ADD-SHOP PROMOTIONS | NOVARTIS | ADD-SHOP PROMOTIONS / NOVARTIS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 5.4 | 27.3 | 19.7% | View Chart |
P/BV | x | 0.6 | 3.4 | 18.8% | View Chart |
Dividend Yield | % | 0.0 | 4.5 | - |
ADD-SHOP PROMOTIONS NOVARTIS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
ADD-SHOP PROMOTIONS Mar-23 |
NOVARTIS Mar-23 |
ADD-SHOP PROMOTIONS / NOVARTIS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 106 | 763 | 13.8% | |
Low | Rs | 34 | 554 | 6.1% | |
Sales per share (Unadj.) | Rs | 70.6 | 153.4 | 46.0% | |
Earnings per share (Unadj.) | Rs | 6.8 | 41.9 | 16.2% | |
Cash flow per share (Unadj.) | Rs | 7.0 | 44.3 | 15.7% | |
Dividends per share (Unadj.) | Rs | 0 | 47.50 | 0.0% | |
Avg Dividend yield | % | 0 | 7.2 | 0.0% | |
Book value per share (Unadj.) | Rs | 37.8 | 314.2 | 12.0% | |
Shares outstanding (eoy) | m | 28.31 | 24.69 | 114.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 4.3 | 23.0% | |
Avg P/E ratio | x | 10.3 | 15.7 | 65.4% | |
P/CF ratio (eoy) | x | 10.0 | 14.9 | 67.4% | |
Price / Book Value ratio | x | 1.8 | 2.1 | 88.1% | |
Dividend payout | % | 0 | 113.5 | 0.0% | |
Avg Mkt Cap | Rs m | 1,973 | 16,262 | 12.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 9 | 356 | 2.6% | |
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 | 3,787 | 52.8% | |
Other income | Rs m | 0 | 581 | 0.0% | |
Total revenues | Rs m | 1,999 | 4,369 | 45.8% | |
Gross profit | Rs m | 290 | 651 | 44.6% | |
Depreciation | Rs m | 5 | 61 | 8.9% | |
Interest | Rs m | 10 | 18 | 57.0% | |
Profit before tax | Rs m | 275 | 1,154 | 23.8% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 83 | 120 | 69.2% | |
Profit after tax | Rs m | 192 | 1,034 | 18.5% | |
Gross profit margin | % | 14.5 | 17.2 | 84.5% | |
Effective tax rate | % | 30.3 | 10.4 | 290.6% | |
Net profit margin | % | 9.6 | 27.3 | 35.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,435 | 7,861 | 18.3% | |
Current liabilities | Rs m | 430 | 2,683 | 16.0% | |
Net working cap to sales | % | 50.3 | 136.7 | 36.8% | |
Current ratio | x | 3.3 | 2.9 | 114.0% | |
Inventory Days | Days | 0 | 1,201 | 0.0% | |
Debtors Days | Days | 1,900 | 35 | 5,453.1% | |
Net fixed assets | Rs m | 65 | 12,656 | 0.5% | |
Share capital | Rs m | 283 | 123 | 229.4% | |
"Free" reserves | Rs m | 786 | 7,634 | 10.3% | |
Net worth | Rs m | 1,069 | 7,757 | 13.8% | |
Long term debt | Rs m | 8 | 0 | - | |
Total assets | Rs m | 1,509 | 20,517 | 7.4% | |
Interest coverage | x | 28.5 | 66.9 | 42.6% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.3 | 0.2 | 717.8% | |
Return on assets | % | 13.4 | 5.1 | 260.9% | |
Return on equity | % | 17.9 | 13.3 | 134.6% | |
Return on capital | % | 26.5 | 15.1 | 175.2% | |
Exports to sales | % | 0 | 2.1 | 0.0% | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | 80 | 0.0% | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 0 | 80 | 0.0% | |
Fx outflow | Rs m | 0 | 946 | 0.0% | |
Net fx | Rs m | 0 | -866 | -0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -447 | 448 | -99.9% | |
From Investments | Rs m | -9 | -1,533 | 0.6% | |
From Financial Activity | Rs m | 450 | -305 | -147.7% | |
Net Cashflow | Rs m | -7 | -1,389 | 0.5% |
Indian Promoters | % | 27.2 | 0.0 | - | |
Foreign collaborators | % | 0.0 | 70.7 | - | |
Indian inst/Mut Fund | % | 0.0 | 0.7 | - | |
FIIs | % | 0.0 | 0.2 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 72.8 | 29.3 | 248.3% | |
Shareholders | 40,118 | 41,239 | 97.3% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare ADD-SHOP PROMOTIONS With: ADANI ENTERPRISES MMTC REDINGTON SIRCA PAINTS INDIA OPTIEMUS INFRACOM
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 | Novartis |
---|---|---|
1-Day | -0.29% | 0.87% |
1-Month | 14.76% | 0.85% |
1-Year | -40.70% | 81.60% |
3-Year CAGR | -10.47% | 17.51% |
5-Year CAGR | 22.21% | 8.12% |
* Compound Annual Growth Rate
Here are more details on the ADD-SHOP PROMOTIONS share price and the Novartis share price.
Moving on to shareholding structures...
The promoters of ADD-SHOP PROMOTIONS hold a 27.2% stake in the company. In case of Novartis the stake stands at 70.7%.
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 Novartis.
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%.
Novartis paid Rs 47.5, and its dividend payout ratio stood at 113.5%.
You may visit here to review the dividend history of ADD-SHOP PROMOTIONS , and the dividend history of Novartis.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.