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

Consumer Food

Rating :
58/99

BSE: 519105 | NSE: AVTNPL

78.50
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  79.90
  •  81.25
  •  77.60
  •  78.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  729200
  •  579.48
  •  84.75
  •  37.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,197.71
  • 26.44
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,220.82
  • 0.89%
  • 3.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.96%
  • 1.86%
  • 18.92%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.39
  • 7.63
  • 6.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 7.93
  • 11.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 9.47
  • 11.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.51
  • 20.44
  • 17.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.49
  • 2.32
  • 2.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.30
  • 11.75
  • 10.31

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
125.57
96.66
29.91%
129.64
117.42
10.41%
125.40
107.87
16.25%
104.51
74.47
40.34%
Expenses
109.61
86.00
27.45%
103.96
95.86
8.45%
110.34
92.40
19.42%
89.99
65.06
38.32%
EBITDA
15.97
10.66
49.81%
25.68
21.56
19.11%
15.06
15.47
-2.65%
14.53
9.40
54.57%
EBIDTM
12.71%
11.03%
19.81%
18.36%
12.01%
14.34%
13.90%
12.63%
Other Income
5.50
2.63
109.13%
1.66
1.84
-9.78%
0.98
1.29
-24.03%
0.36
1.23
-70.73%
Interest
1.68
1.01
66.34%
0.85
1.49
-42.95%
0.79
1.19
-33.61%
0.69
1.86
-62.90%
Depreciation
3.48
3.21
8.41%
4.25
3.90
8.97%
3.73
3.31
12.69%
3.73
3.30
13.03%
PBT
16.32
9.07
79.93%
22.24
18.00
23.56%
11.53
12.25
-5.88%
10.46
5.47
91.22%
Tax
4.51
0.67
573.13%
5.67
5.14
10.31%
2.43
4.71
-48.41%
2.64
0.27
877.78%
PAT
11.80
8.40
40.48%
16.58
12.87
28.83%
9.09
7.54
20.56%
7.82
5.19
50.67%
PATM
9.40%
8.69%
12.79%
10.96%
7.25%
6.99%
7.48%
6.97%
EPS
0.78
0.55
41.82%
1.09
0.84
29.76%
0.60
0.50
20.00%
0.51
0.34
50.00%

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
485.12
396.41
339.15
327.99
311.31
274.49
261.34
292.73
268.88
248.91
147.52
Net Sales Growth
22.38%
16.88%
3.40%
5.36%
13.41%
5.03%
-10.72%
8.87%
8.02%
68.73%
 
Cost Of Goods Sold
232.68
190.58
153.78
184.86
166.16
146.29
117.99
124.80
113.18
80.53
77.66
Gross Profit
252.44
205.83
185.37
143.14
145.15
128.21
143.34
167.93
155.70
168.38
69.86
GP Margin
52.04%
51.92%
54.66%
43.64%
46.63%
46.71%
54.85%
57.37%
57.91%
67.65%
47.36%
Total Expenditure
413.90
339.33
297.45
295.38
269.28
235.51
214.94
219.24
185.65
159.30
122.21
Power & Fuel Cost
-
26.27
29.43
19.20
18.42
16.76
16.06
15.12
13.70
13.05
9.27
% Of Sales
-
6.63%
8.68%
5.85%
5.92%
6.11%
6.15%
5.17%
5.10%
5.24%
6.28%
Employee Cost
-
50.55
46.44
38.15
31.58
29.17
33.34
26.61
19.41
16.06
12.65
% Of Sales
-
12.75%
13.69%
11.63%
10.14%
10.63%
12.76%
9.09%
7.22%
6.45%
8.58%
Manufacturing Exp.
-
42.45
42.75
32.00
31.42
26.14
27.13
30.95
22.13
21.65
14.44
% Of Sales
-
10.71%
12.61%
9.76%
10.09%
9.52%
10.38%
10.57%
8.23%
8.70%
9.79%
General & Admin Exp.
-
15.39
15.90
12.01
12.75
9.86
10.10
10.25
8.83
7.31
3.73
% Of Sales
-
3.88%
4.69%
3.66%
4.10%
3.59%
3.86%
3.50%
3.28%
2.94%
2.53%
Selling & Distn. Exp.
-
7.95
6.66
7.68
7.70
5.39
6.98
5.25
4.78
7.39
2.63
% Of Sales
-
2.01%
1.96%
2.34%
2.47%
1.96%
2.67%
1.79%
1.78%
2.97%
1.78%
Miscellaneous Exp.
-
6.13
2.48
1.47
1.25
1.90
3.32
6.25
3.62
13.31
2.63
% Of Sales
-
1.55%
0.73%
0.45%
0.40%
0.69%
1.27%
2.14%
1.35%
5.35%
1.25%
EBITDA
71.24
57.08
41.70
32.61
42.03
38.98
46.40
73.49
83.23
89.61
25.31
EBITDA Margin
14.69%
14.40%
12.30%
9.94%
13.50%
14.20%
17.75%
25.11%
30.95%
36.00%
17.16%
Other Income
8.50
6.99
4.10
12.92
5.01
1.56
3.68
0.94
0.10
0.61
0.13
Interest
4.01
5.56
5.09
2.54
1.61
1.29
3.85
2.29
6.43
6.50
5.24
Depreciation
15.19
13.72
10.85
7.16
7.00
6.18
5.72
4.96
3.98
3.57
3.46
PBT
60.55
44.79
29.86
35.83
38.43
33.08
40.51
67.19
72.93
80.15
16.74
Tax
15.25
10.79
9.01
11.62
13.98
11.45
14.12
25.11
25.14
25.37
5.63
Tax Rate
25.19%
24.09%
30.17%
32.43%
36.38%
34.61%
34.86%
37.37%
34.47%
31.65%
33.63%
PAT
45.29
34.00
20.84
24.21
24.45
21.63
26.39
42.08
47.79
54.78
11.11
PAT before Minority Interest
45.29
34.00
20.84
24.21
24.45
21.63
26.39
42.08
47.79
54.78
11.11
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
9.34%
8.58%
6.14%
7.38%
7.85%
7.88%
10.10%
14.38%
17.77%
22.01%
7.53%
PAT Growth
33.21%
63.15%
-13.92%
-0.98%
13.04%
-18.04%
-37.29%
-11.95%
-12.76%
393.07%
 
EPS
2.97
2.23
1.37
1.59
1.61
1.42
1.73
2.76
3.14
3.60
0.73

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
274.85
251.62
238.35
224.16
200.41
186.26
167.68
138.45
101.43
56.58
Share Capital
15.23
15.23
15.23
15.23
15.23
15.23
15.23
7.61
7.61
7.61
Total Reserves
259.62
236.39
223.12
208.93
185.18
171.03
152.45
130.84
93.81
48.96
Non-Current Liabilities
20.76
26.28
11.10
12.31
6.56
5.81
5.55
6.28
7.80
9.98
Secured Loans
10.50
15.91
0.00
0.00
0.00
0.00
0.00
0.56
1.46
2.93
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.38
1.18
1.91
Long Term Provisions
3.40
3.32
5.60
5.92
1.75
1.45
1.06
0.92
0.86
0.89
Current Liabilities
81.96
110.88
80.15
38.78
42.26
44.94
63.68
83.04
86.47
72.91
Trade Payables
22.64
34.67
34.69
17.78
11.12
11.92
20.07
12.53
13.00
9.00
Other Current Liabilities
23.34
8.47
6.62
3.17
1.27
1.16
1.36
3.37
7.13
1.99
Short Term Borrowings
28.26
62.19
36.07
15.32
9.75
6.80
5.08
32.16
33.57
49.62
Short Term Provisions
7.72
5.55
2.77
2.51
20.11
25.05
37.16
34.98
32.77
12.30
Total Liabilities
377.57
388.78
329.60
275.25
249.23
237.01
236.91
227.77
195.70
139.47
Net Block
99.22
98.27
56.07
57.45
58.14
53.44
50.56
45.05
38.67
36.96
Gross Block
135.38
121.46
70.09
64.36
101.76
91.62
84.70
77.50
71.05
66.70
Accumulated Depreciation
36.16
23.19
14.02
6.91
43.62
38.18
34.13
32.45
32.38
29.74
Non Current Assets
105.38
105.34
106.08
67.75
60.70
56.40
51.80
49.06
39.19
37.43
Capital Work in Progress
0.00
0.00
28.42
0.00
0.92
1.59
0.18
2.59
0.00
0.00
Non Current Investment
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0.77
0.00
0.00
Long Term Loans & Adv.
3.88
3.57
7.55
2.71
1.64
1.37
1.05
0.65
0.52
0.47
Other Non Current Assets
2.26
3.48
14.03
7.57
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
272.20
283.45
223.51
207.51
188.52
180.62
185.11
178.72
156.51
102.03
Current Investments
7.57
7.02
30.10
37.84
27.87
7.05
15.13
0.00
0.00
0.00
Inventories
122.50
143.77
93.97
93.31
73.88
90.02
84.89
90.21
66.16
29.76
Sundry Debtors
75.32
81.79
63.36
55.44
51.87
41.61
37.19
44.64
51.34
58.94
Cash & Bank
18.65
11.75
9.05
12.66
11.21
15.06
15.59
9.09
7.84
2.64
Other Current Assets
48.16
31.51
22.28
3.75
23.68
26.87
32.31
34.79
31.16
10.69
Short Term Loans & Adv.
7.93
7.62
4.75
4.52
22.47
26.12
31.69
34.14
30.64
10.60
Net Current Assets
190.24
172.57
143.36
168.73
146.26
135.67
121.43
95.67
70.04
29.13
Total Assets
377.58
388.79
329.59
275.26
249.22
237.02
236.91
227.78
195.70
139.46

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
70.55
-29.62
14.22
15.52
33.65
11.58
68.35
35.68
40.11
1.56
PBT
44.79
29.86
35.83
38.43
33.08
40.51
67.19
72.93
80.15
16.74
Adjustment
15.93
15.96
5.93
6.24
6.52
8.95
6.35
10.10
9.77
8.40
Changes in Working Capital
23.30
-66.85
-15.41
-17.14
4.91
-22.88
18.96
-22.18
-25.46
-18.53
Cash after chg. in Working capital
84.02
-21.04
26.35
27.53
44.51
26.58
92.50
60.85
64.46
6.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.47
-8.58
-12.13
-12.01
-10.86
-15.00
-24.15
-25.17
-24.35
-5.05
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
-14.16
3.73
-28.77
-9.54
-30.95
0.13
-21.86
-13.77
-4.81
-2.57
Net Fixed Assets
-13.91
-22.93
-34.12
38.19
-9.42
-10.50
-4.81
-8.91
-4.22
-1.73
Net Investments
-0.82
23.01
7.74
-9.98
-21.75
7.15
-17.87
-1.99
0.00
0.00
Others
0.57
3.65
-2.39
-37.75
0.22
3.48
0.82
-2.87
-0.59
-0.84
Cash from Financing Activity
-49.56
28.69
10.88
-3.37
-6.73
-12.24
-41.39
-18.02
-34.06
0.32
Net Cash Inflow / Outflow
6.83
2.80
-3.67
2.61
-4.04
-0.53
5.11
3.89
1.24
-0.69
Opening Cash & Equivalents
9.71
6.91
10.58
7.97
12.01
12.54
7.43
3.55
2.30
3.00
Closing Cash & Equivalent
16.54
9.71
6.91
10.58
7.97
12.01
12.54
7.43
3.55
2.30

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.)
18.05
16.52
15.65
14.72
13.16
12.23
11.01
9.09
6.66
3.72
ROA
8.87%
5.80%
8.00%
9.32%
8.90%
11.14%
18.11%
22.57%
32.69%
8.58%
ROE
12.92%
8.51%
10.47%
11.52%
11.19%
14.91%
27.49%
39.85%
69.34%
20.82%
ROCE
15.50%
11.51%
14.93%
17.81%
17.05%
24.23%
40.03%
50.52%
68.60%
20.84%
Fixed Asset Turnover
3.09
3.54
4.88
3.75
2.84
2.97
3.61
3.62
3.61
2.25
Receivable days
72.33
78.11
66.04
62.80
62.13
55.02
51.00
65.10
80.83
117.62
Inventory Days
122.59
127.93
104.11
97.85
108.92
122.11
109.13
106.06
70.31
77.36
Payable days
33.65
39.31
32.70
19.78
19.75
27.36
26.88
24.49
22.94
26.42
Cash Conversion Cycle
161.27
166.72
137.46
140.87
151.30
149.76
133.25
146.66
128.21
168.56
Total Debt/Equity
0.15
0.32
0.15
0.07
0.05
0.04
0.03
0.26
0.38
0.99
Interest Cover
9.06
6.87
15.13
24.83
26.66
11.52
30.39
12.35
13.33
4.20

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.