Avanti Feeds Limited

NSE

AVANTIFEED

Stock

Yield per half year: +4.5%
Dividend yield: 1.83%
Sector: Consumer Staples

Reporting Avanti Feeds Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	184.99	48.67	140.51	128.16	52.77	66.56	73.7	63.17	53.56		52.67	61.95	0.30
Выручка, млрд ₹		19.96	27.02	33.47	34.25	40.37	40.7	49.81	50.87	53.12	53.12	46.97	5.64
Чистая прибыль, млрд ₹		1.58	2.14	4.46	2.74	3.46	3.6	2.22	2.79	3.57	3.57	3.13	0.63
EV, млрд ₹		48.72	140.29	128.16	52.28	66.42	57.48	56.34	45.89	68.2	68.2	58.87	0.53
EBIT, млрд ₹		2.33	3.35	6.89	4.03	4.73	4.54	3.37	4.31	5.39	5.39	4.47	2.65
EBITDA, млрд ₹		2.43	3.49	7.13	4.38	5.11	4.95	3.78	4.74	5.96	5.96	4.91	3.13
OIBDA, млрд ₹						6.02	6.17	4.59	6.37	6.45	6.45	5.92	1.39
Баланс стоимость, млрд ₹		3.85	6.4	10.31	12.06	14.04	17.61	18.95	20.95	23.65	23.65	19.04	10.99
FCF, млрд ₹		0.5549	1.84	2.01	1.59	0.9013	3.07	-2.79	2.92	1.32	1.32	1.08	7.93
Операционный денежный поток, млрд ₹		1.22	2.92	2.81	1.84	1.25	3.83	-2.12	4.51	2.63	2.63	2.02	16.04
Операционная прибыль, млрд ₹		2.22	3.18	6.62	3.82	4.23	4.23	3.02	4.42	4.06	4.06	3.99	-0.82
Операционные расходы, млрд ₹		1.84	2.34	2.05	2.22	2.54	3.39	3.41	6.18	4.49	4.49	4.00	12.07
CAPEX, млрд ₹		0.6651	1.08	0.7961	0.25	0.3495	0.7596	0.6643	1.6	1.31	1.31	0.9367	30.25

	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	172.6	52.24	237.89	51.66	66.04				69.5			75.21				57.95				55.43					64.83	-3.44
Выручка, млрд ₹															13.22	11.03	10.93	15.54	12.78	12.53	12.84	15.06	13.55	13.66	13.53	1.74
Чистая прибыль, млрд ₹															0.5662	0.6245	0.9334	1.06	0.7423	0.7247	1.04	1.28	1.14	1.35	1.11	13.25
EV, млрд ₹													56.31		63.91		44.51	65.35	59.63	69.76	60.94	98.17	85.15		74.73	7.39
EBIT, млрд ₹															0.9207	0.9823	1.46	1.57	1.13	1.16	1.51	1.46	1.63	1.84	1.52	9.67
EBITDA, млрд ₹															1.02	1.09	1.59	1.71	1.28	1.31	1.66	1.6	1.78	1.99	1.67	8.72
OIBDA, млрд ₹																				1.74	1.77	3.06	1.85	2.1	2.10	3.83
Баланс стоимость, млрд ₹														21.47	19.29	21.98	20.95	23.77	21.9	24.86	23.65	26.89	25.15		24.49	2.81
FCF, млрд ₹					0.2253	0.2253	0.2253	0.2253							3.17	0.213	0.244	0.264	0.2861	0.288					0.2590	6.22
Операционный денежный поток, млрд ₹								0.3127		3.83	1.59		-2.12		4.18	0.213	0.244	0.264	0.2861	0.288					0.2590	6.22
Операционная прибыль, млрд ₹															0.9207	0.9823	1.46	1.57	1.13	1.16	1.15	2.74	1.21	1.45	1.54	4.56
Операционные расходы, млрд ₹															1.66	1.53	1.39	1.64	1.65	1.63	0.9269	0.6055	3.1	1.99	1.65	4.07
CAPEX, млрд ₹					0.0874	0.0874	0.0874	0.0874		0.7596	0.1757		0.6643		1.01		1.6		0.592						0.8084	27.50

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹	0.0513	0.4065	0.0685	0.5806	0.159	0.4706	0.6541	0.3537	0.1252	0.1252	0.3525	-4.67
Short Term Investments ₹	0.6502	3.26	5.53	6.52	8.18	11.21	8.19	12.2	14.19	14.19	10.79	11.65
Long term investments ₹	0.3316	0.3026	0.3137	0.99							0.4845	31.45
Total Receivables ₹	0.5108	0.397	0.7468	0.7932	1.23	1.04	1.14	1.22	1.43	1.43	1.21	3.06
Total Current Assets ₹	4.12	7.7	11.62	11.8	15.15	18.28	20.29	22.11	25.05	25.05	20.18	10.58
Чистые активы, млрд ₹	1.45	2.54	3.14	3.01	2.97	2.94	3.1	4.31		4.31	3.27	7.44
Активы, млрд ₹	6.23	10.56	15.26	16.15	18.8	22.82	25.16	27.35	30.98	30.98	25.02	10.51
Short Term Debt ₹	0.0864	0.0727	0.0503	0.0828	0.0108	0.0098	-0.3589	-0.3274	0.0074	0.0074	-0.1317	-7.28
Long Term Debt ₹	0.018	0.1144	0.0184	0.0106	0.0016	0.0293	0.0288	0.0219	0.1394	0.1394	0.0442	144.36
Задолженность, млрд ₹	2.38	3.17	3.76	2.58	2.85	2.93	3.69	3.58	4.09	4.09	3.43	7.49
Чистый долг, млрд ₹	0.0558	-0.2121	0.000159	-0.4873	-0.1434	-0.4314	-0.6133	-0.3231	0.0401	0.0401	-0.2942	-177.50
Долг, млрд ₹	0.1044	0.187	0.0687	0.0934	0.0123	0.0392	0.0408	0.0305	0.1653	0.1653	0.0576	68.14
Interest income ₹	0.1174	0.1413	0.3154	0.3556	0.6455	0.0212	0.1149	0.8233			0.3921	18.28
Расходы на обслуживание долга ₹	0.0051	0.016	0.0161	0.0142	0.0099	0.0089	0.0067	0.0202	0.0279	0.0279	0.0147	23.03
Чист. проц. доходы, млрд ₹		-0.0401	-0.0405	0.0043	0.0549	-0.0168	-0.0201	-0.0202	0.6659	0.8233	0.1327	64.73
Амортизация, млрд ₹	0.1023	0.1369	0.2376	0.3584	0.3771	0.4093	0.4079	0.4259	0.564	0.564	0.4368	8.38
Себестоимость, млрд ₹	15.89	21.5	24.79	28.21	33.6	33.09	43.55	41.18	48.11	48.11	39.91	7.44
Товарно материальные запасы ₹	2.86	3.56	5.25	3.79	5.44	5.55	9.89	8.05	8.86	8.86	7.56	10.25

	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹										-8.85	0.3183	-10.3	0.3537	-12.49	0.7335	-15.52	7.37	-14.31	0.5799		-4.2293	-4.59
Short Term Investments ₹										17.69	9.98	20.6	12.2	24.98	14.8	31.05	7.07	28.62	18.87		20.08	4.98
Long term investments ₹	0.99	0.8155																			0.9027	-9.24
Total Receivables ₹			1.23	1.02	1.04		1.15		1.48		1.83		1.23		1.03		1.43		1.84		1.47	0.11
Total Current Assets ₹										8.85	19.27	10.3	22.11	12.49	24.23	15.52	25.05	14.31	28.12		21.45	3.02
Чистые активы, млрд ₹	3.01	2.96	2.97	2.86	2.94		2.91		3.1		3.89		4.31		4.63						3.77	9.73
Активы, млрд ₹			18.8	21.9	22.82		24.52		25.16		26.25		27.35		29.74		30.98		34.44		29.75	5.58
Short Term Debt ₹			0.0108	0.0769	0.0098		0.0152		0.0121		0.0103		0.0086		-0.1054		-0.0618		0.0073		-0.0282	-6.65
Long Term Debt ₹	0.0106	0.0053	0.0016								0.0265		0.0219		0.0933		0.1394		0.1394		0.0841	39.38
Задолженность, млрд ₹				3.57	2.93		4.41		3.69		4.27		3.58		4.88		4.09	-26.89	5.74		-1.7200	9.90
Чистый долг, млрд ₹										8.85	-0.2815	10.3	-0.3231	12.49	-0.6329	15.52	-7.21	14.31	-0.4179		4.31	-7.97
Долг, млрд ₹	0.0934		0.0123						0.0408		0.0368		0.0305		0.1006		0.1653		0.162		0.0990	34.50
Interest income ₹						0.0309	0.0247	0.0334	0.0259	0.0137	0.0013	0.0111	0.0000	0.0017	0.000806						0.0057	-43.26
Расходы на обслуживание долга ₹											0.0045	0.0022	0.0103	0.0027	0.0016	0.0015	0.0072	0.0055	0.0057	0.0052	0.0050	28.23
Чист. проц. доходы, млрд ₹							-0.0077	-0.0047	-0.0044	-0.0032	-0.0045	-0.0022	-0.0103	-0.0027	-0.0016	-0.0015					-0.0037	-7.37
Амортизация, млрд ₹											0.0993	0.1065	0.122	0.132	0.143	0.144	0.1449	0.1449	0.15	0.1496	0.1467	0.77
Себестоимость, млрд ₹											10.91	8.8	8.32	12.66	10.34	10.07	10.76	12.47	10.46	10.22	10.80	0.30
Товарно материальные запасы ₹			5.44	3.93	5.55		5.65		9.89		6.91		8.05		7.41		8.86		6.6		7.57	-0.91

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS			32.77	20.08	25.43	26.43	16.26	20.45	26.21		26.21	22.96	0.61
Цена акции ао		1690	385.5	589	521.9	563	386.5	421	672	754.95	754.95	559.49	6.04
Число акций ао, млн	150.69	136.25	136.25	136.33	136.34	136.25	136.25	136.25	136.25		136.25	136.27	-0.01
FCF/акцию	3.68	13.49	14.78	11.65	6.61	22.51	-20.46	21.4	9.68		9.68	7.95	7.93

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS											4.16	4.58	7.23	7.81	5.45	5.32	7.64	9.41	8.34	9.92			8.13	13.27
Цена акции ао									526.9	436.8	466.39	425.34	372.75	374.8	417.15	406.85					903.95	754.95	571.54	15.03
Число акций ао, млн	133.35	136.19	150.69	136.25	136.25	136.33	136.34	136.25				136.25				136.25							136.28	-0.01
FCF/акцию			3.05	3.69	2.91	1.65					23.27	1.56	1.79	1.94	2.1	2.11							1.90	6.23

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		40.96	33.47	43.28	22.69	24.68	20.44	12.12	13.97	16.01		16.01	25.67	17.44	-8.29
ROA, %		25.3	20.29	29.25	16.94	18.43	15.78	9.24	10.61	12.25		12.25	12.82	13.26	-7.84
ROIC, %		47.49	38.32	47.74	30.67	35.23	25.28	16.14	17.33			17.33	31.73	24.93	-10.79
ROS, %			7.93	13.34	7.99	8.58	8.85	4.45	5.48	6.72	6.72	6.72	10.09	6.44	-5.36
ROCE, %			45.38	59.92	29.66	29.68	22.8	15.57	17.87	19.63	20.06	20.06	31.98	19.19	-2.53
Ebit margin, %						12.1	12.61	6.77	8.47	10.16	10.16	10.16	14.70	9.63	-4.23
Рентаб EBITDA, %			12.92	21.3	12.8	12.66	12.15	7.59	9.31	11.22	11.22	11.22	17.24	10.30	-1.58
Чистая рентаб, %		7.89	7.93	13.34	7.99	8.58	8.85	4.45	5.48	6.72		6.72	10.09	6.82	-4.77
Operation Margin, %			11.78	19.79	11.16	10.47	10.38	6.07	8.69	7.64	7.64	7.64	18.53	8.08	-5.95
Доходность FCF, %	0.3965	1.14	1.31	1.57	3.01	1.35	4.16	-4.41	5.44					1.91	12.57

	2015Q4	2016Q4	2017Q4	2018Q4	2019Q1	2019Q4	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %												3.09	2.94	2.84	4.45	4.48	3.4	3.22	4.48	5.35	4.59				25.67	4.21	6.19
ROA, %							4.63	5.08	3.05	0.9837	3.35		2.16		3.41		4.99		6.72		6.6				12.82	4.78	25.03
ROIC, %					7.63		8.83										7.25								31.73	7.90	-1.69
ROS, %															8.54	6.85	5.81	5.78	8.11	8.51	8.39	9.9	6.72	6.72	10.09	8.05	-4.61
ROCE, %									4.66	2.79	3.4		4.19		6.16		4.58		5.73		5.74		20.06	20.06	31.98	11.23	34.37
Ebit margin, %																	8.85	9.28	11.8	9.67	12.03	13.51	10.16	10.16	14.70	11.11	0.99
Рентаб EBITDA, %															14.51	10.98	9.97	10.43	12.93	10.63	13.14	14.6	11.22	11.22	17.24	12.16	1.09
Чистая рентаб, %													4.28	5.66	8.54	6.85	5.81	5.78	8.11	8.51	8.39	9.9			10.09	8.14	11.36
Operation Margin, %															13.39	10.13	8.87	9.24	8.96	18.2	8.91	10.65	7.64	7.64	18.53	10.61	-15.94
Доходность FCF, %	0.0804	0.8796	0.2116	0.7683		0.3412								0.3675				0.5196								0.4416	19.68

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	30.9	65.55	28.7	19.28	19.21	20.47	25.7	16.58	19.09		19.09	51.87	20.21	-0.13
P/BV	12.66	21.94	12.42	4.38	4.74	4.18	2.65	1.94	2.53		2.53	12.95	3.21	-11.80
P/S	2.44	5.2	3.83	1.54	1.65	1.81	1.14	0.9085	1.28		1.28	6.12	1.36	-4.95
P/FCF		76.45	63.66	33.24	73.85	24.03	-22.66	18.37	39.93	39.93	39.93	43.47	19.92	10.69
E/P		0.0153	0.0348	0.0519	0.0521	0.0489	0.0351	0.052	0.0678	0.0678	0.0678	0.03	0.0543	6.75
EV/EBIT					7.88	11.2	16.71	10.65	12.64	12.64	12.64	44.71	12.77	2.45
EV/EBITDA	20.04	40.18	17.98	11.92	13	11.18	14.91	9.69	11.45		11.45	35.91	12.05	-2.51
EV/S		5.19	3.83	1.53	1.65	1.39	1.13	0.9021	1.28	1.28	1.28	6.22	1.20	-1.64
EV/FCF		76.33	63.66	32.93	73.69	18.48	-20.21	15.74	51.71	51.71	51.71	72.45	23.49	22.85
Debt/EBITDA		0.0536	0.0096	0.0213	0.0024	0.0076	0.0108	0.0064	0.0277	0.0277	0.0277	1.25	0.0160	29.52
Netdebt/Ebitda		-0.0607	2.2E-5	-0.1111	-0.0281	-0.0872	-0.1623	-0.0682	0.0067	0.0067	0.0067	1.05	-0.0609	-159.86
Debt/Ratio		0.0177	0.0045	0.0058	0.000657	0.0017	0.0016	0.0011	0.0053	0.0053	0.0053	0.15	0.0030	25.54
Debt/Equity		0.0292	0.0067	0.0077	0.00088	0.0022	0.0022	0.0015	0.007	0.1521	0.1521	0.47	0.0330	133.31
Debt/Net Income		0.0873	0.0154	0.0341	0.0036	0.0109	0.0184	0.011	0.0463	0.0463	0.0463	1.31	0.0266	33.55
PEG										0.8416	0.8416	-18.18	0.8416	0.00
Бета								-0.3308	1.59	-1.63	-1.63	1.43	-0.1236	70.17
Индекс Альтмана		12.69	11861.37	3.47	-4.86	2.5	2.54	-3.07	69.04	69.04	69.04	10.00	28.01	94.19

	2015Q4	2016Q4	2017Q4	2018Q4	2019Q1	2019Q4	2020Q1	2020Q4	2021Q4	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E											25.58	92.79	16.09	16.58	17.91	15.66	19.08	22.13	20.45	17.05				51.87	18.87	1.72
P/BV								3.79	3.74	2.65	2.92	2.64	1.89		2.42	2.23	2.53		2.98					12.95	2.41	9.53
P/S											1.23	5.26	0.8812	1.04	1.2	1.05	1.27	1.58	1.58	1.49				6.12	1.39	7.25
P/FCF	1244.23	113.69	472.66	130.16		293.07						272.12				192.46						39.93	39.93	43.47	167.50	-32.88
E/P		0.0079	0.0042	0.0142		0.0072		0.0108	0.0053			0.0108				0.0131						0.0678	0.0678	0.03	0.0330	66.49
EV/EBIT															52.68	59.98	40.23	67.42	52.24			12.64	12.64	44.71	37.03	-20.67
EV/EBITDA										18.64	17.12		9.18	38.31	10.68	12.01	10.25	16.8	13.41					35.91	12.63	4.66
EV/S														4.21	4.66	5.57	4.75	6.52	6.28			1.28	1.28	6.22	4.02	-23.07
EV/FCF														247.5	208.42	242.21						51.71	51.71	72.45	160.31	-26.89
Debt/EBITDA					0.1039		0.0101			0.0494	0.0361		0.0193		0.0789		0.0996		0.091			0.0277	0.0277	1.25	0.0650	-18.89
Netdebt/Ebitda												9.46	-0.2038	7.32	-0.4963	11.88	-4.34	8.94	-0.2348			0.0067	0.0067	1.05	0.8757	-127.40
Debt/Ratio					0.0058		0.000657								0.0034		0.0053		0.0047			0.0053	0.0053	0.15	0.0048	9.28
Debt/Equity					0.0077		0.00088								0.0046		0.007		0.0064			0.1521	0.1521	0.47	0.0644	101.31
Debt/Net Income					0.1373		0.0142								0.1356		0.1588		0.1425			0.0463	0.0463	1.31	0.1059	-19.34
PEG																						0.8416	0.8416	-18.18	0.8416	0.00
Бета																					-4.21	-1.25	-1.63	1.43	-2.3633	-27.12
Индекс Альтмана																					69.05	69.04	69.04	10.00	69.04	-0.00

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.1594	0.3006	0.3826	0.4919	0.9905	1.49	0.0178	0.8505	0.849			0.849		0.8396	-3.04
Дивиденд		2.33	3	6	4	5.1	6.25	6.25	6.25	6.75		6.75		6.12	5.77
Див доход, ао, %		0.7225	0.2909	0.6379	1.03	1.04	1.16	1.27	1.52	1.83		1.83	2.79	1.36	11.97
Дивиденды / прибыль, %		19.09	17.85	11.02	36.2	42.86	0.4955	38.85	30.52	23.77		23.77	31.26	27.30	-11.12
Dividend Coverage Ratio											4.21	4.21	3.52	4.21	0.00

	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.3713	0.3713	0.3713	0.3713	0.0178	0.8672	0.8608	0.8936	0.8505	0.8521				0.8648	-0.35
Дивиденд	1.83	2.33	3	6	4		5		0.1		6.25		6.25		6.25				4.77	4.56
Див доход, ао, %	0.1087	0.6213	0.2512	1.35	1.21		0.9465		0.0205		1.06		1.34		1.5			2.79	0.9734	9.65
Дивиденды / прибыль, %						77.59	42.69	35.66	33.36	2.56	359.55	102.05	157.83	91.12	114.79			31.26	165.07	-20.42
Dividend Coverage Ratio																4.21	4.21	3.52	4.21	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	0.8658	1.87	1.33	3.14	2.47	2.47	23.33
Персонал, чел				1 199	1 199		0.00

	CAGR 5

	CAGR 5