Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Telecommunication - Equipment

Rating :
N/A

BSE: 532406 | NSE: AVANTEL

160.24
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  164.89
  •  166.50
  •  159.45
  •  165.02
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  571627
  •  931.97
  •  211.40
  •  139.59

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,905.69
  • 66.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,908.81
  • 0.12%
  • 19.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.06%
  • 3.05%
  • 49.15%
  • FII
  • DII
  • Others
  • 0.11%
  • 0.62%
  • 7.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.37
  • 33.95
  • 28.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.42
  • 40.57
  • 25.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.16
  • 38.81
  • 42.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 54.80
  • 65.71
  • 54.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.58
  • 7.19
  • 12.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.55
  • 35.27
  • 35.45

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
2.28
P/E Ratio
67.7
Revenue
224
EBITDA
84
Net Income
55
ROA
29.4
P/Bk Ratio
21.91
ROE
38.79
41.15
40.25
39.2
FCFF
107.54
157
167.1
183.3
FCFF Yield
3.08
4.49
4.78
5.24

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
77.42
54.33
42.50%
51.76
68.95
-24.93%
41.76
52.53
-20.50%
59.33
38.70
53.31%
Expenses
42.73
29.38
45.44%
37.60
54.70
-31.26%
23.61
34.39
-31.35%
34.88
27.50
26.84%
EBITDA
34.69
24.96
38.98%
14.16
14.25
-0.63%
18.15
18.14
0.06%
24.44
11.20
118.21%
EBIDTM
44.80%
45.93%
27.36%
20.67%
43.46%
34.53%
41.20%
28.94%
Other Income
0.49
0.40
22.50%
0.30
0.21
42.86%
0.46
0.09
411.11%
0.36
0.29
24.14%
Interest
0.72
1.51
-52.32%
0.64
1.49
-57.05%
0.31
1.51
-79.47%
0.87
1.55
-43.87%
Depreciation
2.96
1.64
80.49%
2.86
1.57
82.17%
2.45
1.53
60.13%
1.84
1.52
21.05%
PBT
31.50
22.20
41.89%
10.96
11.40
-3.86%
15.85
15.19
4.34%
22.09
8.42
162.35%
Tax
8.60
6.13
40.29%
3.58
3.39
5.60%
3.70
5.56
-33.45%
5.77
1.73
233.53%
PAT
22.90
16.07
42.50%
7.38
8.01
-7.87%
12.15
9.63
26.17%
16.32
6.69
143.95%
PATM
29.58%
29.58%
14.26%
11.62%
29.10%
18.33%
27.51%
17.27%
EPS
0.94
0.66
42.42%
0.30
0.33
-9.09%
0.50
0.40
25.00%
0.67
0.27
148.15%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Net Sales
230.27
224.37
154.45
104.95
77.70
22.65
16.12
11.79
Net Sales Growth
7.35%
45.27%
47.17%
35.07%
243.05%
40.51%
36.73%
 
Cost Of Goods Sold
55.02
77.07
63.18
46.89
26.99
11.28
9.16
4.44
Gross Profit
175.25
147.29
91.27
58.06
50.71
11.37
6.97
7.35
GP Margin
76.11%
65.65%
59.09%
55.32%
65.26%
50.20%
43.24%
62.34%
Total Expenditure
138.82
142.57
107.63
78.31
55.52
17.74
14.12
9.95
Power & Fuel Cost
-
1.60
0.91
0.61
0.52
0.12
0.09
0.09
% Of Sales
-
0.71%
0.59%
0.58%
0.67%
0.53%
0.56%
0.76%
Employee Cost
-
29.81
14.17
10.69
8.53
2.83
2.37
2.60
% Of Sales
-
13.29%
9.17%
10.19%
10.98%
12.49%
14.70%
22.05%
Manufacturing Exp.
-
17.97
19.59
13.41
14.73
2.17
1.43
1.46
% Of Sales
-
8.01%
12.68%
12.78%
18.96%
9.58%
8.87%
12.38%
General & Admin Exp.
-
10.95
7.10
5.26
3.39
0.97
0.92
0.99
% Of Sales
-
4.88%
4.60%
5.01%
4.36%
4.28%
5.71%
8.40%
Selling & Distn. Exp.
-
2.91
1.79
1.06
1.09
0.34
0.13
0.33
% Of Sales
-
1.30%
1.16%
1.01%
1.40%
1.50%
0.81%
2.80%
Miscellaneous Exp.
-
2.26
0.89
0.39
0.28
0.04
0.03
0.04
% Of Sales
-
1.01%
0.58%
0.37%
0.36%
0.18%
0.19%
0.34%
EBITDA
91.44
81.80
46.82
26.64
22.18
4.91
2.00
1.84
EBITDA Margin
39.71%
36.46%
30.31%
25.38%
28.55%
21.68%
12.41%
15.61%
Other Income
1.61
1.42
0.48
1.37
0.87
0.22
0.39
0.26
Interest
2.54
4.18
4.86
1.51
1.51
0.79
0.58
0.48
Depreciation
10.11
7.50
5.77
4.03
3.03
1.10
0.72
0.60
PBT
80.40
71.54
36.67
22.47
18.50
3.24
1.09
1.02
Tax
21.65
18.99
9.83
4.49
3.17
1.10
0.12
0.14
Tax Rate
26.93%
26.54%
26.81%
19.98%
17.14%
33.95%
11.01%
13.73%
PAT
58.75
52.55
26.84
17.98
15.33
2.14
0.98
0.87
PAT before Minority Interest
58.75
52.55
26.84
17.98
15.33
2.14
0.98
0.87
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
25.51%
23.42%
17.38%
17.13%
19.73%
9.45%
6.08%
7.38%
PAT Growth
45.42%
95.79%
49.28%
17.29%
616.36%
118.37%
12.64%
 
EPS
2.41
2.16
1.10
0.74
0.63
0.09
0.04
0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Shareholder's Funds
164.12
107.48
82.52
66.24
12.97
11.51
10.61
Share Capital
48.65
16.22
4.06
4.06
5.15
5.15
5.15
Total Reserves
109.39
91.26
78.46
62.18
7.82
6.36
5.46
Non-Current Liabilities
6.37
3.53
4.01
3.86
0.70
0.48
3.21
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.83
Unsecured Loans
0.00
0.00
0.00
0.00
0.13
0.23
0.00
Long Term Provisions
0.61
0.62
0.22
0.08
0.00
0.00
0.00
Current Liabilities
45.12
38.46
22.47
16.67
5.71
8.94
1.42
Trade Payables
5.84
3.05
0.71
0.33
3.72
8.28
1.00
Other Current Liabilities
19.53
5.77
8.88
16.34
0.44
0.49
0.37
Short Term Borrowings
11.50
27.90
12.87
0.00
0.00
0.00
0.00
Short Term Provisions
8.24
1.74
0.02
0.00
1.55
0.17
0.06
Total Liabilities
215.61
149.47
109.00
86.77
19.38
20.93
15.24
Net Block
48.50
31.15
26.67
16.03
7.58
7.03
6.50
Gross Block
73.69
50.06
40.24
25.98
12.68
11.31
10.17
Accumulated Depreciation
25.19
18.91
13.57
9.96
5.10
4.28
3.66
Non Current Assets
69.29
41.70
37.39
21.96
7.58
7.03
6.50
Capital Work in Progress
18.00
8.66
7.01
0.74
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.78
1.90
0.42
0.39
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
3.30
4.80
0.00
0.00
0.00
Current Assets
146.31
107.77
71.60
64.80
11.81
13.90
8.73
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
46.04
44.60
16.77
2.51
3.76
3.59
3.85
Sundry Debtors
64.18
39.84
36.16
13.13
5.78
5.90
3.76
Cash & Bank
13.29
1.25
1.33
42.97
1.04
3.50
0.64
Other Current Assets
22.81
0.85
1.18
1.96
1.23
0.90
0.49
Short Term Loans & Adv.
21.00
21.23
16.16
4.23
1.01
0.64
0.21
Net Current Assets
101.19
69.31
49.14
48.14
6.09
4.96
7.32
Total Assets
215.60
149.47
108.99
86.76
19.39
20.93
15.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
65.18
1.67
-32.32
44.65
-1.05
3.99
0.86
PBT
71.54
36.67
22.47
18.50
3.24
1.09
1.02
Adjustment
16.81
10.14
4.73
3.84
1.48
0.90
0.78
Changes in Working Capital
-9.97
-36.61
-55.55
25.84
-5.20
2.46
-0.54
Cash after chg. in Working capital
78.38
10.20
-28.35
48.18
-0.47
4.45
1.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.20
-8.53
-3.97
-3.53
0.00
0.00
0.00
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
-41.61
-10.16
22.58
-41.68
-1.32
-1.11
-0.14
Net Fixed Assets
-32.27
-7.22
-18.50
-14.06
-1.36
-1.15
Net Investments
-5.25
-6.75
-5.00
0.90
0.00
0.00
Others
-4.09
3.81
46.08
-28.52
0.04
0.04
Cash from Financing Activity
-22.71
8.21
9.45
-2.55
-0.10
-0.01
-0.68
Net Cash Inflow / Outflow
0.86
-0.27
-0.28
0.43
-2.46
2.86
0.04
Opening Cash & Equivalents
0.25
0.52
0.80
0.37
3.50
0.64
0.60
Closing Cash & Equivalent
1.11
0.25
0.52
0.80
1.04
3.50
0.64

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
6.50
4.42
3.39
40.84
21.33
18.34
16.45
ROA
28.79%
20.77%
18.37%
28.89%
10.62%
5.40%
5.75%
ROE
39.59%
28.25%
24.17%
39.71%
20.94%
10.89%
10.86%
ROCE
48.69%
35.99%
29.68%
51.75%
38.73%
15.98%
13.93%
Fixed Asset Turnover
4.06
3.82
3.47
4.43
2.18
1.54
1.32
Receivable days
75.59
80.41
78.29
40.27
81.59
106.94
98.35
Inventory Days
65.87
64.93
30.63
13.37
51.38
82.30
110.13
Payable days
21.06
10.86
4.02
27.36
121.17
125.53
50.63
Cash Conversion Cycle
120.40
134.48
104.89
26.27
11.80
63.70
157.85
Total Debt/Equity
0.07
0.26
0.16
0.00
0.01
0.02
0.33
Interest Cover
18.12
8.54
15.85
13.22
5.13
2.87
3.11

News Update:


  • Avantel - Quarterly Results
    5th Oct 2024, 11:17 AM

    Read More
  • Avantel bags purchase order worth Rs 44.49 crore
    27th Sep 2024, 17:32 PM

    The said order is expected to be executed by March 2025

    Read More
  • Avantel bags purchase order worth Rs 3.45 crore from Bharat Electronics
    26th Sep 2024, 12:17 PM

    The order is for supply of satcom equipment

    Read More
  • Avantel receives Purchase Order worth Rs 9.39 crore
    18th Sep 2024, 09:47 AM

    The said order is expected to be executed by November 2025

    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.