Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Add-Shop E-Retail Ltd

ASRL
BSE
7.47
1.08%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Add-Shop E-Retail Ltd

ASRL
BSE
7.47
1.08%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
21Cr
Close
Close Price
7.47
Industry
Industry
E - Services
PE
Price To Earnings
20.19
PS
Price To Sales
0.14
Revenue
Revenue
147Cr
Rev Gr TTM
Revenue Growth TTM
-10.00%
PAT Gr TTM
PAT Growth TTM
-126.24%
Peer Comparison
How does ASRL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ASRL
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
474740575840313450293335
Growth YoY
Revenue Growth YoY%
1.3-4.7-20.38.124.5-14.7-22.7-40.6-14.8-27.17.03.0
Expenses
ExpensesCr
404037536838303249293334
Operating Profit
Operating ProfitCr
7744-102221111
OPM
OPM%
15.115.68.77.7-16.45.25.24.91.82.62.32.3
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
7734-102110000
Tax
TaxCr
4211-30000000
PAT
PATCr
2523-71110000
Growth YoY
PAT Growth YoY%
-56.0-11.3-61.2-46.5-384.1-78.2-62.5-63.5105.2-81.7-73.9-71.7
NPM
NPM%
5.311.15.84.4-12.02.92.82.70.70.70.70.8
EPS
EPS
1.01.90.80.9-2.50.40.30.30.10.10.10.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
13233779160200203155147
Growth
Revenue Growth%
81.264.2110.4103.225.21.6-23.6-5.0
Expenses
ExpensesCr
12213567135171195149144
Operating Profit
Operating ProfitCr
023112529863
OPM
OPM%
3.27.96.914.615.614.53.74.02.2
Other Income
Other IncomeCr
000000000
Interest Expense
Interest ExpenseCr
011111111
Depreciation
DepreciationCr
000001111
PBT
PBTCr
012102327651
Tax
TaxCr
001348310
PAT
PATCr
01181919331
Growth
PAT Growth%
277.339.0537.7148.60.4-83.55.1-68.0
NPM
NPM%
1.83.83.29.812.09.61.62.10.7
EPS
EPS
16.40.50.53.17.87.91.11.20.4

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
066111928282828
Reserves
ReservesCr
05692079828585
Current Liabilities
Current LiabilitiesCr
631922843154214
Non Current Liabilities
Non Current LiabilitiesCr
112331112
Total Liabilities
Total LiabilitiesCr
816334551151126155130
Current Assets
Current AssetsCr
712294044129114129122
Non Current Assets
Non Current AssetsCr
044572112268
Total Assets
Total AssetsCr
816334551151126155130

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-2-319-45-19-10
Investing Cash Flow
Investing Cash FlowCr
-40-1-3-19-15
Financing Cash Flow
Financing Cash FlowCr
631-5451124
Net Cash Flow
Net Cash FlowCr
0001-11-1
Free Cash Flow
Free Cash FlowCr
-6-3-16-45-19-10
CFO To PAT
CFO To PAT%
-260.0-212.57.545.6-233.5-592.0-301.6
CFO To EBITDA
CFO To EBITDA%
-125.6-98.95.035.0-154.2-246.3-159.1

Ratios

Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
01720641841035322
Price To Earnings
Price To Earnings
0.019.816.68.39.65.416.76.6
Price To Sales
Price To Sales
0.00.80.50.81.10.50.30.1
Price To Book
Price To Book
0.01.51.63.14.71.00.50.2
EV To EBITDA
EV To EBITDA
4.010.49.86.27.53.68.59.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
47.850.534.329.325.124.214.224.5
OPM
OPM%
3.27.96.914.615.614.53.74.0
NPM
NPM%
1.83.83.29.812.09.61.62.1
ROCE
ROCE%
14.512.813.540.057.326.45.83.8
ROE
ROE%
60.07.69.537.848.517.92.92.9
ROA
ROA%
3.05.53.617.137.612.72.52.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Add-Shop E-Retail Ltd (ASEL), headquartered in Rajkot, Gujarat, is a rapidly growing direct-selling company specializing in Ayurvedic, organic, and wellness-focused products. Founded in 2015 (with references to 2013 in early reports), the company has evolved from a small startup into a national player with a strong rural-to-urban footprint. Recognized with the Government of India’s **100 SME Award in 2019**, ASEL operates across multiple high-growth sectors including healthcare, agriculture, animal nutrition, personal care, and household goods. The company follows a **hybrid business model** integrating e-commerce, direct selling, and a franchise-based distribution network, enabling scalability and wide market penetration. --- ### **Core Business Segments & Product Portfolio** ASEL offers **over 130 diversified products**, with plans to expand to 1,000 products by 2030. Its key product categories include: 1. **Ayurvedic & Healthcare Products**: - Immune boosters like *Immun Kadha*, *DADAJI IMMUMAX Capsule*, *Detox Sudha*, and *Floosudha* (for flu, fever, and viral infections). - Diabetes & constipation management (*Madhumin Churn*, *Dyzalex Churn*). - Herbal wellness formulations (*Tulsisudha*, *Gausudha*, *V-Sudha*) developed using traditional knowledge and modern R&D. 2. **Agricultural & Animal Feed Supplements**: - Organic fertilizers, bio-stimulants (*DNC 90 Liquid*, *Bhoomira Granules*), and soil conditioners promoting "poison-less farming." - Animal nutrition products such as *CATTLESUDHA* and mineral-based feeds to address soil deficiency and enhance livestock health. 3. **Personal & Home Care**: - Paraben-free, SLS-free herbal cosmetics (*Premium Shampoo*, *Natural Face Wash*, *Aloe Vera Gel*). - Household items and women’s hygiene products under the *Add-Shop* brand. 4. **Food & Nutraceuticals**: - Entry into food manufacturing with **FSSAI license acquisition** and **organic spice production**. - Launch of *Instant Green Tea with Tulsi Extract*, nutritional drinks, and antioxidant sachets in partnership with **Zeon Life Sciences**. - Plans for ready-to-eat regional food products (spices, tea, coffee). 5. **Sustainable & Social Initiatives**: - Promotes **"Poison-less Farming, Prosperous Farmer"** mission. - Engages in **Khadi clothing** and supports **Gandhian principles of self-reliance**. --- ### **Market Presence & Expansion Strategy** - **Current Reach (Dec 2023)**: - **90% rural, 10% urban** market presence. - Aiming to shift to **20:80 urban-rural ratio by 2024** and **balanced 40:60 by 2026**. - **Over 155,000 business associates**, **2,700+ franchises**, and **75,000+ authorized distributors** across **25+ states**. - **Geographic Expansion**: - Significant growth in **Tamil Nadu, Andhra Pradesh, West Bengal, Bihar, Karnataka, Uttar Pradesh, and North East India**. - Entered new states including **Telangana, Rajasthan, Himachal Pradesh, Odisha**, and **Punjab**. - **International Outlook**: - Plans to enter **export markets** with organic foods and nutraceuticals. - Strategic goals include **presence in 30 countries by 2030**. --- ### **Operations & Infrastructure** - **Manufacturing**: - Two **state-of-the-art, fully automated manufacturing facilities** in Rajkot. - **Annual production capacity of 30 million tons** for agri and animal supplements. - Certified by **FDA, HACCP, GMP, ISO 9001:2008, ECOCERT, and KVIC**. - **Backward Integration**: - Engaged in **lease farming initiatives** targeting **100,000 acres** to cultivate organic raw materials. - Vertical integration from farm to processing to retail. - **New Facility Development**: - Constructing a **food processing unit** to support new food product lines and export readiness. --- ### **Distribution & Business Model** - **Hybrid Distribution Network**: - Combines **direct e-commerce**, **franchise retail**, and **authorized distributions**. - Over **75,000 distributors** and **12,000 franchises** (Dec 2020–2021 data), now grown to **>2,700 franchises** and **>155,000 associates** (2023–2025). - **E-Retail & Digital Transformation**: - Operates a **pan-India e-commerce platform** and mobile app ("Add-Shop") launched in 2021. - App features include **digital franchise sign-up, product purchase, webinars, and remote business management**. - Over **10,000 downloads** of the app; supports doorstep delivery and real-time tracking. - **Employment Generation**: - Supports livelihoods for **over 44,000 families** through self-employment in rural and semi-urban areas. --- ### **Growth Initiatives & Strategic Developments** - **Product Innovation**: - R&D focus on **younger consumers (millennials, centennials)** and **post-COVID health trends**. - New launches include **immunity boosters, portable nutraceuticals, and eco-friendly agro-inputs**. - **Urban Focus Expansion**: - Hiring a **specialized urban sales team** and appointing a **CEO with urban market expertise**. - Introducing **mini-packaging formats** for urban and indoor gardening consumers. - **Funding & Capital**: - Issued **800,000 shares to Foreign Institutional Investors (FIIs)** at ₹160/share (Sep 2021). - Increased **CapEx investments** (₹2 crore in Q3 FY22) to scale production fivefold. - **Certifications & Compliance**: - FSSAI license for food manufacturing. - Trademarks, patents, and registrations on key products (e.g., *DADAJI*, *ASP*, *Sudha* series). - **Recognition & Milestones**: - **Migrated from BSE SME Platform to BSE Main Board** (Oct 2020). - **2019 100 SME Award** by the Government of India. - Member of **Federation of Direct Selling Association (FDSA/F/10)**. --- ### **Financial & Market Performance** - **Revenue Growth**: - Reported **59% overall revenue increase** in Q1 FY23, driven by **17.1% growth in agriculture** and **25% export growth**. - **Customer Base**: - Over **100,000 active customers** (as of 2021), now significantly expanded. - **Major Orders**: - Secured **largest order to date (Rs. 320 million)** for agri and animal feed products (Aug 2021).