Avanti Feeds Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 24, 2025, 1:54 pm

Market Cap	11,832 Cr.
Current Price	868
High / Low	965/486
Stock P/E	24.6
Book Value	185
Dividend Yield	0.78 %
ROCE	20.0 %
ROE	15.1 %
Face Value	1.00
PEG Ratio	4.12

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Avanti Feeds Ltd

Competitors of Avanti Feeds Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Narmada Agrobase Ltd	63.5 Cr.	16.8	23.8/14.4	16.2	5.06	0.00 %	8.79 %	6.22 %	10.0
Godrej Agrovet Ltd	14,339 Cr.	746	878/476	35.6	124	1.34 %	16.5 %	16.5 %	10.0
Avanti Feeds Ltd	11,832 Cr.	868	965/486	24.6	185	0.78 %	20.0 %	15.1 %	1.00
Ajooni Biotech Ltd	101 Cr.	5.86	10.3/4.95	37.0	5.07	0.00 %	7.76 %	5.12 %	2.00
Industry Average	8,757.33 Cr	409.17		28.35	79.78	0.53%	13.26%	10.74%	5.75

All Competitor Stocks of Avanti Feeds Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	1,069	1,332	1,569	1,322	1,103	1,093	1,554	1,278	1,253	1,284	1,506	1,355	1,366
Expenses	1,004	1,217	1,466	1,247	1,023	960	1,416	1,185	1,157	1,154	1,346	1,219	1,205
Operating Profit	65	115	103	75	80	134	138	94	97	130	160	136	160
OPM %	6%	9%	7%	6%	7%	12%	9%	7%	8%	10%	11%	10%	12%
Other Income	12	16	7	26	28	20	33	34	34	36	35	42	39
Interest	0	0	0	0	0	1	0	0	0	1	1	1	1
Depreciation	10	10	10	10	11	12	13	14	14	14	14	15	15
Profit before tax	66	121	100	90	96	140	157	113	116	151	180	162	184
Tax %	34%	24%	27%	26%	27%	28%	27%	27%	28%	25%	23%	25%	23%
Net Profit	44	92	73	67	71	101	115	83	83	113	138	121	141
EPS in Rs	2.95	6.19	4.86	4.16	4.58	6.85	7.81	5.45	5.32	7.64	9.41	8.34	9.92

Last Updated: March 3, 2025, 5:26 pm

Below is a detailed analysis of the quarterly data for Avanti Feeds Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is 1,366.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,355.00 Cr. (Sep 2024) to 1,366.00 Cr., marking an increase of 11.00 Cr..
For Expenses, as of Dec 2024, the value is 1,205.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 1,219.00 Cr. (Sep 2024) to 1,205.00 Cr., marking a decrease of 14.00 Cr..
For Operating Profit, as of Dec 2024, the value is 160.00 Cr.. The value appears strong and on an upward trend. It has increased from 136.00 Cr. (Sep 2024) to 160.00 Cr., marking an increase of 24.00 Cr..
For OPM %, as of Dec 2024, the value is 12.00%. The value appears strong and on an upward trend. It has increased from 10.00% (Sep 2024) to 12.00%, marking an increase of 2.00%.
For Other Income, as of Dec 2024, the value is 39.00 Cr.. The value appears to be declining and may need further review. It has decreased from 42.00 Cr. (Sep 2024) to 39.00 Cr., marking a decrease of 3.00 Cr..
For Interest, as of Dec 2024, the value is 1.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 1.00 Cr..
For Depreciation, as of Dec 2024, the value is 15.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 15.00 Cr..
For Profit before tax, as of Dec 2024, the value is 184.00 Cr.. The value appears strong and on an upward trend. It has increased from 162.00 Cr. (Sep 2024) to 184.00 Cr., marking an increase of 22.00 Cr..
For Tax %, as of Dec 2024, the value is 23.00%. The value appears to be improving (decreasing) as expected. It has decreased from 25.00% (Sep 2024) to 23.00%, marking a decrease of 2.00%.
For Net Profit, as of Dec 2024, the value is 141.00 Cr.. The value appears strong and on an upward trend. It has increased from 121.00 Cr. (Sep 2024) to 141.00 Cr., marking an increase of 20.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 9.92. The value appears strong and on an upward trend. It has increased from 8.34 (Sep 2024) to 9.92, marking an increase of 1.58.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 9:09 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	626	1,093	1,709	1,935	2,616	3,393	3,488	4,115	4,101	5,036	5,087	5,369	5,511
Expenses	575	982	1,526	1,704	2,284	2,708	3,078	3,659	3,639	4,722	4,692	4,909	4,925
Operating Profit	52	112	182	231	332	684	410	456	461	314	395	460	586
OPM %	8%	10%	11%	12%	13%	20%	12%	11%	11%	6%	8%	9%	11%
Other Income	1	4	9	20	23	49	59	71	93	54	79	136	153
Interest	4	4	3	3	5	5	5	4	3	4	4	3	2
Depreciation	5	6	9	10	14	24	36	38	41	41	43	56	59
Profit before tax	44	105	180	238	337	704	428	485	510	324	427	537	677
Tax %	32%	34%	35%	33%	33%	34%	28%	20%	22%	24%	27%	27%
Net Profit	30	70	116	158	226	466	307	386	397	245	312	394	512
EPS in Rs	2.21	5.18	8.52	11.56	15.83	32.78	20.08	25.43	26.43	16.26	20.45	26.21	35.31
Dividend Payout %	20%	19%	22%	20%	19%	12%	20%	20%	24%	38%	31%	24%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	133.33%	65.71%	36.21%	43.04%	106.19%	-34.12%	25.73%	2.85%	-38.29%	27.35%	26.28%
Change in YoY Net Profit Growth (%)	0.00%	-67.62%	-29.51%	6.83%	63.16%	-140.31%	59.85%	-22.88%	-41.14%	65.63%	-1.06%

Avanti Feeds Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	17%
5 Years:	9%
3 Years:	9%
TTM:	6%

Compounded Profit Growth
10 Years:	17%
5 Years:	5%
3 Years:	1%
TTM:	38%

Stock Price CAGR
10 Years:	23%
5 Years:	17%
3 Years:	27%
1 Year:	67%

Return on Equity
10 Years:	22%
5 Years:	17%
3 Years:	14%
Last Year:	15%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:39 am

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	9	9	9	9	9	9	14	14	14	14	14	14	14
Reserves	116	170	256	414	626	1,022	1,192	1,390	1,748	1,882	2,082	2,352	2,502
Borrowings	61	56	58	11	19	7	9	2	4	4	3	17	16
Other Liabilities	62	163	154	189	414	488	400	475	517	617	636	716	912
Total Liabilities	248	398	478	623	1,069	1,526	1,615	1,880	2,282	2,516	2,735	3,098	3,444
Fixed Assets	51	78	90	104	160	312	293	271	292	273	398	497	550
CWIP	2	5	0	42	94	2	9	26	6	40	34	9	15
Investments	35	40	111	33	360	584	630	680	1,235	931	1,005	746	1,291
Other Assets	161	276	277	444	454	628	683	903	749	1,272	1,298	1,847	1,588
Total Assets	248	398	478	623	1,069	1,526	1,615	1,880	2,282	2,516	2,735	3,098	3,444

Below is a detailed analysis of the balance sheet data for Avanti Feeds Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is 14.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 14.00 Cr..
For Reserves, as of Sep 2024, the value is 2,502.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,352.00 Cr. (Mar 2024) to 2,502.00 Cr., marking an increase of 150.00 Cr..
For Borrowings, as of Sep 2024, the value is 16.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 17.00 Cr. (Mar 2024) to 16.00 Cr., marking a decrease of 1.00 Cr..
For Other Liabilities, as of Sep 2024, the value is 912.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 716.00 Cr. (Mar 2024) to 912.00 Cr., marking an increase of 196.00 Cr..
For Total Liabilities, as of Sep 2024, the value is 3,444.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,098.00 Cr. (Mar 2024) to 3,444.00 Cr., marking an increase of 346.00 Cr..
For Fixed Assets, as of Sep 2024, the value is 550.00 Cr.. The value appears strong and on an upward trend. It has increased from 497.00 Cr. (Mar 2024) to 550.00 Cr., marking an increase of 53.00 Cr..
For CWIP, as of Sep 2024, the value is 15.00 Cr.. The value appears strong and on an upward trend. It has increased from 9.00 Cr. (Mar 2024) to 15.00 Cr., marking an increase of 6.00 Cr..
For Investments, as of Sep 2024, the value is 1,291.00 Cr.. The value appears strong and on an upward trend. It has increased from 746.00 Cr. (Mar 2024) to 1,291.00 Cr., marking an increase of 545.00 Cr..
For Other Assets, as of Sep 2024, the value is 1,588.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,847.00 Cr. (Mar 2024) to 1,588.00 Cr., marking a decrease of 259.00 Cr..
For Total Assets, as of Sep 2024, the value is 3,444.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,098.00 Cr. (Mar 2024) to 3,444.00 Cr., marking an increase of 346.00 Cr..

Notably, the Reserves (2,502.00 Cr.) exceed the Borrowings (16.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-21	56	89	122	278	281	184	178	383	-212	451	263
Cash from Investing Activity +	5	-39	-84	18	-408	-269	-27	-79	-366	299	-418	-224
Cash from Financing Activity +	1	-13	-12	-74	101	-45	-106	-141	15	-68	-65	-60
Net Cash Flow	-14	4	-6	66	-30	-34	51	-42	31	18	-32	-21

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-9.00	56.00	124.00	220.00	313.00	677.00	401.00	454.00	457.00	310.00	392.00	443.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	23	15	7	7	3	5	5	8	6	8	9	10
Inventory Days	71	84	59	68	63	79	51	61	63	85	71	75
Days Payable	15	51	24	34	44	43	24	24	27	26	25	27
Cash Conversion Cycle	80	48	42	41	22	41	32	44	42	67	55	57
Working Capital Days	50	33	26	29	15	29	26	36	34	57	46	48
ROCE %	29%	52%	65%	62%	57%	74%	33%	32%	26%	15%	18%	20%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	43.68%	43.68%	43.28%	43.28%	43.28%	43.28%	43.28%	43.28%	43.25%	43.23%	43.23%	43.23%
FIIs	15.16%	14.02%	14.06%	12.67%	12.71%	13.06%	13.50%	13.47%	14.11%	14.28%	14.40%	14.47%
DIIs	8.18%	8.73%	8.62%	8.75%	9.54%	9.08%	8.81%	8.64%	7.47%	6.41%	5.82%	5.49%
Government	2.72%	2.72%	2.72%	2.72%	2.72%	2.72%	2.72%	2.72%	2.72%	2.72%	2.72%	2.72%
Public	30.26%	30.85%	31.33%	32.57%	31.73%	31.87%	31.70%	31.88%	32.44%	33.36%	33.85%	34.10%
No. of Shareholders	1,05,548	1,09,089	1,05,567	1,15,176	1,13,730	1,12,344	1,09,295	1,08,983	1,10,902	1,21,268	1,41,006	1,42,103

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Bandhan Sterling Value Fund	2,630,000	1.43	103.06	2,630,000	2025-04-22 17:25:41	0%
ICICI Prudential Value Discovery Fund	2,412,027	0.27	94.52	2,412,027	2025-04-22 17:25:41	0%
Bandhan ELSS Tax Saver Fund	900,000	0.65	35.27	900,000	2025-04-22 17:25:41	0%
UTI Small Cap Fund	873,949	0.99	34.25	873,949	2025-04-22 17:25:41	0%
ICICI Prudential Balanced Advantage Fund	761,433	0.06	29.84	761,433	2025-04-22 17:25:41	0%
Bandhan Multi Cap Fund	600,000	1.41	23.51	600,000	2025-04-22 17:25:41	0%
Aditya Birla Sun Life Small Cap Fund	513,311	0.4	20.11	513,311	2025-04-22 17:25:41	0%
SBI Conservative Hybrid Fund	511,536	0.22	20.04	511,536	2025-04-22 17:25:41	0%
SBI Conservative Hybrid Fund - Div (Annual)	511,536	0.22	20.04	511,536	2025-04-22 17:25:41	0%
SBI Conservative Hybrid Fund - Div (Monthly)	511,536	0.22	20.04	511,536	2025-04-22 17:25:41	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Jun 21	Mar 21
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	26.21	20.45	16.26	26.43	26.43
Diluted EPS (Rs.)	26.21	20.45	16.26	26.43	26.43
Cash EPS (Rs.)	33.03	26.07	21.69	32.20	32.20
Book Value[Excl.RevalReserv]/Share (Rs.)	197.38	174.45	157.61	146.03	146.03
Book Value[Incl.RevalReserv]/Share (Rs.)	197.38	174.45	157.61	146.03	146.03
Revenue From Operations / Share (Rs.)	394.06	373.37	369.62	300.97	300.97
PBDIT / Share (Rs.)	43.62	35.60	29.63	40.57	40.57
PBIT / Share (Rs.)	39.48	32.47	26.63	37.56	37.56
PBT / Share (Rs.)	39.39	31.35	24.47	37.44	37.44
Net Profit / Share (Rs.)	28.89	22.94	18.69	29.20	29.20
NP After MI And SOA / Share (Rs.)	26.21	20.45	16.26	26.43	26.43
PBDIT Margin (%)	11.07	9.53	8.01	13.47	13.47
PBIT Margin (%)	10.01	8.69	7.20	12.48	12.48
PBT Margin (%)	9.99	8.39	6.61	12.43	12.43
Net Profit Margin (%)	7.33	6.14	5.05	9.70	9.70
NP After MI And SOA Margin (%)	6.65	5.47	4.39	8.78	8.78
Return on Networth / Equity (%)	15.09	13.29	11.69	20.44	20.44
Return on Capital Employeed (%)	19.57	18.34	16.76	25.50	25.47
Return On Assets (%)	11.52	10.19	8.80	15.79	15.77
Long Term Debt / Equity (X)	0.01	0.00	0.00	0.00	0.00
Total Debt / Equity (X)	0.01	0.00	0.00	0.00	0.00
Asset Turnover Ratio (%)	1.84	1.94	1.92	179.82	1.78
Current Ratio (X)	7.15	6.84	5.78	6.68	6.69
Quick Ratio (X)	4.62	4.35	2.96	4.65	4.65
Inventory Turnover Ratio (X)	5.13	4.59	5.58	7.39	6.10
Dividend Payout Ratio (NP) (%)	23.84	30.55	38.85	0.00	0.60
Dividend Payout Ratio (CP) (%)	20.59	26.50	32.81	0.00	0.53
Earning Retention Ratio (%)	76.16	69.45	61.15	0.00	99.40
Cash Earning Retention Ratio (%)	79.41	73.50	67.19	0.00	99.47
Interest Coverage Ratio (X)	454.74	239.96	200.89	303.91	328.22
Interest Coverage Ratio (Post Tax) (X)	302.14	162.23	141.44	237.23	237.23
Enterprise Value (Cr.)	6200.40	4623.95	5798.76	7806.83	5819.00
EV / Net Operating Revenue (X)	1.15	0.90	1.15	1.90	1.42
EV / EBITDA (X)	10.43	9.53	14.36	14.12	10.53
MarketCap / Net Operating Revenue (X)	1.23	0.90	1.12	1.86	1.38
Retention Ratios (%)	76.15	69.44	61.14	0.00	99.39
Price / BV (X)	2.79	2.21	2.97	4.34	3.21
Price / Net Operating Revenue (X)	1.23	0.90	1.12	1.86	1.38
EarningsYield	0.05	0.06	0.03	0.04	0.06

After reviewing the key financial ratios for Avanti Feeds Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is 26.21. This value is within the healthy range. It has increased from 20.45 (Mar 23) to 26.21, marking an increase of 5.76.
For Diluted EPS (Rs.), as of Mar 24, the value is 26.21. This value is within the healthy range. It has increased from 20.45 (Mar 23) to 26.21, marking an increase of 5.76.
For Cash EPS (Rs.), as of Mar 24, the value is 33.03. This value is within the healthy range. It has increased from 26.07 (Mar 23) to 33.03, marking an increase of 6.96.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 197.38. It has increased from 174.45 (Mar 23) to 197.38, marking an increase of 22.93.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 197.38. It has increased from 174.45 (Mar 23) to 197.38, marking an increase of 22.93.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 394.06. It has increased from 373.37 (Mar 23) to 394.06, marking an increase of 20.69.
For PBDIT / Share (Rs.), as of Mar 24, the value is 43.62. This value is within the healthy range. It has increased from 35.60 (Mar 23) to 43.62, marking an increase of 8.02.
For PBIT / Share (Rs.), as of Mar 24, the value is 39.48. This value is within the healthy range. It has increased from 32.47 (Mar 23) to 39.48, marking an increase of 7.01.
For PBT / Share (Rs.), as of Mar 24, the value is 39.39. This value is within the healthy range. It has increased from 31.35 (Mar 23) to 39.39, marking an increase of 8.04.
For Net Profit / Share (Rs.), as of Mar 24, the value is 28.89. This value is within the healthy range. It has increased from 22.94 (Mar 23) to 28.89, marking an increase of 5.95.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 26.21. This value is within the healthy range. It has increased from 20.45 (Mar 23) to 26.21, marking an increase of 5.76.
For PBDIT Margin (%), as of Mar 24, the value is 11.07. This value is within the healthy range. It has increased from 9.53 (Mar 23) to 11.07, marking an increase of 1.54.
For PBIT Margin (%), as of Mar 24, the value is 10.01. This value is within the healthy range. It has increased from 8.69 (Mar 23) to 10.01, marking an increase of 1.32.
For PBT Margin (%), as of Mar 24, the value is 9.99. This value is below the healthy minimum of 10. It has increased from 8.39 (Mar 23) to 9.99, marking an increase of 1.60.
For Net Profit Margin (%), as of Mar 24, the value is 7.33. This value is within the healthy range. It has increased from 6.14 (Mar 23) to 7.33, marking an increase of 1.19.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 6.65. This value is below the healthy minimum of 8. It has increased from 5.47 (Mar 23) to 6.65, marking an increase of 1.18.
For Return on Networth / Equity (%), as of Mar 24, the value is 15.09. This value is within the healthy range. It has increased from 13.29 (Mar 23) to 15.09, marking an increase of 1.80.
For Return on Capital Employeed (%), as of Mar 24, the value is 19.57. This value is within the healthy range. It has increased from 18.34 (Mar 23) to 19.57, marking an increase of 1.23.
For Return On Assets (%), as of Mar 24, the value is 11.52. This value is within the healthy range. It has increased from 10.19 (Mar 23) to 11.52, marking an increase of 1.33.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.01. This value is below the healthy minimum of 0.2. It has increased from 0.00 (Mar 23) to 0.01, marking an increase of 0.01.
For Total Debt / Equity (X), as of Mar 24, the value is 0.01. This value is within the healthy range. It has increased from 0.00 (Mar 23) to 0.01, marking an increase of 0.01.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.84. It has decreased from 1.94 (Mar 23) to 1.84, marking a decrease of 0.10.
For Current Ratio (X), as of Mar 24, the value is 7.15. This value exceeds the healthy maximum of 3. It has increased from 6.84 (Mar 23) to 7.15, marking an increase of 0.31.
For Quick Ratio (X), as of Mar 24, the value is 4.62. This value exceeds the healthy maximum of 2. It has increased from 4.35 (Mar 23) to 4.62, marking an increase of 0.27.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 5.13. This value is within the healthy range. It has increased from 4.59 (Mar 23) to 5.13, marking an increase of 0.54.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 23.84. This value is within the healthy range. It has decreased from 30.55 (Mar 23) to 23.84, marking a decrease of 6.71.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 20.59. This value is within the healthy range. It has decreased from 26.50 (Mar 23) to 20.59, marking a decrease of 5.91.
For Earning Retention Ratio (%), as of Mar 24, the value is 76.16. This value exceeds the healthy maximum of 70. It has increased from 69.45 (Mar 23) to 76.16, marking an increase of 6.71.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 79.41. This value exceeds the healthy maximum of 70. It has increased from 73.50 (Mar 23) to 79.41, marking an increase of 5.91.
For Interest Coverage Ratio (X), as of Mar 24, the value is 454.74. This value is within the healthy range. It has increased from 239.96 (Mar 23) to 454.74, marking an increase of 214.78.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 302.14. This value is within the healthy range. It has increased from 162.23 (Mar 23) to 302.14, marking an increase of 139.91.
For Enterprise Value (Cr.), as of Mar 24, the value is 6,200.40. It has increased from 4,623.95 (Mar 23) to 6,200.40, marking an increase of 1,576.45.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.15. This value is within the healthy range. It has increased from 0.90 (Mar 23) to 1.15, marking an increase of 0.25.
For EV / EBITDA (X), as of Mar 24, the value is 10.43. This value is within the healthy range. It has increased from 9.53 (Mar 23) to 10.43, marking an increase of 0.90.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.23. This value is within the healthy range. It has increased from 0.90 (Mar 23) to 1.23, marking an increase of 0.33.
For Retention Ratios (%), as of Mar 24, the value is 76.15. This value exceeds the healthy maximum of 70. It has increased from 69.44 (Mar 23) to 76.15, marking an increase of 6.71.
For Price / BV (X), as of Mar 24, the value is 2.79. This value is within the healthy range. It has increased from 2.21 (Mar 23) to 2.79, marking an increase of 0.58.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.23. This value is within the healthy range. It has increased from 0.90 (Mar 23) to 1.23, marking an increase of 0.33.
For EarningsYield, as of Mar 24, the value is 0.05. This value is below the healthy minimum of 5. It has decreased from 0.06 (Mar 23) to 0.05, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Avanti Feeds Ltd as of May 24, 2025 is: 554.05

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of May 24, 2025, Avanti Feeds Ltd is Overvalued by 36.17% compared to the current share price 868.00

Intrinsic Value of Avanti Feeds Ltd as of May 24, 2025 is: 587.10

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of May 24, 2025, Avanti Feeds Ltd is Overvalued by 32.36% compared to the current share price 868.00

Last 5 Year EPS CAGR: 5.96%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 40.25%, which is a positive sign. The company has higher reserves (1,211.69 cr) compared to borrowings (20.54 cr), indicating strong financial stability. The company has shown consistent growth in sales (51.15 cr) and profit (384.31 cr) over the years.	The stock has a high average Working Capital Days of 35.75, which may not be favorable. The stock has a high average Cash Conversion Cycle of 47.58, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Avanti Feeds Ltd:
1. Net Profit Margin: 7.33%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 19.57% (Industry Average ROCE: 13.26%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 15.09% (Industry Average ROE: 10.74%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 302.14
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 4.62
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 24.6 (Industry average Stock P/E: 28.35)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.01
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Avanti Feeds Ltd. is a Public Limited Listed company incorporated on 06/01/1993 and has its registered office in the State of Andhra Pradesh, India. Company's Corporate Identification Number(CIN) is L16001AP1993PLC095778 and registration number is 095778. Currently Company is involved in the business activities of Manufacture of other animal feeds. Company's Total Operating Revenue is Rs. 4290.28 Cr. and Equity Capital is Rs. 13.62 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Animal/Shrimp Feed	Flat No. 103, Ground Floor, Vishakapatnam Andhra Pradesh 530003	avantiho@avantifeeds.com http://www.avantifeeds.com

Management
Name	Position Held
Mr. A Indra Kumar	Chairman & Managing Director
Mr. C Ramachandra Rao	Joint Managing Director
Mr. A Venkata Sanjeev	Executive Director
Mr. Bunluesak Sorajjakit	Non Executive Director
Mr. Peerasak Boonmechote	Non Executive Director
Mr. N Ram Prasad	Non Executive Director
Mr. J V Ramudu	Independent Director
Mr. N V D S Raju	Independent Director
Mr. V Narsi Reddy	Independent Director
Mrs. K Kiranmayee	Independent Director
Mr. Raghunath Vemali	Nominee Director

FAQ

What is the intrinsic value of Avanti Feeds Ltd?

Avanti Feeds Ltd's intrinsic value (as of 24 May 2025) is ₹554.05 — 36.17% lower the current market price of 868.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 11,832 Cr. market cap, FY2025-2026 high/low of ₹965/486, reserves of 2,502 Cr, and liabilities of 3,444 Cr.

What is the Market Cap of Avanti Feeds Ltd?

The Market Cap of Avanti Feeds Ltd is 11,832 Cr..

What is the current Stock Price of Avanti Feeds Ltd as on 24 May 2025?

The current stock price of Avanti Feeds Ltd as on 24 May 2025 is 868.

What is the High / Low of Avanti Feeds Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Avanti Feeds Ltd stocks is ₹965/486.

What is the Stock P/E of Avanti Feeds Ltd?

The Stock P/E of Avanti Feeds Ltd is 24.6.

What is the Book Value of Avanti Feeds Ltd?

The Book Value of Avanti Feeds Ltd is 185.

What is the Dividend Yield of Avanti Feeds Ltd?

The Dividend Yield of Avanti Feeds Ltd is 0.78 %.

What is the ROCE of Avanti Feeds Ltd?

The ROCE of Avanti Feeds Ltd is 20.0 %.

What is the ROE of Avanti Feeds Ltd?

The ROE of Avanti Feeds Ltd is 15.1 %.

What is the Face Value of Avanti Feeds Ltd?

The Face Value of Avanti Feeds Ltd is 1.00.