Add-Shop E-Retail Limited
BSE: ASRL · E-Retail/ E-Commerce · sector
Key numbers
Last 12 months to Jun 2026, Standalone. "Sector median" = middle value of 15 companies in E-Retail/ E-Commerce (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Cash ₹0 cr vs borrowings ₹12 cr (FY26): borrowings are higher by ₹12 cr.
- Operating profit covered interest 2.3x in the last 12 months.
- Other income was 0% of net profit in the last 12 months.
- No dividend in the last 5 financial years.
- Price ₹5.21 on 2026-10-26: -47.9% from the 52-week high, 0.0% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Quarterly results
| ₹ cr | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|
| Revenue | 50 | 29 | 33 | 35 | 57 | 46 |
| EBITDA | 1 | 1 | 1 | 1 | 1 | 1 |
| OPM % | 1.8% | 2.7% | 2.2% | 2.3% | 1.7% | 1.9% |
| Other income | 0 | 0 | 0 | 0 | 0 | 0 |
| Net profit | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (₹) | 0.13 | 0.07 | 0.08 | 0.09 | 0.13 | 0.09 |
| Revenue YoY | +14.6% | +55.2% | ||||
| Profit YoY | 0.0% | +28.6% |
Standalone figures where filed. Latest quarter Jun 2026.
Profit & loss (yearly)
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| Revenue | 160 | 200 | 203 | 155 | 155 | 171 |
| EBITDA | 25 | 29 | 8 | 6 | 3 | 3 |
| Net profit | 19 | 19 | 3 | 3 | 1 | 1 |
| EPS (₹) | 9.91 | 7.86 | 1.12 | 1.17 | 0.37 | 0.39 |
| Revenue growth | +25.2% | +1.6% | -23.6% | +0.0% | – | |
| Profit growth | +0.4% | -83.5% | +5.1% | -68.4% | – | |
| Dividend / share (₹) | – | – | – | – | – |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | -8.1% | – | – |
| Net profit | -62.0% | – | – |
| EPS | -63.9% | – | – |
| Share price | – | -38.7% (2y) | -36.9% |
Balance sheet
| ₹ cr | FY25 | FY26 |
|---|---|---|
| Shareholders' equity | 113 | 114 |
| Borrowings | 38 | 12 |
| Cash & equivalents | 0 | 0 |
| Total assets | 155 | 152 |
| Fixed assets | 5 | 6 |
| Capital work in progress | 0 | – |
| Investments | 0 | 0 |
| Receivables | 96 | 112 |
| Inventory | 32 | 33 |
| Payables | 3 | 11 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY25 | FY26 |
|---|---|---|
| Cash from operations | -10 | 8 |
| Cash from investing | -15 | 18 |
| Cash from financing | 24 | -27 |
| Capex | 0 | 1 |
| Free cash flow | -10 | 7 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY25 | FY26 |
|---|---|---|
| ROE % | 2.9% | 0.9% |
| ROCE % | 3.8% | 2.2% |
| Debtor days | 226 | 264 |
| Inventory days | 100 | 102 |
| Payable days | 8 | 33 |
| Cash conversion cycle (days) | 318 | 333 |
| Working capital days | 205 | 284 |
Peers in E-Retail/ E-Commerce
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| ETERNAL | ₹2,99,832 cr | 602.9x | 9.6x | 1.6% | 4.9% | 2.8% | +97.3% | – |
| MEESHO | ₹99,012 cr | – | 22.6x | -30.9% | -27.4% | -12.9% | – | – |
| NYKAA | ₹94,495 cr | 370.6x | 65.7x | 18.7% | 24.2% | 7.8% | +24.9% | – |
| SWIGGY | ₹48,666 cr | – | 2.7x | -26.3% | -19.2% | -11.8% | – | – |
| URBANCO | ₹20,113 cr | – | 10.2x | -21.5% | -17.3% | -23.2% | – | – |
| CARTRADE | ₹13,553 cr | 58.2x | 5.5x | 9.8% | 12.9% | 33.1% | +28.9% | – |
| FIRSTCRY | ₹7,966 cr | – | 1.6x | -2.6% | 0.2% | 2.6% | – | – |
| SHIPROCKET | ₹7,639 cr | – | – | – | – | – | – | – |
| RTNINDIA | ₹3,185 cr | – | 3.6x | -73.0% | – | – | +64.7% | – |
| ASRL | ₹15 cr | 13.4x | 0.1x | 1.0% | 2.2% | 2.0% | -8.1% | – |
Business segments (2026-06-30)
| Segment | Revenue | Share | EBIT | Margin |
|---|---|---|---|---|
| Animal Food | ₹36 cr | 79.0% | ₹3 cr | 7.7% |
| Ayurvadic Product | ₹5 cr | 11.0% | ₹4 cr | 76.1% |
| Agriculture Product | ₹5 cr | 10.0% | ₹4 cr | 80.3% |
| Sanitory Pad | ₹0 cr | 0.0% | ₹0 cr | 100.0% |
| Books and Others | ₹0 cr | 0.0% | ₹0 cr | -3,588.9% |
| Unallocable | ₹0 cr | 0.0% | ₹-10 cr | -3,18,971.0% |
Documents
Links go to the original files on the exchange website.
About the company
| Sector | Consumer Discretionary |
| Industry | E-Retail/ E-Commerce |
| Sub-industry | E-Retail/ E-Commerce |
| Symbol | ASRL |
| BSE code | 541865 |
| ISIN | INE01B501018 |
| Face value | ₹10.0 |
| Incorporated | – |
| Website | – |
| Plants (India / abroad) | – |
Data built 2026-10-23 from BSE company filings (inline XBRL: Integrated Filing - Finance) + BSE results summary for earlier years; price = BSE close 2026-10-26.