Aditya Vision Ltd
₹ 489
-0.34%
11 Oct
- 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 ₹ 6,288 Cr.
- Current Price ₹ 489
- High / Low ₹ 575 / 227
- Stock P/E 67.8
- Book Value ₹ 38.0
- Dividend Yield 0.18 %
- ROCE 21.8 %
- ROE 25.3 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company is expected to give good quarter
- Company has delivered good profit growth of 68.8% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 36.9%
- Company has been maintaining a healthy dividend payout of 19.3%
- Company's median sales growth is 31.8% of last 10 years
Cons
- Stock is trading at 12.9 times its book value
- Promoter holding has decreased over last 3 years: -20.4%
* 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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
100 | 125 | 179 | 240 | 362 | 444 | 564 | 797 | 748 | 899 | 1,322 | 1,743 | 1,991 | |
98 | 123 | 177 | 237 | 357 | 437 | 547 | 772 | 695 | 816 | 1,189 | 1,573 | 1,802 | |
Operating Profit | 2 | 2 | 2 | 3 | 5 | 7 | 17 | 25 | 53 | 83 | 133 | 170 | 189 |
OPM % | 2% | 1% | 1% | 1% | 1% | 2% | 3% | 3% | 7% | 9% | 10% | 10% | 10% |
0 | 0 | 0 | 0 | 0 | 1 | 0 | 9 | 4 | 1 | 3 | 4 | 7 | |
Interest | 1 | 1 | 1 | 1 | 2 | 2 | 7 | 14 | 17 | 25 | 30 | 39 | 37 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 13 | 16 | 20 | 29 | 30 |
Profit before tax | 1 | 1 | 2 | 2 | 3 | 4 | 9 | 19 | 27 | 43 | 86 | 107 | 129 |
Tax % | 30% | 31% | 33% | 33% | 33% | 33% | 33% | 25% | 25% | 18% | 25% | 28% | |
1 | 1 | 1 | 1 | 2 | 3 | 6 | 14 | 20 | 35 | 64 | 77 | 93 | |
EPS in Rs | 21.33 | 24.33 | 37.67 | 0.11 | 0.12 | 0.20 | 0.41 | 0.99 | 1.70 | 2.93 | 5.33 | 6.01 | 7.37 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 12% | 25% | 29% | 20% | 14% | 23% |
Compounded Sales Growth | |
---|---|
10 Years: | 30% |
5 Years: | 25% |
3 Years: | 33% |
TTM: | 31% |
Compounded Profit Growth | |
---|---|
10 Years: | 60% |
5 Years: | 69% |
3 Years: | 57% |
TTM: | 24% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 197% |
3 Years: | 79% |
1 Year: | 77% |
Return on Equity | |
---|---|
10 Years: | 36% |
5 Years: | 38% |
3 Years: | 37% |
Last Year: | 25% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 2 | 2 | 2 | 10 | 14 | 14 | 14 | 14 | 12 | 12 | 12 | 13 |
Reserves | 4 | 5 | 6 | 0 | 4 | 6 | 12 | 25 | 37 | 67 | 124 | 474 |
7 | 9 | 13 | 9 | 35 | 48 | 28 | 34 | 198 | 282 | 418 | 319 | |
2 | 9 | 12 | 15 | 13 | 15 | 62 | 190 | 144 | 61 | 63 | 70 | |
Total Liabilities | 16 | 26 | 34 | 34 | 66 | 84 | 116 | 263 | 391 | 421 | 618 | 875 |
1 | 2 | 5 | 5 | 9 | 13 | 15 | 21 | 130 | 150 | 183 | 244 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 9 |
Investments | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
14 | 22 | 27 | 30 | 56 | 70 | 101 | 242 | 261 | 271 | 427 | 622 | |
Total Assets | 16 | 26 | 34 | 34 | 66 | 84 | 116 | 263 | 391 | 421 | 618 | 875 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1 | 2 | 4 | 4 | 6 | 8 | 4 | 5 | 38 | 32 | 18 | -6 | |
-1 | -2 | -3 | -1 | -5 | -5 | -3 | -6 | -33 | -23 | -84 | -48 | |
2 | 1 | 3 | -3 | 8 | 1 | -3 | 3 | 2 | -8 | 69 | 68 | |
Net Cash Flow | 1 | 1 | 4 | 1 | 9 | 4 | -1 | 2 | 6 | 0 | 2 | 14 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 2 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 47 | 59 | 43 | 40 | 46 | 36 | 53 | 94 | 109 | 101 | 96 | 108 |
Days Payable | 8 | 21 | 13 | 22 | 12 | 11 | 42 | 94 | 74 | 28 | 18 | 15 |
Cash Conversion Cycle | 41 | 38 | 31 | 18 | 34 | 24 | 11 | 0 | 35 | 74 | 79 | 93 |
Working Capital Days | 39 | 35 | 28 | 18 | 32 | 33 | 16 | 17 | 45 | 71 | 74 | 88 |
ROCE % | 14% | 11% | 12% | 14% | 12% | 10% | 26% | 51% | 28% | 23% | 25% | 22% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
1d - Compliance certificate under SEBI regulations submitted.
-
Announcement Under Regulation 30 Of SEBI LODR (Opening Of Showroom)
30 Sep - Company opened two new showrooms in India.
- Closure of Trading Window 28 Sep
-
Announcement Under Regulation 30 Of SEBI LODR (Opening Of Showroom)
13 Sep - Company opened two new showrooms in Bihar and Uttar Pradesh.
-
Minutes Of The 25Th Annual General Meeting
28 Aug - Minutes of the 25th Annual General Meeting.
Annual reports
Concalls
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Jul 2023Transcript PPT
-
May 2023Transcript PPT REC
-
Mar 2023TranscriptNotesPPT
-
Dec 2022TranscriptNotesPPT
-
Sep 2022TranscriptNotesPPT
Products
The company sells 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]