Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Telecommunication - Equipment

Rating :
75/99

BSE: 532406 | NSE: Not Listed

182.75
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  199
  •  205.5
  •  179.65
  •  199.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5413011
  •  1003940735
  •  223.80
  •  49.33

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,445.75
  • 85.62
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,443.97
  • 0.11%
  • 28.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.06%
  • 3.22%
  • 49.22%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.36%
  • 7.13%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.37
  • 33.95
  • 28.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.42
  • 40.57
  • 25.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.16
  • 38.81
  • 42.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.42
  • 56.79
  • 54.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.30
  • 5.19
  • 8.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.23
  • 32.69
  • 37.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
51.76
68.95
-24.93%
41.76
52.53
-20.50%
59.33
38.70
53.31%
54.33
36.23
49.96%
Expenses
37.60
54.70
-31.26%
23.61
34.39
-31.35%
34.88
27.50
26.84%
29.38
26.19
12.18%
EBITDA
14.16
14.25
-0.63%
18.15
18.14
0.06%
24.44
11.20
118.21%
24.96
10.04
148.61%
EBIDTM
27.36%
20.67%
43.46%
34.53%
41.20%
28.94%
45.93%
27.71%
Other Income
0.30
0.21
42.86%
0.46
0.09
411.11%
0.36
0.29
24.14%
0.40
0.06
566.67%
Interest
0.64
1.49
-57.05%
0.31
1.51
-79.47%
0.87
1.55
-43.87%
1.51
1.13
33.63%
Depreciation
2.86
1.57
82.17%
2.45
1.53
60.13%
1.84
1.52
21.05%
1.64
1.36
20.59%
PBT
10.96
11.40
-3.86%
15.85
15.19
4.34%
22.09
8.42
162.35%
22.20
7.61
191.72%
Tax
3.58
3.39
5.60%
3.70
5.56
-33.45%
5.77
1.73
233.53%
6.13
1.47
317.01%
PAT
7.38
8.01
-7.87%
12.15
9.63
26.17%
16.32
6.69
143.95%
16.07
6.14
161.73%
PATM
14.26%
11.62%
29.10%
18.33%
27.51%
17.27%
29.58%
16.96%
EPS
0.30
0.33
-9.09%
0.50
0.40
25.00%
0.67
0.27
148.15%
0.66
0.25
164.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Net Sales
207.18
224.37
154.45
104.95
77.70
22.65
16.12
11.79
Net Sales Growth
5.48%
45.27%
47.17%
35.07%
243.05%
40.51%
36.73%
 
Cost Of Goods Sold
51.95
77.07
63.18
46.89
26.99
11.28
9.16
4.44
Gross Profit
155.23
147.29
91.27
58.06
50.71
11.37
6.97
7.35
GP Margin
74.92%
65.65%
59.09%
55.32%
65.26%
50.20%
43.24%
62.34%
Total Expenditure
125.47
142.57
107.63
78.31
55.52
17.74
14.12
9.95
Power & Fuel Cost
-
1.60
0.91
0.61
0.52
0.12
0.09
0.09
% Of Sales
-
0.71%
0.59%
0.58%
0.67%
0.53%
0.56%
0.76%
Employee Cost
-
29.81
14.17
10.69
8.53
2.83
2.37
2.60
% Of Sales
-
13.29%
9.17%
10.19%
10.98%
12.49%
14.70%
22.05%
Manufacturing Exp.
-
17.97
19.59
13.41
14.73
2.17
1.43
1.46
% Of Sales
-
8.01%
12.68%
12.78%
18.96%
9.58%
8.87%
12.38%
General & Admin Exp.
-
10.95
7.10
5.26
3.39
0.97
0.92
0.99
% Of Sales
-
4.88%
4.60%
5.01%
4.36%
4.28%
5.71%
8.40%
Selling & Distn. Exp.
-
2.91
1.79
1.06
1.09
0.34
0.13
0.33
% Of Sales
-
1.30%
1.16%
1.01%
1.40%
1.50%
0.81%
2.80%
Miscellaneous Exp.
-
2.26
0.89
0.39
0.28
0.04
0.03
0.04
% Of Sales
-
1.01%
0.58%
0.37%
0.36%
0.18%
0.19%
0.34%
EBITDA
81.71
81.80
46.82
26.64
22.18
4.91
2.00
1.84
EBITDA Margin
39.44%
36.46%
30.31%
25.38%
28.55%
21.68%
12.41%
15.61%
Other Income
1.52
1.42
0.48
1.37
0.87
0.22
0.39
0.26
Interest
3.33
4.18
4.86
1.51
1.51
0.79
0.58
0.48
Depreciation
8.79
7.50
5.77
4.03
3.03
1.10
0.72
0.60
PBT
71.10
71.54
36.67
22.47
18.50
3.24
1.09
1.02
Tax
19.18
18.99
9.83
4.49
3.17
1.10
0.12
0.14
Tax Rate
26.98%
26.54%
26.81%
19.98%
17.14%
33.95%
11.01%
13.73%
PAT
51.92
52.55
26.84
17.98
15.33
2.14
0.98
0.87
PAT before Minority Interest
51.92
52.55
26.84
17.98
15.33
2.14
0.98
0.87
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
25.06%
23.42%
17.38%
17.13%
19.73%
9.45%
6.08%
7.38%
PAT Growth
70.40%
95.79%
49.28%
17.29%
616.36%
118.37%
12.64%
 
EPS
2.13
2.16
1.10
0.74
0.63
0.09
0.04
0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Shareholder's Funds
164.12
107.48
82.52
66.24
12.97
11.51
10.61
Share Capital
48.65
16.22
4.06
4.06
5.15
5.15
5.15
Total Reserves
109.39
91.26
78.46
62.18
7.82
6.36
5.46
Non-Current Liabilities
6.37
3.53
4.01
3.86
0.70
0.48
3.21
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.83
Unsecured Loans
0.00
0.00
0.00
0.00
0.13
0.23
0.00
Long Term Provisions
0.61
0.62
0.22
0.08
0.00
0.00
0.00
Current Liabilities
45.12
38.46
22.47
16.67
5.71
8.94
1.42
Trade Payables
5.84
3.05
0.71
0.33
3.72
8.28
1.00
Other Current Liabilities
19.53
5.77
8.88
16.34
0.44
0.49
0.37
Short Term Borrowings
11.50
27.90
12.87
0.00
0.00
0.00
0.00
Short Term Provisions
8.24
1.74
0.02
0.00
1.55
0.17
0.06
Total Liabilities
215.61
149.47
109.00
86.77
19.38
20.93
15.24
Net Block
48.50
31.15
26.67
16.03
7.58
7.03
6.50
Gross Block
73.69
50.06
40.24
25.98
12.68
11.31
10.17
Accumulated Depreciation
25.19
18.91
13.57
9.96
5.10
4.28
3.66
Non Current Assets
69.29
41.70
37.39
21.96
7.58
7.03
6.50
Capital Work in Progress
18.00
8.66
7.01
0.74
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.78
1.90
0.42
0.39
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
3.30
4.80
0.00
0.00
0.00
Current Assets
146.31
107.77
71.60
64.80
11.81
13.90
8.73
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
46.04
44.60
16.77
2.51
3.76
3.59
3.85
Sundry Debtors
64.18
39.84
36.16
13.13
5.78
5.90
3.76
Cash & Bank
13.29
1.25
1.33
42.97
1.04
3.50
0.64
Other Current Assets
22.81
0.85
1.18
1.96
1.23
0.90
0.49
Short Term Loans & Adv.
21.00
21.23
16.16
4.23
1.01
0.64
0.21
Net Current Assets
101.19
69.31
49.14
48.14
6.09
4.96
7.32
Total Assets
215.60
149.47
108.99
86.76
19.39
20.93
15.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
65.18
1.67
-32.32
44.65
-1.05
3.99
0.86
PBT
71.54
36.67
22.47
18.50
3.24
1.09
1.02
Adjustment
16.81
10.14
4.73
3.84
1.48
0.90
0.78
Changes in Working Capital
-9.97
-36.61
-55.55
25.84
-5.20
2.46
-0.54
Cash after chg. in Working capital
78.38
10.20
-28.35
48.18
-0.47
4.45
1.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.20
-8.53
-3.97
-3.53
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-41.61
-10.16
22.58
-41.68
-1.32
-1.11
-0.14
Net Fixed Assets
-32.27
-7.22
-18.50
-14.06
-1.36
-1.15
Net Investments
-5.25
-6.75
-5.00
0.90
0.00
0.00
Others
-4.09
3.81
46.08
-28.52
0.04
0.04
Cash from Financing Activity
-22.71
8.21
9.45
-2.55
-0.10
-0.01
-0.68
Net Cash Inflow / Outflow
0.86
-0.27
-0.28
0.43
-2.46
2.86
0.04
Opening Cash & Equivalents
0.25
0.52
0.80
0.37
3.50
0.64
0.60
Closing Cash & Equivalent
1.11
0.25
0.52
0.80
1.04
3.50
0.64

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
6.50
4.42
3.39
40.84
21.33
18.34
16.45
ROA
28.79%
20.77%
18.37%
28.89%
10.62%
5.40%
5.75%
ROE
39.59%
28.25%
24.17%
39.71%
20.94%
10.89%
10.86%
ROCE
48.69%
35.99%
29.68%
51.75%
38.73%
15.98%
13.93%
Fixed Asset Turnover
4.06
3.82
3.47
4.43
2.18
1.54
1.32
Receivable days
75.59
80.41
78.29
40.27
81.59
106.94
98.35
Inventory Days
65.87
64.93
30.63
13.37
51.38
82.30
110.13
Payable days
21.06
10.86
4.02
27.36
121.17
125.53
50.63
Cash Conversion Cycle
120.40
134.48
104.89
26.27
11.80
63.70
157.85
Total Debt/Equity
0.07
0.26
0.16
0.00
0.01
0.02
0.33
Interest Cover
18.12
8.54
15.85
13.22
5.13
2.87
3.11

News Update:


  • Avantel receives supply order worth Rs 109.76 crore
    29th May 2024, 17:51 PM

    The said order is to be executed in 12 months

    Read More
  • Avantel bags purchase order worth Rs 2.29 crore from Bharat Electronics
    7th May 2024, 10:22 AM

    The said order is to be executed by March 5, 2025

    Read More
  • Avantel - Quarterly Results
    25th Apr 2024, 14:20 PM

    Read More

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