Nifty

:

24971.90

Sensex

:

81896.79

-140.50 (-0.56%)
-511.38 (-0.62%)

Login

Nifty
Sensex

:
:

24971.90
81896.79

-140.50 (-0.56%)
-511.38 (-0.62%)

Avalon Technologies Ltd.

Electronics - Components

Rating :

59/99

BSE: 543896 | NSE: AVALON

Watchlist

NSE BSE

817.15

23-Jun-2025

Open
High
Low
Previous Close

832.05
833.25
815
835.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

98330
80549033.15
1073.75
425

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,436.35
85.69
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,476.48
N/A
8.89

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
1.04

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-8.52

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-23.79

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 4.29 9.62 14.69 21.04
P/E Ratio 190.48 84.94 55.63 38.84
Revenue 867 1098 1392 1765
EBITDA 62 115 160 219
Net Income 28 63 96 139
ROA 2.6 6.4 9.8 11.8
P/B Ratio 7.98 8.84 7.60 6.34
ROE 5.16 10.95 14.33 17.32
FCFF -26 -28 25 23
FCFF Yield -0.44 -0.48 0.43 0.39
Net Debt 27 45 -45 -91
BVPS 102.44 92.44 107.51 128.92

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 202.07 111.06 81.95% 151.40 119.59 26.60% 161.56 97.47 65.75% 116.75 113.56 2.81%
Expenses 180.79 109.41 65.24% 139.63 107.26 30.18% 154.24 91.41 68.73% 112.11 101.79 10.14%
EBITDA 21.29 1.65 1,190.30% 11.77 12.33 -4.54% 7.31 6.06 20.63% 4.64 11.77 -60.58%
EBIDTM 10.53% 1.49% 7.77% 10.31% 4.53% 6.22% 3.97% 10.36%
Other Income 5.43 4.65 16.77% 12.77 3.47 268.01% 6.32 5.81 8.78% 6.83 5.31 28.63%
Interest 0.88 0.26 238.46% 0.80 0.33 142.42% 0.57 0.32 78.12% 0.55 1.69 -67.46%
Depreciation 1.84 1.22 50.82% 1.69 1.34 26.12% 1.50 1.36 10.29% 1.39 1.28 8.59%
PBT 24.00 4.83 396.89% 22.06 14.14 56.01% 11.56 10.19 13.44% 9.53 14.11 -32.46%
Tax 5.54 1.05 427.62% 5.58 3.67 52.04% 2.90 2.54 14.17% 2.56 3.52 -27.27%
PAT 18.47 3.77 389.92% 16.48 10.47 57.40% 8.66 7.65 13.20% 6.97 10.59 -34.18%
PATM 9.14% 3.40% 10.88% 8.75% 5.36% 7.85% 5.97% 9.33%
EPS 2.79 0.57 389.47% 2.49 1.58 57.59% 1.31 1.16 12.93% 1.05 1.60 -34.38%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 342.79 216.81 58.11% 280.85 214.27 31.07% 275.02 200.99 36.83% 199.47 235.09 -15.15%
Expenses 301.43 199.55 51.05% 246.22 197.75 24.51% 244.88 188.42 29.96% 195.10 218.91 -10.88%
EBITDA 41.35 17.26 139.57% 34.63 16.53 109.50% 30.13 12.58 139.51% 4.37 16.18 -72.99%
EBIDTM 12.06% 7.96% 12.33% 7.71% 10.96% 6.26% 2.19% 6.88%
Other Income 3.18 2.74 16.06% 9.97 2.17 359.45% 3.92 4.76 -17.65% 4.44 5.14 -13.62%
Interest 4.23 3.94 7.36% 4.51 3.63 24.24% 3.74 3.24 15.43% 4.22 5.59 -24.51%
Depreciation 7.73 6.11 26.51% 7.36 6.00 22.67% 6.88 5.51 24.86% 6.61 5.27 25.43%
PBT 32.57 9.94 227.67% 32.72 9.07 260.75% 23.44 8.59 172.88% -2.01 10.46 -
Tax 8.30 2.88 188.19% 8.73 2.49 250.60% 5.96 1.31 354.96% 0.29 3.39 -91.45%
PAT 24.28 7.06 243.91% 23.99 6.57 265.14% 17.48 7.28 140.11% -2.31 7.07 -
PATM 7.08% 3.26% 8.54% 3.07% 6.36% 3.62% -1.16% 3.01%
EPS 3.67 1.07 242.99% 3.63 1.00 263.00% 2.65 1.11 138.74% -0.35 1.08 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 631.78 441.68 479.37 434.56 369.34 Net Sales Growth 43.04% -7.86% 10.31% 17.66% Cost Of Goods Sold 483.37 334.02 357.35 331.05 292.74 Gross Profit 148.41 107.66 122.02 103.50 76.60 GP Margin 23.49% 24.38% 25.45% 23.82% 20.74% Total Expenditure 586.77 409.87 423.50 387.53 337.92 Power & Fuel Cost - 3.57 3.35 2.61 2.60 % Of Sales - 0.81% 0.70% 0.60% 0.70% Employee Cost - 48.79 42.37 34.57 27.56 % Of Sales - 11.05% 8.84% 7.96% 7.46% Manufacturing Exp. - 5.35 4.28 4.05 3.00 % Of Sales - 1.21% 0.89% 0.93% 0.81% General & Admin Exp. - 8.96 6.18 5.86 5.49 % Of Sales - 2.03% 1.29% 1.35% 1.49% Selling & Distn. Exp. - 6.21 8.19 8.13 6.34 % Of Sales - 1.41% 1.71% 1.87% 1.72% Miscellaneous Exp. - 2.98 1.79 1.25 0.20 % Of Sales - 0.67% 0.37% 0.29% 0.05% EBITDA 45.01 31.81 55.87 47.03 31.42 EBITDA Margin 7.12% 7.20% 11.65% 10.82% 8.51% Other Income 31.35 19.24 5.08 7.45 2.97 Interest 2.80 2.59 17.64 12.38 17.22 Depreciation 6.42 5.20 4.87 5.66 3.44 PBT 67.15 43.26 38.43 36.44 13.73 Tax 16.58 10.77 10.06 9.21 2.10 Tax Rate 24.69% 24.90% 26.18% 25.27% 15.29% PAT 50.58 32.49 28.37 27.23 11.62 PAT before Minority Interest 50.58 32.49 28.37 27.23 11.62 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.01% 7.36% 5.92% 6.27% 3.15% PAT Growth 55.73% 14.52% 4.19% 134.34% EPS 7.64 4.91 4.29 4.11 1.76

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,098.13 867.17 944.72 840.72 690.47 Net Sales Growth 26.64% -8.21% 12.37% 21.76% Cost Of Goods Sold 705.47 552.34 596.85 554.13 456.00 Gross Profit 392.66 314.84 347.88 286.59 234.47 GP Margin 35.76% 36.31% 36.82% 34.09% 33.96% Total Expenditure 987.63 804.69 832.10 743.17 625.11 Power & Fuel Cost - 7.65 7.50 5.07 4.48 % Of Sales - 0.88% 0.79% 0.60% 0.65% Employee Cost - 184.99 171.94 131.35 119.21 % Of Sales - 21.33% 18.20% 15.62% 17.27% Manufacturing Exp. - 13.86 14.12 11.52 10.68 % Of Sales - 1.60% 1.49% 1.37% 1.55% General & Admin Exp. - 25.95 19.91 20.27 17.64 % Of Sales - 2.99% 2.11% 2.41% 2.55% Selling & Distn. Exp. - 12.52 14.13 12.94 7.88 % Of Sales - 1.44% 1.50% 1.54% 1.14% Miscellaneous Exp. - 7.38 7.66 7.88 9.23 % Of Sales - 0.85% 0.81% 0.94% 1.34% EBITDA 110.48 62.48 112.62 97.55 65.36 EBITDA Margin 10.06% 7.21% 11.92% 11.60% 9.47% Other Income 21.51 14.87 14.52 10.93 6.21 Interest 16.70 16.40 34.79 24.85 26.99 Depreciation 28.58 22.90 19.66 18.00 15.75 PBT 86.72 38.05 72.69 65.63 28.83 Tax 23.28 10.07 20.19 18.16 5.75 Tax Rate 26.85% 26.47% 27.78% 21.21% 19.94% PAT 63.44 27.98 52.50 63.21 21.49 PAT before Minority Interest 63.44 27.98 52.50 67.46 23.08 Minority Interest 0.00 0.00 0.00 -4.25 -1.59 PAT Margin 5.78% 3.23% 5.56% 7.52% 3.11% PAT Growth 126.73% -46.70% -16.94% 194.14% EPS 9.58 4.23 7.93 9.55 3.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 673.17 656.99 225.48 208.76 Share Capital 13.14 11.59 1.60 5.10 Total Reserves 659.59 325.11 223.89 203.66 Non-Current Liabilities 11.46 30.61 28.73 11.79 Secured Loans 0.00 19.81 17.16 4.23 Unsecured Loans 0.00 0.00 3.50 2.73 Long Term Provisions 7.73 6.63 5.21 4.56 Current Liabilities 99.49 258.04 188.48 236.05 Trade Payables 48.27 64.88 56.80 98.48 Other Current Liabilities 18.72 93.05 17.95 15.67 Short Term Borrowings 27.78 96.10 109.59 118.30 Short Term Provisions 4.71 4.01 4.15 3.60 Total Liabilities 784.12 945.64 442.69 456.60 Net Block 54.02 46.09 42.48 36.37 Gross Block 69.53 56.56 48.08 108.52 Accumulated Depreciation 15.52 10.47 5.60 72.14 Non Current Assets 275.10 163.21 147.27 138.89 Capital Work in Progress 14.70 12.19 1.97 0.00 Non Current Investment 117.79 87.59 87.38 86.28 Long Term Loans & Adv. 77.05 17.14 15.44 16.23 Other Non Current Assets 11.54 0.20 0.00 0.00 Current Assets 509.01 782.43 295.43 317.71 Current Investments 73.97 0.00 0.00 0.00 Inventories 191.86 173.53 114.32 111.01 Sundry Debtors 174.33 131.97 141.06 169.95 Cash & Bank 50.55 420.26 7.00 26.50 Other Current Assets 18.30 18.35 6.23 2.93 Short Term Loans & Adv. 12.42 38.32 26.82 7.32 Net Current Assets 409.52 524.39 106.95 81.66 Total Assets 784.11 945.64 442.70 456.60

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 547.34 537.02 88.78 59.95 Share Capital 13.14 11.59 1.60 1.60 Total Reserves 533.76 205.13 87.19 58.35 Non-Current Liabilities 85.08 94.17 85.77 81.87 Secured Loans 0.36 27.32 27.93 9.89 Unsecured Loans 52.98 38.27 46.26 71.29 Long Term Provisions 13.46 11.41 8.61 7.74 Current Liabilities 280.39 544.32 399.01 379.17 Trade Payables 97.40 141.77 118.49 127.46 Other Current Liabilities 65.80 163.54 55.21 31.45 Short Term Borrowings 107.87 227.78 219.87 214.16 Short Term Provisions 9.32 11.23 5.44 6.10 Total Liabilities 912.81 1,175.51 573.56 489.25 Net Block 146.98 127.53 114.22 104.09 Gross Block 209.92 169.28 134.16 133.53 Accumulated Depreciation 62.94 41.75 19.94 29.44 Non Current Assets 204.03 163.48 123.28 109.63 Capital Work in Progress 19.64 15.29 1.97 0.00 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 19.82 19.58 7.00 5.17 Other Non Current Assets 17.58 1.08 0.09 0.38 Current Assets 708.78 1,012.03 450.29 379.61 Current Investments 75.49 0.00 0.00 0.00 Inventories 316.34 317.90 233.02 145.78 Sundry Debtors 186.86 206.20 177.37 181.89 Cash & Bank 106.55 422.25 10.14 33.52 Other Current Assets 23.55 20.15 7.75 5.25 Short Term Loans & Adv. 18.25 45.54 22.00 13.18 Net Current Assets 428.40 467.71 51.27 0.44 Total Assets 912.81 1,175.51 573.57 489.24

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -9.78 -18.86 -4.25 84.35 PBT 43.26 38.43 36.44 11.62 Adjustment -4.11 16.16 17.13 13.38 Changes in Working Capital -38.86 -61.77 -47.53 61.70 Cash after chg. in Working capital 0.29 -7.18 6.04 86.70 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -10.07 -11.68 -10.29 -2.35 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -204.75 -15.61 -5.14 -78.54 Net Fixed Assets -15.48 -18.70 58.47 Net Investments -104.17 -0.21 -1.10 Others -85.10 3.30 -62.51 Cash from Financing Activity -181.34 448.93 -9.60 -2.73 Net Cash Inflow / Outflow -395.88 414.46 -18.98 3.07 Opening Cash & Equivalents 419.93 5.29 24.33 23.43 Closing Cash & Equivalent 24.04 419.93 5.29 26.50

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 17.29 -13.24 15.66 5.52 PBT 38.05 72.69 85.62 28.83 Adjustment 37.04 45.69 23.08 36.27 Changes in Working Capital -41.39 -112.27 -80.52 -56.05 Cash after chg. in Working capital 33.70 6.12 28.18 9.05 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -16.41 -19.36 -12.52 -3.53 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -146.10 -25.41 -18.37 -26.26 Net Fixed Assets -15.48 -18.70 58.47 Net Investments -104.17 -0.21 -1.10 Others -26.45 -6.50 -75.74 Cash from Financing Activity -250.81 452.48 -20.84 27.96 Net Cash Inflow / Outflow -379.63 413.84 -23.55 7.22 Opening Cash & Equivalents 421.90 7.76 31.34 24.59 Closing Cash & Equivalent 42.34 421.90 7.76 31.34

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 102.37 58.10 40.34 35.67 ROA 3.76% 4.09% 6.06% 2.71% ROE 6.44% 10.09% 12.82% 6.12% ROCE 6.20% 9.81% 13.97% 9.57% Fixed Asset Turnover 7.01 9.16 5.55 3.55 Receivable days 126.56 103.94 130.61 175.29 Inventory Days 150.98 109.59 94.63 118.27 Payable days 61.83 62.14 85.60 102.39 Cash Conversion Cycle 215.71 151.39 139.64 191.17 Total Debt/Equity 0.04 0.36 0.62 0.65 Interest Cover 17.68 3.18 3.94 1.80

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 83.22 37.40 15.88 10.72 ROA 2.68% 6.00% 12.69% 5.06% ROE 7.33% 34.37% 90.71% 43.34% ROCE 7.00% 17.53% 29.93% 17.17% Fixed Asset Turnover 4.57 6.23 6.28 5.61 Receivable days 82.72 74.10 77.99 78.15 Inventory Days 133.48 106.43 82.23 79.57 Payable days 79.03 79.58 81.00 105.35 Cash Conversion Cycle 137.17 100.94 79.21 52.37 Total Debt/Equity 0.30 1.41 3.31 4.93 Interest Cover 3.32 3.09 4.45 2.07

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

luquman ediyanamveedu

hdfc mutual fund

sareday seshukumar

the nomura trust and banking co., ltd as the trustee of nomura india stock mother fund

hsbc elss tax saver fund

dsp india t.i.g.e.r. fund

axis mutual fund trustee limited a/c axis mutual fund a/c

lic mf multi cap fund

Annual Reports:

News Update:

Avalon Technologies gets nod to invest in Zepco Technologies
11th Apr 2025, 14:12 PM

The collaboration will combine company’s experience with Zepco’s capabilities to explore new opportunities, develop manufacturing capabilities, and build customer relationships
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.

Feedback