Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹112Cr
Textiles - Hosiery/Knitwear
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ADDIND
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% | | | | | | | | | | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
Operating Profit Operating ProfitCr |
| | | | | | | | | | | | |
Other Income Other IncomeCr | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 3 | 1 | 1 | 1 | 1 |
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 |
| 1 | 1 | 1 | 1 | 3 | 1 | 1 | 2 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -44.1 | -94.8 | 214.8 | 54.7 | 190.8 | -1.3 | -4.7 | 96.3 | -62.4 | 6.3 | -6.2 | -74.5 |
| | | | | | | | | | | | |
| 0.7 | 0.7 | 0.8 | 0.8 | 2.0 | 0.7 | 0.8 | 1.5 | 0.8 | 0.8 | 0.7 | 0.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -69.5 | -15.2 | -10.3 | -21.9 | 325.6 | -100.0 | | | | | | |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 3 | 1 | 1 | 1 | 2 |
Operating Profit Operating ProfitCr |
| -574.5 | -464.8 | -544.4 | -717.2 | -179.7 | | | | | | | |
Other Income Other IncomeCr | 3 | 2 | 2 | 0 | 1 | 1 | 1 | 49 | 22 | 7 | 6 | 6 |
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 |
| 1 | 1 | 0 | -1 | -1 | -1 | 0 | 46 | 21 | 6 | 4 | 4 |
| 0 | 0 | 0 | -1 | 0 | 0 | -1 | 8 | 4 | 2 | 1 | 1 |
|
| 269.6 | -25.2 | -53.6 | -85.9 | -1,393.8 | -17.6 | 255.1 | 3,165.9 | -54.4 | -72.6 | -30.4 | -12.6 |
| 493.4 | 435.1 | 224.9 | 40.7 | -123.8 | | | | | | | |
| 0.9 | 0.7 | 0.3 | 0.0 | -0.6 | -0.7 | 1.1 | 34.6 | 15.8 | 4.3 | 3.0 | 2.6 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 14 | 15 | 15 | 14 | 14 | 13 | 14 | 52 | 69 | 72 | 74 | 75 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 2 | 0 | 0 | 1 | 1 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 5 | 6 | 6 | 6 | 6 | 5 | 10 | 46 | 65 | 61 | 67 | 41 |
Non Current Assets Non Current AssetsCr | 15 | 15 | 15 | 14 | 14 | 13 | 20 | 12 | 10 | 17 | 14 | 41 |
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 | -1 | -3 | -2 | -1 | -1 | 2 | 9 | -8 | -4 | -9 | 2 |
Investing Cash Flow Investing Cash FlowCr | 2 | 1 | 2 | 1 | 1 | 1 | -12 | 8 | 4 | 10 | -1 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
|
Free Cash Flow Free Cash FlowCr | -1 | -3 | -2 | -1 | -1 | 2 | 3 | 35 | 13 | -9 | 2 |
| -70.0 | -437.1 | -461.9 | -1,624.5 | 140.8 | -213.1 | 814.8 | -21.0 | -25.7 | -187.4 | 67.6 |
CFO To EBITDA CFO To EBITDA% | 60.2 | 409.1 | 190.8 | 92.2 | 97.0 | -93.3 | -1,411.5 | 269.7 | 500.5 | 932.0 | -203.4 |
| 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 | 4 | 8 | 8 | 11 | 9 | 8 | 5 | 32 | 32 | 59 | 55 |
Price To Earnings Price To Earnings | 3.5 | 11.2 | 21.9 | 262.5 | 0.0 | 0.0 | 4.2 | 0.9 | 1.9 | 12.6 | 16.9 |
Price To Sales Price To Sales | 17.6 | 48.9 | 50.4 | 94.5 | 16.9 | | | | | | |
Price To Book Price To Book | 0.2 | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | 0.3 | 0.6 | 0.4 | 0.8 | 0.7 |
| -1.0 | -4.2 | -3.2 | -7.5 | -4.4 | -1.6 | 6.1 | 4.6 | 34.6 | -1.3 | 7.9 |
Profitability Ratios Profitability Ratios |
| 8.6 | -0.3 | 11.1 | 8.4 | 1.3 | | | | | | |
| -574.5 | -464.8 | -544.4 | -717.2 | -179.7 | | | | | | |
| 493.4 | 435.1 | 224.9 | 40.7 | -123.8 | | | | | | |
| 4.6 | 4.7 | 1.9 | -3.7 | -2.9 | -4.5 | -1.5 | 80.3 | 28.8 | 8.2 | 5.5 |
| 5.0 | 3.6 | 1.7 | 0.3 | -3.3 | -4.0 | 5.8 | 65.6 | 23.0 | 6.0 | 4.1 |
| 4.9 | 3.6 | 1.6 | 0.2 | -3.2 | -3.9 | 3.8 | 63.5 | 22.8 | 6.0 | 4.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Addi Industries Limited (**AIL**), incorporated in **1980**, is an Indian public limited company listed on the **BSE Limited**. Historically a manufacturer and exporter of readymade garments, the company is currently in a significant transitional phase. Following a total change in promoter control in late **2025**, the company is pivoting from its dormant textile roots toward new business avenues, including real estate and high-value manufacturing.
---
### **Strategic Pivot and New Promoter Mandate**
In **December 2025**, AIL underwent a comprehensive change in management and control following a **Share Purchase Agreement (SPA)** dated **May 20, 2025**, and a subsequent **Open Offer**.
* **The New Promoter Group:** Control has shifted to **Mr. Rajat Goyal, Mrs. Neha Agarwal, Ms. Rajat Goyal HUF, Mr. Sandeep Mittal, Mrs. Ruchi Mittal, and Ms. Sandeep Mittal & Sons HUF**.
* **Acquisition Details:** The new group acquired **8,018,175 equity shares**, representing **74.27%** of the company’s paid-up capital. The acquisition price was set at **₹74.40** per share via SPA, with the Open Offer to public shareholders executed at **₹75.00** per share.
* **Board Restructuring:** Effective **December 11, 2025**, the legacy management (the Bansal and Jain families) resigned. The new leadership includes **Mr. Sandeep Mittal** (Whole Time Director) and **Mr. Rajat Goyal** (Non-Executive Director), supported by Independent Directors **Mr. Jai Kishan** and **Ms. Preeti Jain**.
* **Subsidiary Status:** The company maintains **Aum Texfab Private Limited** as a **100% wholly-owned subsidiary**, though its current financial contribution is negligible.
---
### **Operational Status and Revenue Model**
The company has ceased its core garment manufacturing activities due to adverse market conditions and economic recession. Consequently, AIL currently reports **zero revenue** from its primary garment business.
* **Current Income Streams:** In the absence of manufacturing operations, the company sustains itself through **interest on bank fixed deposits**, **interest on bonds**, and **rental income**.
* **Asset Liquidation Strategy:** During **FY 2021-22** and **FY 2022-23**, the company liquidated specific immovable properties and investments. These proceeds were reinvested into financial instruments to strengthen the balance sheet for future ventures.
* **Foreign Exchange:** Both earnings and outgoings were **Nil** for the period ending **March 31, 2025**.
---
### **Future Business Diversification & R&D Framework**
The new management is actively exploring modalities to revive revenue through diversification.
* **Real Estate:** AIL has formally added real estate as a new line of business to diversify income streams.
* **Woven Garments:** Management is assessing the feasibility of manufacturing **Woven Garments** as a potential high-margin diversification route.
* **Product Strategy:** The future model focuses on **high value-added products** and **technological process improvements**. The goal is to balance **quality** and **lower cost** in a customer-driven market.
* **Integrated R&D:** Research and Development is not a standalone department but is integrated into manufacturing operations. The focus remains on **process optimization** and **product mix enhancement** to ensure that any resumed manufacturing utilizes the latest technology to improve productivity.
---
### **Capital Structure and Financial Health**
AIL maintains a highly liquid, **debt-free** balance sheet. To improve market liquidity, the company recently executed a **stock split**, sub-dividing equity shares from a face value of **Rs. 10/-** to **Rs. 5/-**.
**Consolidated Capital Management (Rs. in Lakhs):**
| Metric | March 31, 2025 | March 31, 2024 |
| :--- | :--- | :--- |
| **Borrowings** | **-** | **-** |
| **Lease Liability** | **0.50** | **6.13** |
| **Cash & Bank Balance** | **(6,340.65)** | **(5,741.77)** |
| **Equity Share Capital** | **540.00** | **540.00** |
| **Other Equity** | **7,389.00** | **7,198.20** |
| **Total Capital** | **7,929.00** | **7,738.20** |
**Key Financial Performance Indicators:**
* **Liquidity Position:** The **Current Ratio** experienced a massive spike of **1128.92%** (reaching **336.71** in FY23), reflecting the accumulation of surplus funds.
* **Profitability:** **Return on Net Worth (RONW)** was **29.15%** in FY23, down from **81.83%** in FY22, primarily due to a reduction in active working capital.
* **Zero Debt:** The company has **nil borrowings** and minimal liabilities, limited mostly to lease obligations and security deposits.
---
### **Risk Profile and Auditor Observations**
While the company is financially stable in terms of liquidity, it faces structural risks related to its transition.
* **Going Concern Uncertainty:** Statutory auditors have noted **Material Uncertainty Related to Going Concern** because the company has no active business projects. However, management maintains the "Going Concern" status based on its **positive net worth** and **significant cash reserves**.
* **Market & Technology Risks:** The textile sector is hampered by stiff international competition and a technology gap. AIL’s lack of modern technology and archaic personnel laws are cited as barriers to resuming textile exports.
* **Contingent Liabilities:** The company has outstanding claims not acknowledged as debt totaling **₹77.42 Lakh**.
* **Regulatory Compliance:** Following the takeover, the promoters must ensure the public shareholding remains at a minimum of **25%** to comply with **SEBI Regulation 38**.
**Maturity Profile of Financial Liabilities (as of March 31, 2024):**
| Liability Type | < 3 Months | 3–12 Months | 1–5 Years | Total (₹ Lakh) |
| :--- | :--- | :--- | :--- | :--- |
| **Trade Payables** | **9.57** | - | - | **9.57** |
| **Lease Liability** | **1.34** | **4.29** | **0.50** | **6.13** |
| **Security Deposits** | - | - | **11.20** | **11.20** |
| **Others** | - | **5.54** | - | **5.54** |
---
### **Investment Outlook**
Addi Industries Limited is currently a **"cash-shell"** entity with a clean balance sheet and new leadership. The investment thesis rests on the new promoter group's ability to successfully deploy the company’s **₹7,929 Lakh** total capital into productive, revenue-generating assets in the real estate or garment sectors. The primary strengths are its **zero-debt status** and **high liquidity**, while the primary risk remains the **absence of operational revenue** during this transition period.