Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Aquaculture

Rating :
53/99

BSE: 512573 | NSE: AVANTIFEED

498.65
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 494.00
  • 501.00
  • 488.30
  • 490.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  305425
  •  1520.30
  •  638.80
  •  384.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,787.76
  • 31.54
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,713.02
  • 1.25%
  • 3.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.68%
  • 0.57%
  • 13.40%
  • FII
  • DII
  • Others
  • 14.02%
  • 11.32%
  • 17.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.76
  • 8.22
  • 6.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.16
  • -13.82
  • -6.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.57
  • -12.30
  • -12.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.49
  • 19.80
  • 21.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.93
  • 5.40
  • 4.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.63
  • 13.12
  • 13.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,569.30
1,408.80
11.39%
1,332.24
1,098.11
21.32%
1,068.92
915.43
16.77%
1,226.00
1,131.62
8.34%
Expenses
1,465.31
1,313.99
11.52%
1,215.30
1,012.67
20.01%
1,001.33
823.20
21.64%
1,183.32
978.25
20.96%
EBITDA
104.00
94.81
9.69%
116.93
85.44
36.86%
67.59
92.23
-26.72%
42.68
153.38
-72.17%
EBIDTM
6.63%
6.73%
8.78%
7.78%
6.32%
10.08%
3.48%
13.55%
Other Income
12.32
21.26
-42.05%
16.23
18.26
-11.12%
18.59
28.22
-34.12%
25.58
18.74
36.50%
Interest
0.32
0.33
-3.03%
0.44
0.74
-40.54%
0.47
0.49
-4.08%
0.77
0.20
285.00%
Depreciation
9.82
10.36
-5.21%
9.77
10.25
-4.68%
10.25
11.69
-12.32%
10.41
9.55
9.01%
PBT
100.88
101.28
-0.39%
122.95
92.71
32.62%
69.21
108.28
-36.08%
39.93
162.36
-75.41%
Tax
26.72
22.07
21.07%
29.06
22.68
28.13%
22.38
21.39
4.63%
5.16
37.20
-86.13%
PAT
74.16
79.21
-6.38%
93.89
70.03
34.07%
46.84
86.88
-46.09%
34.77
125.16
-72.22%
PATM
4.73%
5.62%
7.05%
6.38%
4.38%
9.49%
2.84%
11.06%
EPS
4.86
5.35
-9.16%
6.19
5.12
20.90%
2.95
5.50
-46.36%
1.77
8.17
-78.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,196.46
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
Net Sales Growth
14.11%
22.81%
-0.36%
17.99%
2.80%
29.71%
29.60%
13.35%
57.36%
74.62%
 
Cost Of Goods Sold
4,361.14
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
Gross Profit
835.32
798.13
895.58
851.12
750.84
983.22
544.58
489.38
444.37
281.43
164.83
GP Margin
16.07%
15.85%
21.84%
20.68%
21.53%
28.98%
20.82%
24.25%
24.96%
24.87%
25.44%
Total Expenditure
4,865.26
4,712.27
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
Power & Fuel Cost
-
72.24
61.58
59.31
53.61
49.35
33.65
25.63
27.89
25.88
19.12
% Of Sales
-
1.43%
1.50%
1.44%
1.54%
1.45%
1.29%
1.27%
1.57%
2.29%
2.95%
Employee Cost
-
127.26
126.24
113.51
100.32
110.87
73.06
58.08
47.64
35.22
17.42
% Of Sales
-
2.53%
3.08%
2.76%
2.88%
3.27%
2.79%
2.88%
2.68%
3.11%
2.69%
Manufacturing Exp.
-
122.73
109.83
103.09
92.12
75.15
56.75
46.10
74.48
45.15
30.85
% Of Sales
-
2.44%
2.68%
2.51%
2.64%
2.21%
2.17%
2.28%
4.18%
3.99%
4.76%
General & Admin Exp.
-
40.53
30.23
27.52
25.09
20.19
15.94
15.12
11.93
8.01
11.25
% Of Sales
-
0.80%
0.74%
0.67%
0.72%
0.60%
0.61%
0.75%
0.67%
0.71%
1.74%
Selling & Distn. Exp.
-
102.65
95.14
73.79
56.79
36.68
27.12
112.09
99.36
55.26
34.18
% Of Sales
-
2.04%
2.32%
1.79%
1.63%
1.08%
1.04%
5.55%
5.58%
4.88%
5.27%
Miscellaneous Exp.
-
9.03
11.04
27.72
13.63
10.20
5.90
1.03
0.78
0.49
34.18
% Of Sales
-
0.18%
0.27%
0.67%
0.39%
0.30%
0.23%
0.05%
0.04%
0.04%
0.07%
EBITDA
331.20
323.69
461.50
446.16
409.28
680.78
332.15
231.33
182.29
111.43
51.58
EBITDA Margin
6.37%
6.43%
11.25%
10.84%
11.73%
20.06%
12.70%
11.46%
10.24%
9.85%
7.96%
Other Income
72.72
81.67
92.58
80.37
54.09
51.94
23.61
16.55
7.98
3.68
2.58
Interest
2.00
3.69
3.05
4.38
4.91
4.79
5.14
3.38
2.67
4.39
3.92
Depreciation
40.25
40.79
40.93
37.71
35.84
23.76
13.69
10.23
8.80
5.54
4.98
PBT
332.97
360.88
510.10
484.45
422.61
704.17
336.93
234.27
178.80
105.18
45.25
Tax
83.32
78.67
112.29
98.57
121.43
238.02
110.43
79.20
63.27
35.43
13.96
Tax Rate
25.02%
23.60%
22.01%
20.35%
28.38%
33.84%
32.77%
33.25%
35.18%
33.69%
31.63%
PAT
249.66
231.06
360.51
346.07
273.37
445.35
215.92
158.98
116.57
69.75
30.18
PAT before Minority Interest
222.70
254.71
397.81
385.87
306.36
465.36
226.56
158.98
116.57
69.75
30.18
Minority Interest
-26.96
-23.65
-37.30
-39.80
-32.99
-20.01
-10.64
0.00
0.00
0.00
0.00
PAT Margin
4.80%
4.59%
8.79%
8.41%
7.84%
13.13%
8.25%
7.88%
6.55%
6.16%
4.66%
PAT Growth
-30.90%
-35.91%
4.17%
26.59%
-38.62%
106.26%
35.82%
36.38%
67.13%
131.11%
 
EPS
18.33
16.96
26.47
25.41
20.07
32.70
15.85
11.67
8.56
5.12
2.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,895.40
1,761.22
1,403.69
1,205.97
1,031.48
635.43
422.80
265.30
179.58
125.10
Share Capital
13.62
13.62
13.62
13.62
9.08
9.08
9.08
9.08
9.08
9.08
Total Reserves
1,881.78
1,747.59
1,390.06
1,192.34
1,022.40
626.34
413.71
256.21
170.49
116.02
Non-Current Liabilities
16.15
16.70
21.75
37.57
48.53
44.37
10.84
14.44
50.58
15.93
Secured Loans
0.00
0.00
0.16
1.06
1.84
12.17
0.27
0.95
5.16
6.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.80
3.23
5.80
5.80
Long Term Provisions
0.84
0.00
1.53
1.68
1.97
1.15
0.33
0.52
35.45
1.46
Current Liabilities
351.02
273.35
263.42
219.95
327.88
290.45
188.97
197.84
233.24
117.59
Trade Payables
304.75
239.30
217.54
179.91
286.55
249.67
142.93
91.18
121.13
19.79
Other Current Liabilities
45.60
31.77
43.47
32.19
36.05
34.66
29.86
24.27
18.51
30.43
Short Term Borrowings
0.00
0.00
0.00
6.67
3.64
1.31
6.52
50.59
42.12
46.28
Short Term Provisions
0.67
2.28
2.41
1.18
1.64
4.80
9.65
31.80
51.48
21.09
Total Liabilities
2,514.56
2,279.61
1,879.94
1,614.82
1,526.26
1,068.65
622.61
477.58
463.40
258.62
Net Block
272.56
292.43
270.87
292.53
312.14
160.47
103.99
89.57
77.51
50.85
Gross Block
457.90
439.17
377.19
364.85
349.26
174.03
160.86
136.53
116.00
85.57
Accumulated Depreciation
185.34
146.74
106.32
72.32
37.12
13.57
56.88
46.97
38.49
34.72
Non Current Assets
485.63
452.08
364.68
435.20
363.93
299.73
209.70
127.66
155.26
92.98
Capital Work in Progress
39.97
6.04
25.89
9.01
1.97
94.07
41.62
0.00
4.81
1.59
Non Current Investment
117.02
118.54
36.14
99.00
31.37
30.26
33.15
34.64
35.29
34.62
Long Term Loans & Adv.
50.36
34.63
31.38
34.27
17.78
11.47
28.33
2.60
36.79
5.92
Other Non Current Assets
5.72
0.44
0.40
0.39
0.67
3.47
2.61
0.86
0.86
0.00
Current Assets
2,028.92
1,827.53
1,515.27
1,179.61
1,162.33
768.91
410.71
349.80
308.14
165.65
Current Investments
814.18
1,116.35
644.33
531.17
553.09
329.35
0.00
76.46
5.02
0.25
Inventories
987.64
553.23
543.51
379.06
524.81
355.70
285.55
222.02
199.15
97.16
Sundry Debtors
113.69
66.61
88.77
48.64
50.03
23.41
34.97
33.56
45.02
39.73
Cash & Bank
74.74
60.82
198.57
186.91
14.36
45.12
72.57
6.16
12.86
8.59
Other Current Assets
38.68
16.61
31.71
29.81
20.04
15.33
17.62
11.60
46.10
19.93
Short Term Loans & Adv.
4.53
13.91
8.38
4.02
3.61
6.12
7.45
4.67
37.16
13.64
Net Current Assets
1,677.91
1,554.18
1,251.85
959.67
834.45
478.46
221.75
151.96
74.90
48.06
Total Assets
2,514.55
2,279.61
1,879.95
1,614.81
1,526.26
1,068.64
622.59
477.57
463.40
258.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-212.35
382.62
178.22
183.76
280.93
277.75
122.00
89.34
55.56
-20.55
PBT
323.89
509.67
484.86
428.05
704.50
336.74
236.70
179.84
105.18
44.14
Adjustment
-25.01
-35.89
-22.66
2.53
-19.13
-4.00
-2.78
3.49
6.11
7.38
Changes in Working Capital
-435.79
34.47
-177.87
-100.78
-166.67
51.87
-38.72
-33.73
-20.50
-61.55
Cash after chg. in Working capital
-136.90
508.24
284.33
329.80
518.70
384.61
195.21
149.60
90.79
-10.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.45
-125.62
-106.11
-146.04
-237.77
-106.86
-73.21
-60.26
-35.23
-10.52
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
298.99
-366.10
-79.06
-26.78
-269.27
-407.76
18.13
-83.52
-39.10
5.43
Net Fixed Assets
-33.82
-8.90
-25.04
-12.32
-52.19
13.74
-22.33
-15.72
-33.65
-7.61
Net Investments
263.30
-509.76
15.89
-44.21
-281.57
-260.60
-7.15
-71.44
-4.77
17.03
Others
69.51
152.56
-69.91
29.75
64.49
-160.90
47.61
3.64
-0.68
-3.99
Cash from Financing Activity
-68.28
14.63
-141.31
-105.77
-45.45
100.51
-74.26
-11.97
-12.74
0.81
Net Cash Inflow / Outflow
18.35
31.15
-42.16
51.21
-33.79
-29.50
65.86
-6.15
3.72
-14.31
Opening Cash & Equivalents
47.06
15.90
58.06
6.85
40.65
70.14
4.29
10.43
6.72
21.03
Closing Cash & Equivalent
65.41
47.06
15.90
58.06
6.85
40.65
70.15
4.29
10.43
6.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
139.12
129.27
103.03
88.51
75.71
46.64
30.87
19.46
13.18
9.18
ROA
10.63%
19.13%
22.08%
19.51%
35.87%
26.79%
28.90%
24.78%
19.32%
13.68%
ROE
13.93%
25.14%
29.57%
27.39%
55.84%
42.91%
46.36%
52.42%
45.78%
27.60%
ROCE
18.43%
32.42%
37.31%
38.40%
83.66%
63.01%
64.00%
65.27%
51.94%
29.09%
Fixed Asset Turnover
13.40
11.94
11.09
9.77
12.97
15.62
13.57
14.10
11.23
7.93
Receivable days
5.48
5.82
6.09
5.16
3.95
4.07
6.20
8.05
13.67
15.55
Inventory Days
46.80
41.08
40.91
47.30
47.36
44.74
45.90
43.17
47.79
39.23
Payable days
23.43
26.01
19.64
27.60
35.22
31.05
23.76
24.01
25.01
9.55
Cash Conversion Cycle
28.85
20.89
27.36
24.86
16.09
17.76
28.33
27.20
36.44
45.24
Total Debt/Equity
0.00
0.00
0.00
0.01
0.01
0.03
0.03
0.22
0.31
0.49
Interest Cover
91.47
168.21
111.54
88.04
147.69
66.50
71.46
68.27
24.94
12.26

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.