ADD-SHOP PROMOTIONS | MAXIMUS INTERNATIONAL | ADD-SHOP PROMOTIONS / MAXIMUS INTERNATIONAL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 5.4 | 39.8 | 13.6% | View Chart |
P/BV | x | 0.6 | 8.1 | 7.8% | View Chart |
Dividend Yield | % | 0.0 | 0.0 | - |
ADD-SHOP PROMOTIONS MAXIMUS INTERNATIONAL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
ADD-SHOP PROMOTIONS Mar-23 |
MAXIMUS INTERNATIONAL Mar-23 |
ADD-SHOP PROMOTIONS / MAXIMUS INTERNATIONAL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 106 | 48 | 219.6% | |
Low | Rs | 34 | 9 | 392.2% | |
Sales per share (Unadj.) | Rs | 70.6 | 7.9 | 890.0% | |
Earnings per share (Unadj.) | Rs | 6.8 | 0.6 | 1,167.7% | |
Cash flow per share (Unadj.) | Rs | 7.0 | 0.7 | 1,022.6% | |
Dividends per share (Unadj.) | Rs | 0 | 0 | - | |
Avg Dividend yield | % | 0 | 0 | - | |
Book value per share (Unadj.) | Rs | 37.8 | 2.5 | 1,480.6% | |
Shares outstanding (eoy) | m | 28.31 | 125.72 | 22.5% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 3.6 | 27.6% | |
Avg P/E ratio | x | 10.3 | 48.9 | 21.1% | |
P/CF ratio (eoy) | x | 10.0 | 41.6 | 24.0% | |
Price / Book Value ratio | x | 1.8 | 11.1 | 16.6% | |
Dividend payout | % | 0 | 0 | - | |
Avg Mkt Cap | Rs m | 1,973 | 3,563 | 55.4% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 9 | 42 | 22.5% | |
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 | 997 | 200.4% | |
Other income | Rs m | 0 | 15 | 0.0% | |
Total revenues | Rs m | 1,999 | 1,013 | 197.4% | |
Gross profit | Rs m | 290 | 93 | 312.8% | |
Depreciation | Rs m | 5 | 13 | 42.7% | |
Interest | Rs m | 10 | 16 | 60.6% | |
Profit before tax | Rs m | 275 | 79 | 347.7% | |
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 | 1,351.0% | |
Profit after tax | Rs m | 192 | 73 | 262.9% | |
Gross profit margin | % | 14.5 | 9.3 | 156.1% | |
Effective tax rate | % | 30.3 | 7.8 | 388.4% | |
Net profit margin | % | 9.6 | 7.3 | 131.2% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,435 | 610 | 235.1% | |
Current liabilities | Rs m | 430 | 282 | 152.5% | |
Net working cap to sales | % | 50.3 | 32.9 | 152.6% | |
Current ratio | x | 3.3 | 2.2 | 154.2% | |
Inventory Days | Days | 0 | 20 | 0.5% | |
Debtors Days | Days | 1,900 | 1,572 | 120.9% | |
Net fixed assets | Rs m | 65 | 161 | 40.7% | |
Share capital | Rs m | 283 | 126 | 225.2% | |
"Free" reserves | Rs m | 786 | 195 | 403.2% | |
Net worth | Rs m | 1,069 | 321 | 333.4% | |
Long term debt | Rs m | 8 | 46 | 17.0% | |
Total assets | Rs m | 1,509 | 771 | 195.6% | |
Interest coverage | x | 28.5 | 5.8 | 492.4% | |
Debt to equity ratio | x | 0 | 0.1 | 5.1% | |
Sales to assets ratio | x | 1.3 | 1.3 | 102.4% | |
Return on assets | % | 13.4 | 11.6 | 115.3% | |
Return on equity | % | 17.9 | 22.7 | 78.9% | |
Return on capital | % | 26.5 | 26.0 | 101.6% | |
Exports to sales | % | 0 | 2.9 | 0.0% | |
Imports to sales | % | 0 | 2.0 | 0.0% | |
Exports (fob) | Rs m | NA | 29 | 0.0% | |
Imports (cif) | Rs m | NA | 20 | 0.0% | |
Fx inflow | Rs m | 0 | 29 | 0.0% | |
Fx outflow | Rs m | 0 | 20 | 0.0% | |
Net fx | Rs m | 0 | 9 | 0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -447 | 19 | -2,418.8% | |
From Investments | Rs m | -9 | -18 | 50.0% | |
From Financial Activity | Rs m | 450 | 14 | 3,263.6% | |
Net Cashflow | Rs m | -7 | 14 | -47.4% |
Indian Promoters | % | 27.2 | 62.3 | 43.7% | |
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 | 37.7 | 193.2% | |
Shareholders | 40,118 | 33,716 | 119.0% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare ADD-SHOP PROMOTIONS With: ADANI ENTERPRISES REDINGTON MMTC SIRCA PAINTS INDIA NOVARTIS
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 | MAXIMUS INTERNATIONAL |
---|---|---|
1-Day | 0.84% | 2.76% |
1-Month | 9.31% | -2.48% |
1-Year | -45.69% | 40.65% |
3-Year CAGR | -8.61% | 35.78% |
5-Year CAGR | 22.41% | 43.59% |
* Compound Annual Growth Rate
Here are more details on the ADD-SHOP PROMOTIONS share price and the MAXIMUS 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 MAXIMUS INTERNATIONAL the stake stands at 62.3%.
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 MAXIMUS 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%.
MAXIMUS 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 MAXIMUS INTERNATIONAL.
Asian stocks got off to a positive start on Monday ahead of the Federal Reserve's policy meeting later in the week.