Nifty
Sensex
:
:
11604.10
39058.83
15.75 (0.14%)
94.99 (0.24%)

Consumer Food

Rating :
77/99

BSE: 512573 | NSE: AVANTIFEED

455.55
23-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  455.60
  •  461.00
  •  430.00
  •  450.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  907938
  •  4051.71
  •  487.50
  •  270.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,203.26
  • 17.38
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,025.69
  • 0.88%
  • 4.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 0%
  • 0%
  • FII
  • DII
  • Others
  • 0%
  • 0%
  • 0%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.20
  • 14.39
  • 10.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.56
  • 4.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.59
  • 8.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.74
  • 17.45
  • 17.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.08
  • 6.96
  • 7.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.50
  • 11.86
  • 12.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
1,064.30
754.54
41.05%
1,093.50
1,040.24
5.12%
857.68
834.28
2.80%
835.32
706.43
18.25%
Expenses
935.30
682.42
37.06%
956.66
908.17
5.34%
764.28
716.83
6.62%
725.67
552.84
31.26%
EBITDA
129.00
72.12
78.87%
136.84
132.08
3.60%
93.40
117.45
-20.48%
109.65
153.59
-28.61%
EBIDTM
12.12%
9.56%
12.51%
12.70%
10.89%
14.08%
13.13%
21.74%
Other Income
20.98
11.60
80.86%
18.03
8.79
105.12%
19.47
15.10
28.94%
13.97
16.17
-13.61%
Interest
0.23
0.61
-62.30%
0.40
0.37
8.11%
1.10
0.21
423.81%
0.54
0.92
-41.30%
Depreciation
9.75
9.02
8.09%
9.23
8.73
5.73%
9.05
7.74
16.93%
9.03
7.02
28.63%
PBT
140.01
74.09
88.97%
145.23
136.92
6.07%
102.72
123.82
-17.04%
114.08
161.83
-29.51%
Tax
13.27
19.65
-32.47%
43.81
46.56
-5.91%
26.34
38.44
-31.48%
28.88
56.32
-48.72%
PAT
126.74
54.44
132.81%
101.42
90.35
12.25%
76.37
85.38
-10.55%
85.20
105.51
-19.25%
PATM
11.91%
7.21%
9.27%
8.69%
8.90%
10.23%
10.20%
14.94%
EPS
8.71
3.41
155.43%
6.82
6.29
8.43%
4.99
6.09
-18.06%
5.40
7.38
-26.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,850.80
3,487.78
3,392.90
2,615.74
2,018.29
1,780.66
1,131.61
648.04
393.41
207.75
96.16
Net Sales Growth
15.45%
2.80%
29.71%
29.60%
13.35%
57.36%
74.62%
64.72%
89.37%
116.05%
 
Cost Of Goods Sold
3,010.74
2,736.93
2,409.68
2,071.16
1,528.91
1,336.29
850.18
483.20
271.12
162.19
76.54
Gross Profit
840.06
750.84
983.22
544.58
489.38
444.37
281.43
164.83
122.29
45.56
19.62
GP Margin
21.82%
21.53%
28.98%
20.82%
24.25%
24.96%
24.87%
25.44%
31.08%
21.93%
20.40%
Total Expenditure
3,381.91
3,078.50
2,712.12
2,283.59
1,786.96
1,598.37
1,020.18
596.46
348.15
199.96
98.60
Power & Fuel Cost
-
53.61
49.35
33.65
25.63
27.89
25.88
19.12
10.85
7.04
3.73
% Of Sales
-
1.54%
1.45%
1.29%
1.27%
1.57%
2.29%
2.95%
2.76%
3.39%
3.88%
Employee Cost
-
100.32
110.87
73.06
58.08
47.64
35.22
17.42
12.47
6.71
4.60
% Of Sales
-
2.88%
3.27%
2.79%
2.88%
2.68%
3.11%
2.69%
3.17%
3.23%
4.78%
Manufacturing Exp.
-
92.12
75.15
56.75
46.10
74.48
45.15
30.85
18.72
10.02
5.26
% Of Sales
-
2.64%
2.21%
2.17%
2.28%
4.18%
3.99%
4.76%
4.76%
4.82%
5.47%
General & Admin Exp.
-
25.09
20.19
15.94
15.12
11.93
8.01
11.25
8.25
4.47
3.46
% Of Sales
-
0.72%
0.60%
0.61%
0.75%
0.67%
0.71%
1.74%
2.10%
2.15%
3.60%
Selling & Distn. Exp.
-
56.79
36.68
27.12
112.09
99.36
55.26
34.18
19.99
9.09
4.56
% Of Sales
-
1.63%
1.08%
1.04%
5.55%
5.58%
4.88%
5.27%
5.08%
4.38%
4.74%
Miscellaneous Exp.
-
13.63
10.20
5.90
1.03
0.78
0.49
0.45
6.76
0.44
4.56
% Of Sales
-
0.39%
0.30%
0.23%
0.05%
0.04%
0.04%
0.07%
1.72%
0.21%
0.48%
EBITDA
468.89
409.28
680.78
332.15
231.33
182.29
111.43
51.58
45.26
7.79
-2.44
EBITDA Margin
12.18%
11.73%
20.06%
12.70%
11.46%
10.24%
9.85%
7.96%
11.50%
3.75%
-2.54%
Other Income
72.45
54.09
51.94
23.61
16.55
7.98
3.68
2.58
3.35
5.01
6.07
Interest
2.27
4.91
4.79
5.14
3.38
2.67
4.39
3.92
4.07
4.60
3.13
Depreciation
37.06
35.84
23.76
13.69
10.23
8.80
5.54
4.98
4.00
2.90
2.78
PBT
502.04
422.61
704.17
336.93
234.27
178.80
105.18
45.25
40.54
5.31
-2.28
Tax
112.30
121.43
238.02
110.43
79.20
63.27
35.43
13.96
11.96
1.76
-1.08
Tax Rate
22.37%
28.38%
33.84%
32.77%
33.25%
35.18%
33.69%
31.63%
29.89%
33.21%
47.37%
PAT
389.73
273.37
445.35
215.92
158.98
116.57
69.75
30.18
28.05
3.53
-1.20
PAT before Minority Interest
352.70
306.36
465.36
226.56
158.98
116.57
69.75
30.18
28.05
3.53
-1.20
Minority Interest
-37.03
-32.99
-20.01
-10.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.12%
7.84%
13.13%
8.25%
7.88%
6.55%
6.16%
4.66%
7.13%
1.70%
-1.25%
PAT Growth
16.10%
-38.62%
106.26%
35.82%
36.38%
67.13%
131.11%
7.59%
694.62%
-
 
Unadjusted EPS
25.92
20.08
32.77
47.49
34.68
25.52
77.52
33.08
30.89
4.42
-1.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,205.97
1,031.48
635.43
422.80
265.30
179.58
125.10
94.69
69.52
66.90
Share Capital
13.62
9.08
9.08
9.08
9.08
9.08
9.08
8.00
8.00
8.00
Total Reserves
1,192.34
1,022.40
626.34
413.71
256.21
170.49
116.02
85.61
61.52
58.90
Non-Current Liabilities
37.57
48.53
44.37
10.84
14.44
50.58
15.93
18.37
14.21
31.82
Secured Loans
1.06
1.84
12.17
0.27
0.95
5.16
6.13
8.73
5.74
25.83
Unsecured Loans
0.00
0.00
0.00
1.80
3.23
5.80
5.80
5.90
7.20
8.30
Long Term Provisions
1.68
1.97
1.15
0.33
0.52
35.45
1.46
1.56
1.38
0.00
Current Liabilities
219.95
327.88
290.45
188.97
197.84
233.24
117.59
69.46
61.39
13.64
Trade Payables
179.91
286.55
249.67
142.93
91.18
121.13
19.79
12.25
10.15
9.31
Other Current Liabilities
32.19
36.05
34.66
29.86
24.27
18.51
30.43
17.35
10.66
1.74
Short Term Borrowings
6.67
3.64
1.31
6.52
50.59
42.12
46.28
32.78
39.65
0.00
Short Term Provisions
1.18
1.64
4.80
9.65
31.80
51.48
21.09
7.08
0.93
2.58
Total Liabilities
1,614.82
1,526.26
1,068.65
622.61
477.58
463.40
258.62
182.52
149.10
112.36
Net Block
292.53
312.14
160.47
103.99
89.57
77.51
50.85
43.09
26.79
27.86
Gross Block
364.85
349.26
174.03
160.86
136.53
116.00
85.57
77.88
59.27
57.65
Accumulated Depreciation
72.32
37.12
13.57
56.88
46.97
38.49
34.72
34.79
32.48
29.79
Non Current Assets
435.30
363.93
299.73
209.70
127.66
155.26
92.98
74.78
67.44
59.19
Capital Work in Progress
9.01
1.97
94.07
41.62
0.00
4.81
1.59
1.67
11.11
0.00
Non Current Investment
99.00
31.37
30.26
33.15
34.64
35.29
34.62
27.49
27.49
31.33
Long Term Loans & Adv.
34.37
17.78
11.47
28.33
2.60
36.79
5.92
2.53
2.06
0.00
Other Non Current Assets
0.39
0.67
3.47
2.61
0.86
0.86
0.00
0.00
0.00
0.00
Current Assets
1,179.52
1,162.33
768.91
410.71
349.80
308.14
165.65
107.74
81.66
53.17
Current Investments
531.17
553.09
329.35
0.00
76.46
5.02
0.25
17.28
7.00
0.00
Inventories
379.06
524.81
355.70
285.55
222.02
199.15
97.16
42.15
39.05
27.27
Sundry Debtors
48.64
50.03
23.41
34.97
33.56
45.02
39.73
15.51
22.81
8.93
Cash & Bank
186.91
14.36
45.12
72.57
6.16
12.86
8.59
22.05
4.56
3.42
Other Current Assets
33.73
16.43
9.21
10.17
11.60
46.10
19.93
10.75
8.24
13.54
Short Term Loans & Adv.
3.92
3.61
6.12
7.45
4.67
37.16
13.64
5.22
2.77
13.41
Net Current Assets
959.57
834.45
478.46
221.75
151.96
74.90
48.06
38.28
20.27
39.53
Total Assets
1,614.82
1,526.26
1,068.64
622.59
477.57
463.40
258.63
182.52
149.10
112.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
183.76
280.93
277.75
122.00
89.34
55.56
-20.55
50.38
-7.72
3.92
PBT
428.05
704.50
336.74
236.70
179.84
105.18
44.14
40.01
5.30
-2.28
Adjustment
0.30
-19.13
-4.00
-2.78
3.49
6.11
7.38
11.06
4.36
2.89
Changes in Working Capital
-98.55
-166.67
51.87
-38.72
-33.73
-20.50
-61.55
8.96
-16.61
3.32
Cash after chg. in Working capital
329.80
518.70
384.61
195.21
149.60
90.79
-10.03
60.04
-6.96
3.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-146.04
-237.77
-106.86
-73.21
-60.26
-35.23
-10.52
-9.66
-0.76
0.00
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
-26.78
-269.27
-407.76
18.13
-83.52
-39.10
5.43
-17.43
-17.60
-2.19
Net Fixed Assets
-12.31
-52.19
13.74
-22.33
-15.72
-33.65
-7.61
-20.44
-1.46
-0.12
Net Investments
-44.21
-281.57
-260.60
-7.15
-71.44
-4.77
17.03
-6.29
-7.15
-3.83
Others
29.74
64.49
-160.90
47.61
3.64
-0.68
-3.99
9.30
-8.99
1.76
Cash from Financing Activity
-105.77
-45.45
100.51
-74.26
-11.97
-12.74
0.81
-14.09
19.01
-7.32
Net Cash Inflow / Outflow
51.21
-33.79
-29.50
65.86
-6.15
3.72
-14.31
18.85
-6.31
-5.59
Opening Cash & Equivalents
6.85
40.65
70.14
4.29
10.43
6.72
21.03
2.18
10.87
9.01
Closing Cash & Equivalent
58.06
6.85
40.65
70.15
4.29
10.43
6.72
21.03
4.56
3.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
88.51
75.71
46.64
30.87
19.46
13.18
9.18
7.80
5.79
5.57
ROA
19.51%
35.87%
26.79%
28.90%
24.78%
19.32%
13.68%
16.92%
2.70%
-1.05%
ROE
27.39%
55.84%
42.91%
46.36%
52.42%
45.78%
27.60%
34.39%
5.18%
-1.78%
ROCE
38.40%
83.66%
63.01%
64.00%
65.27%
51.94%
29.09%
32.87%
8.79%
0.81%
Fixed Asset Turnover
9.77
12.97
15.62
13.57
14.10
11.23
7.93
5.74
3.55
1.67
Receivable days
5.16
3.95
4.07
6.20
8.05
13.67
15.55
17.77
27.88
47.05
Inventory Days
47.30
47.36
44.74
45.90
43.17
47.79
39.23
37.67
58.26
90.45
Payable days
27.60
35.22
31.05
23.76
24.01
25.01
9.55
12.13
17.00
32.58
Cash Conversion Cycle
24.86
16.09
17.76
28.33
27.20
36.44
45.24
43.31
69.15
104.92
Total Debt/Equity
0.01
0.01
0.03
0.03
0.22
0.31
0.49
0.53
0.78
0.51
Interest Cover
88.04
147.69
66.50
71.46
68.27
24.94
12.26
10.83
2.15
0.27

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.