Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹21Cr
Rev Gr TTM
Revenue Growth TTM
-10.00%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ASRL
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% | 1.3 | -4.7 | -20.3 | 8.1 | 24.5 | -14.7 | -22.7 | -40.6 | -14.8 | -27.1 | 7.0 | 3.0 |
| 40 | 40 | 37 | 53 | 68 | 38 | 30 | 32 | 49 | 29 | 33 | 34 |
Operating Profit Operating ProfitCr |
| 15.1 | 15.6 | 8.7 | 7.7 | -16.4 | 5.2 | 5.2 | 4.9 | 1.8 | 2.6 | 2.3 | 2.3 |
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 |
| 7 | 7 | 3 | 4 | -10 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
| 4 | 2 | 1 | 1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -56.0 | -11.3 | -61.2 | -46.5 | -384.1 | -78.2 | -62.5 | -63.5 | 105.2 | -81.7 | -73.9 | -71.7 |
| 5.3 | 11.1 | 5.8 | 4.4 | -12.0 | 2.9 | 2.8 | 2.7 | 0.7 | 0.7 | 0.7 | 0.8 |
| 1.0 | 1.9 | 0.8 | 0.9 | -2.5 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 81.2 | 64.2 | 110.4 | 103.2 | 25.2 | 1.6 | -23.6 | -5.0 |
| 12 | 21 | 35 | 67 | 135 | 171 | 195 | 149 | 144 |
Operating Profit Operating ProfitCr |
| 3.2 | 7.9 | 6.9 | 14.6 | 15.6 | 14.5 | 3.7 | 4.0 | 2.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| 0 | 1 | 2 | 10 | 23 | 27 | 6 | 5 | 1 |
| 0 | 0 | 1 | 3 | 4 | 8 | 3 | 1 | 0 |
|
| | 277.3 | 39.0 | 537.7 | 148.6 | 0.4 | -83.5 | 5.1 | -68.0 |
| 1.8 | 3.8 | 3.2 | 9.8 | 12.0 | 9.6 | 1.6 | 2.1 | 0.7 |
| 16.4 | 0.5 | 0.5 | 3.1 | 7.8 | 7.9 | 1.1 | 1.2 | 0.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 6 | 6 | 11 | 19 | 28 | 28 | 28 | 28 |
| 0 | 5 | 6 | 9 | 20 | 79 | 82 | 85 | 85 |
Current Liabilities Current LiabilitiesCr | 6 | 3 | 19 | 22 | 8 | 43 | 15 | 42 | 14 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 2 | 3 | 3 | 1 | 1 | 1 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 7 | 12 | 29 | 40 | 44 | 129 | 114 | 129 | 122 |
Non Current Assets Non Current AssetsCr | 0 | 4 | 4 | 5 | 7 | 21 | 12 | 26 | 8 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -2 | -3 | 1 | 9 | -45 | -19 | -10 |
Investing Cash Flow Investing Cash FlowCr | -4 | 0 | -1 | -3 | -1 | 9 | -15 |
Financing Cash Flow Financing Cash FlowCr | 6 | 3 | 1 | -5 | 45 | 11 | 24 |
|
Free Cash Flow Free Cash FlowCr | -6 | -3 | -1 | 6 | -45 | -19 | -10 |
| -260.0 | -212.5 | 7.5 | 45.6 | -233.5 | -592.0 | -301.6 |
CFO To EBITDA CFO To EBITDA% | -125.6 | -98.9 | 5.0 | 35.0 | -154.2 | -246.3 | -159.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 17 | 20 | 64 | 184 | 103 | 53 | 22 |
Price To Earnings Price To Earnings | 0.0 | 19.8 | 16.6 | 8.3 | 9.6 | 5.4 | 16.7 | 6.6 |
Price To Sales Price To Sales | 0.0 | 0.8 | 0.5 | 0.8 | 1.1 | 0.5 | 0.3 | 0.1 |
Price To Book Price To Book | 0.0 | 1.5 | 1.6 | 3.1 | 4.7 | 1.0 | 0.5 | 0.2 |
| 4.0 | 10.4 | 9.8 | 6.2 | 7.5 | 3.6 | 8.5 | 9.4 |
Profitability Ratios Profitability Ratios |
| 47.8 | 50.5 | 34.3 | 29.3 | 25.1 | 24.2 | 14.2 | 24.5 |
| 3.2 | 7.9 | 6.9 | 14.6 | 15.6 | 14.5 | 3.7 | 4.0 |
| 1.8 | 3.8 | 3.2 | 9.8 | 12.0 | 9.6 | 1.6 | 2.1 |
| 14.5 | 12.8 | 13.5 | 40.0 | 57.3 | 26.4 | 5.8 | 3.8 |
| 60.0 | 7.6 | 9.5 | 37.8 | 48.5 | 17.9 | 2.9 | 2.9 |
| 3.0 | 5.5 | 3.6 | 17.1 | 37.6 | 12.7 | 2.5 | 2.1 |
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).