Nifty
Sensex
:
:
25149.85
82500.47
-205.40 (-0.81%)
-689.81 (-0.83%)

Retailing - Supermarts

Rating :
N/A

BSE: 540376 | NSE: DMART

4064.20
11-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  4169
  •  4185
  •  4041
  •  4169.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  802558
  •  3278996955.5
  •  5484.85
  •  3340

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,64,451.41
  • 97.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,64,093.21
  • N/A
  • 12.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.65%
  • 0.16%
  • 4.95%
  • FII
  • DII
  • Others
  • 8.18%
  • 8.30%
  • 3.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.94
  • 15.35
  • 17.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.49
  • 14.03
  • 10.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.19
  • 14.28
  • 19.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 121.35
  • 123.19
  • 103.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.84
  • 16.12
  • 14.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 75.94
  • 81.49
  • 65.06

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
38.99
41.61
51.08
61.07
P/E Ratio
104.24
97.67
79.57
66.55
Revenue
50669
59358
69519
82202
EBITDA
4104
4487
5340
6415
Net Income
2536
2708
3331
3983
ROA
12.9
11.9
13.8
14.5
P/B Ratio
13.72
12.34
10.56
9.12
ROE
14.59
13.5
13.86
14.59
FCFF
224
-854
117
284
FCFF Yield
0.08
-0.32
0.04
0.11
Net Debt
-153
460
-382
-524
BVPS
296.29
329.29
384.72
445.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
16,359.70
14,069.14
16.28%
14,871.86
12,726.55
16.86%
15,972.55
13,572.47
17.68%
14,444.50
12,624.37
14.42%
Expenses
15,060.66
12,847.89
17.22%
13,916.79
11,782.91
18.11%
14,755.31
12,452.58
18.49%
13,350.73
11,619.40
14.90%
EBITDA
1,299.04
1,221.25
6.37%
955.07
943.64
1.21%
1,217.24
1,119.89
8.69%
1,093.77
1,004.97
8.84%
EBIDTM
7.94%
8.68%
6.42%
7.41%
7.62%
8.25%
7.57%
7.96%
Other Income
19.43
41.60
-53.29%
25.05
37.87
-33.85%
24.14
32.92
-26.67%
33.52
36.92
-9.21%
Interest
29.30
15.96
83.58%
18.96
13.42
41.28%
18.21
14.55
25.15%
16.32
15.59
4.68%
Depreciation
231.70
192.76
20.20%
240.86
204.89
17.56%
228.12
189.33
20.49%
207.78
174.36
19.17%
PBT
1,057.47
1,054.13
0.32%
720.30
763.20
-5.62%
995.05
948.93
4.86%
903.19
851.94
6.02%
Tax
284.66
280.45
1.50%
169.51
200.06
-15.27%
271.51
258.52
5.02%
243.75
228.59
6.63%
PAT
772.81
773.68
-0.11%
550.79
563.14
-2.19%
723.54
690.41
4.80%
659.44
623.35
5.79%
PATM
4.72%
5.50%
3.70%
4.42%
4.53%
5.09%
4.57%
4.94%
EPS
11.88
11.89
-0.08%
8.47
8.66
-2.19%
11.12
10.61
4.81%
10.14
9.58
5.85%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
61,648.61
50,788.83
42,839.56
30,976.27
24,143.06
24,870.20
20,004.52
15,033.20
11,897.70
8,583.76
6,439.43
Net Sales Growth
16.33%
18.56%
38.30%
28.30%
-2.92%
24.32%
33.07%
26.35%
38.61%
33.30%
 
Cost Of Goods Sold
52,530.82
43,274.54
36,383.95
26,397.39
20,554.68
21,102.93
17,000.84
12,635.64
10,081.04
7,303.54
5,487.19
Gross Profit
9,117.79
7,514.29
6,455.61
4,578.88
3,588.38
3,767.27
3,003.68
2,397.56
1,816.66
1,280.22
952.24
GP Margin
14.79%
14.80%
15.07%
14.78%
14.86%
15.15%
15.02%
15.95%
15.27%
14.91%
14.79%
Total Expenditure
57,083.49
46,685.06
39,202.53
28,477.77
22,400.01
22,741.89
18,371.23
13,680.39
10,916.58
7,920.19
5,980.44
Power & Fuel Cost
-
376.59
314.62
207.86
174.20
188.24
152.80
121.26
99.41
79.24
59.33
% Of Sales
-
0.74%
0.73%
0.67%
0.72%
0.76%
0.76%
0.81%
0.84%
0.92%
0.92%
Employee Cost
-
906.12
746.97
616.21
536.57
456.10
355.42
282.59
192.51
149.04
134.06
% Of Sales
-
1.78%
1.74%
1.99%
2.22%
1.83%
1.78%
1.88%
1.62%
1.74%
2.08%
Manufacturing Exp.
-
1,323.43
1,116.56
805.85
746.43
645.96
499.72
373.72
332.89
241.36
155.35
% Of Sales
-
2.61%
2.61%
2.60%
3.09%
2.60%
2.50%
2.49%
2.80%
2.81%
2.41%
General & Admin Exp.
-
276.13
213.23
144.56
109.70
120.27
136.59
96.55
71.40
48.67
76.67
% Of Sales
-
0.54%
0.50%
0.47%
0.45%
0.48%
0.68%
0.64%
0.60%
0.57%
1.19%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52.70
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.82%
Miscellaneous Exp.
-
528.25
427.20
305.90
278.43
228.39
225.86
170.63
139.33
98.36
52.70
% Of Sales
-
1.04%
1.00%
0.99%
1.15%
0.92%
1.13%
1.14%
1.17%
1.15%
0.23%
EBITDA
4,565.12
4,103.77
3,637.03
2,498.50
1,743.05
2,128.31
1,633.29
1,352.81
981.12
663.57
458.99
EBITDA Margin
7.41%
8.08%
8.49%
8.07%
7.22%
8.56%
8.16%
9.00%
8.25%
7.73%
7.13%
Other Income
102.14
146.45
129.34
117.49
196.21
59.99
48.35
69.32
28.69
17.98
18.26
Interest
82.79
58.13
67.41
53.79
41.65
69.12
47.21
59.54
121.98
91.34
72.36
Depreciation
908.46
730.76
638.87
498.08
414.16
374.41
212.49
159.00
127.82
98.43
81.54
PBT
3,676.01
3,461.33
3,060.09
2,064.12
1,483.45
1,744.77
1,421.94
1,203.59
760.00
491.79
323.35
Tax
969.43
925.72
681.75
571.72
384.02
443.79
519.48
415.79
268.29
171.47
111.61
Tax Rate
26.37%
26.74%
22.28%
27.70%
25.89%
25.44%
36.53%
34.55%
35.30%
34.87%
34.52%
PAT
2,706.58
2,536.17
2,378.51
1,492.55
1,099.49
1,301.08
902.54
787.78
491.67
320.26
211.69
PAT before Minority Interest
2,707.17
2,535.61
2,378.34
1,492.40
1,099.43
1,300.98
902.46
787.80
491.72
320.31
211.73
Minority Interest
0.59
0.56
0.17
0.15
0.06
0.10
0.08
-0.02
-0.05
-0.05
-0.04
PAT Margin
4.39%
4.99%
5.55%
4.82%
4.55%
5.23%
4.51%
5.24%
4.13%
3.73%
3.29%
PAT Growth
2.11%
6.63%
59.36%
35.75%
-15.49%
44.16%
14.57%
60.23%
53.52%
51.29%
 
EPS
41.59
38.98
36.55
22.94
16.90
20.00
13.87
12.11
7.56
4.92
3.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
18,697.82
16,078.70
13,677.64
12,183.71
11,079.74
5,587.45
4,669.05
3,841.79
1,520.44
1,199.22
Share Capital
650.73
648.26
647.77
647.77
647.77
624.08
624.08
624.08
561.54
561.54
Total Reserves
18,010.21
15,383.60
12,990.43
11,502.91
10,405.32
4,923.54
4,022.30
3,216.54
958.90
637.68
Non-Current Liabilities
496.00
558.73
574.80
365.17
270.16
190.57
292.57
1,033.00
964.68
760.50
Secured Loans
0.00
0.00
0.00
0.00
0.00
125.67
246.00
980.92
908.47
713.77
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
9.18
6.41
4.87
2.45
1.48
1.05
0.74
0.18
0.17
0.13
Current Liabilities
1,979.14
1,467.01
1,218.29
1,105.77
725.80
1,226.92
685.96
944.35
616.33
395.04
Trade Payables
984.81
753.79
589.20
578.13
433.45
463.27
317.28
260.66
194.44
118.51
Other Current Liabilities
678.51
576.96
481.08
391.21
272.99
419.88
321.31
527.39
275.39
215.03
Short Term Borrowings
0.00
0.00
0.00
0.00
3.73
304.15
7.25
138.85
128.57
43.69
Short Term Provisions
315.82
136.26
148.01
136.43
15.63
39.62
40.12
17.45
17.94
17.80
Total Liabilities
21,172.48
18,104.52
15,470.98
13,655.05
12,076.16
7,005.50
5,648.22
5,819.29
3,101.55
2,354.81
Net Block
13,406.91
11,331.94
9,250.99
6,999.23
5,931.50
4,382.27
3,383.64
2,550.38
2,093.52
1,528.08
Gross Block
16,561.63
13,806.81
11,117.37
8,386.55
6,905.71
4,987.96
3,782.37
2,776.39
2,191.82
1,832.14
Accumulated Depreciation
3,154.72
2,474.87
1,866.38
1,387.32
974.21
605.69
398.73
226.02
98.30
304.06
Non Current Assets
14,970.45
12,656.13
12,028.13
9,593.92
9,728.49
4,922.92
3,676.02
2,840.67
2,311.82
1,721.13
Capital Work in Progress
935.22
829.16
1,129.34
1,019.59
364.40
376.84
147.07
152.89
81.69
98.12
Non Current Investment
0.01
0.01
0.01
9.57
16.53
18.10
16.33
48.90
27.47
14.56
Long Term Loans & Adv.
500.41
479.21
467.27
527.01
345.68
121.76
126.87
87.72
108.84
80.16
Other Non Current Assets
119.81
7.27
1,171.49
1,038.52
3,070.38
23.95
2.11
0.79
0.30
0.21
Current Assets
6,202.03
5,448.39
3,442.85
4,061.13
2,347.67
2,082.58
1,972.20
2,978.61
789.73
633.69
Current Investments
106.66
202.19
5.93
2.95
14.68
16.53
68.18
4.17
1.86
0.67
Inventories
3,927.31
3,243.48
2,742.66
2,248.28
1,947.40
1,608.65
1,163.45
947.90
671.69
539.61
Sundry Debtors
166.37
62.16
66.89
43.58
19.55
64.37
33.52
21.00
8.42
7.07
Cash & Bank
638.18
1,408.33
298.58
1,445.58
107.88
219.07
560.18
1,884.29
35.10
38.04
Other Current Assets
1,363.51
225.38
18.43
88.61
258.16
173.96
146.87
121.25
72.67
48.30
Short Term Loans & Adv.
1,289.95
306.85
310.36
232.13
221.13
157.48
123.28
113.58
67.01
45.35
Net Current Assets
4,222.89
3,981.38
2,224.56
2,955.36
1,621.87
855.66
1,286.24
2,034.25
173.40
238.65
Total Assets
21,172.48
18,104.52
15,470.98
13,655.05
12,076.16
7,005.50
5,648.22
5,819.28
3,101.55
2,354.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
2,745.84
2,630.27
1,372.35
1,375.14
1,280.14
806.84
729.99
455.28
433.47
222.02
PBT
3,461.33
3,060.09
2,064.12
1,483.45
1,744.77
1,421.94
1,203.59
760.00
491.79
322.65
Adjustment
670.05
598.95
450.97
280.39
404.01
237.32
171.85
223.89
174.37
151.39
Changes in Working Capital
-643.77
-319.88
-582.49
-127.13
-376.24
-350.65
-242.77
-270.43
-68.52
-152.04
Cash after chg. in Working capital
3,487.61
3,339.16
1,932.60
1,636.71
1,772.54
1,308.61
1,132.67
713.47
597.64
322.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-741.77
-708.89
-560.25
-261.57
-492.40
-501.77
-402.68
-258.19
-164.16
-99.98
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
-2,468.23
-2,313.10
-1,289.49
-1,110.00
-4,656.56
-958.37
461.60
-2,481.61
-632.89
-473.88
Net Fixed Assets
-2,872.25
-2,309.20
-2,576.34
-1,914.35
-1,822.66
-1,399.37
-866.06
-653.21
-341.62
-431.54
Net Investments
-93.92
-444.60
-38.52
-189.96
-73.73
-32.56
-133.55
-34.34
-12.99
0.68
Others
497.94
440.70
1,325.37
994.31
-2,760.17
473.56
1,461.21
-1,794.06
-278.28
-43.02
Cash from Financing Activity
-147.64
-205.14
-179.24
-179.50
3,357.42
208.98
-1,159.06
2,025.26
196.44
234.45
Net Cash Inflow / Outflow
129.97
112.03
-96.38
85.64
-19.00
57.45
32.53
-1.07
-2.98
-17.41
Opening Cash & Equivalents
207.15
95.12
191.50
105.86
124.86
67.41
32.93
34.00
36.98
54.63
Closing Cash & Equivalent
337.12
207.15
95.12
191.50
105.86
124.86
67.41
32.93
34.00
37.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
286.77
247.31
210.54
187.58
170.63
88.89
74.45
61.54
27.08
21.36
ROA
12.91%
14.17%
10.25%
8.55%
13.64%
14.26%
13.74%
11.02%
11.74%
10.17%
ROE
14.62%
16.03%
11.57%
9.48%
15.67%
17.71%
18.56%
18.34%
23.56%
19.65%
ROCE
20.24%
21.02%
16.38%
13.09%
20.84%
25.78%
24.18%
21.91%
24.21%
21.39%
Fixed Asset Turnover
3.68
3.78
3.48
3.45
4.58
5.01
5.03
5.14
4.56
4.32
Receivable days
0.75
0.50
0.59
0.44
0.56
0.81
0.60
0.42
0.31
0.43
Inventory Days
23.41
23.17
26.86
29.02
23.82
23.04
23.35
23.17
24.09
24.02
Payable days
7.33
6.74
8.07
8.98
7.08
7.63
7.65
7.47
7.14
7.18
Cash Conversion Cycle
16.83
16.93
19.38
20.48
17.30
16.23
16.30
16.11
17.26
17.28
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.13
0.09
0.39
0.78
0.75
Interest Cover
60.54
46.40
39.37
36.62
26.24
31.12
21.21
7.23
6.38
5.47

News Update:


  • Avenue Supermarts - Quarterly Results
    11th Jul 2025, 18:34 PM

    Read More
  • Avenue Supermarts reports 16% rise in standalone revenue in Q1FY26
    3rd Jul 2025, 10:09 AM

    The total number of stores as of June 30, 2025 stood at 424

    Read More
  • Avenue Supermarts opens new store in Tamil Nadu
    25th Jun 2025, 11:18 AM

    The total number of stores as on date stands at 422

    Read More
  • Avenue Supermarts opens new store in Uttar Pradesh
    18th Jun 2025, 09:50 AM

    The total number of stores as on date stands at 421

    Read More
  • Avenue Supermarts opens new store in Punjab
    14th May 2025, 09:13 AM

    The total number of stores as on date stands at 420

    Read More
  • Avenue Supermarts opens new store in Madhya Pradesh
    28th Apr 2025, 18:08 PM

    The total number of stores as on date stands at 418

    Read More
  • Avenue Supermarts opens new store in Karnataka
    28th Apr 2025, 09:39 AM

    The total number of stores as on date stands at 417

    Read More
  • Avenue Supermarts opens new store in Surat
    10th Apr 2025, 10:57 AM

    The total number of stores as on date stands at 416

    Read More
  • Avenue Supermarts reports 17% rise in standalone revenue in Q4FY25
    4th Apr 2025, 09:49 AM

    The total number of stores as of March 31, 2025 stood at 415

    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.