ADD-SHOP PROMOTIONS | MODERN INDIA | ADD-SHOP PROMOTIONS / MODERN INDIA |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 5.4 | -15.2 | - | View Chart |
P/BV | x | 0.6 | 2.3 | 27.8% | View Chart |
Dividend Yield | % | 0.0 | 4.3 | - |
ADD-SHOP PROMOTIONS MODERN INDIA |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
ADD-SHOP PROMOTIONS Mar-23 |
MODERN INDIA Mar-23 |
ADD-SHOP PROMOTIONS / MODERN INDIA |
5-Yr Chart Click to enlarge
|
||
High | Rs | 106 | NA | - | |
Low | Rs | 34 | NA | - | |
Sales per share (Unadj.) | Rs | 70.6 | 63.5 | 111.2% | |
Earnings per share (Unadj.) | Rs | 6.8 | 15.0 | 45.2% | |
Cash flow per share (Unadj.) | Rs | 7.0 | 16.4 | 42.4% | |
Dividends per share (Unadj.) | Rs | 0 | 2.00 | 0.0% | |
Avg Dividend yield | % | 0 | 0 | - | |
Book value per share (Unadj.) | Rs | 37.8 | 20.3 | 185.9% | |
Shares outstanding (eoy) | m | 28.31 | 37.54 | 75.4% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 0 | - | |
Avg P/E ratio | x | 10.3 | 0 | - | |
P/CF ratio (eoy) | x | 10.0 | 0 | - | |
Price / Book Value ratio | x | 1.8 | 0 | - | |
Dividend payout | % | 0 | 13.3 | 0.0% | |
Avg Mkt Cap | Rs m | 1,973 | 0 | - | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 9 | 235 | 4.0% | |
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 | 2,385 | 83.8% | |
Other income | Rs m | 0 | 118 | 0.0% | |
Total revenues | Rs m | 1,999 | 2,503 | 79.9% | |
Gross profit | Rs m | 290 | 723 | 40.1% | |
Depreciation | Rs m | 5 | 54 | 10.1% | |
Interest | Rs m | 10 | 40 | 24.8% | |
Profit before tax | Rs m | 275 | 748 | 36.8% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 83 | 185 | 45.0% | |
Profit after tax | Rs m | 192 | 563 | 34.1% | |
Gross profit margin | % | 14.5 | 30.3 | 47.9% | |
Effective tax rate | % | 30.3 | 24.7 | 122.4% | |
Net profit margin | % | 9.6 | 23.6 | 40.6% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,435 | 1,994 | 72.0% | |
Current liabilities | Rs m | 430 | 3,279 | 13.1% | |
Net working cap to sales | % | 50.3 | -53.9 | -93.3% | |
Current ratio | x | 3.3 | 0.6 | 549.3% | |
Inventory Days | Days | 0 | 249 | 0.0% | |
Debtors Days | Days | 1,900 | 591 | 321.4% | |
Net fixed assets | Rs m | 65 | 2,120 | 3.1% | |
Share capital | Rs m | 283 | 75 | 377.1% | |
"Free" reserves | Rs m | 786 | 687 | 114.3% | |
Net worth | Rs m | 1,069 | 762 | 140.2% | |
Long term debt | Rs m | 8 | 8 | 97.4% | |
Total assets | Rs m | 1,509 | 4,113 | 36.7% | |
Interest coverage | x | 28.5 | 19.6 | 145.6% | |
Debt to equity ratio | x | 0 | 0 | 69.5% | |
Sales to assets ratio | x | 1.3 | 0.6 | 228.6% | |
Return on assets | % | 13.4 | 14.7 | 91.2% | |
Return on equity | % | 17.9 | 73.8 | 24.3% | |
Return on capital | % | 26.5 | 102.3 | 25.9% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 0 | 0 | - | |
Fx outflow | Rs m | 0 | 9 | 0.0% | |
Net fx | Rs m | 0 | -9 | -0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -447 | 866 | -51.7% | |
From Investments | Rs m | -9 | -741 | 1.2% | |
From Financial Activity | Rs m | 450 | -231 | -194.8% | |
Net Cashflow | Rs m | -7 | -106 | 6.2% |
Indian Promoters | % | 27.2 | 75.0 | 36.3% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 16.9 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 72.8 | 25.0 | 291.2% | |
Shareholders | 40,118 | 1,958 | 2,048.9% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare ADD-SHOP PROMOTIONS With: ADANI ENTERPRISES MMTC REDINGTON 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 | MODERN INDIA |
---|---|---|
1-Day | -0.29% | 0.54% |
1-Month | 14.76% | 0.76% |
1-Year | -40.70% | 20.76% |
3-Year CAGR | -10.47% | 3.27% |
5-Year CAGR | 22.21% | 4.56% |
* Compound Annual Growth Rate
Here are more details on the ADD-SHOP PROMOTIONS share price and the MODERN INDIA share price.
Moving on to shareholding structures...
The promoters of ADD-SHOP PROMOTIONS hold a 27.2% stake in the company. In case of MODERN INDIA the stake stands at 75.0%.
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 MODERN INDIA.
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%.
MODERN INDIA paid Rs 2.0, and its dividend payout ratio stood at 13.3%.
You may visit here to review the dividend history of ADD-SHOP PROMOTIONS , and the dividend history of MODERN INDIA.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.