Nifty
Sensex
:
:
18127.65
60830.46
-50.45 (-0.28%)
-93.04 (-0.15%)

Consumer Food

Rating :
66/99

BSE: 519105 | NSE: AVTNPL

87.35
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  85.95
  •  88.10
  •  85.55
  •  85.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  238521
  •  206.97
  •  93.70
  •  40.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,330.96
  • 24.90
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,365.13
  • 0.80%
  • 4.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.83%
  • 19.73%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 3.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.90
  • 9.28
  • 12.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.27
  • 11.13
  • 11.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.88
  • 13.12
  • 29.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.81
  • 20.44
  • 18.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.54
  • 2.38
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 11.82
  • 10.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
147.18
104.51
40.83%
125.57
96.66
29.91%
129.64
117.42
10.41%
125.40
107.87
16.25%
Expenses
122.86
89.99
36.53%
109.61
86.00
27.45%
103.96
95.86
8.45%
110.34
92.40
19.42%
EBITDA
24.32
14.53
67.38%
15.97
10.66
49.81%
25.68
21.56
19.11%
15.06
15.47
-2.65%
EBIDTM
16.52%
13.90%
12.71%
11.03%
19.81%
18.36%
12.01%
14.34%
Other Income
1.71
0.36
375.00%
5.50
2.63
109.13%
1.66
1.84
-9.78%
0.98
1.29
-24.03%
Interest
0.92
0.69
33.33%
1.68
1.01
66.34%
0.85
1.49
-42.95%
0.79
1.19
-33.61%
Depreciation
3.69
3.73
-1.07%
3.48
3.21
8.41%
4.25
3.90
8.97%
3.73
3.31
12.69%
PBT
21.43
10.46
104.88%
16.32
9.07
79.93%
22.24
18.00
23.56%
11.53
12.25
-5.88%
Tax
5.09
2.64
92.80%
4.51
0.67
573.13%
5.67
5.14
10.31%
2.43
4.71
-48.41%
PAT
16.34
7.82
108.95%
11.80
8.40
40.48%
16.58
12.87
28.83%
9.09
7.54
20.56%
PATM
11.10%
7.48%
9.40%
8.69%
12.79%
10.96%
7.25%
6.99%
EPS
1.07
0.51
109.80%
0.78
0.55
41.82%
1.09
0.84
29.76%
0.60
0.50
20.00%

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
527.79
485.13
396.41
339.15
327.99
311.31
274.49
261.34
292.73
268.88
248.91
Net Sales Growth
23.76%
22.38%
16.88%
3.40%
5.36%
13.41%
5.03%
-10.72%
8.87%
8.02%
 
Cost Of Goods Sold
262.27
232.69
190.58
153.78
184.86
166.16
146.29
117.99
124.80
113.18
80.53
Gross Profit
265.52
252.44
205.83
185.37
143.14
145.15
128.21
143.34
167.93
155.70
168.38
GP Margin
50.31%
52.04%
51.92%
54.66%
43.64%
46.63%
46.71%
54.85%
57.37%
57.91%
67.65%
Total Expenditure
446.77
413.90
339.33
297.45
295.38
269.28
235.51
214.94
219.24
185.65
159.30
Power & Fuel Cost
-
30.08
26.27
29.43
19.20
18.42
16.76
16.06
15.12
13.70
13.05
% Of Sales
-
6.20%
6.63%
8.68%
5.85%
5.92%
6.11%
6.15%
5.17%
5.10%
5.24%
Employee Cost
-
55.84
50.55
46.44
38.15
31.58
29.17
33.34
26.61
19.41
16.06
% Of Sales
-
11.51%
12.75%
13.69%
11.63%
10.14%
10.63%
12.76%
9.09%
7.22%
6.45%
Manufacturing Exp.
-
54.89
42.45
42.75
32.00
31.42
26.14
27.13
30.95
22.13
21.65
% Of Sales
-
11.31%
10.71%
12.61%
9.76%
10.09%
9.52%
10.38%
10.57%
8.23%
8.70%
General & Admin Exp.
-
17.04
15.39
15.90
12.01
12.75
9.86
10.10
10.25
8.83
7.31
% Of Sales
-
3.51%
3.88%
4.69%
3.66%
4.10%
3.59%
3.86%
3.50%
3.28%
2.94%
Selling & Distn. Exp.
-
16.09
7.95
6.66
7.68
7.70
5.39
6.98
5.25
4.78
7.39
% Of Sales
-
3.32%
2.01%
1.96%
2.34%
2.47%
1.96%
2.67%
1.79%
1.78%
2.97%
Miscellaneous Exp.
-
7.27
6.13
2.48
1.47
1.25
1.90
3.32
6.25
3.62
7.39
% Of Sales
-
1.50%
1.55%
0.73%
0.45%
0.40%
0.69%
1.27%
2.14%
1.35%
5.35%
EBITDA
81.03
71.23
57.08
41.70
32.61
42.03
38.98
46.40
73.49
83.23
89.61
EBITDA Margin
15.35%
14.68%
14.40%
12.30%
9.94%
13.50%
14.20%
17.75%
25.11%
30.95%
36.00%
Other Income
9.85
8.50
6.99
4.10
12.92
5.01
1.56
3.68
0.94
0.10
0.61
Interest
4.24
4.01
5.56
5.09
2.54
1.61
1.29
3.85
2.29
6.43
6.50
Depreciation
15.15
15.17
13.72
10.85
7.16
7.00
6.18
5.72
4.96
3.98
3.57
PBT
71.52
60.55
44.79
29.86
35.83
38.43
33.08
40.51
67.19
72.93
80.15
Tax
17.70
15.26
10.79
9.01
11.62
13.98
11.45
14.12
25.11
25.14
25.37
Tax Rate
24.75%
25.20%
24.09%
30.17%
32.43%
36.38%
34.61%
34.86%
37.37%
34.47%
31.65%
PAT
53.81
45.29
34.00
20.84
24.21
24.45
21.63
26.39
42.08
47.79
54.78
PAT before Minority Interest
53.81
45.29
34.00
20.84
24.21
24.45
21.63
26.39
42.08
47.79
54.78
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.20%
9.34%
8.58%
6.14%
7.38%
7.85%
7.88%
10.10%
14.38%
17.77%
22.01%
PAT Growth
46.90%
33.21%
63.15%
-13.92%
-0.98%
13.04%
-18.04%
-37.29%
-11.95%
-12.76%
 
EPS
3.53
2.97
2.23
1.37
1.59
1.61
1.42
1.73
2.76
3.14
3.60

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
310.28
274.85
251.62
238.35
224.16
200.41
186.26
167.68
138.45
101.43
Share Capital
15.23
15.23
15.23
15.23
15.23
15.23
15.23
15.23
7.61
7.61
Total Reserves
295.05
259.62
236.39
223.12
208.93
185.18
171.03
152.45
130.84
93.81
Non-Current Liabilities
17.48
20.76
26.28
11.10
12.31
6.56
5.81
5.55
6.28
7.80
Secured Loans
7.50
10.50
15.91
0.00
0.00
0.00
0.00
0.00
0.56
1.46
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.38
1.18
Long Term Provisions
3.96
3.40
3.32
5.60
5.92
1.75
1.45
1.06
0.92
0.86
Current Liabilities
97.86
81.96
110.88
80.15
38.78
42.26
44.94
63.68
83.04
86.47
Trade Payables
37.68
22.64
34.67
34.69
17.78
11.12
11.92
20.07
12.53
13.00
Other Current Liabilities
11.71
23.34
8.47
6.62
3.17
1.27
1.16
1.36
3.37
7.13
Short Term Borrowings
39.50
28.26
62.19
36.07
15.32
9.75
6.80
5.08
32.16
33.57
Short Term Provisions
8.97
7.72
5.55
2.77
2.51
20.11
25.05
37.16
34.98
32.77
Total Liabilities
425.62
377.57
388.78
329.60
275.25
249.23
237.01
236.91
227.77
195.70
Net Block
89.00
99.22
98.27
56.07
57.45
58.14
53.44
50.56
45.05
38.67
Gross Block
139.48
135.38
121.46
70.09
64.36
101.76
91.62
84.70
77.50
71.05
Accumulated Depreciation
50.48
36.16
23.19
14.02
6.91
43.62
38.18
34.13
32.45
32.38
Non Current Assets
93.01
105.38
105.34
106.08
67.75
60.70
56.40
51.80
49.06
39.19
Capital Work in Progress
0.00
0.00
0.00
28.42
0.00
0.92
1.59
0.18
2.59
0.00
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0.77
0.00
Long Term Loans & Adv.
3.81
3.88
3.57
7.55
2.71
1.64
1.37
1.05
0.65
0.52
Other Non Current Assets
0.19
2.26
3.48
14.03
7.57
0.00
0.00
0.00
0.00
0.00
Current Assets
332.61
272.20
283.45
223.51
207.51
188.52
180.62
185.11
178.72
156.51
Current Investments
8.01
7.57
7.02
30.10
37.84
27.87
7.05
15.13
0.00
0.00
Inventories
164.17
122.50
143.77
93.97
93.31
73.88
90.02
84.89
90.21
66.16
Sundry Debtors
102.43
75.32
81.79
63.36
55.44
51.87
41.61
37.19
44.64
51.34
Cash & Bank
15.83
18.65
11.75
9.05
12.66
11.21
15.06
15.59
9.09
7.84
Other Current Assets
42.17
40.23
31.51
22.28
8.27
23.68
26.87
32.31
34.79
31.16
Short Term Loans & Adv.
9.52
7.93
7.62
4.75
4.52
22.47
26.12
31.69
34.14
30.64
Net Current Assets
234.75
190.24
172.57
143.36
168.73
146.26
135.67
121.43
95.67
70.04
Total Assets
425.62
377.58
388.79
329.59
275.26
249.22
237.02
236.91
227.78
195.70

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
7.64
70.55
-29.62
14.22
15.52
33.65
11.58
68.35
35.68
40.11
PBT
60.55
44.79
29.86
35.83
38.43
33.08
40.51
67.19
72.93
80.15
Adjustment
16.94
15.93
15.96
5.93
6.24
6.52
8.95
6.35
10.10
9.77
Changes in Working Capital
-54.53
23.30
-66.85
-15.41
-17.14
4.91
-22.88
18.96
-22.18
-25.46
Cash after chg. in Working capital
22.95
84.02
-21.04
26.35
27.53
44.51
26.58
92.50
60.85
64.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.31
-13.47
-8.58
-12.13
-12.01
-10.86
-15.00
-24.15
-25.17
-24.35
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
-4.38
-14.16
3.73
-28.77
-9.54
-30.95
0.13
-21.86
-13.77
-4.81
Net Fixed Assets
-4.06
-13.91
-22.93
-34.12
38.19
-9.42
-10.50
-4.81
-8.91
-4.22
Net Investments
-7.16
-0.82
23.01
7.74
-9.98
-21.75
7.15
-17.87
-1.99
0.00
Others
6.84
0.57
3.65
-2.39
-37.75
0.22
3.48
0.82
-2.87
-0.59
Cash from Financing Activity
-6.01
-49.56
28.69
10.88
-3.37
-6.73
-12.24
-41.39
-18.02
-34.06
Net Cash Inflow / Outflow
-2.75
6.83
2.80
-3.67
2.61
-4.04
-0.53
5.11
3.89
1.24
Opening Cash & Equivalents
16.54
9.71
6.91
10.58
7.97
12.01
12.54
7.43
3.55
2.30
Closing Cash & Equivalent
13.79
16.54
9.71
6.91
10.58
7.97
12.01
12.54
7.43
3.55

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.)
20.37
18.05
16.52
15.65
14.72
13.16
12.23
11.01
9.09
6.66
ROA
11.28%
8.87%
5.80%
8.00%
9.32%
8.90%
11.14%
18.11%
22.57%
32.69%
ROE
15.48%
12.92%
8.51%
10.47%
11.52%
11.19%
14.91%
27.49%
39.85%
69.34%
ROCE
19.07%
15.50%
11.51%
14.93%
17.81%
17.05%
24.23%
40.03%
50.52%
68.60%
Fixed Asset Turnover
3.53
3.09
3.54
4.88
3.75
2.84
2.97
3.61
3.62
3.61
Receivable days
66.87
72.33
78.11
66.04
62.80
62.13
55.02
51.00
65.10
80.83
Inventory Days
107.84
122.59
127.93
104.11
97.85
108.92
122.11
109.13
106.06
70.31
Payable days
25.21
33.65
39.31
32.70
19.78
19.75
27.36
26.88
24.49
22.94
Cash Conversion Cycle
149.50
161.27
166.72
137.46
140.87
151.30
149.76
133.25
146.66
128.21
Total Debt/Equity
0.16
0.15
0.32
0.15
0.07
0.05
0.04
0.03
0.26
0.38
Interest Cover
16.11
9.06
6.87
15.13
24.83
26.66
11.52
30.39
12.35
13.33

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.