Avenue Supermarts

₹4785 -9.6 | 0.2%

WEBSITE BSE:540376 NSE : DMART 10 May, 16:01

Market Cap ₹311376 Cr.

Stock P/E 122.8

P/B 16.7

Current Price ₹4785

Book Value ₹ 287.3

Face Value 10

52W High ₹4892.2

Dividend Yield 0%

52W Low ₹ 3352

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.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	9218	8786	10038	10638	11569	10594	11865	12624	13572	12727
Other Income	26	33	29	36	32	33	39	37	33	38
Total Income	9244	8819	10067	10674	11601	10627	11904	12661	13605	12764
Total Expenditure	8351	8047	9030	9746	10604	9823	10830	11619	12453	11783
Operating Profit	892	772	1037	928	997	805	1074	1042	1153	982
Interest	14	17	17	18	17	16	15	16	15	13
Depreciation	128	146	145	162	168	164	162	174	189	205
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	750	609	875	748	812	625	897	852	949	763
Provision for Tax	198	182	233	62	222	165	239	229	259	200
Profit After Tax	553	427	643	686	590	460	659	623	690	563
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	553	427	643	686	590	460	659	624	691	563
Adjusted Earnings Per Share	8.5	6.6	9.9	10.6	9.1	7.1	10.1	9.6	10.6	8.7

Avenue Supermarts Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	3341	4686	6439	8584	11898	15033	20005	24870	24143	30976	42840	50788
Other Income	14	16	18	18	29	69	48	60	196	117	129	147
Total Income	3355	4702	6458	8602	11926	15103	20053	24930	24339	31094	42969	50934
Total Expenditure	3126	4345	5980	7920	10917	13680	18371	22742	22400	28478	39203	46685
Operating Profit	229	358	477	682	1010	1422	1682	2188	1939	2616	3766	4251
Interest	43	56	72	91	122	60	47	69	42	54	67	59
Depreciation	46	57	82	98	128	159	212	374	414	498	639	730
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	141	245	323	492	747	1222	1422	1745	1483	2064	3060	3461
Provision for Tax	47	84	112	171	268	416	519	444	384	572	682	927
Profit After Tax	94	161	212	320	479	806	902	1301	1099	1492	2378	2535
Adjustments	0	0	-0	-0	-0	-0	0	0	0	0	0	0
Profit After Adjustments	94	161	212	320	479	806	903	1301	1099	1493	2379	2537
Adjusted Earnings Per Share	1.7	3	3.8	5.7	7.7	12.9	14.5	20.1	17	23	36.7	39

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	38%	20%	23%	29%
Operating Profit CAGR	44%	20%	22%	32%
PAT CAGR	59%	22%	24%	38%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	30%	19%	31%	NA%
ROE Average	16%	12%	14%	17%
ROCE Average	21%	17%	19%	20%

Avenue Supermarts Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	790	956	1199	1520	3842	4669	5587	11080	12184	13678	16079
Minority's Interest	0	0	0	0	0	1	1	0	0	0	0
Borrowings	371	457	714	908	981	246	126	0	0	0	0
Other Non-Current Liabilities	34	39	47	56	52	47	65	270	365	575	559
Total Current Liabilities	298	356	395	616	944	686	1227	726	1106	1218	1467
Total Liabilities	1492	1808	2355	3102	5819	5648	7006	12076	13655	15471	18105
Fixed Assets	925	1172	1528	2094	2550	3384	4382	5932	6999	9251	11332
Other Non-Current Assets	187	147	193	218	290	292	541	3797	2595	2777	1324
Total Current Assets	381	489	634	790	2979	1972	2083	2348	4061	3443	5448
Total Assets	1492	1808	2355	3102	5819	5648	7006	12076	13655	15471	18105

Avenue Supermarts Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	48	61	55	37	34	33	67	125	106	192	95
Cash Flow from Operating Activities	127	198	222	433	455	730	807	1280	1375	1372	2630
Cash Flow from Investing Activities	-231	-270	-474	-633	-2482	462	-958	-4657	-1110	-1289	-2313
Cash Flow from Financing Activities	118	65	234	196	2025	-1159	209	3357	-180	-179	-205
Net Cash Inflow / Outflow	14	-7	-17	-3	-1	33	57	-19	86	-96	112
Closing Cash & Cash Equivalent	61	55	37	34	33	67	125	106	192	95	207

Avenue Supermarts Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	1.73	2.95	3.77	5.7	7.67	12.92	14.46	20.09	16.97	23.04	36.69
CEPS(Rs)	2.57	3.99	5.22	7.46	9.72	15.47	17.87	25.86	23.37	30.73	46.54
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	14.51	17.48	21.36	27.08	61.54	74.45	88.89	170.63	187.58	210.54	247.31
Core EBITDA Margin(%)	5.89	6.72	6.58	7.23	7.69	8.2	7.44	7.81	6.61	7.37	7.71
EBIT Margin(%)	5.03	5.91	5.67	6.35	6.81	7.76	6.69	6.66	5.78	6.25	6.63
Pre Tax Margin(%)	3.86	4.81	4.64	5.36	5.86	7.4	6.48	6.4	5.62	6.09	6.49
PAT Margin (%)	2.57	3.17	3.04	3.49	3.75	4.89	4.11	4.77	4.17	4.4	5.04
Cash Profit Margin (%)	3.83	4.29	4.2	4.56	4.75	5.85	5.08	6.15	5.74	5.87	6.4
ROA(%)	7	9.78	10.17	11.74	10.73	14.06	14.26	13.64	8.55	10.25	14.17
ROE(%)	12.76	18.49	19.65	23.55	17.86	19	17.71	15.67	9.48	11.57	16.03
ROCE(%)	15.43	20.65	21.39	24.21	21.59	24.53	25.78	20.84	13.09	16.38	21.02
Receivable days	0.95	0.82	0.43	0.31	0.42	0.6	0.81	0.56	0.44	0.59	0.5
Inventory Days	23.6	23.47	24.02	24.09	23.17	23.35	23.04	23.82	29.02	26.86	23.17
Payable days	10.14	9.94	8.02	7.82	8.24	8.35	8.38	7.75	8.98	8.07	6.74
PER(x)	0	0	0	0	83.16	102.72	101.65	109.57	168.15	173.58	92.76
Price/Book(x)	0	0	0	0	10.37	17.82	16.54	12.9	15.22	19	13.76
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.3	0.24	0.22	0.2	3.31	5.5	4.61	5.73	7.6	8.35	5.12
EV/Core EBITDA(x)	4.4	3.17	2.99	2.52	39.04	58.15	54.84	65.11	94.59	98.92	58.2
Net Sales Growth(%)	51.27	40.28	37.4	33.3	38.61	26.35	33.07	24.32	-2.92	28.3	38.3
EBIT Growth(%)	60.36	63.84	31.64	47.34	49.04	47.47	14.63	23.47	-15.92	38.87	47.67
PAT Growth(%)	55.37	71.94	31.21	51.25	49.48	68.4	11.93	44.16	-15.49	35.74	59.36
EPS Growth(%)	52.37	71.09	27.73	51.26	34.53	68.41	11.94	38.89	-15.49	35.75	59.24
Debt/Equity(x)	0.67	0.67	0.75	0.78	0.39	0.09	0.13	0	0	0	0
Current Ratio(x)	1.28	1.37	1.6	1.28	3.15	2.88	1.7	3.23	3.67	2.83	3.71
Quick Ratio(x)	0.35	0.31	0.24	0.19	2.15	1.18	0.39	0.55	1.64	0.57	1.5
Interest Cover(x)	4.31	5.4	5.47	6.38	7.12	21.53	31.12	26.24	36.62	39.37	46.4
Total Debt/Mcap(x)	0	0	0	0	0.04	0.01	0.01	0	0	0	0

Avenue Supermarts Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.99	74.99	74.99	74.99	74.99	74.93	74.65	74.65	74.65	74.65
FII	9.44	8.83	8.59	8.72	8.63	8.18	8.17	7.67	7.96	8.26
DII	6.74	6.77	6.9	7.07	7.13	7.53	7.7	8.28	8.52	8.59
Public	8.83	9.42	9.52	9.23	9.25	9.37	9.48	9.41	8.88	8.5
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	48.57	48.57	48.57	48.57	48.57	48.57	48.57	48.57	48.57	48.57
FII	6.11	5.72	5.57	5.65	5.59	5.3	5.32	4.99	5.18	5.37
DII	4.37	4.39	4.47	4.58	4.62	4.88	5.01	5.39	5.54	5.59
Public	5.72	6.1	6.17	5.98	5.99	6.07	6.17	6.12	5.78	5.53
Others	0	0	0	0	0	0	0	0	0	0
Total	64.78	64.78	64.78	64.78	64.78	64.83	65.07	65.07	65.07	65.07

Pros

Company has delivered good profit growth of 24% CAGR over last 5 years
Debtor days have improved from 8.07 to 6.74days.
Company is almost debt free.

Cons

Company has a low return on equity of 12% over the last 3 years.
Stock is trading at 16.7 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!