Avantel Ltd

NSE: AVANTEL BSE: 532406

₹147.59

(1.79%)

Sun, 11 Oct 2026, 03:21 pm

MTF 5xInvest in Avantel Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)3990.62

PE Ratio228.08

Dividend0.13

Electronic Technology

Telecommunications Equipment

24.5K

Avantel Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	161.20M	226.46M	240.40M	257.45M	214.88M	222.59M	260.06M	429.41M	130.05M	252.83M	246.31M	335.88M	516.94M	505.11M	519.19M	776.96M	1.05B	1.54B	2.24B	2.49B
Gross profit	35.71M	70.14M	103.98M	86.15M	58.90M	85.85M	136.62M	163.90M	78.01M	89.77M	81.72M	104.77M	201.02M	216.49M	216.39M	306.36M	354.81M	580.12M	928.76M	1.08B
Operating expenses (excl. COGS)	-22.87M	-32.05M	-49.70M	-52.87M	-45.13M	-50.65M	-81.94M	-72.11M	-78.81M	-65.66M	-59.42M	-82.91M	-103.32M	-93.74M	-88.13M	-112.19M	-125.28M	-164.35M	-169.81M	-244.68M
Selling/general/admin expenses, total	-22.65M	-31.22M	-49.40M	-52.57M	-45.08M	-50.65M	-81.35M	-71.23M	-78.27M	-64.99M	-55.55M	-79.04M	-98.12M	-87.16M	-85.23M	-111.12M	-124.85M	-162.89M	-169.77M	-243.47M
Research & development	0	0	-16.83M	-24.08M	-30.00M	-29.14M	-49.23M	-47.76M	-58.94M	-45.21M	-35.52M	-44.33M	-45.43M	-41.69M	-44.30M	-60.73M	-60.47M	-70.45M	-22.32M	-36.65M
Selling/general/admin expenses, other	-22.65M	-31.22M	-32.57M	-28.49M	-15.08M	-21.51M	-32.12M	-23.47M	-19.33M	-19.78M	-20.03M	-34.71M	-52.69M	-45.47M	-40.92M	-50.39M	-64.38M	-92.44M	-147.45M	-206.82M
Other operating expenses, total	-223.44K	-820.57K	-300.00K	-300.00K	-53.53K	0	-590.53K	-884.19K	-538.05K	-668.66K	-3.87M	-3.88M	-5.20M	-6.58M	-2.90M	-1.06M	-425.00K	-1.46M	-43.00K	-1.21M
Operating income	12.84M	38.10M	54.28M	33.28M	13.82M	35.21M	54.68M	91.79M	-792.21K	24.11M	22.30M	21.85M	97.70M	122.75M	128.26M	194.17M	229.54M	415.76M	758.94M	830.39M
Non-operating income, total	-2.17M	-5.93M	-2.77M	503.60K	-2.12M	-3.91M	-8.18M	-9.83M	-10.73M	-11.98M	-15.76M	-11.26M	144.22M	2.25M	1.86M	-9.14M	-4.85M	-49.08M	-43.52M	-35.99M
Interest expense, net of interest capitalized	-4.61M	-5.75M	-688.89K	-926.94K	-1.57M	-2.82M	-3.85M	-8.00M	-11.23M	-17.64M	-19.43M	-15.18M	-5.17M	-5.80M	-8.53M	-15.14M	-15.13M	-48.63M	-41.78M	-30.46M
Interest capitalized	—	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	1.56M	-181.04K	-2.08M	1.99M	-479.93K	-902.02K	-4.12M	-1.17M	1.84M	5.98M	4.03M	3.88M	149.39M	8.05M	10.40M	6.00M	10.28M	-452.00K	-1.74M	-5.53M
Non-operating interest income	2.05M	1.76M	2.91M	2.70M	764.37K	510.96K	390.25K	255.79K	532.74K	889.75K	380.61K	640.95K	1.77M	6.18M	10.25M	7.86M	6.90M	1.18M	6.62M	9.52M
Miscellaneous non-operating expense	-485.09K	-1.94M	-4.98M	-715.92K	-1.24M	-1.41M	-4.51M	-1.43M	1.31M	5.09M	3.65M	3.24M	147.62M	1.86M	142.60K	-1.86M	3.38M	-1.63M	-8.36M	-15.05M
Unusual income/expense	882.34K	—	—	-556.32K	-72.75K	-187.94K	-204.66K	-661.25K	-1.34M	-316.76K	-353.87K	39.55K	—	0	0	0	0	0	0	0
Pretax income	10.67M	32.17M	51.51M	33.78M	11.70M	31.29M	46.50M	81.96M	-11.52M	12.13M	6.55M	10.55M	241.92M	125.00M	130.13M	185.03M	224.68M	366.68M	715.42M	794.40M
Taxes	-905.29K	-10.76M	-21.31M	-9.32M	644.36K	-6.73M	-7.58M	-16.77M	1.18M	-3.20M	-610.47K	-1.71M	-68.88M	-29.11M	-22.55M	-31.70M	-44.91M	-98.30M	-189.87M	-229.96M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	9.76M	21.41M	30.20M	24.47M	12.34M	24.56M	38.92M	65.19M	-10.34M	8.93M	5.94M	8.84M	173.04M	95.89M	107.57M	153.34M	179.77M	268.38M	525.55M	564.45M
Net income	9.76M	21.41M	30.20M	24.47M	12.34M	24.56M	38.92M	65.19M	-10.34M	8.93M	5.94M	8.84M	173.04M	95.89M	107.57M	153.34M	179.77M	268.38M	525.55M	564.45M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	9.76M	21.41M	30.20M	24.47M	12.34M	24.56M	38.92M	65.19M	-10.34M	8.93M	5.94M	8.84M	173.04M	95.89M	107.57M	153.34M	179.77M	268.38M	525.55M	564.45M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	20.00M	49.08M	68.92M	44.65M	26.10M	46.67M	66.61M	104.43M	19.11M	42.98M	39.68M	39.79M	114.06M	143.22M	155.38M	224.49M	269.81M	473.44M	833.92M	948.43M
EBIT	12.84M	38.10M	54.28M	33.28M	13.77M	35.21M	54.68M	91.79M	-792.22K	24.11M	22.30M	21.85M	97.70M	122.75M	128.26M	194.17M	229.54M	415.76M	758.94M	830.39M
Total operating expenses	-148.37M	-188.36M	-186.12M	-224.17M	-201.06M	-187.39M	-205.38M	-337.62M	-130.85M	-228.72M	-224.01M	-314.02M	-419.24M	-382.36M	-390.93M	-582.79M	-820.00M	-1.13B	-1.48B	-1.66B
Prepaid expenses	4.67M	5.61M	21.10M	43.04M	31.30M	16.45M	3.80M	15.66M	5.58M	3.46M	2.74M	5.91M	6.97M	5.13M	7.57M	14.31M	8.43M	7.04M	12.11M	22.37M
Deferred income, current	—	—	—	—	—	—	—	—	276.53K	276.53K	6.62M	276.53K	—	0	64.65M	145.79M	65.03M	2.98M	109.94M	79.27M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	32.84M	32.84M	30.63M	27.85M	24.41M	60.02M	52.19M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	2.50M	5.74M	2.59M	1.04M	—	—	—	—	—	—	—	—	12.38M	11.14M	10.33M	17.08M	20.29M	13.85M	14.99M	11.08M
Deferred income, non-current	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	-5.15M	-9.04M	-6.88M	-5.51M	-8.23M	-10.42M	-12.23M	0	-7.32M	-4.88M	-9.76M	-34.22M	-19.55M	-8.11M	-16.22M	-16.22M	-16.22M	-48.65M
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	161.20M	226.46M	240.40M	257.45M	214.88M	222.59M	260.06M	429.41M	130.05M	252.83M	246.31M	335.88M	516.94M	505.11M	519.19M	776.96M	1.05B	1.54B	2.24B	2.49B
Gross profit	35.71M	70.14M	103.98M	86.15M	58.90M	85.85M	136.62M	163.90M	78.01M	89.77M	81.72M	104.77M	201.02M	216.49M	216.39M	306.36M	354.81M	580.12M	928.76M	1.08B
Operating expenses (excl. COGS)	-22.87M	-32.05M	-49.70M	-52.87M	-45.13M	-50.65M	-81.94M	-72.11M	-78.81M	-65.66M	-59.42M	-82.91M	-103.32M	-93.74M	-88.13M	-112.19M	-125.28M	-164.35M	-169.81M	-244.68M
Selling/general/admin expenses, total	-22.65M	-31.22M	-49.40M	-52.57M	-45.08M	-50.65M	-81.35M	-71.23M	-78.27M	-64.99M	-55.55M	-79.04M	-98.12M	-87.16M	-85.23M	-111.12M	-124.85M	-162.89M	-169.77M	-243.47M
Research & development	0	0	-16.83M	-24.08M	-30.00M	-29.14M	-49.23M	-47.76M	-58.94M	-45.21M	-35.52M	-44.33M	-45.43M	-41.69M	-44.30M	-60.73M	-60.47M	-70.45M	-22.32M	-36.65M
Selling/general/admin expenses, other	-22.65M	-31.22M	-32.57M	-28.49M	-15.08M	-21.51M	-32.12M	-23.47M	-19.33M	-19.78M	-20.03M	-34.71M	-52.69M	-45.47M	-40.92M	-50.39M	-64.38M	-92.44M	-147.45M	-206.82M
Other operating expenses, total	-223.44K	-820.57K	-300.00K	-300.00K	-53.53K	0	-590.53K	-884.19K	-538.05K	-668.66K	-3.87M	-3.88M	-5.20M	-6.58M	-2.90M	-1.06M	-425.00K	-1.46M	-43.00K	-1.21M
Operating income	12.84M	38.10M	54.28M	33.28M	13.82M	35.21M	54.68M	91.79M	-792.21K	24.11M	22.30M	21.85M	97.70M	122.75M	128.26M	194.17M	229.54M	415.76M	758.94M	830.39M
Non-operating income, total	-2.17M	-5.93M	-2.77M	503.60K	-2.12M	-3.91M	-8.18M	-9.83M	-10.73M	-11.98M	-15.76M	-11.26M	144.22M	2.25M	1.86M	-9.14M	-4.85M	-49.08M	-43.52M	-35.99M
Interest expense, net of interest capitalized	-4.61M	-5.75M	-688.89K	-926.94K	-1.57M	-2.82M	-3.85M	-8.00M	-11.23M	-17.64M	-19.43M	-15.18M	-5.17M	-5.80M	-8.53M	-15.14M	-15.13M	-48.63M	-41.78M	-30.46M
Interest capitalized	—	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	1.56M	-181.04K	-2.08M	1.99M	-479.93K	-902.02K	-4.12M	-1.17M	1.84M	5.98M	4.03M	3.88M	149.39M	8.05M	10.40M	6.00M	10.28M	-452.00K	-1.74M	-5.53M
Non-operating interest income	2.05M	1.76M	2.91M	2.70M	764.37K	510.96K	390.25K	255.79K	532.74K	889.75K	380.61K	640.95K	1.77M	6.18M	10.25M	7.86M	6.90M	1.18M	6.62M	9.52M
Miscellaneous non-operating expense	-485.09K	-1.94M	-4.98M	-715.92K	-1.24M	-1.41M	-4.51M	-1.43M	1.31M	5.09M	3.65M	3.24M	147.62M	1.86M	142.60K	-1.86M	3.38M	-1.63M	-8.36M	-15.05M
Unusual income/expense	882.34K	—	—	-556.32K	-72.75K	-187.94K	-204.66K	-661.25K	-1.34M	-316.76K	-353.87K	39.55K	—	0	0	0	0	0	0	0
Pretax income	10.67M	32.17M	51.51M	33.78M	11.70M	31.29M	46.50M	81.96M	-11.52M	12.13M	6.55M	10.55M	241.92M	125.00M	130.13M	185.03M	224.68M	366.68M	715.42M	794.40M
Taxes	-905.29K	-10.76M	-21.31M	-9.32M	644.36K	-6.73M	-7.58M	-16.77M	1.18M	-3.20M	-610.47K	-1.71M	-68.88M	-29.11M	-22.55M	-31.70M	-44.91M	-98.30M	-189.87M	-229.96M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	9.76M	21.41M	30.20M	24.47M	12.34M	24.56M	38.92M	65.19M	-10.34M	8.93M	5.94M	8.84M	173.04M	95.89M	107.57M	153.34M	179.77M	268.38M	525.55M	564.45M
Net income	9.76M	21.41M	30.20M	24.47M	12.34M	24.56M	38.92M	65.19M	-10.34M	8.93M	5.94M	8.84M	173.04M	95.89M	107.57M	153.34M	179.77M	268.38M	525.55M	564.45M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	9.76M	21.41M	30.20M	24.47M	12.34M	24.56M	38.92M	65.19M	-10.34M	8.93M	5.94M	8.84M	173.04M	95.89M	107.57M	153.34M	179.77M	268.38M	525.55M	564.45M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	20.00M	49.08M	68.92M	44.65M	26.10M	46.67M	66.61M	104.43M	19.11M	42.98M	39.68M	39.79M	114.06M	143.22M	155.38M	224.49M	269.81M	473.44M	833.92M	948.43M
EBIT	12.84M	38.10M	54.28M	33.28M	13.77M	35.21M	54.68M	91.79M	-792.22K	24.11M	22.30M	21.85M	97.70M	122.75M	128.26M	194.17M	229.54M	415.76M	758.94M	830.39M
Total operating expenses	-148.37M	-188.36M	-186.12M	-224.17M	-201.06M	-187.39M	-205.38M	-337.62M	-130.85M	-228.72M	-224.01M	-314.02M	-419.24M	-382.36M	-390.93M	-582.79M	-820.00M	-1.13B	-1.48B	-1.66B
Prepaid expenses	4.67M	5.61M	21.10M	43.04M	31.30M	16.45M	3.80M	15.66M	5.58M	3.46M	2.74M	5.91M	6.97M	5.13M	7.57M	14.31M	8.43M	7.04M	12.11M	22.37M
Deferred income, current	—	—	—	—	—	—	—	—	276.53K	276.53K	6.62M	276.53K	—	0	64.65M	145.79M	65.03M	2.98M	109.94M	79.27M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	32.84M	32.84M	30.63M	27.85M	24.41M	60.02M	52.19M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	2.50M	5.74M	2.59M	1.04M	—	—	—	—	—	—	—	—	12.38M	11.14M	10.33M	17.08M	20.29M	13.85M	14.99M	11.08M
Deferred income, non-current	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	-5.15M	-9.04M	-6.88M	-5.51M	-8.23M	-10.42M	-12.23M	0	-7.32M	-4.88M	-9.76M	-34.22M	-19.55M	-8.11M	-16.22M	-16.22M	-16.22M	-48.65M
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0