Avenue Supermarts Ltd - Stock Valuation and Financial Performance

BSE: 540376 | NSE: DMART | Retailing | Large Cap

Avenue Supermarts Share Price

4,008.80 74.40 1.89%
as on 18-Mar'24 16:59

DeciZen - make an informed investing decision on Avenue Supermarts

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Avenue Supermarts stock performance -

mw4me loader
P/E Ratio (SA):
100.49
Market Cap:
2,60,865.9 Cr.
52-wk low:
3,298
52-wk high:
4,203

Is Avenue Supermarts Ltd an attractive stock to invest in?

1. Is Avenue Supermarts Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Avenue Supermarts Ltd is a good quality company.

2. Is Avenue Supermarts Ltd undervalued or overvalued?

The key valuation ratios of Avenue Supermarts Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Avenue Supermarts Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Avenue Supermarts Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Avenue Supermarts:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Avenue Supermarts Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 13.7%14.2%15.9%14.1%15.6%16.8%15.8%10.1%12.5%17%-
Value Creation
Index
0.20.30.40.00.40.50.4-0.10.10.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4,6816,4348,57511,88115,00919,91624,67523,78730,35341,83347,477
Sales YoY Gr.-37.5%33.3%38.6%26.3%32.7%23.9%-3.6%27.6%37.8%-
Adj EPS 2.93.75.67.712.414.820.617.924.939.339.9
YoY Gr.-28.5%50.8%35.8%61.4%19.8%39.2%-13.2%39.2%57.8%-
BVPS (₹) 17.421.326.961.57489171.5189.5214.4253.9286.8
Adj Net
Profit
1592103174787719241,3361,1601,6142,5482,596
Cash Flow from Ops. 2062074254497238531,2871,3851,3152,678-
Debt/CF from Ops. 34.42.83.30.60.80000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 27.6%22.8%19.2%37.8%
Adj EPS 33.5%26%24%57.8%
BVPS34.7%28%14%18.4%
Share Price - 22.1% 10.6% 21.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
18.419.623.417.918.218.1169.912.316.814.8
Op. Profit
Mgn %
7.27.17.78.18.98.38.67.38.38.88.3
Net Profit
Mgn %
3.43.33.745.14.65.44.95.36.15.5
Debt to
Equity
0.70.80.80.40.10.10000-
Working Cap
Days
3333312929295168483522
Cash Conv.
Cycle
1618161616161721211816

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 14.80%

Sales growth is growing at healthy rate in last 3 years 19.24%

Net Profit is growing at healthy rate in last 3 years 23.98%

Sales growth is good in last 4 quarters at 18.49%

No data to display

Latest Financials - Avenue Supermarts Ltd.

Standalone Consolidated
TTM EPS (₹) 39.9 37.4
TTM Sales (₹ Cr.) 47,477 48,656
BVPS (₹.) 286.8 278.5
Reserves (₹ Cr.) 18,012 17,469
P/BV 13.98 14.40
PE 100.49 107.22
From the Market
52 Week Low / High (₹) 3297.95 / 4203.00
All Time Low / High (₹) 558.75 / 5899.90
Market Cap (₹ Cr.) 2,60,866
Equity (₹ Cr.) 650.7
Face Value (₹) 10
Industry PE 101

Management X-Ray of Avenue Supermarts:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Avenue Supermarts

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales4,6816,4348,57511,88115,00919,91624,67523,78730,35341,833
Operating Expenses 4,3455,9807,91910,91813,67218,27422,55322,04527,85138,174
Manufacturing Costs1531953154254856237978588951,237
Material Costs4,0005,5007,31410,09612,64916,98021,01620,35626,05335,775
Employee Cost 85131146189277335425495548648
Other Costs 107154143207262336315336355514
Operating Profit 3354536579641,3371,6422,1221,7422,5023,659
Operating Profit Margin (%) 7.2%7.0%7.7%8.1%8.9%8.2%8.6%7.3%8.2%8.7%
Other Income 19212031735163209141163
Interest 557291122594763344048
Depreciation 568197126155199340371421543
Exceptional Items 0000000000
Profit Before Tax 2423214887471,1961,4481,7831,5452,1823,231
Tax 83110170264411511433379566675
Profit After Tax 1602113184837859361,3501,1651,6162,556
PAT Margin (%) 3.4%3.3%3.7%4.1%5.2%4.7%5.5%4.9%5.3%6.1%
Adjusted EPS (₹)2.93.85.77.712.615.020.818.025.039.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 9501,1941,5123,8364,6205,55511,11012,27413,88716,459
Share Capital 547562562624624624648648648648
Reserves 4046329503,2123,9964,93110,46211,62613,23915,811
Minority Interest0000000000
Debt4957411,0221,1042534254000
Long Term Debt4577149089812461260000
Short Term Debt382711312372994000
Trade Payables128134200267316458446566531701
Others Liabilities 2192803475964235595258079861,083
Total Liabilities 1,7922,3483,0825,8025,6126,99812,08413,64615,40418,244

Fixed Assets

Gross Block1,3931,8112,1622,7443,6164,7866,6237,89410,40312,956
Accumulated Depreciation224301972233765709051,2641,6702,198
Net Fixed Assets1,1691,5102,0652,5223,2404,2165,7196,6298,73310,758
CWIP 7892821531473773621,0061,073829
Investments 221637181212287402532977
Inventories3645306609331,1471,5761,9092,1672,5873,056
Trade Receivables10782133764972231247
Cash Equivalents 5236331,881556214921,4322841,373
Others Assets1171722172563083283,6661,9371,9641,005
Total Assets 1,7922,3483,0825,8025,6126,99812,08413,64615,40418,244

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 2062074254497238531,2871,3851,3152,678
PBT 2423214887471,1961,4481,7831,5452,1823,231
Adjustment 107148170219164220359217335448
Changes in Working Capital -70-163-71-263-240-321-373-120-648-301
Tax Paid -74-98-163-254-396-493-482-256-553-700
Cash Flow From Investing Activity -266-461-625-2,475432-998-4,700-1,155-1,292-2,442
Capex -268-465-631-633-890-1,369-1,678-1,968-2,282-2,129
Net Investments 03-11-211,375109-1131,050-149
Others 2017-1,821-53361-3,031925-60-164
Cash Flow From Financing Activity 532381962,024-1,1222013,384-140-121-132
Net Proceeds from Shares 53301,841001100016
Net Proceeds from Borrowing 00-14745-542134-150000
Interest Paid -42-61-93-120-80-54-91-36-39-48
Dividend Paid 0000000000
Others 90267437259-4991213,514-104-81-100
Net Cash Flow -8-16-3-23456-2990-98103
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)18.3919.7223.518.0518.5618.416.29.9712.3616.85
ROCE (%)20.6421.424.1921.724.1426.2921.1413.4516.9421.55
Asset Turnover Ratio2.853.113.382.872.893.472.832.022.292.73
PAT to CFO Conversion(x)1.290.981.340.930.920.910.951.190.811.05
Working Capital Days
Receivable Days1000111122
Inventory Days24252423232324292622
Payable Days10988888986

Avenue Supermarts Ltd Stock News

Avenue Supermarts Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Avenue Supermarts on 18-Mar-2024 16:59 is ₹4,008.8.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 18-Mar-2024 16:59 the market cap of Avenue Supermarts stood at ₹2,60,865.9.
The latest P/E ratio of Avenue Supermarts as of 18-Mar-2024 16:59 is 100.5.
The latest P/B ratio of Avenue Supermarts as of 18-Mar-2024 16:59 is 13.98.
The 52-week high of Avenue Supermarts is ₹4,203 and the 52-week low is ₹3,298.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Avenue Supermarts is ₹47,477 ( Cr.) .

About Avenue Supermarts Ltd

Avenue Supermarts incorporated in year in 2002 is Mumbai based supermarket chain D-Mart. The company is among the largest and the most profitable F&G retailer in India. It offers a wide range of products with a focus on the Foods, Non-Foods (FMCG) and General Merchandise & Apparel product categories. It has many stores located across several cities in India. The company operates and manages all its stores. It also operates distribution centres and packing centres which form the backbone of the supply chain to support its retail store network.

Business area of the company

The company operates and manages all their stores. They operate predominantly on an ownership model (including long-term lease arrangements, where lease period is more than 30 years and the building is owned by it) rather than on a rental model. The company opens new stores using a cluster approach on the basis of adjacencies and focusing on an efficient supply chain, targeting densely-populated residential areas with a majority of lower-middle, middle and aspiring upper-middle class consumers. The company operates distribution centres and packing centres which form the backbone of the supply chain to support the retail store network.

The key product categories:

  • Foods: Groceries, staples, processed foods, dairy, frozen products, beverages & confectionery and fruits & vegetables.
  • Non Foods (FMCG): Home care products, personal care products, toiletries and other over-the-counter products.
  • General Merchandise & Apparel: Bed & bath, toys & games, crockery, plastic goods, garments, footwear, utensils and home appliances.

Major events and milestones

  • 2001: The Company was incorporated as Avenue Supermarts.
  • 2003: The Company opened its first store in Powai, Mumbai.
  • 2005: The Company entered into a scheme of amalgamation for transfer of undertakings of Koop Consumer Services, Amodini Real Estates and Shoppers Delight to the company.
  • 2007: The Company opened its first store in Gujarat.2010 The store count of the Company increased to 25 stores and their audited consolidated revenues exceeded Rs 10,000 million.
  • 2011: The Company opened stores in Andhra Pradesh and Karnataka.
  • 2012: The Company was converted from a private company to a public company and the name of the Company changed to Avenue Supermarts.
  • 2012: The store count of their Company increased to 50 stores.
  • 2014: The store count of their Company increased to 75 stores.
  • 2015: The Company opened stores in Madhya Pradesh and Chattisgarh. The audited consolidated revenues of their Company exceeded Rs 50,000 million.
  • 2016: The Company opened 21 stores, highest in any financial year. The store count of their Company increased to 110 and their consolidated revenues exceeded Rs 75,000 million.
  • 2017 : The Company opened a store in the National Capital Region.
  • 2018: The company has incorporated wholly owned subsidiary named ‘Reflect Wholesale and Retail’.
  • 2020: The company converts two stores into fulfilment centres for e-commerce business.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.