Nifty
:
24286.50
Sensex
:
79986.80
162.65 (0.67%)
545.35 (0.69%)
Nifty
Sensex
:
:
24286.50
79986.80
162.65 (0.67%)
545.35 (0.69%)

Advait Infratech Ltd.

Engineering - Industrial Equipments

Rating :
85/99

BSE: 543230 | NSE: Not Listed

NSE BSE
1757.00
03-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1743.95
  •  1776.00
  •  1720.00
  •  1743.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  908
  •  352.65
  •  1950.00
  •  322.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,780.16
  • 83.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,792.46
  • N/A
  • 23.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.53%
  • 3.83%
  • 20.66%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 29.63
  • 16.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 33.35
  • 27.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 26.67
  • 19.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 52.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 28.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
59.73
40.86
46.18%
72.61
25.73
182.20%
48.95
28.00
74.82%
0.00
0.00
0
Expenses
48.28
34.79
38.78%
60.31
20.66
191.92%
40.13
24.49
63.86%
0.00
0.00
0
EBITDA
11.45
6.07
88.63%
12.30
5.07
142.60%
8.82
3.51
151.28%
0.00
0.00
0
EBIDTM
19.17%
14.85%
16.93%
19.69%
18.02%
12.54%
0.00%
0.00%
Other Income
1.38
0.58
137.93%
0.81
-0.01
-
0.40
0.42
-4.76%
0.00
0.00
0
Interest
2.16
1.00
116.00%
2.14
0.80
167.50%
1.43
0.63
126.98%
0.00
0.00
0
Depreciation
0.78
0.92
-15.22%
0.67
0.53
26.42%
0.62
0.86
-27.91%
0.00
0.00
0
PBT
9.88
4.74
108.44%
10.29
3.73
175.87%
7.17
2.44
193.85%
0.00
0.00
0
Tax
2.66
1.23
116.26%
2.59
0.99
161.62%
1.67
0.74
125.68%
0.00
0.00
0
PAT
7.23
3.50
106.57%
7.70
2.74
181.02%
5.50
1.70
223.53%
0.00
0.00
0
PATM
12.10%
8.58%
10.61%
10.65%
11.23%
6.08%
0.00%
0.00%
EPS
7.09
3.44
106.10%
7.55
5.37
40.60%
5.39
1.67
222.75%
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
102.65
78.66
65.71
44.52
28.04
43.42
28.74
Net Sales Growth
-
30.50%
19.71%
47.60%
58.77%
-35.42%
51.08%
 
Cost Of Goods Sold
-
69.76
54.19
48.89
28.73
17.77
28.16
15.52
Gross Profit
-
32.89
24.47
16.83
15.79
10.27
15.27
13.22
GP Margin
-
32.04%
31.11%
25.61%
35.47%
36.63%
35.17%
46.00%
Total Expenditure
-
86.33
68.15
60.82
39.92
24.17
36.40
22.83
Power & Fuel Cost
-
0.87
0.20
0.15
0.09
0.00
0.00
0.00
% Of Sales
-
0.85%
0.25%
0.23%
0.20%
0%
0%
0%
Employee Cost
-
4.93
3.35
2.58
2.50
1.49
1.33
1.15
% Of Sales
-
4.80%
4.26%
3.93%
5.62%
5.31%
3.06%
4.00%
Manufacturing Exp.
-
3.28
1.69
1.50
3.65
0.00
0.00
0.00
% Of Sales
-
3.20%
2.15%
2.28%
8.20%
0%
0%
0%
General & Admin Exp.
-
3.26
4.27
2.49
2.83
4.90
6.91
6.17
% Of Sales
-
3.18%
5.43%
3.79%
6.36%
17.48%
15.91%
21.47%
Selling & Distn. Exp.
-
2.99
3.53
3.67
1.42
0.00
0.00
0.00
% Of Sales
-
2.91%
4.49%
5.59%
3.19%
0%
0%
0%
Miscellaneous Exp.
-
1.24
0.93
1.55
0.71
0.00
0.00
0.00
% Of Sales
-
1.21%
1.18%
2.36%
1.59%
0%
0%
0%
EBITDA
-
16.32
10.51
4.89
4.60
3.87
7.02
5.91
EBITDA Margin
-
15.90%
13.36%
7.44%
10.33%
13.80%
16.17%
20.56%
Other Income
-
2.04
1.29
1.84
1.29
0.48
1.93
0.90
Interest
-
2.71
1.18
1.40
1.30
0.03
0.28
0.18
Depreciation
-
4.14
1.80
2.05
2.09
0.38
0.19
0.12
PBT
-
11.51
8.82
3.28
2.50
3.94
8.49
6.50
Tax
-
3.46
3.49
-0.90
2.33
1.45
2.24
2.23
Tax Rate
-
29.88%
39.61%
-23.20%
81.18%
36.80%
26.38%
34.31%
PAT
-
8.12
5.32
4.77
0.54
2.49
6.24
4.27
PAT before Minority Interest
-
8.12
5.32
4.77
0.54
2.49
6.24
4.27
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.91%
6.76%
7.26%
1.21%
8.88%
14.37%
14.86%
PAT Growth
-
52.63%
11.53%
783.33%
-78.31%
-60.10%
46.14%
 
EPS
-
7.96
5.22
4.68
0.53
2.44
6.12
4.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
44.67
37.12
32.37
19.37
18.87
16.35
10.05
Share Capital
10.20
5.10
5.10
3.75
3.75
0.01
0.01
Total Reserves
34.47
32.02
27.27
15.62
15.12
16.34
10.04
Non-Current Liabilities
8.93
5.84
3.00
7.29
9.77
4.22
3.97
Secured Loans
5.52
6.69
4.81
5.20
5.27
0.23
0.03
Unsecured Loans
4.41
0.00
-0.01
1.08
0.63
0.44
0.42
Long Term Provisions
0.52
0.47
0.41
0.34
3.57
3.53
3.49
Current Liabilities
60.06
36.37
27.84
24.89
15.76
12.62
8.68
Trade Payables
48.03
31.35
24.14
19.93
15.38
11.86
7.18
Other Current Liabilities
8.20
3.16
1.70
2.81
0.37
0.45
0.36
Short Term Borrowings
1.88
0.00
1.86
1.97
0.00
0.00
0.00
Short Term Provisions
1.95
1.85
0.13
0.17
0.01
0.31
1.14
Total Liabilities
113.66
79.33
63.21
51.55
44.40
33.19
22.70
Net Block
27.84
14.29
14.66
16.88
18.10
3.90
3.21
Gross Block
38.45
20.77
19.71
19.88
19.07
4.66
3.79
Accumulated Depreciation
10.62
6.47
5.05
3.00
0.97
0.76
0.58
Non Current Assets
29.75
27.98
15.50
17.83
18.98
9.28
4.37
Capital Work in Progress
1.06
12.85
0.00
0.00
0.00
0.19
0.04
Non Current Investment
0.77
0.77
0.77
0.87
0.80
5.19
1.12
Long Term Loans & Adv.
0.08
0.07
0.08
0.09
0.08
0.01
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
83.92
51.34
47.70
33.73
25.43
23.91
18.32
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
13.23
7.49
6.34
5.39
1.40
0.55
0.50
Sundry Debtors
46.89
29.14
20.36
12.09
10.94
11.65
8.15
Cash & Bank
18.96
10.49
14.17
8.52
6.57
6.69
6.36
Other Current Assets
4.83
0.54
0.68
0.19
6.51
5.02
3.31
Short Term Loans & Adv.
3.82
3.68
6.15
7.55
5.79
4.97
3.31
Net Current Assets
23.86
14.97
19.86
8.83
9.66
11.29
9.64
Total Assets
113.67
79.32
63.20
51.56
44.41
33.19
22.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
12.08
11.60
-0.42
1.41
4.02
4.62
3.50
PBT
11.58
8.80
3.67
2.56
3.94
8.49
6.50
Adjustment
6.30
2.85
2.88
3.23
-0.06
-0.34
-0.38
Changes in Working Capital
-2.68
1.78
-5.12
-2.71
1.93
-0.46
-0.44
Cash after chg. in Working capital
15.20
13.43
1.43
3.08
5.81
7.69
5.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.12
-1.83
-1.85
-1.66
-1.79
-3.08
-2.18
Other Direct Exp. Paid
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
Cash From Investing Activity
-5.58
-13.64
0.84
-0.44
-13.41
-8.04
-1.15
Net Fixed Assets
-5.85
-13.81
-0.10
-0.09
-0.36
-0.41
Net Investments
0.00
0.00
0.10
-0.07
-0.30
-7.88
Others
0.27
0.17
0.84
-0.28
-12.75
0.25
Cash from Financing Activity
1.97
-1.64
5.24
0.98
8.76
3.75
2.54
Net Cash Inflow / Outflow
8.47
-3.68
5.66
1.95
-0.62
0.33
4.89
Opening Cash & Equivalents
10.49
14.17
8.52
6.57
6.69
6.36
1.47
Closing Cash & Equivalent
18.96
10.49
14.17
8.52
6.57
6.69
6.36

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
43.80
36.39
31.73
51.65
50.31
16351.80
10054.30
ROA
8.42%
7.46%
8.32%
1.13%
6.42%
22.34%
18.79%
ROE
19.86%
15.31%
18.46%
2.83%
14.14%
47.29%
42.42%
ROCE
27.08%
23.36%
15.26%
15.45%
18.98%
63.42%
62.94%
Fixed Asset Turnover
3.47
3.89
3.32
2.29
2.36
10.28
7.59
Receivable days
135.17
114.84
90.10
94.41
147.06
83.24
103.57
Inventory Days
36.84
32.09
32.57
27.83
12.72
4.42
6.35
Payable days
207.68
186.91
164.54
151.44
243.43
114.44
155.28
Cash Conversion Cycle
-35.67
-39.98
-41.87
-29.19
-83.64
-26.78
-45.37
Total Debt/Equity
0.34
0.23
0.23
0.51
0.32
0.04
0.06
Interest Cover
5.28
8.45
3.77
3.20
135.15
30.98
36.77

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018

News Update:


  • Advait Infratech bags order worth Rs 16.27 crore
    14th Jun 2024, 12:09 PM

    The order is for Uprating of existing 66kv lines on tower by high ampacity conductor/ HTLS conductor 27.516 RKM

    Read More
  • Advait Infratech wins order worth Rs 27.87 crore
    14th Jun 2024, 10:42 AM

    The company has received order from Gujarat Energy Transmission Corporation

    Read More
  • Advait Infratech - Quarterly Results
    30th May 2024, 23:47 PM

    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.