Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Aquaculture

Rating :
56/99

BSE: 512573 | NSE: AVANTIFEED

635.55
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  642.30
  •  642.80
  •  633.30
  •  637.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  260714
  •  1661.42
  •  674.85
  •  410.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,650.24
  • 24.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,589.58
  • 0.98%
  • 4.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.69%
  • 0.52%
  • 14.02%
  • FII
  • DII
  • Others
  • 17.57%
  • 7.01%
  • 17.19%

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
  • 17.50
  • 18.74
  • 17.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 6.23
  • 4.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 12.38
  • 11.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,098.11
1,034.81
6.12%
915.43
922.69
-0.79%
1,131.62
1,064.30
6.33%
955.40
1,093.50
-12.63%
Expenses
1,012.67
910.17
11.26%
823.20
859.26
-4.20%
978.25
935.30
4.59%
826.31
956.65
-13.62%
EBITDA
85.44
124.64
-31.45%
92.23
63.42
45.43%
153.38
129.00
18.90%
129.09
136.84
-5.66%
EBIDTM
7.78%
12.04%
10.08%
6.87%
13.55%
12.12%
13.51%
12.51%
Other Income
18.26
11.62
57.14%
28.22
19.60
43.98%
18.74
20.98
-10.68%
27.36
18.03
51.75%
Interest
0.74
0.68
8.82%
0.49
0.68
-27.94%
0.20
0.23
-13.04%
0.26
0.40
-35.00%
Depreciation
10.25
9.60
6.77%
11.69
9.13
28.04%
9.55
9.75
-2.05%
9.43
9.23
2.17%
PBT
92.71
125.99
-26.41%
108.28
73.22
47.88%
162.36
140.01
15.96%
146.76
145.23
1.05%
Tax
22.68
27.28
-16.86%
21.39
14.20
50.63%
37.20
13.27
180.33%
31.02
43.81
-29.19%
PAT
70.03
98.70
-29.05%
86.88
59.02
47.20%
125.16
126.74
-1.25%
115.75
101.42
14.13%
PATM
6.38%
9.54%
9.49%
6.40%
11.06%
11.91%
12.11%
9.27%
EPS
5.12
6.38
-19.75%
5.50
3.51
56.70%
8.17
8.71
-6.20%
7.64
6.82
12.02%

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
-
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
-
-0.36%
17.99%
2.80%
29.71%
29.60%
13.35%
57.36%
74.62%
64.72%
 
Cost Of Goods Sold
-
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
-
895.58
851.12
750.84
983.22
544.58
489.38
444.37
281.43
164.83
122.29
GP Margin
-
21.84%
20.68%
21.53%
28.98%
20.82%
24.25%
24.96%
24.87%
25.44%
31.08%
Total Expenditure
-
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
-
461.50
446.16
409.28
680.78
332.15
231.33
182.29
111.43
51.58
45.26
EBITDA Margin
-
11.25%
10.84%
11.73%
20.06%
12.70%
11.46%
10.24%
9.85%
7.96%
11.50%
Other Income
-
92.58
80.37
54.09
51.94
23.61
16.55
7.98
3.68
2.58
3.35
Interest
-
3.05
4.38
4.91
4.79
5.14
3.38
2.67
4.39
3.92
4.07
Depreciation
-
40.93
37.71
35.84
23.76
13.69
10.23
8.80
5.54
4.98
4.00
PBT
-
510.10
484.45
422.61
704.17
336.93
234.27
178.80
105.18
45.25
40.54
Tax
-
112.29
98.57
121.43
238.02
110.43
79.20
63.27
35.43
13.96
11.96
Tax Rate
-
22.01%
20.35%
28.38%
33.84%
32.77%
33.25%
35.18%
33.69%
31.63%
29.89%
PAT
-
360.51
346.07
273.37
445.35
215.92
158.98
116.57
69.75
30.18
28.05
PAT before Minority Interest
-
397.81
385.87
306.36
465.36
226.56
158.98
116.57
69.75
30.18
28.05
Minority Interest
-
-37.30
-39.80
-32.99
-20.01
-10.64
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.79%
8.41%
7.84%
13.13%
8.25%
7.88%
6.55%
6.16%
4.66%
7.13%
PAT Growth
-
4.17%
26.59%
-38.62%
106.26%
35.82%
36.38%
67.13%
131.11%
7.59%
 
EPS
-
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
22.51
19.64
27.60
35.22
31.05
23.76
24.01
25.01
9.55
12.13
Cash Conversion Cycle
33.22
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.