ADD-SHOP PROMOTIONS | CCL INTERNATIONAL | ADD-SHOP PROMOTIONS / CCL INTERNATIONAL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 5.4 | 46.1 | 11.6% | View Chart |
P/BV | x | 0.6 | 1.1 | 59.4% | View Chart |
Dividend Yield | % | 0.0 | 0.0 | - |
ADD-SHOP PROMOTIONS CCL INTERNATIONAL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
ADD-SHOP PROMOTIONS Mar-23 |
CCL INTERNATIONAL Mar-23 |
ADD-SHOP PROMOTIONS / CCL INTERNATIONAL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 106 | 24 | 446.1% | |
Low | Rs | 34 | 12 | 278.4% | |
Sales per share (Unadj.) | Rs | 70.6 | 8.6 | 823.5% | |
Earnings per share (Unadj.) | Rs | 6.8 | -0.7 | -934.5% | |
Cash flow per share (Unadj.) | Rs | 7.0 | 0.6 | 1,233.3% | |
Dividends per share (Unadj.) | Rs | 0 | 0 | - | |
Avg Dividend yield | % | 0 | 0 | - | |
Book value per share (Unadj.) | Rs | 37.8 | 23.5 | 160.7% | |
Shares outstanding (eoy) | m | 28.31 | 19.19 | 147.5% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 2.1 | 47.3% | |
Avg P/E ratio | x | 10.3 | -24.7 | -41.6% | |
P/CF ratio (eoy) | x | 10.0 | 31.7 | 31.5% | |
Price / Book Value ratio | x | 1.8 | 0.8 | 242.2% | |
Dividend payout | % | 0 | 0 | - | |
Avg Mkt Cap | Rs m | 1,973 | 344 | 574.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 9 | 6 | 161.4% | |
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 | 165 | 1,214.8% | |
Other income | Rs m | 0 | 9 | 0.0% | |
Total revenues | Rs m | 1,999 | 173 | 1,152.1% | |
Gross profit | Rs m | 290 | 4 | 7,973.9% | |
Depreciation | Rs m | 5 | 25 | 21.9% | |
Interest | Rs m | 10 | 8 | 131.5% | |
Profit before tax | Rs m | 275 | -20 | -1,394.4% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 83 | -6 | -1,429.9% | |
Profit after tax | Rs m | 192 | -14 | -1,378.6% | |
Gross profit margin | % | 14.5 | 2.2 | 656.0% | |
Effective tax rate | % | 30.3 | 29.5 | 102.6% | |
Net profit margin | % | 9.6 | -8.4 | -113.5% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,435 | 433 | 331.4% | |
Current liabilities | Rs m | 430 | 142 | 302.9% | |
Net working cap to sales | % | 50.3 | 176.9 | 28.4% | |
Current ratio | x | 3.3 | 3.1 | 109.4% | |
Inventory Days | Days | 0 | 33 | 0.3% | |
Debtors Days | Days | 1,900 | 1,809 | 105.1% | |
Net fixed assets | Rs m | 65 | 187 | 35.0% | |
Share capital | Rs m | 283 | 192 | 147.5% | |
"Free" reserves | Rs m | 786 | 259 | 303.5% | |
Net worth | Rs m | 1,069 | 451 | 237.1% | |
Long term debt | Rs m | 8 | 26 | 30.2% | |
Total assets | Rs m | 1,509 | 620 | 243.3% | |
Interest coverage | x | 28.5 | -1.6 | -1,785.8% | |
Debt to equity ratio | x | 0 | 0.1 | 12.7% | |
Sales to assets ratio | x | 1.3 | 0.3 | 499.3% | |
Return on assets | % | 13.4 | -1.0 | -1,313.5% | |
Return on equity | % | 17.9 | -3.1 | -581.7% | |
Return on capital | % | 26.5 | -2.5 | -1,040.4% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 7.8 | 0.0% | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | 13 | 0.0% | |
Fx inflow | Rs m | 0 | 0 | - | |
Fx outflow | Rs m | 0 | 13 | 0.0% | |
Net fx | Rs m | 0 | -13 | -0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -447 | 32 | -1,407.6% | |
From Investments | Rs m | -9 | -23 | 39.9% | |
From Financial Activity | Rs m | 450 | -9 | -5,196.9% | |
Net Cashflow | Rs m | -7 | 0 | -8,250.0% |
Indian Promoters | % | 27.2 | 61.3 | 44.4% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 0.0 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 72.8 | 38.8 | 187.9% | |
Shareholders | 40,118 | 2,686 | 1,493.6% | ||
Pledged promoter(s) holding | % | 0.0 | 1.7 | - |
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 | CCL INTERNATIONAL |
---|---|---|
1-Day | -0.29% | -2.00% |
1-Month | 14.76% | 10.92% |
1-Year | -40.70% | 82.68% |
3-Year CAGR | -10.47% | 10.84% |
5-Year CAGR | 22.21% | 18.82% |
* Compound Annual Growth Rate
Here are more details on the ADD-SHOP PROMOTIONS share price and the CCL INTERNATIONAL share price.
Moving on to shareholding structures...
The promoters of ADD-SHOP PROMOTIONS hold a 27.2% stake in the company. In case of CCL INTERNATIONAL the stake stands at 61.3%.
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 CCL INTERNATIONAL.
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%.
CCL INTERNATIONAL paid Rs 0.0, and its dividend payout ratio stood at -0.0%.
You may visit here to review the dividend history of ADD-SHOP PROMOTIONS , and the dividend history of CCL INTERNATIONAL.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.