Avanti Feeds Ltd

Avanti Feeds is engaged in the business of exporting Shrimp. AFL, AFFPL and SEIPL are hereinafter referred to as the Group.(Source : 201903 Annual Report Page No:171)

  • Market Cap: 6,435 Cr.
  • Current Price: 472.30
  • 52 weeks High / Low 770.00 / 250.00
  • Book Value: 88.04
  • Stock P/E: 23.06
  • Dividend Yield: 1.08 %
  • ROCE: 32.62 %
  • ROE: 24.67 %
  • Sales Growth (3Yrs): 12.34 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Edit ratios
Pros:
Company is virtually debt free.
Company has a good return on equity (ROE) track record: 3 Years ROE 31.15%
Company has been maintaining a healthy dividend payout of 20.60%
Cons:

Peer comparison Sector: Miscellaneous // Industry: Food - Processing - Indian

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
882 654 552 727 916 554 607 662 907 833 658 765
668 501 414 622 801 510 531 589 795 728 626 676
Operating Profit 214 153 137 105 115 44 76 73 113 105 32 88
OPM % 24% 23% 25% 14% 13% 8% 13% 11% 12% 13% 5% 12%
Other Income 7 8 10 11 13 10 13 13 14 17 16 13
Interest 0 1 0 0 0 0 0 1 0 0 0 1
Depreciation 3 3 4 4 5 5 5 5 5 6 5 5
Profit before tax 217 157 143 112 122 49 84 80 122 116 43 96
Tax % 34% 34% 34% 32% 35% 33% 34% 31% 34% 10% 26% 28%
Net Profit 142 103 94 75 79 33 56 56 80 105 31 69
EPS in Rs 10.45 2.52 6.87 5.54 5.83 2.39 4.09 4.09 5.88 7.72 2.31 5.08
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
68 90 204 383 626 1,093 1,709 1,935 2,231 2,815 2,738 3,163
72 97 195 337 575 982 1,526 1,711 1,934 2,205 2,431 2,824
Operating Profit -4 -7 8 45 52 111 182 224 297 610 308 339
OPM % -6% -8% 4% 12% 8% 10% 11% 12% 13% 22% 11% 11%
Other Income 4 11 4 3 1 4 9 21 14 36 50 61
Interest 7 3 4 4 4 4 3 3 4 2 2 2
Depreciation 3 3 3 4 5 6 9 9 12 15 20 21
Profit before tax -10 -2 5 40 44 105 180 233 296 629 336 376
Tax % 29% 47% 33% 30% 32% 34% 35% 33% 34% 34% 33% 24%
Net Profit -7 -1 3 28 30 70 117 155 196 415 223 286
EPS in Rs 0.00 0.00 0.27 2.26 2.15 4.96 8.20 11.03 14.42 30.47 16.40 20.99
Dividend Payout % -0% -0% 23% 19% 20% 20% 21% 20% 21% 13% 24% 24%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:42.78%
5 Years:13.10%
3 Years:12.34%
TTM:15.49%
Compounded Profit Growth
10 Years:73.17%
5 Years:19.55%
3 Years:12.60%
TTM:33.54%
Stock Price CAGR
10 Years:75.96%
5 Years:19.81%
3 Years:-4.89%
1 Year:56.44%
Return on Equity
10 Years:34.49%
5 Years:33.65%
3 Years:31.15%
Last Year:24.67%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
8 8 8 9 9 9 9 9 9 9 14 14
Reserves 62 61 63 87 111 165 251 406 564 929 1,049 1,186
Borrowings 37 33 49 49 60 56 58 10 3 0 0 0
12 14 22 39 62 163 154 180 285 330 215 253
Total Liabilities 119 116 143 183 242 392 472 606 862 1,268 1,277 1,453
30 28 27 43 51 78 90 79 134 171 156 146
CWIP 0 0 0 2 2 5 0 35 0 0 8 23
Investments 28 32 39 46 29 34 105 112 373 654 698 662
60 55 77 93 161 277 278 380 355 442 415 622
Total Assets 119 116 143 183 242 392 472 606 862 1,268 1,277 1,453

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
9 4 -8 50 -21 56 90 174 288 328 124 79
1 -2 -7 -17 5 -39 -84 -35 -279 -301 -15 65
-5 -7 15 -14 1 -13 -12 -74 -48 -52 -103 -149
Net Cash Flow 5 -6 1 19 -14 4 -6 66 -39 -26 6 -6

Ratios Standalone Figures in Rs. Crores / View Consolidated

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% 1% 9% 34% 30% 53% 65% 64% 60% 83% 32% 33%
Debtor Days 83 36 41 15 23 15 7 3 2 2 2 4
Inventory Turnover 2.39 3.37 5.10 6.95 7.21 6.05 6.63 6.96 6.96 5.99 7.41 8.83

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
43.86 43.79 43.78 43.78 43.76 43.76 43.76 43.76 43.72 43.67 43.69 43.69
3.94 3.68 14.14 12.98 13.34 13.83 13.42 13.70 13.93 15.69 17.83 17.28
26.22 26.61 17.06 16.47 16.71 17.55 3.03 2.49 2.85 3.62 2.22 2.98
2.72 2.72 2.72 2.72 2.72 2.72 2.72 2.72 2.72 2.72 2.72 2.72
23.26 23.20 22.29 24.04 23.47 22.14 37.06 37.32 36.78 34.29 33.54 33.33