Nifty
:
19638.30
Sensex
:
65828.41
114.75 (0.59%)
320.09 (0.49%)
Nifty
Sensex
:
:
19638.30
65828.41
114.75 (0.59%)
320.09 (0.49%)

Avanti Feeds Ltd.

Aquaculture

Rating :
54/99

BSE: 512573 | NSE: AVANTIFEED

NSE BSE
441.30
29-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  440.70
  •  443.55
  •  435.45
  •  438.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  145023
  •  637.45
  •  504.85
  •  321.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,015.24
  • 18.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,728.88
  • 1.42%
  • 2.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.28%
  • 0.60%
  • 13.92%
  • FII
  • DII
  • Others
  • 13.06%
  • 11.50%
  • 17.64%

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
  • 19.51
  • 21.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.39
  • 3.92
  • 3.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.60
  • 12.55
  • 13.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
1,553.66
1,569.30
-1.00%
1,093.00
1,332.24
-17.96%
1,102.58
1,068.92
3.15%
1,322.10
1,226.00
7.84%
Expenses
1,416.10
1,465.31
-3.36%
959.51
1,215.30
-21.05%
1,021.99
1,001.33
2.06%
1,247.16
1,183.32
5.39%
EBITDA
137.56
104.00
32.27%
133.49
116.93
14.16%
80.59
67.59
19.23%
74.94
42.68
75.59%
EBIDTM
8.85%
6.63%
12.21%
8.78%
7.31%
6.32%
5.67%
3.48%
Other Income
32.58
12.32
164.45%
24.05
16.23
48.18%
29.17
18.59
56.91%
26.49
25.58
3.56%
Interest
0.27
0.32
-15.62%
1.03
0.44
134.09%
0.22
0.47
-53.19%
0.45
0.77
-41.56%
Depreciation
13.20
9.82
34.42%
12.20
9.77
24.87%
10.65
10.25
3.90%
9.93
10.41
-4.61%
PBT
156.67
100.88
55.30%
139.12
122.95
13.15%
97.37
69.21
40.69%
89.75
39.93
124.77%
Tax
41.95
26.72
57.00%
38.70
29.06
33.17%
25.89
22.38
15.68%
23.23
5.16
350.19%
PAT
114.72
74.16
54.69%
100.42
93.89
6.95%
71.48
46.84
52.60%
66.52
34.77
91.31%
PATM
7.38%
4.73%
9.19%
7.05%
6.48%
4.38%
5.03%
2.84%
EPS
7.81
4.86
60.70%
6.85
6.19
10.66%
4.58
2.95
55.25%
4.16
1.77
135.03%

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
5,071.34
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
-2.41%
1.01%
22.81%
-0.36%
17.99%
2.80%
29.71%
29.60%
13.35%
57.36%
 
Cost Of Goods Sold
4,069.38
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
1,001.96
968.54
798.13
895.58
851.12
750.84
983.22
544.58
489.38
444.37
281.43
GP Margin
19.76%
19.04%
15.85%
21.84%
20.68%
21.53%
28.98%
20.82%
24.25%
24.96%
24.87%
Total Expenditure
4,644.76
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
426.58
394.90
323.69
461.50
446.16
409.28
680.78
332.15
231.33
182.29
111.43
EBITDA Margin
8.41%
7.76%
6.43%
11.25%
10.84%
11.73%
20.06%
12.70%
11.46%
10.24%
9.85%
Other Income
112.29
92.02
81.67
92.58
80.37
54.09
51.94
23.61
16.55
7.98
3.68
Interest
1.97
3.89
3.69
3.05
4.38
4.91
4.79
5.14
3.38
2.67
4.39
Depreciation
45.98
42.59
40.79
40.93
37.71
35.84
23.76
13.69
10.23
8.80
5.54
PBT
482.91
440.42
360.88
510.10
484.45
422.61
704.17
336.93
234.27
178.80
105.18
Tax
129.77
114.53
78.67
112.29
98.57
121.43
238.02
110.43
79.20
63.27
35.43
Tax Rate
26.87%
26.82%
23.60%
22.01%
20.35%
28.38%
33.84%
32.77%
33.25%
35.18%
33.69%
PAT
353.14
278.67
221.58
360.51
346.07
273.37
445.35
215.92
158.98
116.57
69.75
PAT before Minority Interest
317.61
312.25
245.23
397.81
385.87
306.36
465.36
226.56
158.98
116.57
69.75
Minority Interest
-35.53
-33.58
-23.65
-37.30
-39.80
-32.99
-20.01
-10.64
0.00
0.00
0.00
PAT Margin
6.96%
5.48%
4.40%
8.79%
8.41%
7.84%
13.13%
8.25%
7.88%
6.55%
6.16%
PAT Growth
41.45%
25.76%
-38.54%
4.17%
26.59%
-38.62%
106.26%
35.82%
36.38%
67.13%
 
EPS
25.93
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

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Avanti Feeds gets nod for additional investment upto Rs 26.25 crore in Avanti Pet Care
    27th Sep 2023, 14:59 PM

    The Board of Directors of the Company at its meeting held on September 27, 2023, has inter alia, approved the same

    Read More
  • Avanti Feeds working on multi-pronged strategy to maintain growth
    5th Sep 2023, 16:56 PM

    The company also looks forward to government support in ensuring raw material availability at competitive prices in the domestic market

    Read More
  • Avanti Feeds - Quarterly Results
    10th Aug 2023, 14:14 PM

    Read More
  • Avanti Feeds incorporates subsidiary company in Telangana
    19th Jul 2023, 10:08 AM

    The newly incorporated subsidiary Company shall inter-alia deal in Manufacturing and Trading of pet foods/feeds, Pet health care products

    Read More
  • Avanti Feeds gets nod to incorporate subsidiary company
    12th Jul 2023, 17:05 PM

    The Board of Directors at its meeting held on July 12, 2023, approved the same

    Read More

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.