Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Electronics - Components

Rating :
N/A

BSE: 543896 | NSE: AVALON

539.15
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  536.60
  •  544.50
  •  533.00
  •  540.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79789
  •  429.94
  •  897.70
  •  425.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,752.19
  • 194.88
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,774.71
  • N/A
  • 9.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.70%
  • 0.32%
  • 9.07%
  • FII
  • DII
  • Others
  • 2.97%
  • 23.75%
  • 13.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -8.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -23.79

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
275.02
200.99
36.83%
199.47
235.09
-15.15%
216.81
271.80
-20.23%
214.27
232.69
-7.92%
Expenses
244.88
188.42
29.96%
195.10
218.91
-10.88%
199.62
230.83
-13.52%
197.72
212.49
-6.95%
EBITDA
30.13
12.58
139.51%
4.37
16.18
-72.99%
17.19
40.97
-58.04%
16.55
20.20
-18.07%
EBIDTM
10.96%
6.26%
2.19%
6.88%
7.93%
15.07%
7.72%
8.68%
Other Income
3.92
4.76
-17.65%
4.44
5.14
-13.62%
2.81
3.90
-27.95%
2.15
1.23
74.80%
Interest
3.74
3.24
15.43%
4.22
5.59
-24.51%
3.94
9.51
-58.57%
3.63
8.57
-57.64%
Depreciation
6.88
5.51
24.86%
6.61
5.27
25.43%
6.11
5.19
17.73%
6.00
5.04
19.05%
PBT
23.44
8.59
172.88%
-2.01
10.46
-
9.94
30.17
-67.05%
9.07
7.82
15.98%
Tax
5.96
1.31
354.96%
0.29
3.39
-91.45%
2.88
7.47
-61.45%
2.49
2.09
19.14%
PAT
17.48
7.28
140.11%
-2.31
7.07
-
7.06
22.71
-68.91%
6.58
5.73
14.83%
PATM
6.36%
3.62%
-1.16%
3.01%
3.26%
8.35%
3.07%
2.46%
EPS
2.65
1.11
138.74%
-0.35
1.08
-
1.07
3.92
-72.70%
1.00
1.01
-0.99%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
905.57
867.17
944.72
840.72
690.47
Net Sales Growth
-3.72%
-8.21%
12.37%
21.76%
 
Cost Of Goods Sold
577.33
552.34
596.85
554.13
456.00
Gross Profit
328.24
314.84
347.88
286.59
234.47
GP Margin
36.25%
36.31%
36.82%
34.09%
33.96%
Total Expenditure
837.32
804.69
832.10
743.17
625.11
Power & Fuel Cost
-
7.65
7.50
5.07
4.48
% Of Sales
-
0.88%
0.79%
0.60%
0.65%
Employee Cost
-
184.99
171.94
131.35
119.21
% Of Sales
-
21.33%
18.20%
15.62%
17.27%
Manufacturing Exp.
-
13.86
14.12
11.52
10.68
% Of Sales
-
1.60%
1.49%
1.37%
1.55%
General & Admin Exp.
-
25.95
19.91
20.27
17.64
% Of Sales
-
2.99%
2.11%
2.41%
2.55%
Selling & Distn. Exp.
-
12.52
14.13
12.94
7.88
% Of Sales
-
1.44%
1.50%
1.54%
1.14%
Miscellaneous Exp.
-
7.38
7.66
7.88
9.23
% Of Sales
-
0.85%
0.81%
0.94%
1.34%
EBITDA
68.24
62.48
112.62
97.55
65.36
EBITDA Margin
7.54%
7.21%
11.92%
11.60%
9.47%
Other Income
13.32
14.87
14.52
10.93
6.21
Interest
15.53
16.40
34.79
24.85
26.99
Depreciation
25.60
22.90
19.66
18.00
15.75
PBT
40.44
38.05
72.69
65.63
28.83
Tax
11.62
10.07
20.19
18.16
5.75
Tax Rate
28.73%
26.47%
27.78%
21.21%
19.94%
PAT
28.81
27.98
52.50
63.21
21.49
PAT before Minority Interest
28.81
27.98
52.50
67.46
23.08
Minority Interest
0.00
0.00
0.00
-4.25
-1.59
PAT Margin
3.18%
3.23%
5.56%
7.52%
3.11%
PAT Growth
-32.67%
-46.70%
-16.94%
194.14%
 
EPS
4.37
4.24
7.95
9.58
3.26

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
547.34
537.02
88.78
59.95
Share Capital
13.14
11.59
1.60
1.60
Total Reserves
533.76
205.13
87.19
58.35
Non-Current Liabilities
85.08
94.17
85.77
81.87
Secured Loans
0.36
27.32
27.93
9.89
Unsecured Loans
52.98
38.27
46.26
71.29
Long Term Provisions
13.46
11.41
8.61
7.74
Current Liabilities
280.39
544.32
399.01
379.17
Trade Payables
97.40
141.77
118.49
127.46
Other Current Liabilities
65.80
163.54
55.21
31.45
Short Term Borrowings
107.87
227.78
219.87
214.16
Short Term Provisions
9.32
11.23
5.44
6.10
Total Liabilities
912.81
1,175.51
573.56
489.25
Net Block
146.98
127.53
114.22
104.09
Gross Block
209.92
169.28
134.16
133.53
Accumulated Depreciation
62.94
41.75
19.94
29.44
Non Current Assets
204.03
163.48
123.28
109.63
Capital Work in Progress
19.64
15.29
1.97
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
19.82
19.58
7.00
5.17
Other Non Current Assets
17.58
1.08
0.09
0.38
Current Assets
708.78
1,012.03
450.29
379.61
Current Investments
75.49
0.00
0.00
0.00
Inventories
316.34
317.90
233.02
145.78
Sundry Debtors
186.86
206.20
177.37
181.89
Cash & Bank
106.55
422.25
10.14
33.52
Other Current Assets
23.55
20.15
7.75
5.25
Short Term Loans & Adv.
18.25
45.54
22.00
13.18
Net Current Assets
428.40
467.71
51.27
0.44
Total Assets
912.81
1,175.51
573.57
489.24

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
17.29
-13.24
15.66
5.52
PBT
38.05
72.69
85.62
28.83
Adjustment
37.04
45.69
23.08
36.27
Changes in Working Capital
-41.39
-112.27
-80.52
-56.05
Cash after chg. in Working capital
33.70
6.12
28.18
9.05
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-16.41
-19.36
-12.52
-3.53
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-146.10
-25.41
-18.37
-26.26
Net Fixed Assets
-15.48
-18.70
58.47
Net Investments
-104.17
-0.21
-1.10
Others
-26.45
-6.50
-75.74
Cash from Financing Activity
-250.81
452.48
-20.84
27.96
Net Cash Inflow / Outflow
-379.63
413.84
-23.55
7.22
Opening Cash & Equivalents
421.90
7.76
31.34
24.59
Closing Cash & Equivalent
42.34
421.90
7.76
31.34

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
83.22
37.40
15.88
10.72
ROA
2.68%
6.00%
12.69%
5.06%
ROE
7.33%
34.37%
90.71%
43.34%
ROCE
7.00%
17.53%
29.93%
17.17%
Fixed Asset Turnover
4.57
6.23
6.28
5.61
Receivable days
82.72
74.10
77.99
78.15
Inventory Days
133.48
106.43
82.23
79.57
Payable days
79.03
79.58
81.00
105.35
Cash Conversion Cycle
137.17
100.94
79.21
52.37
Total Debt/Equity
0.30
1.41
3.31
4.93
Interest Cover
3.32
3.09
4.45
2.07

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.