Nifty
Sensex
:
:
11737.90
39110.21
28.80 (0.25%)
140.41 (0.36%)

Consumer Food

Rating :
54/99

BSE: 512573 | NSE: AVANTIFEED

329.60
-3.00 (-0.90%)
22-May-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  335.00
  •  337.15
  •  327.10
  •  332.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  334736
  •  1103.29
  •  660.00
  •  306.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,547.20
  • 15.76
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,539.71
  • 1.20%
  • 3.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.76%
  • 2.21%
  • 17.33%
  • FII
  • DII
  • Others
  • 0.11%
  • 4.61%
  • 31.98%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.80
  • 24.56
  • 18.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 43.77
  • 24.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 44.89
  • 40.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.49
  • 17.33
  • 17.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 7.10
  • 7.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.38
  • 11.78
  • 12.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
835.32
706.43
18.25%
754.54
854.02
-11.65%
1,040.24
998.17
4.21%
834.28
671.61
24.22%
Expenses
725.67
552.84
31.26%
682.42
667.38
2.25%
908.17
773.20
17.46%
716.83
545.26
31.47%
EBITDA
109.65
153.59
-28.61%
72.12
186.64
-61.36%
132.08
224.97
-41.29%
117.45
126.36
-7.05%
EBIDTM
13.13%
21.74%
9.56%
21.85%
12.70%
22.54%
14.08%
18.81%
Other Income
13.97
16.17
-13.61%
11.60
10.79
7.51%
8.79
6.18
42.23%
15.10
9.95
51.76%
Interest
0.54
0.92
-41.30%
0.61
1.22
-50.00%
0.37
0.62
-40.32%
0.21
1.86
-88.71%
Depreciation
9.03
7.02
28.63%
9.02
4.93
82.96%
8.73
4.07
114.50%
7.74
3.81
103.15%
PBT
114.08
161.83
-29.51%
74.09
191.28
-61.27%
136.92
226.46
-39.54%
123.82
130.64
-5.22%
Tax
28.88
56.32
-48.72%
19.65
65.60
-70.05%
46.56
77.67
-40.05%
38.44
42.64
-9.85%
PAT
85.20
105.51
-19.25%
54.44
125.68
-56.68%
90.35
148.79
-39.28%
85.38
88.00
-2.98%
PATM
10.20%
14.94%
7.21%
14.72%
8.69%
14.91%
10.23%
13.10%
EPS
5.40
7.38
-26.83%
3.41
8.54
-60.07%
6.29
10.77
-41.60%
6.09
6.29
-3.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
3,464.38
3,392.90
2,615.74
2,018.29
1,780.66
1,131.61
648.04
393.41
207.75
96.16
73.00
Net Sales Growth
7.25%
29.71%
29.60%
13.35%
57.36%
74.62%
64.72%
89.37%
116.05%
31.73%
 
Cost Of Goods Sold
2,697.07
2,409.68
2,071.16
1,528.91
1,336.29
850.18
483.20
271.12
162.19
76.54
53.13
Gross Profit
767.31
983.22
544.58
489.38
444.37
281.43
164.83
122.29
45.56
19.62
19.87
GP Margin
22.15%
28.98%
20.82%
24.25%
24.96%
24.87%
25.44%
31.08%
21.93%
20.40%
27.22%
Total Expenditure
3,033.09
2,708.43
2,283.59
1,786.96
1,598.37
1,020.18
596.46
348.15
199.96
98.60
73.08
Power & Fuel Cost
-
49.35
33.65
25.63
27.89
25.88
19.12
10.85
7.04
3.73
3.02
% Of Sales
-
1.45%
1.29%
1.27%
1.57%
2.29%
2.95%
2.76%
3.39%
3.88%
4.14%
Employee Cost
-
110.87
73.06
58.08
47.64
35.22
17.42
12.47
6.71
4.60
4.12
% Of Sales
-
3.27%
2.79%
2.88%
2.68%
3.11%
2.69%
3.17%
3.23%
4.78%
5.64%
Manufacturing Exp.
-
75.15
56.75
46.10
74.48
45.15
30.85
18.72
10.02
5.26
4.49
% Of Sales
-
2.21%
2.17%
2.28%
4.18%
3.99%
4.76%
4.76%
4.82%
5.47%
6.15%
General & Admin Exp.
-
20.19
15.94
15.12
11.93
8.01
11.25
8.25
4.47
3.46
3.50
% Of Sales
-
0.60%
0.61%
0.75%
0.67%
0.71%
1.74%
2.10%
2.15%
3.60%
4.79%
Selling & Distn. Exp.
-
36.68
27.12
112.09
99.36
55.26
34.18
19.99
9.09
4.56
4.10
% Of Sales
-
1.08%
1.04%
5.55%
5.58%
4.88%
5.27%
5.08%
4.38%
4.74%
5.62%
Miscellaneous Exp.
-
6.51
5.90
1.03
0.78
0.49
0.45
6.76
0.44
0.46
4.10
% Of Sales
-
0.19%
0.23%
0.05%
0.04%
0.04%
0.07%
1.72%
0.21%
0.48%
0.99%
EBITDA
431.30
684.47
332.15
231.33
182.29
111.43
51.58
45.26
7.79
-2.44
-0.08
EBITDA Margin
12.45%
20.17%
12.70%
11.46%
10.24%
9.85%
7.96%
11.50%
3.75%
-2.54%
-0.11%
Other Income
49.46
48.25
23.61
16.55
7.98
3.68
2.58
3.35
5.01
6.07
0.58
Interest
1.73
4.79
5.14
3.38
2.67
4.39
3.92
4.07
4.60
3.13
7.09
Depreciation
34.52
23.76
13.69
10.23
8.80
5.54
4.98
4.00
2.90
2.78
3.34
PBT
448.91
704.17
336.93
234.27
178.80
105.18
45.25
40.54
5.31
-2.28
-9.93
Tax
133.53
238.02
110.43
79.20
63.27
35.43
13.96
11.96
1.76
-1.08
-2.94
Tax Rate
29.75%
33.84%
32.77%
33.25%
35.18%
33.69%
31.63%
29.89%
33.21%
47.37%
29.61%
PAT
315.37
445.35
215.92
158.98
116.57
69.75
30.18
28.05
3.53
-1.20
-7.00
PAT before Minority Interest
287.52
465.36
226.56
158.98
116.57
69.75
30.18
28.05
3.53
-1.20
-7.00
Minority Interest
-27.85
-20.01
-10.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.10%
13.13%
8.25%
7.88%
6.55%
6.16%
4.66%
7.13%
1.70%
-1.25%
-9.59%
PAT Growth
-32.61%
106.26%
35.82%
36.38%
67.13%
131.11%
7.59%
694.62%
-
-
 
Unadjusted EPS
21.19
98.31
47.49
34.68
25.52
77.52
33.08
30.89
4.42
-1.51
-10.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,031.48
635.43
422.80
265.30
179.58
125.10
94.69
69.52
66.90
68.10
Share Capital
9.08
9.08
9.08
9.08
9.08
9.08
8.00
8.00
8.00
8.00
Total Reserves
1,022.40
626.34
413.71
256.21
170.49
116.02
85.61
61.52
58.90
60.10
Non-Current Liabilities
50.17
44.37
10.84
14.44
50.58
15.93
18.37
14.21
31.82
36.79
Secured Loans
1.84
12.17
0.27
0.95
5.16
6.13
8.73
5.74
25.83
30.82
Unsecured Loans
0.00
0.00
1.80
3.23
5.80
5.80
5.90
7.20
8.30
7.20
Long Term Provisions
3.61
1.15
0.33
0.52
35.45
1.46
1.56
1.38
0.00
0.00
Current Liabilities
326.24
290.45
188.97
197.84
233.24
117.59
69.46
61.39
13.64
11.99
Trade Payables
286.55
249.67
142.93
91.18
121.13
19.79
12.25
10.15
9.31
8.69
Other Current Liabilities
36.05
34.66
29.86
24.27
18.51
30.43
17.35
10.66
1.74
0.83
Short Term Borrowings
3.64
1.31
6.52
50.59
42.12
46.28
32.78
39.65
0.00
0.00
Short Term Provisions
0.00
4.80
9.65
31.80
51.48
21.09
7.08
0.93
2.58
2.48
Total Liabilities
1,526.26
1,068.65
622.61
477.58
463.40
258.62
182.52
149.10
112.36
116.88
Net Block
312.14
160.47
103.99
89.57
77.51
50.85
43.09
26.79
27.86
30.05
Gross Block
349.26
174.03
160.86
136.53
116.00
85.57
77.88
59.27
57.65
57.53
Accumulated Depreciation
37.12
13.57
56.88
46.97
38.49
34.72
34.79
32.48
29.79
27.47
Non Current Assets
363.93
299.73
209.70
127.66
155.26
92.98
74.78
67.44
59.19
57.55
Capital Work in Progress
1.97
94.07
41.62
0.00
4.81
1.59
1.67
11.11
0.00
0.00
Non Current Investment
31.37
30.26
33.15
34.64
35.29
34.62
27.49
27.49
31.33
27.50
Long Term Loans & Adv.
18.45
11.90
28.33
2.60
36.79
5.92
2.53
2.06
0.00
0.00
Other Non Current Assets
0.00
3.04
2.61
0.86
0.86
0.00
0.00
0.00
0.00
0.00
Current Assets
1,162.33
768.91
410.71
349.80
308.14
165.65
107.74
81.66
53.17
59.33
Current Investments
553.09
329.35
0.00
76.46
5.02
0.25
17.28
7.00
0.00
0.00
Inventories
524.81
355.70
285.55
222.02
199.15
97.16
42.15
39.05
27.27
20.38
Sundry Debtors
50.03
23.41
34.97
33.56
45.02
39.73
15.51
22.81
8.93
15.86
Cash & Bank
14.36
45.12
72.57
6.16
12.86
8.59
22.05
4.56
3.42
9.01
Other Current Assets
20.04
9.21
10.17
6.93
46.10
19.93
10.75
8.24
13.54
14.08
Short Term Loans & Adv.
3.61
6.12
7.45
4.67
37.16
13.64
5.22
2.77
13.41
14.02
Net Current Assets
836.09
478.46
221.75
151.96
74.90
48.06
38.28
20.27
39.53
47.34
Total Assets
1,526.26
1,068.64
622.59
477.57
463.40
258.63
182.52
149.10
112.36
116.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
280.93
277.75
122.00
89.34
55.56
-20.55
50.38
-7.72
3.92
9.34
PBT
704.50
336.74
236.70
179.84
105.18
44.14
40.01
5.30
-2.28
-9.93
Adjustment
-19.13
-4.00
-2.78
3.49
6.11
7.38
11.06
4.36
2.89
10.53
Changes in Working Capital
-166.67
51.87
-38.72
-33.73
-20.50
-61.55
8.96
-16.61
3.32
8.80
Cash after chg. in Working capital
518.70
384.61
195.21
149.60
90.79
-10.03
60.04
-6.96
3.92
9.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-237.77
-106.86
-73.21
-60.26
-35.23
-10.52
-9.66
-0.76
0.00
-0.06
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-269.27
-407.76
18.13
-83.52
-39.10
5.43
-17.43
-17.60
-2.19
0.64
Net Fixed Assets
-52.19
13.74
-22.33
-15.72
-33.65
-7.61
-20.44
-1.46
-0.12
1.94
Net Investments
-281.57
-260.60
-7.15
-71.44
-4.77
17.03
-6.29
-7.15
-3.83
0.17
Others
64.49
-160.90
47.61
3.64
-0.68
-3.99
9.30
-8.99
1.76
-1.47
Cash from Financing Activity
-45.45
100.51
-74.26
-11.97
-12.74
0.81
-14.09
19.01
-7.32
-4.97
Net Cash Inflow / Outflow
-33.79
-29.50
65.86
-6.15
3.72
-14.31
18.85
-6.31
-5.59
5.01
Opening Cash & Equivalents
40.65
70.14
4.29
10.43
6.72
21.03
2.18
10.87
9.01
3.99
Closing Cash & Equivalent
6.85
40.65
70.15
4.29
10.43
6.72
21.03
4.56
3.42
9.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
75.71
46.64
30.87
19.46
13.18
9.18
7.80
5.79
5.57
5.68
ROA
35.87%
26.79%
28.90%
24.78%
19.32%
13.68%
16.92%
2.70%
-1.05%
-5.92%
ROE
55.84%
42.91%
46.36%
52.42%
45.78%
27.60%
34.39%
5.18%
-1.78%
-10.19%
ROCE
83.66%
63.01%
64.00%
65.27%
51.94%
29.09%
32.87%
8.79%
0.81%
-2.63%
Fixed Asset Turnover
12.97
15.62
13.57
14.10
11.23
7.93
5.74
3.55
1.67
1.25
Receivable days
3.95
4.07
6.20
8.05
13.67
15.55
17.77
27.88
47.05
73.49
Inventory Days
47.36
44.74
45.90
43.17
47.79
39.23
37.67
58.26
90.45
117.71
Payable days
35.22
31.05
23.76
24.01
25.01
9.55
12.13
17.00
32.58
31.08
Cash Conversion Cycle
16.09
17.76
28.33
27.20
36.44
45.24
43.31
69.15
104.92
160.12
Total Debt/Equity
0.01
0.03
0.03
0.22
0.31
0.49
0.53
0.78
0.51
0.56
Interest Cover
147.69
66.50
71.46
68.27
24.94
12.26
10.83
2.15
0.27
-0.40

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.