Avenue Supermarts

₹5303.5 -5.4 | 0.1%

WEBSITE BSE:540376 NSE : DMART 06 Sep, 16:03

Market Cap ₹345113 Cr.

Stock P/E 130.2

P/B 17.2

Current Price ₹5303.5

Book Value ₹ 308.3

Face Value 10

52W High ₹5356.1

Dividend Yield 0%

52W Low ₹ 3617.3

Edit Ratio

Avenue Supermarts Research see more...

Equity Research : DMart

Overview Inc. Year: 2000Industry: Retailing

Avenue Supermarts Limited is an India-based organization, which owns and operates DMart stores. DMart is a supermarket chain that gives customers a variety of home and private merchandise below one roof. Each DMart store shares domestic application merchandise, such as food, toiletries, beauty products, garments, kitchenware, mattress and bathroom linen, domestic appliances and others. The Company provide its merchandise underneath various categories, including bed and bathtub, dairy and frozen, fruits and greens, crockery, toys and video games, children garb, girls garments, clothing for men, home and personal care, daily essentials, grocery and staples, and DMart manufacturers. DMart has a store in over 110 places across various cities like Maharashtra, Gujarat, Andhra Pradesh, Madhya Pradesh, Karnataka, Telangana and Chhattisgarh. The Company has multiple stores in cities, consisting of Mumbai, Ahmedabad, Baroda, Bengaluru, Hyderabad, Pune and Surat.

Avenue Supermarts Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Avenue Supermarts Quarterly Results

#(Fig in Cr.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	3111	3598	3507	4094	3810
Other Income	10	23	21	14	15
Total Income	3120	3621	3528	4108	3825
Total Expenditure	2903	3295	3189	3672	3515
Operating Profit	218	326	339	435	309
Interest	31	24	11	11	13
Depreciation	35	34	35	39	47
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	151	268	293	385	250
Provision for Tax	55	93	102	133	83
Profit After Tax	97	175	191	252	167
Adjustments	-97	-175	-191	-252	-167
Profit After Adjustments	0	0	0	0	0
Adjusted Earnings Per Share	1.5	2.8	3.1	4	2.7

Avenue Supermarts Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	4681	6434	8575	11881	15009	19916	24675	23787	30353	41833	49533	15009
Other Income	19	21	20	31	73	51	63	209	141	163	189	73
Total Income	4699	6454	8595	11913	15082	19968	24738	23996	30493	41996	49722	15082
Total Expenditure	4345	5980	7919	10918	13672	18274	22553	22045	27851	38174	45434	13671
Operating Profit	354	474	677	995	1410	1694	2185	1951	2642	3822	4288	1409
Interest	55	72	91	122	59	47	63	34	40	48	44	59
Depreciation	56	81	97	126	155	199	340	371	421	543	633	155
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	242	321	488	747	1196	1448	1783	1545	2182	3231	3611	1196
Provision for Tax	83	110	170	264	411	511	433	379	566	675	916	411
Profit After Tax	160	211	318	483	785	936	1350	1165	1616	2556	2695	785
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-785
Profit After Adjustments	160	211	318	483	785	936	1350	1165	1616	2556	2695	0
Adjusted Earnings Per Share	2.9	3.8	5.7	7.7	12.6	15	20.8	18	24.9	39.4	41.4	12.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	18%	28%	20%	27%
Operating Profit CAGR	12%	30%	20%	28%
PAT CAGR	5%	32%	24%	33%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	40%	11%	28%	NA%
ROE Average	15%	15%	14%	17%
ROCE Average	20%	20%	19%	21%

Avenue Supermarts Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	950	1194	1512	3837	4643	5594	11136	12305	13924	16503	19281
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	457	714	908	981	246	126	0	0	0	0	0
Other Non-Current Liabilities	41	49	58	53	47	65	227	269	386	408	409
Total Current Liabilities	343	392	603	931	677	1213	722	1072	1094	1333	1876
Total Liabilities	1792	2348	3082	5802	5612	6998	12084	13646	15404	18244	21566
Fixed Assets	1169	1510	2065	2522	3240	4216	5719	6629	8733	10758	12934
Other Non-Current Assets	151	215	226	313	426	752	4073	3056	3320	2148	2572
Total Current Assets	471	624	790	2968	1946	2029	2292	3961	3351	5337	6060
Total Assets	1792	2348	3082	5802	5612	6998	12084	13646	15404	18244	21566

Avenue Supermarts Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	59	51	35	32	30	64	120	91	181	83	187
Cash Flow from Operating Activities	206	207	425	449	723	853	1287	1385	1315	2678	2743
Cash Flow from Investing Activities	-266	-461	-625	-2475	432	-998	-4700	-1155	-1292	-2442	-2584
Cash Flow from Financing Activities	53	238	196	2024	-1122	201	3384	-140	-121	-132	-87
Net Cash Inflow / Outflow	-8	-16	-3	-2	34	56	-29	90	-98	103	72
Closing Cash & Cash Equivalent	51	35	32	30	64	120	91	181	83	187	259

Avenue Supermarts Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	2.92	3.76	5.66	7.73	12.57	15	20.84	17.99	24.95	39.43	41.41
CEPS(Rs)	3.95	5.2	7.39	9.75	15.05	18.19	26.08	23.72	31.45	47.81	51.14
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	17.38	21.26	26.92	61.46	74.03	89.01	171.51	189.47	214.37	253.89	295.79
Core EBITDA Margin(%)	7.17	7.04	7.16	7.56	8.11	7.51	7.85	6.69	7.53	7.95	7.53
EBIT Margin(%)	6.36	6.12	6.32	6.82	7.62	6.84	6.82	6.07	6.69	7.13	6.71
Pre Tax Margin(%)	5.18	5	5.33	5.86	7.26	6.62	6.59	5.94	6.57	7.02	6.63
PAT Margin (%)	3.41	3.29	3.47	3.79	4.76	4.28	4.99	4.48	4.87	5.56	4.95
Cash Profit Margin (%)	4.62	4.54	4.53	4.78	5.7	5.19	6.25	5.9	6.13	6.74	6.11
ROA(%)	9.73	10.21	11.71	10.87	13.75	14.85	14.15	9.06	11.13	15.2	13.54
ROE(%)	18.39	19.72	23.5	18.05	18.56	18.4	16.2	9.97	12.36	16.85	15.09
ROCE(%)	20.64	21.4	24.19	21.7	24.14	26.29	21.14	13.45	16.94	21.56	20.43
Receivable days	0.88	0.47	0.31	0.42	0.6	0.91	0.84	0.85	1.66	1.89	2.14
Inventory Days	24.24	25.36	23.69	22.82	23.04	22.73	23.52	28.59	26.12	22.38	22.72
Payable days	10.26	8.67	8.34	8.45	8.41	8.32	7.85	9.07	7.68	6.29	7.09
PER(x)	0	0	0	82.49	105.54	97.98	105.6	158.65	160.3	86.3	109.37
Price/Book(x)	0	0	0	10.38	17.93	16.52	12.83	15.06	18.66	13.4	15.31
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.24	0.22	0.2	3.32	5.51	4.63	5.78	7.71	8.53	5.24	5.94
EV/Core EBITDA(x)	3.16	3.03	2.52	39.61	58.65	54.46	65.2	94.04	97.94	57.36	68.6
Net Sales Growth(%)	40.36	37.45	33.29	38.55	26.33	32.7	23.89	-3.6	27.6	37.82	18.41
EBIT Growth(%)	64.14	32.17	47.3	49.92	44.47	19.08	23.47	-14.43	40.66	47.62	11.48
PAT Growth(%)	72.73	32.42	50.39	51.82	62.58	19.33	44.17	-13.67	38.69	58.18	5.42
EPS Growth(%)	71.88	28.93	50.39	36.6	62.58	19.33	38.89	-13.67	38.69	58.06	5.02
Debt/Equity(x)	0.66	0.76	0.78	0.39	0.1	0.13	0	0	0	0	0
Current Ratio(x)	1.37	1.59	1.31	3.19	2.88	1.67	3.18	3.7	3.06	4	3.23
Quick Ratio(x)	0.31	0.24	0.22	2.19	1.18	0.37	0.53	1.67	0.7	1.71	1.25
Interest Cover(x)	5.38	5.47	6.35	7.13	21.13	31.7	29.41	45.8	56.09	68.22	82.58
Total Debt/Mcap(x)	0	0	0	0.04	0.01	0.01	0	0	0	0	0

Avenue Supermarts Shareholding Pattern

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	74.99	74.99	74.99	74.99	74.93	74.65	74.65	74.65	74.65	74.65
FII	8.83	8.59	8.72	8.63	8.18	8.17	7.67	7.96	8.26	9.22
DII	6.77	6.9	7.07	7.13	7.53	7.7	8.28	8.52	8.59	8.03
Public	9.42	9.52	9.23	9.25	9.37	9.48	9.41	8.88	8.5	8.1
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	48.57	48.57	48.57	48.57	48.57	48.57	48.57	48.57	48.57	48.57
FII	5.72	5.57	5.65	5.59	5.3	5.32	4.99	5.18	5.37	6
DII	4.39	4.47	4.58	4.62	4.88	5.01	5.39	5.54	5.59	5.23
Public	6.1	6.17	5.98	5.99	6.07	6.17	6.12	5.78	5.53	5.27
Others	0	0	0	0	0	0	0	0	0	0
Total	64.78	64.78	64.78	64.78	64.83	65.07	65.07	65.07	65.07	65.07

Pros

Company has delivered good profit growth of 23% CAGR over last 5 years
Company is almost debt free.

Cons

Debtor days have increased from 6.29 to 7.09days.
Stock is trading at 17.2 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Avenue Supermarts News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 28/-

Bazar India

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Avenue Supermarts

Add Watchlist

Avenue Supermarts Research see more...

Overview Inc. Year: 2000Industry: Retailing

Avenue Supermarts Share Price

Alert Data

Quarterly Price

Peer Comparison

Avenue Supermarts Quarterly Results

Avenue Supermarts Profit & Loss

Growth Rates

Avenue Supermarts Balance Sheet

Avenue Supermarts Cash Flow

Avenue Supermarts Ratios

Avenue Supermarts Shareholding Pattern

Avenue Supermarts News

Top Unlisted Companies & InstaBuy Companies

Bazar India

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!