Aditya Vision Ltd
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]
- Market Cap ₹ 5,262 Cr.
- Current Price ₹ 409
- High / Low ₹ 575 / 284
- Stock P/E 54.0
- Book Value ₹ 42.1
- Dividend Yield 0.22 %
- ROCE 21.8 %
- ROE 25.3 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- 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 9.70 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.
Peer comparison
Sector: Retail Industry: Trading
Part of BSE Allcap BSE SmallCap BSE Consumer Discretionary Nifty Microcap 250 Nifty Total Market
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 | 2,149 | |
98 | 123 | 177 | 237 | 357 | 437 | 547 | 772 | 695 | 816 | 1,189 | 1,573 | 1,949 | |
Operating Profit | 2 | 2 | 2 | 3 | 5 | 7 | 17 | 25 | 53 | 83 | 133 | 170 | 199 |
OPM % | 2% | 1% | 1% | 1% | 1% | 2% | 3% | 3% | 7% | 9% | 10% | 10% | 9% |
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 | 35 |
Profit before tax | 1 | 1 | 2 | 2 | 3 | 4 | 9 | 19 | 27 | 43 | 86 | 107 | 135 |
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 | 97 | |
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 | 7.56 |
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: | 28% |
Compounded Profit Growth | |
---|---|
10 Years: | 60% |
5 Years: | 69% |
3 Years: | 57% |
TTM: | 28% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 199% |
3 Years: | 72% |
1 Year: | 17% |
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 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 2 | 2 | 2 | 10 | 14 | 14 | 14 | 14 | 12 | 12 | 12 | 13 | 13 |
Reserves | 4 | 5 | 6 | 0 | 4 | 6 | 12 | 25 | 37 | 67 | 124 | 474 | 529 |
7 | 9 | 13 | 9 | 35 | 48 | 28 | 34 | 198 | 282 | 418 | 319 | 284 | |
2 | 9 | 12 | 15 | 13 | 15 | 62 | 190 | 144 | 61 | 63 | 70 | 95 | |
Total Liabilities | 16 | 26 | 34 | 34 | 66 | 84 | 116 | 263 | 391 | 421 | 618 | 875 | 921 |
1 | 2 | 5 | 5 | 9 | 13 | 15 | 21 | 130 | 150 | 183 | 244 | 250 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 9 | 12 |
Investments | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
14 | 22 | 27 | 30 | 56 | 70 | 101 | 242 | 261 | 271 | 427 | 622 | 660 | |
Total Assets | 16 | 26 | 34 | 34 | 66 | 84 | 116 | 263 | 391 | 421 | 618 | 875 | 921 |
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
-
Announcement Under Regulation 30 Of SEBI LODR (Opening Of 176Th Showroom)
1d - Aditya Vision opens its 176th showroom in Madhupur, Jharkhand on April 29, 2025.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
16 Apr - Compliance certificate for dematerialisation of securities as per SEBI Regulation 74(5).
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
7 Apr - The officials of the Company will be meeting Investors/Analysts (Participants) as per the details below.
-
Announcement Under Regulation 30 Of SEBI LODR (Opening Of Showroom)
31 Mar - Company opened four new showrooms in India.
-
Announcement Under Regulation 30 Of SEBI LODR (Opening Of Showroom)
27 Mar - Aditya Vision Limited opens two new showrooms in Bihar.
Annual reports
Concalls
-
Feb 2025Transcript PPT
-
Nov 2024Transcript PPT
-
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, and Accessories to Home Appliances like Air Conditioners, Refrigerators, etc. [1]