Aditya Vision Ltd

Aditya Vision Ltd

₹ 3,538 0.82%
23 Feb - 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. It is the first & only consumer electronic retail company to be listed on BSE.[1][2]

Key Points

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]

  • Market Cap 4,255 Cr.
  • Current Price 3,538
  • High / Low 3,998 / 1,252
  • Stock P/E 56.0
  • 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 23.9 times its book value
  • Promoter holding has decreased over last 3 years: -12.0%

* 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.

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
247 213 194 182 263 260 439 260 318 306 641 313 413
239 174 178 171 236 232 393 237 282 278 578 290 370
Operating Profit 8 39 16 12 27 29 45 23 36 29 63 23 43
OPM % 3% 18% 8% 6% 10% 11% 10% 9% 11% 9% 10% 7% 11%
8 -19 0 0 0 1 0 1 0 2 1 2 1
Interest 4 -1 3 1 4 18 7 5 7 11 9 6 7
Depreciation 1 1 1 4 4 5 4 5 6 5 6 7 8
Profit before tax 11 20 12 7 20 6 34 14 24 14 49 12 29
Tax % 26% 14% 20% 44% 20% -32% 21% 21% 18% 52% 24% 22% 24%
8 17 10 4 16 8 26 11 20 7 37 10 22
EPS in Rs 7.05 14.30 8.18 3.48 13.45 6.83 22.02 9.44 16.23 5.64 31.11 8.01 18.43
Raw PDF

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: 128%
3 Years: 194%
1 Year: 146%
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%

Shareholding Pattern

Numbers in percentages

8 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
73.30% 73.68% 73.68% 73.68% 73.68% 73.72% 69.88% 68.14% 67.59% 67.59% 61.19% 61.19%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.54% 0.54% 0.56% 0.57%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.09% 0.11% 0.13% 4.60% 6.64%
26.70% 26.32% 26.32% 26.32% 26.32% 26.28% 30.12% 31.77% 31.74% 31.73% 33.65% 31.60%
No. of Shareholders 2821,2774,7533,6683,6853,3385,0206,5886,5967,0939,37610,502

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents