Ador Multi Products Ltd
Incorporated in 1986, Ador Multiproducts Ltd manufactures and distributes cosmetic and personal care products[1]
- Market Cap ₹ 16.1 Cr.
- Current Price ₹ 34.4
- High / Low ₹ 52.6 / 29.1
- Stock P/E
- Book Value ₹ 5.78
- Dividend Yield 0.00 %
- ROCE -9.88 %
- ROE -12.3 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 5.96 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -6.69% over past five years.
- Promoter holding is low: 38.6%
- Company has a low return on equity of -9.89% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: FMCG Industry: Personal Care - Indian
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
12 | 10 | 8 | 6 | 7 | 7 | 7 | 8 | 18 | 7 | 6 | 5 | |
12 | 11 | 9 | 7 | 7 | 7 | 9 | 9 | 16 | 8 | 7 | 6 | |
Operating Profit | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | 2 | -1 | -2 | -1 |
OPM % | -4% | -13% | -9% | -13% | -13% | -12% | -18% | -5% | 11% | -9% | -27% | -15% |
0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 4 | 0 | 0 | -9 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | -1 | -2 | -1 | -1 | 1 | -1 | -1 | -0 | 6 | -1 | -2 | -11 |
Tax % | 31% | 32% | 32% | 39% | 43% | -3% | 1% | 81% | 17% | -20% | 1% | 0% |
-0 | -1 | -1 | -1 | 1 | -1 | -1 | -0 | 5 | -1 | -2 | -10 | |
EPS in Rs | -1.72 | -4.05 | -2.59 | -2.44 | 1.85 | -3.39 | -3.62 | -0.20 | 10.72 | -1.65 | -4.22 | -22.42 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -6% |
5 Years: | -7% |
3 Years: | -34% |
TTM: | -13% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | 5% |
3 Years: | % |
TTM: | 50% |
Stock Price CAGR | |
---|---|
10 Years: | 9% |
5 Years: | -3% |
3 Years: | -26% |
1 Year: | -30% |
Return on Equity | |
---|---|
10 Years: | -9% |
5 Years: | -4% |
3 Years: | -10% |
Last Year: | -12% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 |
Reserves | 2 | 1 | 0 | -0 | 3 | 2 | 3 | 4 | 11 | 10 | 8 | -2 |
1 | 1 | 2 | 2 | 2 | 0 | 1 | 2 | 0 | 0 | 1 | 1 | |
1 | 2 | 2 | 1 | 2 | 2 | 3 | 5 | 4 | 2 | 2 | 1 | |
Total Liabilities | 7 | 7 | 7 | 6 | 10 | 7 | 10 | 15 | 20 | 18 | 17 | 5 |
1 | 1 | 1 | 1 | 5 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 1 | 2 | 2 | 4 | 4 | 9 | 10 | 10 | 1 |
5 | 6 | 5 | 5 | 3 | 4 | 4 | 8 | 8 | 5 | 4 | 2 | |
Total Assets | 7 | 7 | 7 | 6 | 10 | 7 | 10 | 15 | 20 | 18 | 17 | 5 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0 | 0 | 1 | -0 | 3 | -4 | -1 | -1 | -4 | 0 | -1 | -10 | |
-0 | -0 | -0 | 0 | -3 | 4 | -3 | 0 | 1 | -1 | 0 | 10 | |
-0 | 0 | -0 | -0 | 0 | 0 | 3 | 1 | 3 | -0 | -0 | -0 | |
Net Cash Flow | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -1 | -1 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 84 | 87 | 81 | 67 | 65 | 87 | 66 | 94 | 31 | 58 | 66 | 13 |
Inventory Days | 57 | 57 | 66 | 106 | 96 | 68 | 83 | 204 | 94 | 195 | 184 | 156 |
Days Payable | 29 | 73 | 65 | 90 | 83 | 67 | 95 | 166 | 53 | 90 | 109 | 59 |
Cash Conversion Cycle | 111 | 71 | 81 | 83 | 77 | 89 | 53 | 132 | 72 | 163 | 141 | 110 |
Working Capital Days | 106 | 61 | 83 | 65 | -79 | 59 | 17 | 26 | 78 | 115 | 45 | 89 |
ROCE % | -11% | -30% | -18% | -16% | -13% | -11% | -20% | -4% | 17% | -4% | -13% |
Documents
Announcements
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 9h
- Closure of Trading Window 1 Jul
- Results - Audited Financial Results For The Year Ended 31St March, 2024 17 May
- Board Meeting Outcome for Outcome Of Board Meeting Held On 17.05.2024 For Approval Of Audited Results 17 May
- Board Meeting Intimation for Approval Of Audited Results For The Financial Year Ended March 31, 2024 17 May
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1][2]
Company is a contract manufacturer of personal care products in India, offering one-stop shop from product conception to finished goods and undertaking private labelling