Aditya Vision Ltd
₹ 3,493
2.75%
26 Apr
- close price
About
Aditya Vision Ltd, incorporated in 1999, is engaged in trading of electronic items and is a service oriented electronic retail chain in Bihar dealing in consumer durables of all kinds.[1]
Key Points
- Market Cap ₹ 4,478 Cr.
- Current Price ₹ 3,493
- High / Low ₹ 3,998 / 1,255
- Stock P/E 58.9
- Book Value ₹ 148
- Dividend Yield 0.21 %
- ROCE 25.2 %
- ROE 59.6 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 87.3% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 55.5%
- Company has been maintaining a healthy dividend payout of 21.3%
- Company's median sales growth is 27.0% of last 10 years
Cons
- Stock is trading at 23.6 times its book value
- Promoter holding has decreased over last quarter: -7.76%
* 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
69 | 100 | 125 | 179 | 240 | 362 | 444 | 564 | 797 | 748 | 899 | 1,322 | 1,674 | |
68 | 98 | 123 | 177 | 237 | 357 | 437 | 547 | 772 | 695 | 816 | 1,189 | 1,515 | |
Operating Profit | 1 | 2 | 2 | 2 | 3 | 5 | 7 | 17 | 25 | 53 | 83 | 133 | 158 |
OPM % | 2% | 2% | 1% | 1% | 1% | 1% | 2% | 3% | 3% | 7% | 9% | 10% | 9% |
0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 9 | 4 | 1 | 3 | 6 | |
Interest | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 7 | 14 | 17 | 25 | 30 | 34 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 13 | 16 | 20 | 26 |
Profit before tax | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 9 | 19 | 27 | 43 | 86 | 105 |
Tax % | 32% | 30% | 31% | 33% | 33% | 33% | 33% | 33% | 25% | 25% | 18% | 25% | |
0 | 1 | 1 | 1 | 1 | 2 | 3 | 6 | 14 | 20 | 35 | 64 | 76 | |
EPS in Rs | 344.00 | 256.00 | 292.00 | 452.00 | 1.14 | 1.21 | 1.97 | 4.08 | 9.94 | 17.00 | 29.33 | 53.32 | 63.19 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 12% | 25% | 29% | 20% | 14% |
Compounded Sales Growth | |
---|---|
10 Years: | 29% |
5 Years: | 24% |
3 Years: | 18% |
TTM: | 31% |
Compounded Profit Growth | |
---|---|
10 Years: | 59% |
5 Years: | 87% |
3 Years: | 66% |
TTM: | 16% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 131% |
3 Years: | 141% |
1 Year: | 144% |
Return on Equity | |
---|---|
10 Years: | 45% |
5 Years: | 51% |
3 Years: | 55% |
Last Year: | 60% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1 | 2 | 2 | 2 | 10 | 14 | 14 | 14 | 14 | 12 | 12 | 12 | 12 |
Reserves | 2 | 4 | 5 | 6 | 0 | 4 | 6 | 12 | 25 | 37 | 67 | 124 | 166 |
7 | 7 | 9 | 13 | 9 | 35 | 48 | 28 | 34 | 198 | 282 | 418 | 401 | |
2 | 2 | 9 | 12 | 15 | 13 | 15 | 62 | 190 | 144 | 61 | 63 | 71 | |
Total Liabilities | 13 | 16 | 26 | 34 | 34 | 66 | 84 | 116 | 263 | 391 | 421 | 618 | 650 |
1 | 1 | 2 | 5 | 5 | 9 | 13 | 15 | 21 | 130 | 150 | 183 | 214 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 6 |
Investments | 1 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
11 | 14 | 22 | 27 | 30 | 56 | 70 | 101 | 242 | 261 | 271 | 427 | 430 | |
Total Assets | 13 | 16 | 26 | 34 | 34 | 66 | 84 | 116 | 263 | 391 | 421 | 618 | 650 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | -1 | 2 | 4 | 4 | 6 | 8 | 4 | 5 | 38 | 32 | 18 | |
-0 | -1 | -2 | -3 | -1 | -5 | -5 | -3 | -6 | -33 | -23 | -84 | |
0 | 2 | 1 | 3 | -3 | 8 | 1 | -3 | 3 | 2 | -8 | 69 | |
Net Cash Flow | 0 | 1 | 1 | 4 | 1 | 9 | 4 | -1 | 2 | 6 | 0 | 2 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0 | 2 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 59 | 47 | 59 | 43 | 40 | 46 | 36 | 53 | 94 | 109 | 101 | 96 |
Days Payable | 13 | 8 | 21 | 13 | 22 | 12 | 11 | 42 | 94 | 74 | 28 | 18 |
Cash Conversion Cycle | 46 | 41 | 38 | 31 | 18 | 34 | 24 | 11 | 0 | 35 | 74 | 79 |
Working Capital Days | 43 | 39 | 35 | 28 | 18 | 32 | 33 | 16 | 17 | 45 | 71 | 81 |
ROCE % | 14% | 11% | 12% | 14% | 12% | 10% | 26% | 51% | 28% | 23% | 25% |
Documents
Announcements
-
Certificate Under Regulation 40(9)& 10 Of SEBI (LODR) Regulations, 2015
10 Apr - Compliance Certificate for the year ended March 31, 2024
-
Intimation Under Regulation 30 Of SEBI (LODR) Regulations, 2015
10 Apr - Uttar Pradesh State GST has revoked its earlier order of INS 2 (order of seizure) for 7 temporary warehouses and INS 3 (order of prohibition) …
-
Compliance Certificate For The Period Ended March, 2024
9 Apr - Compliance certificate under Regulation 7(3) of SEBI (LODR) Regulations, 2015
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
9 Apr - Certificate under Regulations 74(5) of SEBI (Depositories & Participants) Regulations, 2018.
-
Intimation Under Regulation 30 Of SEBI (LODR) Regulations, 2015
9 Apr - On Monday, April 08, 2024, GST search by Uttar Pradesh State GST has been Conducted at all Showrooms and warehouses of the Company situated at …
Annual reports
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Jul 2023Transcript PPT
-
May 2023Transcript PPT REC
-
Mar 2023TranscriptNotesPPT
-
Dec 2022TranscriptNotesPPT
-
Sep 2022TranscriptNotesPPT
Products
The company sells more than 10,000 Products ranging from Digital Gadgets like Mobile Phones, Laptops, and Tablets to Entertainment Solutions like Televisions, Sound Bars, Home Theaters, Cameras, Accessories to Home Appliances like Air Conditioners, Refrigerators, etc. [1]