AVI Products India Ltd

About [ edit ]

AVI Products India is engaged in Retail sale via E-commerce and Retail sale of non-alcoholic beverages including icecream not for consumption on the premises.

  • Market Cap 0.82 Cr.
  • Current Price 7.88
  • High / Low 21.0 / 7.05
  • Stock P/E 16.4
  • Book Value 12.6
  • Dividend Yield 0.00 %
  • ROCE 10.4 %
  • ROE 8.22 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.63 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 24.90%
  • Company has a low return on equity of 9.12% for last 3 years.
  • Company's cost of borrowing seems high

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
1.05 0.82 0.70 0.74 1.18 0.92 0.82 1.00 1.36 0.20 0.40 0.89
0.99 0.80 0.64 0.74 1.02 0.88 0.78 0.96 1.12 0.26 0.55 0.85
Operating Profit 0.06 0.02 0.06 0.00 0.16 0.04 0.04 0.04 0.24 -0.06 -0.15 0.04
OPM % 5.71% 2.44% 8.57% 0.00% 13.56% 4.35% 4.88% 4.00% 17.65% -30.00% -37.50% 4.49%
Other Income 0.00 0.05 0.00 0.00 0.01 0.06 0.00 0.01 0.00 0.00 0.00 0.11
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.02 0.00
Depreciation 0.06 0.01 0.01 0.00 0.05 0.01 0.01 0.01 0.06 0.00 0.00 0.00
Profit before tax 0.00 0.06 0.05 0.00 0.12 0.09 0.03 0.03 0.17 -0.07 -0.17 0.15
Tax % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% 11.76% 0.00% 0.00% 0.00%
Net Profit -0.01 0.05 0.05 0.00 0.09 0.09 0.03 0.03 0.14 -0.07 -0.17 0.15
EPS in Rs -0.10 0.48 0.48 0.00 0.86 0.86 0.29 0.29 1.34 -0.67 -1.63 1.44

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0.00 0.00 0.16 0.22 1.08 1.86 1.79 1.78 2.07 3.60 3.43 4.10 2.85
0.02 0.01 0.20 1.63 0.76 1.10 1.28 1.42 2.54 3.41 3.18 3.92 2.78
Operating Profit -0.02 -0.01 -0.04 -1.41 0.32 0.76 0.51 0.36 -0.47 0.19 0.25 0.18 0.07
OPM % -25.00% -640.91% 29.63% 40.86% 28.49% 20.22% -22.71% 5.28% 7.29% 4.39% 2.46%
Other Income 0.00 0.00 0.07 1.44 -0.01 0.00 0.04 0.09 0.13 0.00 -0.04 0.06 0.11
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.01 0.01 0.03 0.03 0.04
Depreciation 0.08 0.07 0.08 0.00 0.00 0.00 0.01 0.03 0.05 0.06 0.05 0.06 0.06
Profit before tax -0.10 -0.08 -0.05 0.03 0.31 0.76 0.54 0.40 -0.40 0.12 0.13 0.15 0.08
Tax % 0.00% -62.50% 0.00% 0.00% 0.00% 25.00% 31.48% 32.50% 0.00% 8.33% 15.38% 13.33%
Net Profit -0.10 -0.13 -0.05 0.03 0.31 0.57 0.38 0.27 -0.40 0.11 0.10 0.12 0.05
EPS in Rs -0.29 -0.37 -0.14 0.09 0.89 1.64 1.09 2.59 -3.83 1.05 0.96 1.15 0.48
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:%
5 Years:18%
3 Years:26%
TTM:-27%
Compounded Profit Growth
10 Years:11%
5 Years:-21%
3 Years:32%
TTM:-72%
Stock Price CAGR
10 Years:%
5 Years:-2%
3 Years:-37%
1 Year:-61%
Return on Equity
10 Years:25%
5 Years:3%
3 Years:9%
Last Year:8%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
3.48 3.48 3.48 3.48 3.48 3.48 1.04 1.04 1.04 1.04 1.04 1.04 1.04
Reserves -3.27 -3.40 -3.45 -3.42 -3.11 -2.54 0.28 0.55 0.15 0.26 0.36 0.48 0.27
Borrowings 2.48 2.48 2.48 0.32 0.05 0.00 0.00 0.00 0.00 0.00 0.33 0.20 0.04
1.06 0.38 0.21 0.31 0.30 0.58 0.69 0.27 0.34 0.66 0.70 0.65 0.86
Total Liabilities 3.75 2.94 2.72 0.69 0.72 1.52 2.01 1.86 1.53 1.96 2.43 2.37 2.21
0.59 0.52 0.44 0.00 0.00 0.00 0.08 0.17 0.42 0.37 0.33 0.31 0.31
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
3.16 2.42 2.28 0.69 0.72 1.52 1.93 1.69 1.11 1.59 2.10 2.06 1.88
Total Assets 3.75 2.94 2.72 0.69 0.72 1.52 2.01 1.86 1.53 1.96 2.43 2.37 2.21

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.02 2.03 0.24 0.69 0.07 0.32 -0.04 0.05 -0.28 0.19
0.00 0.06 0.00 0.00 0.00 -0.25 -0.31 0.00 -0.05 0.01
0.00 -2.09 -0.24 -0.24 -0.08 0.00 0.00 0.00 0.31 -0.15
Net Cash Flow 0.02 0.00 0.00 0.45 -0.02 0.06 -0.34 0.04 -0.02 0.05

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -3.05% -1.97% 37.37% 142.50% 111.76% 47.79% 28.87% -28.06% 10.44% 13.86% 10.43%
Debtor Days 1,642.50 1,061.82 219.68 121.67 14.27 26.66 44.08 26.36 69.17 38.28
Inventory Turnover 0.00 0.11 2.20 19.00 8.43 3.64 3.71 3.87 3.42 2.08 2.52

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
24.90 24.90 24.90 24.90 24.90 24.90 24.90 24.90 24.90 24.90 24.90 24.90
75.10 75.10 75.10 75.10 75.10 75.10 75.10 75.10 75.10 75.10 75.10 75.10

Documents