Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Aquaculture

Rating :
59/99

BSE: 512573 | NSE: AVANTIFEED

521.60
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  513.60
  •  528.25
  •  511.65
  •  510.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  987820
  •  5148.94
  •  770.00
  •  250.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,111.34
  • 20.31
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,913.83
  • 0.98%
  • 4.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.69%
  • 0.79%
  • 15.17%
  • FII
  • DII
  • Others
  • 16.4%
  • 6.43%
  • 17.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.80
  • 15.31
  • 6.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.90
  • 14.04
  • -8.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.18
  • 16.83
  • -8.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.57
  • 17.58
  • 18.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 6.40
  • 5.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.38
  • 11.97
  • 11.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,131.62
1,064.30
6.33%
955.40
1,093.50
-12.63%
1,034.81
857.68
20.65%
922.69
835.32
10.46%
Expenses
978.25
935.30
4.59%
826.31
956.65
-13.62%
910.17
764.28
19.09%
859.26
725.67
18.41%
EBITDA
153.38
129.00
18.90%
129.09
136.84
-5.66%
124.64
93.40
33.45%
63.42
109.65
-42.16%
EBIDTM
13.55%
12.12%
13.51%
12.51%
14.01%
10.89%
6.87%
13.13%
Other Income
18.74
20.98
-10.68%
27.36
18.03
51.75%
11.62
19.47
-40.32%
19.60
13.97
40.30%
Interest
0.20
0.23
-13.04%
0.26
0.40
-35.00%
0.68
1.10
-38.18%
0.68
0.54
25.93%
Depreciation
9.55
9.75
-2.05%
9.43
9.23
2.17%
9.60
9.05
6.08%
9.13
9.03
1.11%
PBT
162.36
140.01
15.96%
146.76
145.23
1.05%
125.99
102.72
22.65%
73.22
114.08
-35.82%
Tax
37.20
13.27
180.33%
31.02
43.81
-29.19%
27.28
26.34
3.57%
14.20
28.88
-50.83%
PAT
125.16
126.74
-1.25%
115.75
101.42
14.13%
98.70
76.38
29.22%
59.02
85.20
-30.73%
PATM
11.06%
11.91%
12.11%
9.27%
7.11%
8.90%
6.40%
10.20%
EPS
9.19
9.31
-1.29%
8.50
7.45
14.09%
7.25
5.61
29.23%
4.33
6.26
-30.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
4,044.52
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
207.75
Net Sales Growth
5.03%
17.99%
2.80%
29.71%
29.60%
13.35%
57.36%
74.62%
64.72%
89.37%
 
Cost Of Goods Sold
7,005.83
3,264.17
2,736.93
2,409.68
2,071.16
1,528.91
1,336.29
850.18
483.20
271.12
162.19
Gross Profit
-2,961.31
851.12
750.84
983.22
544.58
489.38
444.37
281.43
164.83
122.29
45.56
GP Margin
-73.22%
20.68%
21.53%
28.98%
20.82%
24.25%
24.96%
24.87%
25.44%
31.08%
21.93%
Total Expenditure
3,573.99
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
199.96
Power & Fuel Cost
-
59.31
53.61
49.35
33.65
25.63
27.89
25.88
19.12
10.85
7.04
% Of Sales
-
1.44%
1.54%
1.45%
1.29%
1.27%
1.57%
2.29%
2.95%
2.76%
3.39%
Employee Cost
-
113.51
100.32
110.87
73.06
58.08
47.64
35.22
17.42
12.47
6.71
% Of Sales
-
2.76%
2.88%
3.27%
2.79%
2.88%
2.68%
3.11%
2.69%
3.17%
3.23%
Manufacturing Exp.
-
103.09
92.12
75.15
56.75
46.10
74.48
45.15
30.85
18.72
10.02
% Of Sales
-
2.51%
2.64%
2.21%
2.17%
2.28%
4.18%
3.99%
4.76%
4.76%
4.82%
General & Admin Exp.
-
27.52
25.09
20.19
15.94
15.12
11.93
8.01
11.25
8.25
4.47
% Of Sales
-
0.67%
0.72%
0.60%
0.61%
0.75%
0.67%
0.71%
1.74%
2.10%
2.15%
Selling & Distn. Exp.
-
73.79
56.79
36.68
27.12
112.09
99.36
55.26
34.18
19.99
9.09
% Of Sales
-
1.79%
1.63%
1.08%
1.04%
5.55%
5.58%
4.88%
5.27%
5.08%
4.38%
Miscellaneous Exp.
-
27.72
13.63
10.20
5.90
1.03
0.78
0.49
0.45
6.76
9.09
% Of Sales
-
0.67%
0.39%
0.30%
0.23%
0.05%
0.04%
0.04%
0.07%
1.72%
0.21%
EBITDA
470.53
446.16
409.28
680.78
332.15
231.33
182.29
111.43
51.58
45.26
7.79
EBITDA Margin
11.63%
10.84%
11.73%
20.06%
12.70%
11.46%
10.24%
9.85%
7.96%
11.50%
3.75%
Other Income
77.32
80.37
54.09
51.94
23.61
16.55
7.98
3.68
2.58
3.35
5.01
Interest
1.82
4.38
4.91
4.79
5.14
3.38
2.67
4.39
3.92
4.07
4.60
Depreciation
37.71
37.71
35.84
23.76
13.69
10.23
8.80
5.54
4.98
4.00
2.90
PBT
508.33
484.45
422.61
704.17
336.93
234.27
178.80
105.18
45.25
40.54
5.31
Tax
109.70
98.57
121.43
238.02
110.43
79.20
63.27
35.43
13.96
11.96
1.76
Tax Rate
21.58%
20.35%
28.38%
33.84%
32.77%
33.25%
35.18%
33.69%
31.63%
29.89%
33.21%
PAT
398.63
346.07
273.37
445.35
215.92
158.98
116.57
69.75
30.18
28.05
3.53
PAT before Minority Interest
362.01
385.87
306.36
465.36
226.56
158.98
116.57
69.75
30.18
28.05
3.53
Minority Interest
-36.62
-39.80
-32.99
-20.01
-10.64
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.86%
8.41%
7.84%
13.13%
8.25%
7.88%
6.55%
6.16%
4.66%
7.13%
1.70%
PAT Growth
2.28%
26.59%
-38.62%
106.26%
35.82%
36.38%
67.13%
131.11%
7.59%
694.62%
 
EPS
29.27
25.41
20.07
32.70
15.85
11.67
8.56
5.12
2.22
2.06
0.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,403.69
1,205.97
1,031.48
635.43
422.80
265.30
179.58
125.10
94.69
69.52
Share Capital
13.62
13.62
9.08
9.08
9.08
9.08
9.08
9.08
8.00
8.00
Total Reserves
1,390.06
1,192.34
1,022.40
626.34
413.71
256.21
170.49
116.02
85.61
61.52
Non-Current Liabilities
21.75
37.57
48.53
44.37
10.84
14.44
50.58
15.93
18.37
14.21
Secured Loans
0.16
1.06
1.84
12.17
0.27
0.95
5.16
6.13
8.73
5.74
Unsecured Loans
0.00
0.00
0.00
0.00
1.80
3.23
5.80
5.80
5.90
7.20
Long Term Provisions
1.53
1.68
1.97
1.15
0.33
0.52
35.45
1.46
1.56
1.38
Current Liabilities
263.42
219.95
327.88
290.45
188.97
197.84
233.24
117.59
69.46
61.39
Trade Payables
217.54
179.91
286.55
249.67
142.93
91.18
121.13
19.79
12.25
10.15
Other Current Liabilities
43.47
32.19
36.05
34.66
29.86
24.27
18.51
30.43
17.35
10.66
Short Term Borrowings
0.00
6.67
3.64
1.31
6.52
50.59
42.12
46.28
32.78
39.65
Short Term Provisions
2.41
1.18
1.64
4.80
9.65
31.80
51.48
21.09
7.08
0.93
Total Liabilities
1,879.94
1,614.82
1,526.26
1,068.65
622.61
477.58
463.40
258.62
182.52
149.10
Net Block
270.87
292.53
312.14
160.47
103.99
89.57
77.51
50.85
43.09
26.79
Gross Block
378.22
364.85
349.26
174.03
160.86
136.53
116.00
85.57
77.88
59.27
Accumulated Depreciation
107.35
72.32
37.12
13.57
56.88
46.97
38.49
34.72
34.79
32.48
Non Current Assets
364.68
435.20
363.93
299.73
209.70
127.66
155.26
92.98
74.78
67.44
Capital Work in Progress
25.89
9.01
1.97
94.07
41.62
0.00
4.81
1.59
1.67
11.11
Non Current Investment
36.14
99.00
31.37
30.26
33.15
34.64
35.29
34.62
27.49
27.49
Long Term Loans & Adv.
31.38
34.27
17.78
11.47
28.33
2.60
36.79
5.92
2.53
2.06
Other Non Current Assets
0.40
0.39
0.67
3.47
2.61
0.86
0.86
0.00
0.00
0.00
Current Assets
1,515.27
1,179.61
1,162.33
768.91
410.71
349.80
308.14
165.65
107.74
81.66
Current Investments
644.33
531.17
553.09
329.35
0.00
76.46
5.02
0.25
17.28
7.00
Inventories
543.51
379.06
524.81
355.70
285.55
222.02
199.15
97.16
42.15
39.05
Sundry Debtors
88.77
48.64
50.03
23.41
34.97
33.56
45.02
39.73
15.51
22.81
Cash & Bank
198.57
186.91
14.36
45.12
72.57
6.16
12.86
8.59
22.05
4.56
Other Current Assets
40.09
29.81
16.43
9.21
17.62
11.60
46.10
19.93
10.75
8.24
Short Term Loans & Adv.
8.38
4.02
3.61
6.12
7.45
4.67
37.16
13.64
5.22
2.77
Net Current Assets
1,251.85
959.67
834.45
478.46
221.75
151.96
74.90
48.06
38.28
20.27
Total Assets
1,879.95
1,614.81
1,526.26
1,068.64
622.59
477.57
463.40
258.63
182.52
149.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
125.09
183.76
280.93
277.75
122.00
89.34
55.56
-20.55
50.38
-7.72
PBT
484.86
428.05
704.50
336.74
236.70
179.84
105.18
44.14
40.01
5.30
Adjustment
-22.66
2.53
-19.13
-4.00
-2.78
3.49
6.11
7.38
11.06
4.36
Changes in Working Capital
-230.99
-100.78
-166.67
51.87
-38.72
-33.73
-20.50
-61.55
8.96
-16.61
Cash after chg. in Working capital
231.20
329.80
518.70
384.61
195.21
149.60
90.79
-10.03
60.04
-6.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-106.11
-146.04
-237.77
-106.86
-73.21
-60.26
-35.23
-10.52
-9.66
-0.76
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
-25.94
-26.78
-269.27
-407.76
18.13
-83.52
-39.10
5.43
-17.43
-17.60
Net Fixed Assets
-25.15
-12.32
-52.19
13.74
-22.33
-15.72
-33.65
-7.61
-20.44
-1.46
Net Investments
36.87
-44.21
-281.57
-260.60
-7.15
-71.44
-4.77
17.03
-6.29
-7.15
Others
-37.66
29.75
64.49
-160.90
47.61
3.64
-0.68
-3.99
9.30
-8.99
Cash from Financing Activity
-141.31
-105.77
-45.45
100.51
-74.26
-11.97
-12.74
0.81
-14.09
19.01
Net Cash Inflow / Outflow
-42.16
51.21
-33.79
-29.50
65.86
-6.15
3.72
-14.31
18.85
-6.31
Opening Cash & Equivalents
58.06
6.85
40.65
70.14
4.29
10.43
6.72
21.03
2.18
10.87
Closing Cash & Equivalent
15.90
58.06
6.85
40.65
70.15
4.29
10.43
6.72
21.03
4.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
103.03
88.51
75.71
46.64
30.87
19.46
13.18
9.18
7.80
5.79
ROA
22.08%
19.51%
35.87%
26.79%
28.90%
24.78%
19.32%
13.68%
16.92%
2.70%
ROE
29.57%
27.39%
55.84%
42.91%
46.36%
52.42%
45.78%
27.60%
34.39%
5.18%
ROCE
37.31%
38.40%
83.66%
63.01%
64.00%
65.27%
51.94%
29.09%
32.87%
8.79%
Fixed Asset Turnover
11.08
9.77
12.97
15.62
13.57
14.10
11.23
7.93
5.74
3.55
Receivable days
6.09
5.16
3.95
4.07
6.20
8.05
13.67
15.55
17.77
27.88
Inventory Days
40.91
47.30
47.36
44.74
45.90
43.17
47.79
39.23
37.67
58.26
Payable days
19.64
27.60
35.22
31.05
23.76
24.01
25.01
9.55
12.13
17.00
Cash Conversion Cycle
27.36
24.86
16.09
17.76
28.33
27.20
36.44
45.24
43.31
69.15
Total Debt/Equity
0.00
0.01
0.01
0.03
0.03
0.22
0.31
0.49
0.53
0.78
Interest Cover
111.54
88.04
147.69
66.50
71.46
68.27
24.94
12.26
10.83
2.15

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.