Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹33Cr
Rev Gr TTM
Revenue Growth TTM
-28.43%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ADARSHPL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -11.1 | -20.0 | -23.7 | 73.0 | 31.3 | 6.0 | 32.8 | -29.5 | -19.1 | -34.7 | -29.9 | -33.1 |
| 4 | 4 | 4 | 5 | 5 | 4 | 5 | 4 | 6 | 3 | 4 | 3 |
Operating Profit Operating ProfitCr |
| 2.6 | 3.7 | 2.8 | 4.0 | 5.5 | -2.5 | 7.1 | 2.3 | -27.4 | 1.1 | 1.9 | 1.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 109.2 | -69.2 | -66.7 | 194.1 | 283.3 | -312.5 | 1,450.0 | -93.8 | -656.5 | 76.5 | -96.8 | -600.0 |
| 1.4 | 2.1 | 0.5 | 2.9 | 4.2 | -4.2 | 6.0 | 0.3 | -29.0 | -1.5 | 0.3 | -1.9 |
| 0.1 | 0.1 | 0.0 | 0.2 | 0.2 | -0.2 | 0.3 | 0.0 | -1.3 | 0.0 | 0.0 | -0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 13.0 | 11.0 | 8.3 | 2.2 | -5.0 | 22.8 | -0.5 | 35.5 | 0.5 | 8.4 | -6.2 | -24.2 |
| 9 | 9 | 10 | 12 | 11 | 13 | 12 | 17 | 17 | 18 | 18 | 14 |
Operating Profit Operating ProfitCr |
| -0.4 | 6.8 | 5.1 | -5.7 | -6.2 | 1.5 | 3.5 | 1.8 | 2.4 | 4.0 | -4.9 | -8.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -76.6 | 104.8 | 119.1 | -1,686.1 | 18.7 | 101.3 | 1,582.5 | -52.0 | 33.5 | 250.4 | -330.2 | -21.6 |
| -8.2 | 0.3 | 0.7 | -11.0 | -9.4 | 0.1 | 1.7 | 0.6 | 0.8 | 2.6 | -6.4 | -10.3 |
| -0.7 | 0.0 | 0.1 | -1.2 | -1.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.5 | -1.1 | -1.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| -7 | -7 | -7 | -8 | -9 | -9 | -9 | -9 | -9 | -8 | -10 | -10 |
Current Liabilities Current LiabilitiesCr | 3 | 3 | 3 | 3 | 7 | 7 | 5 | 5 | 4 | 5 | 5 | 8 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 2 | 3 | 4 | 0 | 0 | 3 | 3 | 3 | 3 | 2 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 4 | 4 | 7 | 7 | 7 | 7 | 8 | 8 | 7 | 8 | 7 | 7 |
Non Current Assets Non Current AssetsCr | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 2 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -2 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -1 | -1 | 0 |
|
Free Cash Flow Free Cash FlowCr | 2 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
| -276.7 | 1,407.6 | -98.8 | 44.9 | -32.9 | -291.5 | -17.3 | 838.6 | 752.8 | 182.7 | -50.6 |
CFO To EBITDA CFO To EBITDA% | -5,767.3 | 72.4 | -13.7 | 86.8 | -50.2 | -19.6 | -8.4 | 276.2 | 258.1 | 117.4 | -66.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 7 | 5 | 8 | 0 | 4 | 0 | 6 | 20 | 21 | 26 | 27 |
Price To Earnings Price To Earnings | 0.0 | 158.3 | 103.0 | 0.0 | 0.0 | 0.0 | 27.3 | 206.0 | 148.6 | 54.5 | 0.0 |
Price To Sales Price To Sales | 0.8 | 0.5 | 0.8 | 0.0 | 0.4 | 0.0 | 0.5 | 1.2 | 1.2 | 1.4 | 1.5 |
Price To Book Price To Book | 2.6 | 1.8 | 3.0 | 0.0 | 8.1 | 0.0 | 8.2 | 24.5 | 21.2 | 18.2 | 76.5 |
| -287.2 | 11.9 | 22.8 | -8.7 | -14.8 | 29.6 | 27.2 | 82.5 | 63.1 | 40.7 | -36.0 |
Profitability Ratios Profitability Ratios |
| 33.6 | 43.8 | 41.1 | 23.9 | 21.8 | 24.8 | 25.8 | 23.6 | 23.6 | 23.0 | 24.2 |
| -0.4 | 6.8 | 5.1 | -5.7 | -6.2 | 1.5 | 3.5 | 1.8 | 2.4 | 4.0 | -4.9 |
| -8.2 | 0.3 | 0.7 | -11.0 | -9.4 | 0.1 | 1.7 | 0.6 | 0.8 | 2.6 | -6.4 |
| -3.3 | 8.2 | 7.6 | -9.2 | -10.7 | 3.2 | 6.0 | 4.5 | 5.8 | 11.6 | -19.9 |
| -28.1 | 1.3 | 2.8 | -81.5 | -196.7 | 2.5 | 29.9 | 12.5 | 14.2 | 33.2 | -322.2 |
| -9.2 | 0.5 | 1.0 | -15.6 | -12.8 | 0.2 | 2.6 | 1.2 | 1.8 | 5.4 | -14.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Adarsh Plant Protect Limited (**APPL**) is a Gujarat-based manufacturer with over **32 years** of operational expertise. The company has transitioned into a professionally managed entity focused on three core verticals: **Industrial Packaging**, **Precision Agriculture**, and **Sustainable Energy Solutions**. Leveraging an **in-house Research and Product Development center**, APPL is strategically positioning itself to benefit from the "**China Plus One**" global supply chain shift and the Indian government’s "Make in India" initiatives.
---
### I. Core Business Verticals & Product Ecosystem
While APPL reports under a single operating segment for Ind-AS compliance, its revenue is derived from three distinct business lines with specialized infrastructure.
| Segment | Key Products | Strategic Value Proposition |
| :--- | :--- | :--- |
| **Industrial Packaging** | MS Barrels, **Insulated Composite Barrels** | **Primary revenue driver**; features a private fleet for **Just-In-Time (JIT)** delivery to Chemical and Pharma hubs. |
| **Agriculture & Plant Protection** | Sprayers (Manual/Battery), Fertilizer Spreaders, Seed Dressing Drums | Focus on **Precision Farming**; projected segment **CAGR of 8.63% (2025-2030)**. |
| **Eco Segment** | **Adarsh Smokeless Chulha** (Ecostove) | High-growth "Green Energy" vertical focused on rural upliftment and **carbon emission reduction**. |
#### **1. Industrial Packaging (The Revenue Anchor)**
This division serves the Chemicals, Oil, Lubricants, and Pharmaceutical sectors.
* **Innovation:** Shifting focus toward **Insulated Composite Barrels** to provide higher reliability than traditional MS Barrels.
* **Logistics Advantage:** The company maintains dedicated storage and a **private transport fleet**, ensuring supply chain control and JIT efficiency for high-demand industrial clients.
#### **2. Agriculture - Plant Protection Equipment**
APPL manufactures tools designed for the full lifecycle of crop protection and nourishment.
* **Spraying Solutions:** Includes Foot Sprayer Pumps, Knapsack hand-operated pumps, **Battery-operated knapsack sprayers**, and tank-mounted battery sprayers on trolleys.
* **Application & Processing:** Fertilizer broadcasters, Hand Rotary Dusters, and both manual and **motorized seed dressing drums**.
#### **3. Eco Segment (Sustainable Development)**
The **Ecostove** is the flagship product of this division, designed by an in-house team to improve thermal efficiency and reduce smoke in rural households. This segment is currently undergoing rapid scaling to meet international demand for green energy solutions.
---
### II. Financial Performance & Capital Structure
APPL has demonstrated a consistent upward trajectory in profitability over the last three fiscal years, successfully utilizing operational gains to strengthen its balance sheet.
#### **Key Financial Metrics (₹ in Lakhs)**
| Metric | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :---: | :---: | :---: |
| **Total Revenue** | **1,865.17** | **1,722.04** | **1,712.00** |
| **Profit After Tax (PAT)** | **48.60** | **13.88** | **10.39** |
| **Paid-up Equity Capital** | **991.15** | **991.15** | **991.15** |
#### **Revenue Dynamics by Segment**
* **Industrial Packaging:** Remains the dominant contributor, growing to **₹1,687.05 Lakhs** in FY24.
* **Eco Segment:** Witnessed explosive growth, rising from **₹7.78 Lakhs** (FY23) to **₹164.26 Lakhs** (FY24).
* **Agriculture:** Saw a temporary decline to **₹13.86 Lakhs** in FY24, attributed to rural spending trends and delayed government orders.
#### **Efficiency & Tax Position**
* **Debt Management:** Management has adopted a cautious "Debt Reduction" strategy, leading to a narrowing **Debt-to-Equity (D/E) Ratio**.
* **Working Capital:** **Inventory Days** have been reduced through optimized raw material procurement. **Debtor Days** have improved following a **₹1.19 Crore** write-off of irrecoverable receivables and a shift toward more credible, high-volume customers.
* **Tax Advantage:** The company currently carries **no tax liability** as it utilizes **100% of current profits** to set off substantial **carried forward losses** from previous years. Consequently, no dividends were declared for FY24.
---
### III. Operational Infrastructure & Cost Profile
The company’s primary manufacturing base is located in **Vitthal Udyognagar, Gujarat**, providing proximity to major industrial corridors.
* **Energy Intensity (FY23):**
* Electricity: **1,16,056 Units** at **₹18.79/unit**.
* Gas: **8,492 Units** at **₹61.67/unit**.
* **R&D Philosophy:** The company prioritizes "Technology Absorption," using its in-house center to customize products for specific client requirements, thereby increasing "stickiness" in the industrial packaging segment.
---
### IV. Strategic Growth Roadmap
APPL’s strategy for **FY25** and beyond is built on four pillars:
1. **Product Diversification:** Expanding the packaging portfolio to capture the high-margin **Specialty Chemical** sector.
2. **Market Expansion:** Aggressively pursuing **Exports** to capitalize on global demand for Indian-manufactured industrial goods.
3. **Precision Agriculture:** Leveraging new distribution channels to tap into the modernization of Indian farming.
4. **Green Transition:** Scaling the **Smokeless Chulha** division to address the rising global demand for sustainable energy and carbon credits.
---
### V. Risk Management & Mitigation
The **Audit Committee** oversees a comprehensive **Risk Management Policy** covering operational, financial, and reputational threats.
| Risk Category | Specific Threats | Mitigation Strategy |
| :--- | :--- | :--- |
| **Market & Commodity** | **Steel price volatility**; Fluctuations in rural spending. | Shifting to high-value **Insulated Barrels**; diversifying revenue across three sectors. |
| **Operational** | High freight costs; **Electricity/Labor** cost inconsistency. | Rigorous internal cost-reduction; JIT delivery via private fleet. |
| **Regulatory** | Shifting government standards; Political instability. | Maintaining a robust **Vigil Mechanism**; zero fraud cases reported in 2022-23. |
| **Competitive** | New entrants; Alternative heating (Heat Pumps). | Continuous R&D improvisation of the **Ecostove** for higher thermal efficiency. |
### VI. Investment Outlook
Adarsh Plant Protect Limited represents a turnaround story in the Indian micro-cap space. By pivoting from traditional manufacturing to **high-reliability packaging** and **green energy products**, the company is successfully addressing **accumulated losses** and improving **Return on Equity (ROE)**. With a stable equity base of **₹9.91 Crore** and a clear focus on **long-term revenue visibility** through expanded marketing and R&D, APPL is positioned to benefit from the ongoing industrial and agricultural modernization in India.