.0800
June 30, 2025 29 0 — ₹0.0700
March 31, 2025 50 0 — ₹0.1300
Dec. 31, 2024 34 1 1 ₹0.3200
Sept. 30, 2024 31 1 1 ₹0.3100
June 30, 2024 40 2 1 ₹0.4100
March 31, 2024 58 -10 -7 ₹-2.4700
Dec. 31, 2023 57 4 3 ₹0.8900
Sept. 30, 2023 40 3 2 ₹0.8300
June 30, 2023 47 7 5 ₹1.8600

Quarterly income statement (standalone, ₹ Cr)

IndicatorJun 26Mar 26Dec 25Sep 25Jun 25Mar 25Dec 24Sep 24Jun 24Mar 24Dec 23Sep 23Jun 23
Total income (before exceptional items)—————————————
Operating revenue46573533295034314058574047
Other income—————————————
Operating expenses45563433294932303868533740
Operating profit111111222-10447
Operating profit margin1.9%1.7%2.3%2.2%2.6%1.8%4.9%5.2%5.2%-16.4%7.7%8.7%15.7%
Depreciation0000000000000
Interest0000000000000
Exceptional items, gain / (loss)—————————————
Profit before tax010000112-10437
Tax000000000-3112
Net profit0000——111-7325
EPS0.090.130.090.080.070.130.320.310.41-2.470.890.831.86
Net profit (TTM)1—————-4-2-13131518
EPS (TTM)0.390.370.370.600.831.17-1.43-0.86-0.341.114.595.627.81

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

IndicatorCAGR 3YCAGR 5YMar 26Mar 25Mar 24Mar 23Mar 22
Total income (before exceptional items) — — —————
Operating revenue -8.2% — 155†155†203†200†160†
Other income — — —————
Operating expenses — — 151†149†197†171†135†
Operating profit -51.6% — 3†6†6†29†25†
Operating profit margin — — 2.1%†4.1%†2.8%†14.5%†15.6%†
Depreciation — — 1†1†1†1†0†
Interest — — 1†1†1†1†1†
Exceptional items, gain / (loss) — — 0†0†0†0†0†
Profit before tax -61.9% — 2†5†4†27†23†
Tax — — 0†1†1†8†4†
Net profit — — ——3†19†19†
EPS -65.5% — 0.37†1.17†1.11†9.04†14.81†

† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

RatioMar 26Mar 25Mar 24Mar 23Mar 22
Operating margin2.1%†4.1%†2.8%†14.5%†15.6%†
EBIT margin1.8%†3.7%†2.6%†14.2%†15.3%†
PBT margin1.0%†2.9%†2.1%†13.7%†14.7%†
Net margin——1.6%†9.6%†12.0%†
Interest coverage2.26x†4.71x†5.11x†28.53x†24.58x†
Dividend payout—————
Earnings retention—————
Current ratio5.96x3.07x———
Quick ratio4.62x2.31x———
Debt to equity0.11x0.34x———
Return on equity—————
Return on assets—————
Return on capital employed2.1%†5.1%†———
Asset turnover1.02x†1.00x†———

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year endedOperating (₹ Cr)Investing (₹ Cr)Financing (₹ Cr)Capex (₹ Cr)Free Cash Flow (₹ Cr)
March 31, 2026 8 18 -27 1 7
March 31, 2025 -10 -15 24 -0 -10

Balance Sheet (standalone)

Year endedTotal Assets (₹ Cr)Total Equity (₹ Cr)Reserves (₹ Cr)Borrowings, Current (₹ Cr)Borrowings, Non-current (₹ Cr)Current Assets (₹ Cr)Current Liabilities (₹ Cr)Cash & Equivalents (₹ Cr)Net Block (₹ Cr)Inventory (₹ Cr)
March 31, 2026 152 114 86 11 1 145 24 0 6 33
March 31, 2025 155 113 85 38 0 129 42 0 5 32

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.