Nifty
:
24968.40
Sensex
:
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)
Nifty
Sensex
:
:
24968.40
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)

Avantel Ltd.

Telecommunication - Equipment

Rating :
53/99

BSE: 532406 | NSE: AVANTEL

NSE BSE
151.12
18-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  153.49
  •  154.2
  •  150.22
  •  153.22
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  731245
  •  110953655.68
  •  200.91
  •  95.13

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,006.34
  • 71.42
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,019.68
  • 0.13%
  • 13.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.15%
  • 2.96%
  • 52.06%
  • FII
  • DII
  • Others
  • 0.48%
  • 0.00%
  • 7.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.00
  • 26.24
  • 17.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.56
  • 33.06
  • 14.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.73
  • 29.78
  • 28.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.75
  • 67.30
  • 53.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.56
  • 8.74
  • 14.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.99
  • 37.06
  • 32.33

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
2.05
2.2
P/E Ratio
73.72
68.69
Revenue
224
249
EBITDA
82
93
Net Income
53
56
ROA
28.8
22.3
P/B Ratio
22.56
16.41
ROE
38.7
28.13
FCFF
40
-30
FCFF Yield
1.11
-0.83
Net Debt
4
13
BVPS
6.7
9.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
49.26
41.76
17.96%
70.68
59.33
19.13%
77.42
54.33
42.50%
51.76
68.95
-24.93%
Expenses
37.66
23.61
59.51%
38.63
34.88
10.75%
42.73
29.38
45.44%
37.60
54.70
-31.26%
EBITDA
11.60
18.15
-36.09%
32.05
24.44
31.14%
34.69
24.96
38.98%
14.16
14.25
-0.63%
EBIDTM
23.56%
43.46%
45.34%
41.20%
44.80%
45.93%
27.36%
20.67%
Other Income
0.48
0.46
4.35%
0.51
0.36
41.67%
0.49
0.40
22.50%
0.30
0.21
42.86%
Interest
0.66
0.31
112.90%
1.02
0.87
17.24%
0.72
1.51
-52.32%
0.64
1.49
-57.05%
Depreciation
2.94
2.45
20.00%
3.05
1.84
65.76%
2.96
1.64
80.49%
2.86
1.57
82.17%
PBT
8.49
15.85
-46.44%
28.49
22.09
28.97%
31.50
22.20
41.89%
10.96
11.40
-3.86%
Tax
2.41
3.70
-34.86%
8.40
5.77
45.58%
8.60
6.13
40.29%
3.58
3.39
5.60%
PAT
6.09
12.15
-49.88%
20.08
16.32
23.04%
22.90
16.07
42.50%
7.38
8.01
-7.87%
PATM
12.35%
29.10%
28.41%
27.51%
29.58%
29.58%
14.26%
11.62%
EPS
0.24
0.47
-48.94%
0.78
0.64
21.88%
0.89
0.63
41.27%
0.29
0.31
-6.45%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Net Sales
-
249.13
224.37
154.45
104.95
77.70
22.65
16.12
11.79
Net Sales Growth
-
11.04%
45.27%
47.17%
35.07%
243.05%
40.51%
36.73%
 
Cost Of Goods Sold
-
63.93
77.07
63.18
46.89
26.99
11.28
9.16
4.44
Gross Profit
-
185.20
147.29
91.27
58.06
50.71
11.37
6.97
7.35
GP Margin
-
74.34%
65.65%
59.09%
55.32%
65.26%
50.20%
43.24%
62.34%
Total Expenditure
-
156.63
142.57
107.63
78.31
55.52
17.74
14.12
9.95
Power & Fuel Cost
-
2.36
1.60
0.91
0.61
0.52
0.12
0.09
0.09
% Of Sales
-
0.95%
0.71%
0.59%
0.58%
0.67%
0.53%
0.56%
0.76%
Employee Cost
-
45.55
29.81
14.17
10.69
8.53
2.83
2.37
2.60
% Of Sales
-
18.28%
13.29%
9.17%
10.19%
10.98%
12.49%
14.70%
22.05%
Manufacturing Exp.
-
24.29
17.97
19.59
13.41
14.73
2.17
1.43
1.46
% Of Sales
-
9.75%
8.01%
12.68%
12.78%
18.96%
9.58%
8.87%
12.38%
General & Admin Exp.
-
15.84
10.94
7.10
5.26
3.39
0.97
0.92
0.99
% Of Sales
-
6.36%
4.88%
4.60%
5.01%
4.36%
4.28%
5.71%
8.40%
Selling & Distn. Exp.
-
2.21
2.91
1.79
1.06
1.09
0.34
0.13
0.33
% Of Sales
-
0.89%
1.30%
1.16%
1.01%
1.40%
1.50%
0.81%
2.80%
Miscellaneous Exp.
-
2.44
2.27
0.89
0.39
0.28
0.04
0.03
0.04
% Of Sales
-
0.98%
1.01%
0.58%
0.37%
0.36%
0.18%
0.19%
0.34%
EBITDA
-
92.50
81.80
46.82
26.64
22.18
4.91
2.00
1.84
EBITDA Margin
-
37.13%
36.46%
30.31%
25.38%
28.55%
21.68%
12.41%
15.61%
Other Income
-
1.79
1.42
0.48
1.37
0.87
0.22
0.39
0.26
Interest
-
3.05
4.18
4.86
1.51
1.51
0.79
0.58
0.48
Depreciation
-
11.80
7.50
5.77
4.03
3.03
1.10
0.72
0.60
PBT
-
79.44
71.54
36.67
22.47
18.50
3.24
1.09
1.02
Tax
-
23.00
18.99
9.83
4.49
3.17
1.10
0.12
0.14
Tax Rate
-
28.95%
26.54%
26.81%
19.98%
17.14%
33.95%
11.01%
13.73%
PAT
-
56.44
52.55
26.84
17.98
15.33
2.14
0.98
0.87
PAT before Minority Interest
-
56.44
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
-
22.65%
23.42%
17.38%
17.13%
19.73%
9.45%
6.08%
7.38%
PAT Growth
-
7.40%
95.79%
49.28%
17.29%
616.36%
118.37%
12.64%
 
EPS
-
2.13
1.98
1.01
0.68
0.58
0.08
0.04
0.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Shareholder's Funds
237.25
164.12
107.48
82.52
66.24
12.97
11.51
10.61
Share Capital
48.95
48.65
16.22
4.06
4.06
5.15
5.15
5.15
Total Reserves
174.99
109.39
91.26
78.46
62.18
7.82
6.36
5.46
Non-Current Liabilities
17.75
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
0.00
2.83
Unsecured Loans
12.00
0.00
0.00
0.00
0.00
0.13
0.23
0.00
Long Term Provisions
0.98
0.61
0.62
0.22
0.08
0.00
0.00
0.00
Current Liabilities
34.60
45.12
38.46
22.47
16.67
5.71
8.94
1.42
Trade Payables
4.15
5.84
3.05
0.71
0.33
3.72
8.28
1.00
Other Current Liabilities
20.48
19.53
5.77
8.88
16.34
0.44
0.49
0.37
Short Term Borrowings
9.11
11.50
27.90
12.87
0.00
0.00
0.00
0.00
Short Term Provisions
0.86
8.24
1.74
0.02
0.00
1.55
0.17
0.06
Total Liabilities
289.60
215.61
149.47
109.00
86.77
19.38
20.93
15.24
Net Block
114.68
48.50
31.15
26.67
16.03
7.58
7.03
6.50
Gross Block
150.61
73.69
50.06
40.24
25.98
12.68
11.31
10.17
Accumulated Depreciation
35.93
25.19
18.91
13.57
9.96
5.10
4.28
3.66
Non Current Assets
122.16
69.29
41.70
37.39
21.96
7.58
7.03
6.50
Capital Work in Progress
4.54
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
0.00
Long Term Loans & Adv.
0.00
0.00
1.90
0.42
0.39
0.00
0.00
0.00
Other Non Current Assets
2.93
2.78
0.00
3.30
4.80
0.00
0.00
0.00
Current Assets
167.44
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
0.00
Inventories
60.45
46.04
44.60
16.77
2.51
3.76
3.59
3.85
Sundry Debtors
71.24
64.18
39.84
36.16
13.13
5.78
5.90
3.76
Cash & Bank
7.77
13.29
1.25
1.33
42.97
1.04
3.50
0.64
Other Current Assets
27.98
1.81
0.85
1.18
6.19
1.23
0.90
0.49
Short Term Loans & Adv.
25.03
21.00
21.23
16.16
4.23
1.01
0.64
0.21
Net Current Assets
132.84
101.19
69.31
49.14
48.14
6.09
4.96
7.32
Total Assets
289.60
215.60
149.47
108.99
86.76
19.39
20.93
15.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
49.89
65.18
1.67
-32.32
44.65
-1.05
3.99
0.86
PBT
79.44
71.54
36.67
22.47
18.50
3.24
1.09
1.02
Adjustment
28.02
16.81
10.14
4.73
3.84
1.48
0.90
0.78
Changes in Working Capital
-27.03
-9.97
-36.61
-55.55
25.84
-5.20
2.46
-0.54
Cash after chg. in Working capital
80.43
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
0.00
Tax Paid
-30.54
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-57.25
-41.61
-10.16
22.58
-41.68
-1.32
-1.11
-0.14
Net Fixed Assets
-49.78
-32.27
-7.22
-18.50
-14.06
-1.36
-1.15
Net Investments
-13.00
-5.25
-6.75
-5.00
0.90
0.00
0.00
Others
5.53
-4.09
3.81
46.08
-28.52
0.04
0.04
Cash from Financing Activity
8.24
-22.71
8.21
9.45
-2.55
-0.10
-0.01
-0.68
Net Cash Inflow / Outflow
0.88
0.86
-0.27
-0.28
0.43
-2.46
2.86
0.04
Opening Cash & Equivalents
1.11
0.25
0.52
0.80
0.37
3.50
0.64
0.60
Closing Cash & Equivalent
1.99
1.11
0.25
0.52
0.80
1.04
3.50
0.64

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
8.70
6.17
4.42
3.39
40.84
21.33
18.34
16.45
ROA
22.35%
28.79%
20.77%
18.37%
28.89%
10.62%
5.40%
5.75%
ROE
29.55%
39.59%
28.25%
24.17%
39.71%
20.94%
10.89%
10.86%
ROCE
38.01%
48.69%
35.99%
29.68%
51.75%
38.73%
15.98%
13.93%
Fixed Asset Turnover
2.46
4.06
3.82
3.47
4.43
2.18
1.54
1.32
Receivable days
89.53
75.59
80.41
78.29
40.27
81.59
106.94
98.35
Inventory Days
70.41
65.87
64.93
30.63
13.37
51.38
82.30
110.13
Payable days
28.52
21.06
10.86
4.02
27.36
121.17
125.53
50.63
Cash Conversion Cycle
131.42
120.40
134.48
104.89
26.27
11.80
63.70
157.85
Total Debt/Equity
0.09
0.07
0.26
0.16
0.00
0.01
0.02
0.33
Interest Cover
27.08
18.12
8.54
15.85
13.22
5.13
2.87
3.11

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Avantel receives purchase order worth Rs 5.97 crore
    1st Jul 2025, 15:49 PM

    The order is to be executed by May 2027

    Read More
  • Avantel receives purchase order worth Rs 13.67 crore
    23rd Jun 2025, 11:00 AM

    The order is for development of SDRs

    Read More
  • Avantel bags purchase order worth Rs 11.06 crore
    23rd Jun 2025, 10:22 AM

    The company has bagged purchase order from Mazagon Dock Shipbuilders

    Read More
  • Avantel receives purchase order worth Rs 17.70 crore
    30th Apr 2025, 09:31 AM

    The said order is expected to be completed by September 20, 2028

    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.