ADD-SHOP PROMOTIONS | BRAND CONCEPTS | ADD-SHOP PROMOTIONS / BRAND CONCEPTS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 5.4 | 4.7 | 113.3% | View Chart |
P/BV | x | 0.6 | 2.0 | 30.9% | View Chart |
Dividend Yield | % | 0.0 | 2.0 | - |
ADD-SHOP PROMOTIONS BRAND CONCEPTS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
ADD-SHOP PROMOTIONS Mar-23 |
BRAND CONCEPTS Mar-23 |
ADD-SHOP PROMOTIONS / BRAND CONCEPTS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 106 | 282 | 37.4% | |
Low | Rs | 34 | 64 | 53.2% | |
Sales per share (Unadj.) | Rs | 70.6 | 154.3 | 45.8% | |
Earnings per share (Unadj.) | Rs | 6.8 | 9.5 | 71.3% | |
Cash flow per share (Unadj.) | Rs | 7.0 | 12.8 | 54.6% | |
Dividends per share (Unadj.) | Rs | 0 | 1.00 | 0.0% | |
Avg Dividend yield | % | 0 | 0.6 | 0.0% | |
Book value per share (Unadj.) | Rs | 37.8 | 26.1 | 144.9% | |
Shares outstanding (eoy) | m | 28.31 | 10.58 | 267.6% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 1.1 | 88.1% | |
Avg P/E ratio | x | 10.3 | 18.2 | 56.5% | |
P/CF ratio (eoy) | x | 10.0 | 13.5 | 73.9% | |
Price / Book Value ratio | x | 1.8 | 6.6 | 27.8% | |
Dividend payout | % | 0 | 10.5 | 0.0% | |
Avg Mkt Cap | Rs m | 1,973 | 1,828 | 107.9% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 9 | 162 | 5.8% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 1,999 | 1,632 | 122.5% | |
Other income | Rs m | 0 | 4 | 0.0% | |
Total revenues | Rs m | 1,999 | 1,636 | 122.2% | |
Gross profit | Rs m | 290 | 215 | 135.2% | |
Depreciation | Rs m | 5 | 35 | 15.7% | |
Interest | Rs m | 10 | 49 | 20.2% | |
Profit before tax | Rs m | 275 | 135 | 204.3% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 83 | 34 | 243.8% | |
Profit after tax | Rs m | 192 | 100 | 190.9% | |
Gross profit margin | % | 14.5 | 13.2 | 110.4% | |
Effective tax rate | % | 30.3 | 25.4 | 119.3% | |
Net profit margin | % | 9.6 | 6.2 | 155.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,435 | 752 | 190.8% | |
Current liabilities | Rs m | 430 | 542 | 79.2% | |
Net working cap to sales | % | 50.3 | 12.8 | 391.5% | |
Current ratio | x | 3.3 | 1.4 | 240.9% | |
Inventory Days | Days | 0 | 4 | 3.0% | |
Debtors Days | Days | 1,900 | 716 | 265.5% | |
Net fixed assets | Rs m | 65 | 170 | 38.6% | |
Share capital | Rs m | 283 | 106 | 267.5% | |
"Free" reserves | Rs m | 786 | 170 | 462.5% | |
Net worth | Rs m | 1,069 | 276 | 387.7% | |
Long term debt | Rs m | 8 | 29 | 27.3% | |
Total assets | Rs m | 1,509 | 922 | 163.7% | |
Interest coverage | x | 28.5 | 3.7 | 766.8% | |
Debt to equity ratio | x | 0 | 0.1 | 7.0% | |
Sales to assets ratio | x | 1.3 | 1.8 | 74.8% | |
Return on assets | % | 13.4 | 16.3 | 82.2% | |
Return on equity | % | 17.9 | 36.4 | 49.2% | |
Return on capital | % | 26.5 | 60.4 | 43.8% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 8.6 | 0.0% | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | 140 | 0.0% | |
Fx inflow | Rs m | 0 | 0 | - | |
Fx outflow | Rs m | 0 | 140 | 0.0% | |
Net fx | Rs m | 0 | -140 | -0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -447 | 118 | -380.7% | |
From Investments | Rs m | -9 | -90 | 10.3% | |
From Financial Activity | Rs m | 450 | -26 | -1,733.6% | |
Net Cashflow | Rs m | -7 | 2 | -335.0% |
Indian Promoters | % | 27.2 | 48.7 | 55.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 2.5 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 72.8 | 51.3 | 141.9% | |
Shareholders | 40,118 | 7,469 | 537.1% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare ADD-SHOP PROMOTIONS With: ADANI ENTERPRISES REDINGTON MMTC SIRCA PAINTS INDIA
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | ADD-SHOP PROMOTIONS | BRAND CONCEPTS |
---|---|---|
1-Day | -0.29% | 4.96% |
1-Month | 14.76% | 12.28% |
1-Year | -40.70% | 82.55% |
3-Year CAGR | -10.47% | 15.43% |
5-Year CAGR | 22.21% | -1.23% |
* Compound Annual Growth Rate
Here are more details on the ADD-SHOP PROMOTIONS share price and the BRAND CONCEPTS share price.
Moving on to shareholding structures...
The promoters of ADD-SHOP PROMOTIONS hold a 27.2% stake in the company. In case of BRAND CONCEPTS the stake stands at 48.7%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of ADD-SHOP PROMOTIONS and the shareholding pattern of BRAND CONCEPTS.
Finally, a word on dividends...
In the most recent financial year, ADD-SHOP PROMOTIONS paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of 0.0%.
BRAND CONCEPTS paid Rs 1.0, and its dividend payout ratio stood at 10.5%.
You may visit here to review the dividend history of ADD-SHOP PROMOTIONS , and the dividend history of BRAND CONCEPTS.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.