Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Aquaculture

Rating :
56/99

BSE: 512573 | NSE: AVANTIFEED

519.65
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  530.60
  •  533.40
  •  515.45
  •  529.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  424421
  •  2228.44
  •  598.50
  •  321.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,084.77
  • 20.45
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,418.18
  • 1.20%
  • 3.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.28%
  • 0.49%
  • 14.01%
  • FII
  • DII
  • Others
  • 13.47%
  • 11.14%
  • 17.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.22
  • 7.84
  • 7.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.49
  • -0.71
  • -3.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.86
  • 0.38
  • -8.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.29
  • 19.67
  • 21.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.18
  • 3.77
  • 3.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 12.62
  • 13.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,253.23
1,102.58
13.66%
1,278.49
1,322.10
-3.30%
1,553.66
1,569.30
-1.00%
1,093.00
1,332.24
-17.96%
Expenses
1,156.23
1,021.99
13.14%
1,184.50
1,247.16
-5.02%
1,416.10
1,465.31
-3.36%
959.51
1,215.30
-21.05%
EBITDA
97.00
80.59
20.36%
93.99
74.94
25.42%
137.56
104.00
32.27%
133.49
116.93
14.16%
EBIDTM
7.74%
7.31%
7.35%
-4.88%
8.85%
6.63%
12.21%
8.78%
Other Income
33.72
29.17
15.60%
33.52
26.49
26.54%
32.58
12.32
164.45%
24.05
16.23
48.18%
Interest
0.15
0.22
-31.82%
0.16
0.45
-64.44%
0.27
0.32
-15.62%
1.03
0.44
134.09%
Depreciation
14.40
10.65
35.21%
14.31
9.93
44.11%
13.20
9.82
34.42%
12.20
9.77
24.87%
PBT
116.17
97.37
19.31%
113.03
89.75
25.94%
156.67
100.88
55.30%
139.12
122.95
13.15%
Tax
32.40
25.89
25.14%
30.54
23.23
31.47%
41.95
26.72
57.00%
38.70
29.06
33.17%
PAT
83.77
71.48
17.19%
82.49
66.52
24.01%
114.72
74.16
54.69%
100.42
93.89
6.95%
PATM
6.68%
6.48%
6.45%
-10.84%
7.38%
4.73%
9.19%
7.05%
EPS
5.32
4.58
16.16%
5.45
-0.96
-
7.81
4.86
60.70%
6.85
6.19
10.66%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,178.38
5,086.99
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
Net Sales Growth
-2.78%
1.01%
22.81%
-0.36%
17.99%
2.80%
29.71%
29.60%
13.35%
57.36%
 
Cost Of Goods Sold
4,138.96
4,118.45
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
Gross Profit
1,039.42
968.54
798.13
895.58
851.12
750.84
983.22
544.58
489.38
444.37
281.43
GP Margin
20.07%
19.04%
15.85%
21.84%
20.68%
21.53%
28.98%
20.82%
24.25%
24.96%
24.87%
Total Expenditure
4,716.34
4,692.09
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
Power & Fuel Cost
-
90.36
72.24
61.58
59.31
53.61
49.35
33.65
25.63
27.89
25.88
% Of Sales
-
1.78%
1.43%
1.50%
1.44%
1.54%
1.45%
1.29%
1.27%
1.57%
2.29%
Employee Cost
-
166.84
126.26
126.24
113.51
100.32
110.87
73.06
58.08
47.64
35.22
% Of Sales
-
3.28%
2.51%
3.08%
2.76%
2.88%
3.27%
2.79%
2.88%
2.68%
3.11%
Manufacturing Exp.
-
144.05
122.73
109.83
103.09
92.12
75.15
56.75
46.10
74.48
45.15
% Of Sales
-
2.83%
2.44%
2.68%
2.51%
2.64%
2.21%
2.17%
2.28%
4.18%
3.99%
General & Admin Exp.
-
45.13
41.53
30.23
27.52
25.09
20.19
15.94
15.12
11.93
8.01
% Of Sales
-
0.89%
0.82%
0.74%
0.67%
0.72%
0.60%
0.61%
0.75%
0.67%
0.71%
Selling & Distn. Exp.
-
118.90
102.65
95.14
73.79
56.79
36.68
27.12
112.09
99.36
55.26
% Of Sales
-
2.34%
2.04%
2.32%
1.79%
1.63%
1.08%
1.04%
5.55%
5.58%
4.88%
Miscellaneous Exp.
-
8.37
9.03
11.04
27.72
13.63
10.20
5.90
1.03
0.78
55.26
% Of Sales
-
0.16%
0.18%
0.27%
0.67%
0.39%
0.30%
0.23%
0.05%
0.04%
0.04%
EBITDA
462.04
394.90
323.69
461.50
446.16
409.28
680.78
332.15
231.33
182.29
111.43
EBITDA Margin
8.92%
7.76%
6.43%
11.25%
10.84%
11.73%
20.06%
12.70%
11.46%
10.24%
9.85%
Other Income
123.87
92.02
81.67
92.58
80.37
54.09
51.94
23.61
16.55
7.98
3.68
Interest
1.61
3.89
3.69
3.05
4.38
4.91
4.79
5.14
3.38
2.67
4.39
Depreciation
54.11
42.59
40.79
40.93
37.71
35.84
23.76
13.69
10.23
8.80
5.54
PBT
524.99
440.42
360.88
510.10
484.45
422.61
704.17
336.93
234.27
178.80
105.18
Tax
143.59
114.53
78.67
112.29
98.57
121.43
238.02
110.43
79.20
63.27
35.43
Tax Rate
27.35%
26.82%
23.60%
22.01%
20.35%
28.38%
33.84%
32.77%
33.25%
35.18%
33.69%
PAT
381.40
278.67
221.58
360.51
346.07
273.37
445.35
215.92
158.98
116.57
69.75
PAT before Minority Interest
345.15
312.25
245.23
397.81
385.87
306.36
465.36
226.56
158.98
116.57
69.75
Minority Interest
-36.25
-33.58
-23.65
-37.30
-39.80
-32.99
-20.01
-10.64
0.00
0.00
0.00
PAT Margin
7.37%
5.48%
4.40%
8.79%
8.41%
7.84%
13.13%
8.25%
7.88%
6.55%
6.16%
PAT Growth
24.62%
25.76%
-38.54%
4.17%
26.59%
-38.62%
106.26%
35.82%
36.38%
67.13%
 
EPS
28.00
20.46
16.27
26.47
25.41
20.07
32.70
15.85
11.67
8.56
5.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,095.48
1,895.40
1,761.22
1,403.69
1,205.97
1,031.48
635.43
422.80
265.30
179.58
Share Capital
13.62
13.62
13.62
13.62
13.62
9.08
9.08
9.08
9.08
9.08
Total Reserves
2,081.86
1,881.78
1,747.59
1,390.06
1,192.34
1,022.40
626.34
413.71
256.21
170.49
Non-Current Liabilities
34.65
16.15
16.70
21.75
37.57
48.53
44.37
10.84
14.44
50.58
Secured Loans
0.00
0.00
0.00
0.16
1.06
1.84
12.17
0.27
0.95
5.16
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.80
3.23
5.80
Long Term Provisions
1.17
0.84
0.00
1.53
1.68
1.97
1.15
0.33
0.52
35.45
Current Liabilities
323.15
351.02
273.35
263.42
219.95
327.88
290.45
188.97
197.84
233.24
Trade Payables
280.63
304.75
239.30
217.54
179.91
286.55
249.67
142.93
91.18
121.13
Other Current Liabilities
40.74
45.60
31.77
43.47
32.19
36.05
34.66
29.86
24.27
18.51
Short Term Borrowings
0.00
0.00
0.00
0.00
6.67
3.64
1.31
6.52
50.59
42.12
Short Term Provisions
1.78
0.67
2.28
2.41
1.18
1.64
4.80
9.65
31.80
51.48
Total Liabilities
2,734.64
2,514.56
2,279.61
1,879.94
1,614.82
1,526.26
1,068.65
622.61
477.58
463.40
Net Block
397.57
272.56
292.43
270.87
292.53
312.14
160.47
103.99
89.57
77.51
Gross Block
620.41
457.90
439.17
377.19
364.85
349.26
174.03
160.86
136.53
116.00
Accumulated Depreciation
222.84
185.34
146.74
106.32
72.32
37.12
13.57
56.88
46.97
38.49
Non Current Assets
523.90
485.63
452.08
364.68
435.20
363.93
299.73
209.70
127.66
155.26
Capital Work in Progress
33.79
39.97
6.04
25.89
9.01
1.97
94.07
41.62
0.00
4.81
Non Current Investment
38.18
117.02
118.54
36.14
99.00
31.37
30.26
33.15
34.64
35.29
Long Term Loans & Adv.
52.97
50.36
34.63
31.38
34.27
17.78
11.47
28.33
2.60
36.79
Other Non Current Assets
1.41
5.72
0.44
0.40
0.39
0.67
3.47
2.61
0.86
0.86
Current Assets
2,210.75
2,028.92
1,827.53
1,515.27
1,179.61
1,162.33
768.91
410.71
349.80
308.14
Current Investments
967.25
814.18
1,116.35
644.33
531.17
553.09
329.35
0.00
76.46
5.02
Inventories
802.99
987.64
553.23
543.51
379.06
524.81
355.70
285.55
222.02
199.15
Sundry Debtors
121.55
113.69
66.61
88.77
48.64
50.03
23.41
34.97
33.56
45.02
Cash & Bank
286.37
74.74
60.82
198.57
186.91
14.36
45.12
72.57
6.16
12.86
Other Current Assets
32.60
34.13
16.61
31.71
33.83
20.04
15.33
17.62
11.60
46.10
Short Term Loans & Adv.
9.93
4.56
13.91
8.38
4.02
3.61
6.12
7.45
4.67
37.16
Net Current Assets
1,887.60
1,677.91
1,554.18
1,251.85
959.67
834.45
478.46
221.75
151.96
74.90
Total Assets
2,734.65
2,514.55
2,279.61
1,879.95
1,614.81
1,526.26
1,068.64
622.59
477.57
463.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
451.18
-212.35
382.62
178.22
183.76
280.93
277.75
122.00
89.34
55.56
PBT
426.78
323.89
509.67
484.86
428.05
704.50
336.74
236.70
179.84
105.18
Adjustment
-37.67
-25.01
-35.89
-22.66
2.53
-19.13
-4.00
-2.78
3.49
6.11
Changes in Working Capital
152.35
-435.79
34.47
-177.87
-100.78
-166.67
51.87
-38.72
-33.73
-20.50
Cash after chg. in Working capital
541.46
-136.90
508.24
284.33
329.80
518.70
384.61
195.21
149.60
90.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.28
-75.45
-125.62
-106.11
-146.04
-237.77
-106.86
-73.21
-60.26
-35.23
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
-415.77
298.99
-366.10
-79.06
-26.78
-269.27
-407.76
18.13
-83.52
-39.10
Net Fixed Assets
-105.79
-33.82
-8.90
-25.04
-12.32
-52.19
13.74
-22.33
-15.72
-33.65
Net Investments
19.70
263.30
-509.76
15.89
-44.21
-281.57
-260.60
-7.15
-71.44
-4.77
Others
-329.68
69.51
152.56
-69.91
29.75
64.49
-160.90
47.61
3.64
-0.68
Cash from Financing Activity
-65.45
-68.28
14.63
-141.31
-105.77
-45.45
100.51
-74.26
-11.97
-12.74
Net Cash Inflow / Outflow
-30.05
18.35
31.15
-42.16
51.21
-33.79
-29.50
65.86
-6.15
3.72
Opening Cash & Equivalents
65.41
47.06
15.90
58.06
6.85
40.65
70.14
4.29
10.43
6.72
Closing Cash & Equivalent
35.37
65.41
47.06
15.90
58.06
6.85
40.65
70.15
4.29
10.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
153.80
139.12
129.27
103.03
88.51
75.71
46.64
30.87
19.46
13.18
ROA
11.90%
10.23%
19.13%
22.08%
19.51%
35.87%
26.79%
28.90%
24.78%
19.32%
ROE
15.65%
13.41%
25.14%
29.57%
27.39%
55.84%
42.91%
46.36%
52.42%
45.78%
ROCE
21.58%
17.92%
32.42%
37.31%
38.40%
83.66%
63.01%
64.00%
65.27%
51.94%
Fixed Asset Turnover
11.21
13.40
11.94
11.09
9.77
12.97
15.62
13.57
14.10
11.23
Receivable days
7.10
5.48
5.82
6.09
5.16
3.95
4.07
6.20
8.05
13.67
Inventory Days
54.08
46.80
41.08
40.91
47.30
47.36
44.74
45.90
43.17
47.79
Payable days
25.94
23.43
26.01
19.64
27.60
35.22
31.05
23.76
24.01
25.01
Cash Conversion Cycle
35.25
28.85
20.89
27.36
24.86
16.09
17.76
28.33
27.20
36.44
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.01
0.03
0.03
0.22
0.31
Interest Cover
110.64
88.89
168.21
111.54
88.04
147.69
66.50
71.46
68.27
24.94

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.