Ador Multi Products Ltd

₹ 31.8 -0.56%

24 Dec - close price

About

Incorporated in 1986, Ador Multiproducts Ltd manufactures and distributes cosmetic and personal care products^[1]

Key Points

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

Website BSE

Market Cap ₹ 14.8 Cr.
Current Price ₹ 31.8
High / Low ₹ 45.9 / 27.6
Stock P/E
Book Value ₹ 4.90
Dividend Yield 0.00 %
ROCE -7.00 %
ROE -9.33 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company's working capital requirements have reduced from 58.6 days to 16.3 days

Cons

Stock is trading at 6.48 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 -9.25% 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	1.05	0.77	2.61	1.44	1.35	1.34	1.75	2.60	1.03	0.84	0.68	0.67	0.22
	1.37	1.01	2.46	1.71	1.54	1.98	2.31	3.04	1.10	0.88	0.89	0.83	0.34
Operating Profit	-0.32	-0.24	0.15	-0.27	-0.19	-0.64	-0.56	-0.44	-0.07	-0.04	-0.21	-0.16	-0.12
OPM %	-30.48%	-31.17%	5.75%	-18.75%	-14.07%	-47.76%	-32.00%	-16.92%	-6.80%	-4.76%	-30.88%	-23.88%	-54.55%
	0.14	-0.03	0.14	0.01	0.01	0.01	0.01	0.01	-9.32	-0.42	0.39	0.01	0.05
Interest	0.00	0.00	0.01	0.00	0.01	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Depreciation	0.07	0.07	0.07	0.08	0.08	0.07	0.08	0.08	0.08	0.08	0.06	0.06	0.06
Profit before tax	-0.25	-0.34	0.21	-0.34	-0.27	-0.72	-0.66	-0.54	-9.50	-0.57	0.09	-0.24	-0.16
Tax %	0.00%	0.00%	61.90%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%
	-0.26	-0.34	0.08	-0.33	-0.26	-0.73	-0.66	-0.53	-9.49	-0.57	0.12	-0.24	-0.17
EPS in Rs	-0.56	-0.73	0.17	-0.71	-0.56	-1.56	-1.41	-1.13	-20.31	-1.22	0.26	-0.51	-0.36
Raw PDF

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	TTM
	11.59	9.93	8.16	5.79	6.55	6.57	7.28	8.26	17.57	7.21	5.89	5.15	2.41
	12.02	11.22	8.91	6.57	7.43	7.35	8.56	8.67	15.61	7.83	7.49	5.65	2.94
Operating Profit	-0.43	-1.29	-0.75	-0.78	-0.88	-0.78	-1.28	-0.41	1.96	-0.62	-1.60	-0.50	-0.53
OPM %	-3.71%	-12.99%	-9.19%	-13.47%	-13.44%	-11.87%	-17.58%	-4.96%	11.16%	-8.60%	-27.16%	-9.71%	-21.99%
	0.04	0.05	0.05	0.14	2.21	0.16	0.18	0.31	4.44	0.30	0.03	-9.58	0.03
Interest	0.06	0.08	0.20	0.32	0.33	0.20	0.07	0.13	0.06	0.03	0.11	0.14	0.12
Depreciation	0.20	0.23	0.15	0.18	0.07	0.12	0.20	0.20	0.28	0.29	0.30	0.29	0.26
Profit before tax	-0.65	-1.55	-1.05	-1.14	0.93	-0.94	-1.37	-0.43	6.06	-0.64	-1.98	-10.51	-0.88
Tax %	-30.77%	-31.61%	-32.38%	-38.60%	43.01%	3.19%	-0.73%	-81.40%	17.16%	20.31%	-0.51%	-0.29%
	-0.45	-1.06	-0.71	-0.70	0.53	-0.97	-1.36	-0.08	5.01	-0.77	-1.97	-10.48	-0.86
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	-1.83
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-6%
5 Years:	-7%
3 Years:	-34%
TTM:	-64%

Compounded Profit Growth
10 Years:	3%
5 Years:	8%
3 Years:	%
TTM:	67%

Stock Price CAGR
10 Years:	10%
5 Years:	-8%
3 Years:	-27%
1 Year:	-22%

Return on Equity
10 Years:	-9%
5 Years:	-3%
3 Years:	-9%
Last Year:	-9%

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	Sep 2024
Equity Capital	2.61	2.61	2.74	2.86	2.86	2.86	3.76	3.96	4.67	4.67	4.67	4.67	4.67
Reserves	2.03	0.97	0.35	-0.32	2.97	1.99	3.17	3.79	11.22	10.47	8.50	-1.97	-2.38
	0.78	0.86	2.14	2.32	2.40	0.50	0.59	1.50	0.00	0.23	1.12	1.02	0.88
	1.23	2.38	1.46	1.49	2.13	1.94	2.66	5.30	3.70	2.18	2.30	1.11	0.99
Total Liabilities	6.65	6.82	6.69	6.35	10.36	7.29	10.18	14.55	19.59	17.55	16.59	4.83	4.16
	1.30	1.23	1.23	1.09	5.26	1.29	2.20	2.48	2.84	2.62	2.33	2.04	1.91
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.05	0.05	0.05	0.60	2.07	2.45	4.44	4.11	8.87	10.37	10.37	0.61	0.61
	5.30	5.54	5.41	4.66	3.03	3.55	3.54	7.96	7.88	4.56	3.89	2.18	1.64
Total Assets	6.65	6.82	6.69	6.35	10.36	7.29	10.18	14.55	19.59	17.55	16.59	4.83	4.16

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
	-0.06	0.04	0.59	-0.25	3.41	-3.52	-0.56	-0.94	-4.13	0.18	-0.98	-9.67
	-0.11	-0.12	-0.15	0.01	-3.49	3.63	-2.89	0.46	0.96	-0.89	0.02	9.93
	-0.05	0.24	-0.24	-0.14	0.02	0.05	3.45	0.75	3.09	-0.13	-0.07	-0.18
Net Cash Flow	-0.22	0.16	0.20	-0.38	-0.07	0.16	-0.01	0.26	-0.07	-0.85	-1.03	0.08

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	83.77	86.75	80.51	67.45	64.64	87.22	65.68	94.12	30.75	57.71	66.31	13.47
Inventory Days	56.82	56.96	65.99	105.80	95.88	68.10	82.64	204.20	94.02	195.31	183.60	156.05
Days Payable	29.35	73.18	65.39	89.93	83.26	66.57	95.04	165.91	53.15	90.04	108.69	58.19
Cash Conversion Cycle	111.24	70.53	81.11	83.32	77.26	88.75	53.28	132.41	71.61	162.99	141.22	111.33
Working Capital Days	105.50	61.02	83.20	64.93	-78.57	59.44	17.05	26.07	77.90	114.92	44.62	16.30
ROCE %	-10.72%	-29.82%	-17.58%	-16.25%	-12.83%	-11.34%	-20.20%	-3.58%	17.18%	-3.90%	-12.61%	-7.00%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	38.87%	38.94%	38.97%	38.55%	38.55%	38.56%	38.56%	38.56%	38.56%	38.56%	38.56%	38.56%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%
	61.11%	61.04%	61.01%	61.45%	61.43%	61.44%	61.43%	61.44%	61.43%	61.42%	61.43%	61.42%
No. of Shareholders	3,894	3,945	3,987	3,929	3,894	3,919	3,927	4,120	4,214	4,244	4,276	4,364

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	38.34%	38.42%	39.10%	40.94%	38.80%	38.94%	38.56%	38.56%	38.56%
	0.04%	0.03%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%
	61.62%	61.55%	60.87%	59.04%	61.18%	61.04%	61.44%	61.42%	61.42%
No. of Shareholders	4,789	3,644	3,576	3,565	3,892	3,945	3,919	4,244	4,364

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Ador Multi Products Ltd

Ador Multi Products Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports