Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Aquaculture

Rating :
50/99

BSE: 512573 | NSE: AVANTIFEED

450.15
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  453.95
  •  459.75
  •  446.50
  •  451.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  118257
  •  535.67
  •  674.85
  •  384.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,125.60
  • 27.61
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,064.94
  • 1.39%
  • 3.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.68%
  • 0.51%
  • 12.84%
  • FII
  • DII
  • Others
  • 15.16%
  • 10.78%
  • 17.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.42
  • 9.41
  • 5.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.14
  • 6.80
  • 2.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.09
  • 10.80
  • 9.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.05
  • 19.73
  • 19.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.02
  • 5.95
  • 4.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.30
  • 13.34
  • 13.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,332.24
1,098.11
21.32%
1,068.92
915.43
16.77%
1,226.00
1,131.62
8.34%
1,408.80
955.40
47.46%
Expenses
1,215.30
1,012.67
20.01%
1,001.33
823.20
21.64%
1,183.32
978.25
20.96%
1,313.99
826.31
59.02%
EBITDA
116.93
85.44
36.86%
67.59
92.23
-26.72%
42.68
153.38
-72.17%
94.81
129.09
-26.56%
EBIDTM
8.78%
7.78%
6.32%
10.08%
3.48%
13.55%
6.73%
13.51%
Other Income
16.23
18.26
-11.12%
18.59
28.22
-34.12%
25.58
18.74
36.50%
21.26
27.36
-22.30%
Interest
0.44
0.74
-40.54%
0.47
0.49
-4.08%
0.77
0.20
285.00%
0.33
0.26
26.92%
Depreciation
9.77
10.25
-4.68%
10.25
11.69
-12.32%
10.41
9.55
9.01%
10.36
9.43
9.86%
PBT
122.95
92.71
32.62%
69.21
108.28
-36.08%
39.93
162.36
-75.41%
101.28
146.76
-30.99%
Tax
29.06
22.68
28.13%
22.38
21.39
4.63%
5.16
37.20
-86.13%
22.07
31.02
-28.85%
PAT
93.89
70.03
34.07%
46.84
86.88
-46.09%
34.77
125.16
-72.22%
79.21
115.75
-31.57%
PATM
7.05%
6.38%
4.38%
9.49%
2.84%
11.06%
5.62%
12.11%
EPS
6.19
5.12
20.90%
2.95
5.50
-46.36%
1.77
8.17
-78.34%
5.35
7.64
-29.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
5,035.96
4,100.56
4,115.29
3,487.78
3,392.90
2,615.74
2,018.29
1,780.66
1,131.61
648.04
393.41
Net Sales Growth
22.81%
-0.36%
17.99%
2.80%
29.71%
29.60%
13.35%
57.36%
74.62%
64.72%
 
Cost Of Goods Sold
4,237.83
3,204.98
3,264.17
2,736.93
2,409.68
2,071.16
1,528.91
1,336.29
850.18
483.20
271.12
Gross Profit
798.13
895.58
851.12
750.84
983.22
544.58
489.38
444.37
281.43
164.83
122.29
GP Margin
15.85%
21.84%
20.68%
21.53%
28.98%
20.82%
24.25%
24.96%
24.87%
25.44%
31.08%
Total Expenditure
4,713.94
3,639.06
3,669.13
3,078.50
2,712.12
2,283.59
1,786.96
1,598.37
1,020.18
596.46
348.15
Power & Fuel Cost
-
61.58
59.31
53.61
49.35
33.65
25.63
27.89
25.88
19.12
10.85
% Of Sales
-
1.50%
1.44%
1.54%
1.45%
1.29%
1.27%
1.57%
2.29%
2.95%
2.76%
Employee Cost
-
126.24
113.51
100.32
110.87
73.06
58.08
47.64
35.22
17.42
12.47
% Of Sales
-
3.08%
2.76%
2.88%
3.27%
2.79%
2.88%
2.68%
3.11%
2.69%
3.17%
Manufacturing Exp.
-
109.83
103.09
92.12
75.15
56.75
46.10
74.48
45.15
30.85
18.72
% Of Sales
-
2.68%
2.51%
2.64%
2.21%
2.17%
2.28%
4.18%
3.99%
4.76%
4.76%
General & Admin Exp.
-
30.23
27.52
25.09
20.19
15.94
15.12
11.93
8.01
11.25
8.25
% Of Sales
-
0.74%
0.67%
0.72%
0.60%
0.61%
0.75%
0.67%
0.71%
1.74%
2.10%
Selling & Distn. Exp.
-
95.14
73.79
56.79
36.68
27.12
112.09
99.36
55.26
34.18
19.99
% Of Sales
-
2.32%
1.79%
1.63%
1.08%
1.04%
5.55%
5.58%
4.88%
5.27%
5.08%
Miscellaneous Exp.
-
11.04
27.72
13.63
10.20
5.90
1.03
0.78
0.49
0.45
19.99
% Of Sales
-
0.27%
0.67%
0.39%
0.30%
0.23%
0.05%
0.04%
0.04%
0.07%
1.72%
EBITDA
322.01
461.50
446.16
409.28
680.78
332.15
231.33
182.29
111.43
51.58
45.26
EBITDA Margin
6.39%
11.25%
10.84%
11.73%
20.06%
12.70%
11.46%
10.24%
9.85%
7.96%
11.50%
Other Income
81.66
92.58
80.37
54.09
51.94
23.61
16.55
7.98
3.68
2.58
3.35
Interest
2.01
3.05
4.38
4.91
4.79
5.14
3.38
2.67
4.39
3.92
4.07
Depreciation
40.79
40.93
37.71
35.84
23.76
13.69
10.23
8.80
5.54
4.98
4.00
PBT
333.37
510.10
484.45
422.61
704.17
336.93
234.27
178.80
105.18
45.25
40.54
Tax
78.67
112.29
98.57
121.43
238.02
110.43
79.20
63.27
35.43
13.96
11.96
Tax Rate
23.60%
22.01%
20.35%
28.38%
33.84%
32.77%
33.25%
35.18%
33.69%
31.63%
29.89%
PAT
254.71
360.51
346.07
273.37
445.35
215.92
158.98
116.57
69.75
30.18
28.05
PAT before Minority Interest
231.05
397.81
385.87
306.36
465.36
226.56
158.98
116.57
69.75
30.18
28.05
Minority Interest
-23.66
-37.30
-39.80
-32.99
-20.01
-10.64
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.06%
8.79%
8.41%
7.84%
13.13%
8.25%
7.88%
6.55%
6.16%
4.66%
7.13%
PAT Growth
-35.97%
4.17%
26.59%
-38.62%
106.26%
35.82%
36.38%
67.13%
131.11%
7.59%
 
EPS
18.70
26.47
25.41
20.07
32.70
15.85
11.67
8.56
5.12
2.22
2.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,761.22
1,403.69
1,205.97
1,031.48
635.43
422.80
265.30
179.58
125.10
94.69
Share Capital
13.62
13.62
13.62
9.08
9.08
9.08
9.08
9.08
9.08
8.00
Total Reserves
1,747.59
1,390.06
1,192.34
1,022.40
626.34
413.71
256.21
170.49
116.02
85.61
Non-Current Liabilities
16.70
21.75
37.57
48.53
44.37
10.84
14.44
50.58
15.93
18.37
Secured Loans
0.00
0.16
1.06
1.84
12.17
0.27
0.95
5.16
6.13
8.73
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.80
3.23
5.80
5.80
5.90
Long Term Provisions
0.00
1.53
1.68
1.97
1.15
0.33
0.52
35.45
1.46
1.56
Current Liabilities
273.35
263.42
219.95
327.88
290.45
188.97
197.84
233.24
117.59
69.46
Trade Payables
239.30
217.54
179.91
286.55
249.67
142.93
91.18
121.13
19.79
12.25
Other Current Liabilities
31.77
43.47
32.19
36.05
34.66
29.86
24.27
18.51
30.43
17.35
Short Term Borrowings
0.00
0.00
6.67
3.64
1.31
6.52
50.59
42.12
46.28
32.78
Short Term Provisions
2.28
2.41
1.18
1.64
4.80
9.65
31.80
51.48
21.09
7.08
Total Liabilities
2,279.61
1,879.94
1,614.82
1,526.26
1,068.65
622.61
477.58
463.40
258.62
182.52
Net Block
292.43
270.87
292.53
312.14
160.47
103.99
89.57
77.51
50.85
43.09
Gross Block
439.17
377.19
364.85
349.26
174.03
160.86
136.53
116.00
85.57
77.88
Accumulated Depreciation
146.74
106.32
72.32
37.12
13.57
56.88
46.97
38.49
34.72
34.79
Non Current Assets
452.08
364.68
435.20
363.93
299.73
209.70
127.66
155.26
92.98
74.78
Capital Work in Progress
6.04
25.89
9.01
1.97
94.07
41.62
0.00
4.81
1.59
1.67
Non Current Investment
118.54
36.14
99.00
31.37
30.26
33.15
34.64
35.29
34.62
27.49
Long Term Loans & Adv.
34.63
31.38
34.27
17.78
11.47
28.33
2.60
36.79
5.92
2.53
Other Non Current Assets
0.44
0.40
0.39
0.67
3.47
2.61
0.86
0.86
0.00
0.00
Current Assets
1,827.53
1,515.27
1,179.61
1,162.33
768.91
410.71
349.80
308.14
165.65
107.74
Current Investments
1,116.35
644.33
531.17
553.09
329.35
0.00
76.46
5.02
0.25
17.28
Inventories
553.23
543.51
379.06
524.81
355.70
285.55
222.02
199.15
97.16
42.15
Sundry Debtors
66.61
88.77
48.64
50.03
23.41
34.97
33.56
45.02
39.73
15.51
Cash & Bank
60.82
198.57
186.91
14.36
45.12
72.57
6.16
12.86
8.59
22.05
Other Current Assets
30.52
31.71
29.81
16.43
15.33
17.62
11.60
46.10
19.93
10.75
Short Term Loans & Adv.
13.91
8.38
4.02
3.61
6.12
7.45
4.67
37.16
13.64
5.22
Net Current Assets
1,554.18
1,251.85
959.67
834.45
478.46
221.75
151.96
74.90
48.06
38.28
Total Assets
2,279.61
1,879.95
1,614.81
1,526.26
1,068.64
622.59
477.57
463.40
258.63
182.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
382.62
178.22
183.76
280.93
277.75
122.00
89.34
55.56
-20.55
50.38
PBT
509.67
484.86
428.05
704.50
336.74
236.70
179.84
105.18
44.14
40.01
Adjustment
-35.89
-22.66
2.53
-19.13
-4.00
-2.78
3.49
6.11
7.38
11.06
Changes in Working Capital
34.47
-177.87
-100.78
-166.67
51.87
-38.72
-33.73
-20.50
-61.55
8.96
Cash after chg. in Working capital
508.24
284.33
329.80
518.70
384.61
195.21
149.60
90.79
-10.03
60.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-125.62
-106.11
-146.04
-237.77
-106.86
-73.21
-60.26
-35.23
-10.52
-9.66
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
-366.10
-79.06
-26.78
-269.27
-407.76
18.13
-83.52
-39.10
5.43
-17.43
Net Fixed Assets
-8.90
-25.04
-12.32
-52.19
13.74
-22.33
-15.72
-33.65
-7.61
-20.44
Net Investments
-509.76
15.89
-44.21
-281.57
-260.60
-7.15
-71.44
-4.77
17.03
-6.29
Others
152.56
-69.91
29.75
64.49
-160.90
47.61
3.64
-0.68
-3.99
9.30
Cash from Financing Activity
14.63
-141.31
-105.77
-45.45
100.51
-74.26
-11.97
-12.74
0.81
-14.09
Net Cash Inflow / Outflow
31.15
-42.16
51.21
-33.79
-29.50
65.86
-6.15
3.72
-14.31
18.85
Opening Cash & Equivalents
15.90
58.06
6.85
40.65
70.14
4.29
10.43
6.72
21.03
2.18
Closing Cash & Equivalent
47.06
15.90
58.06
6.85
40.65
70.15
4.29
10.43
6.72
21.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
129.27
103.03
88.51
75.71
46.64
30.87
19.46
13.18
9.18
7.80
ROA
19.13%
22.08%
19.51%
35.87%
26.79%
28.90%
24.78%
19.32%
13.68%
16.92%
ROE
25.14%
29.57%
27.39%
55.84%
42.91%
46.36%
52.42%
45.78%
27.60%
34.39%
ROCE
32.42%
37.31%
38.40%
83.66%
63.01%
64.00%
65.27%
51.94%
29.09%
32.87%
Fixed Asset Turnover
10.05
11.09
9.77
12.97
15.62
13.57
14.10
11.23
7.93
5.74
Receivable days
6.92
6.09
5.16
3.95
4.07
6.20
8.05
13.67
15.55
17.77
Inventory Days
48.81
40.91
47.30
47.36
44.74
45.90
43.17
47.79
39.23
37.67
Payable days
26.01
19.64
27.60
35.22
31.05
23.76
24.01
25.01
9.55
12.13
Cash Conversion Cycle
29.71
27.36
24.86
16.09
17.76
28.33
27.20
36.44
45.24
43.31
Total Debt/Equity
0.00
0.00
0.01
0.01
0.03
0.03
0.22
0.31
0.49
0.53
Interest Cover
168.21
111.54
88.04
147.69
66.50
71.46
68.27
24.94
12.26
10.83

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.