Nifty
Sensex
:
:
22449.85
74067.45
81.85 (0.37%)
329.00 (0.45%)

Finance - Housing

Rating :
52/99

BSE: 541988 | NSE: AAVAS

1607.25
23-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1550.00
  •  1626.00
  •  1550.00
  •  1549.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  443332
  •  7123.34
  •  1817.60
  •  1307.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,734.77
  • 26.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,269.53
  • N/A
  • 3.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.47%
  • 1.19%
  • 11.70%
  • FII
  • DII
  • Others
  • 34.8%
  • 22.42%
  • 3.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.33
  • 17.77
  • 13.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.43
  • 17.32
  • 6.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.46
  • 19.54
  • 14.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 47.31
  • 40.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.06
  • 5.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.44
  • 22.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
508.07
411.37
23.51%
496.84
394.85
25.83%
466.97
352.86
32.34%
449.69
365.09
23.17%
Expenses
134.22
117.06
14.66%
129.03
109.69
17.63%
132.27
97.61
35.51%
118.05
88.58
33.27%
EBITDA
373.84
294.31
27.02%
367.81
285.16
28.98%
334.70
255.25
31.13%
331.63
276.51
19.93%
EBIDTM
73.58%
71.54%
74.03%
72.22%
71.67%
72.34%
73.75%
75.74%
Other Income
1.19
0.71
67.61%
0.78
0.33
136.36%
0.04
0.09
-55.56%
0.71
0.22
222.73%
Interest
216.56
150.35
44.04%
203.60
141.02
44.38%
186.63
134.68
38.57%
165.00
123.67
33.42%
Depreciation
8.65
6.90
25.36%
7.63
6.92
10.26%
7.28
6.23
16.85%
8.68
7.25
19.72%
PBT
149.81
137.77
8.74%
157.36
137.56
14.39%
140.83
114.44
23.06%
158.66
145.81
8.81%
Tax
33.09
30.64
8.00%
35.70
30.91
15.50%
31.01
25.39
22.13%
31.84
30.34
4.94%
PAT
116.72
107.12
8.96%
121.66
106.64
14.08%
109.83
89.05
23.34%
126.83
115.47
9.84%
PATM
22.97%
26.04%
24.49%
27.01%
23.52%
25.24%
28.20%
31.63%
EPS
14.75
13.55
8.86%
15.38
13.49
14.01%
13.89
11.28
23.14%
16.04
14.63
9.64%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
1,921.57
1,608.76
1,304.45
1,103.36
902.55
710.17
493.57
Net Sales Growth
26.07%
23.33%
18.23%
22.25%
27.09%
43.88%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,921.56
1,608.76
1,304.45
1,103.36
902.55
710.17
493.57
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
513.57
440.53
350.18
269.76
222.15
184.49
158.42
Power & Fuel Cost
-
4.17
2.99
2.70
2.47
2.14
1.19
% Of Sales
-
0.26%
0.23%
0.24%
0.27%
0.30%
0.24%
Employee Cost
-
301.59
234.29
173.05
147.41
117.24
111.54
% Of Sales
-
18.75%
17.96%
15.68%
16.33%
16.51%
22.60%
Manufacturing Exp.
-
66.72
52.37
34.42
27.85
35.96
23.55
% Of Sales
-
4.15%
4.01%
3.12%
3.09%
5.06%
4.77%
General & Admin Exp.
-
52.39
34.47
20.56
28.21
20.63
19.74
% Of Sales
-
3.26%
2.64%
1.86%
3.13%
2.90%
4.00%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
19.83
29.06
41.72
18.68
10.66
3.59
% Of Sales
-
1.23%
2.23%
3.78%
2.07%
1.50%
0.73%
EBITDA
1,407.98
1,168.23
954.27
833.60
680.40
525.68
335.15
EBITDA Margin
73.27%
72.62%
73.15%
75.55%
75.39%
74.02%
67.90%
Other Income
2.72
1.84
1.20
2.16
0.80
1.00
0.91
Interest
771.79
592.93
479.02
462.60
359.70
259.11
196.18
Depreciation
32.24
28.72
23.76
20.61
19.56
9.72
5.63
PBT
606.66
548.42
452.69
352.55
301.94
257.85
134.25
Tax
131.64
118.78
97.51
63.63
52.89
81.82
41.21
Tax Rate
21.70%
21.66%
21.54%
18.05%
17.52%
31.73%
30.70%
PAT
475.04
429.64
355.18
288.92
249.04
176.03
93.04
PAT before Minority Interest
475.04
429.64
355.18
288.92
249.04
176.03
93.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
24.72%
26.71%
27.23%
26.19%
27.59%
24.79%
18.85%
PAT Growth
13.57%
20.96%
22.93%
16.01%
41.48%
89.20%
 
EPS
60.06
54.32
44.90
36.53
31.48
22.25
11.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
3,269.66
2,806.43
2,400.81
2,097.92
1,837.02
1,189.85
Share Capital
79.06
78.94
78.50
78.32
78.11
69.17
Total Reserves
3,146.40
2,696.36
2,304.22
2,007.87
1,751.49
1,087.58
Non-Current Liabilities
7,243.44
5,760.81
4,439.59
4,274.77
2,625.18
2,207.87
Secured Loans
6,644.25
5,136.26
4,184.41
4,035.12
2,378.89
2,193.09
Unsecured Loans
507.53
556.83
198.97
198.68
198.40
0.00
Long Term Provisions
6.60
4.07
3.72
7.28
4.43
2.97
Current Liabilities
2,896.51
2,450.24
2,118.86
1,284.35
1,164.70
642.34
Trade Payables
8.61
3.70
2.85
17.39
9.50
9.14
Other Current Liabilities
198.98
167.13
153.96
148.73
79.23
88.00
Short Term Borrowings
2,688.91
2,279.41
1,962.04
1,118.23
1,075.97
544.47
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.73
Total Liabilities
13,409.61
11,017.48
8,959.26
7,657.04
5,626.90
4,040.06
Net Block
78.37
66.16
58.26
59.90
22.82
18.43
Gross Block
187.89
148.41
117.93
99.71
43.38
29.60
Accumulated Depreciation
109.52
82.25
59.67
39.81
20.56
11.17
Non Current Assets
11,690.64
9,178.00
7,585.16
6,244.15
4,752.89
3,353.30
Capital Work in Progress
20.37
2.10
0.41
0.71
0.09
0.03
Non Current Investment
110.72
52.52
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.91
3.79
3.20
2.73
5.26
1.22
Other Non Current Assets
0.00
0.00
0.01
0.01
0.23
0.20
Current Assets
1,706.47
1,816.09
1,374.09
1,412.89
874.01
686.76
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
1,392.83
1,545.73
1,125.17
1,196.73
683.82
569.46
Other Current Assets
313.64
24.34
53.54
27.37
190.20
117.30
Short Term Loans & Adv.
287.97
246.02
195.38
188.79
167.61
109.29
Net Current Assets
-1,190.04
-634.16
-744.76
128.54
-290.68
44.41
Total Assets
13,397.11
10,994.09
8,959.25
7,657.04
5,626.90
4,040.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-1,914.50
-1,135.11
-1,071.17
-1,172.24
-1,275.91
-932.91
PBT
548.42
452.69
352.55
301.94
257.85
134.25
Adjustment
20.33
23.76
49.99
20.21
-18.40
49.64
Changes in Working Capital
-2,390.29
-1,536.74
-1,419.51
-1,433.08
-1,447.25
-1,074.95
Cash after chg. in Working capital
-1,821.53
-1,060.29
-1,016.97
-1,110.93
-1,207.79
-891.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-92.97
-74.82
-54.20
-61.31
-68.12
-41.85
Other Direct Exp. Paid
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
Cash From Investing Activity
186.08
-462.61
-264.92
-341.76
-326.99
-217.59
Net Fixed Assets
-57.74
-32.17
-17.92
-56.94
-13.84
Net Investments
-55.56
-63.02
0.00
0.00
0.00
Others
299.38
-367.42
-247.00
-284.82
-313.15
Cash from Financing Activity
1,858.26
1,623.43
1,007.59
1,704.56
1,404.44
1,240.38
Net Cash Inflow / Outflow
129.84
25.71
-328.50
190.56
-198.46
89.89
Opening Cash & Equivalents
47.81
22.10
350.59
160.03
358.49
268.60
Closing Cash & Equivalent
177.65
47.81
22.10
350.59
160.03
358.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
407.99
351.59
303.51
266.36
234.24
167.23
ROA
3.52%
3.56%
3.48%
3.75%
3.64%
2.30%
ROE
14.32%
13.77%
12.93%
12.72%
11.79%
8.04%
ROCE
9.56%
9.54%
10.07%
10.23%
10.98%
8.41%
Fixed Asset Turnover
9.57
9.80
10.14
12.61
19.46
16.68
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
24.78
20.55
23.43
Cash Conversion Cycle
0.00
0.00
0.00
-24.78
-20.55
-23.43
Total Debt/Equity
3.05
2.87
2.66
2.57
2.00
2.37
Interest Cover
1.92
1.95
1.76
1.84
2.00
1.68

News Update:


  • Capital Group sells shares worth Rs 143 crore of Aavas Financiers
    5th Apr 2024, 12:20 PM

    US-based Capital Group through its affiliate -- Smallcap World Fund, Inc -- offloaded the shares of Aavas Financiers

    Read More
  • Aavas Financiers - Quarterly Results
    1st Feb 2024, 16:40 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.