Aditya Vision Ltd

Aditya Vision Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Aditya Vision Ltd

₹ 397 -1.45%
10 Jun - close price
adityavision.com BSE: 540205 NSE: AVL
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

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]

Website BSE NSE
  • Market Cap ₹ 5,106 Cr.
  • Current Price ₹ 397
  • High / Low ₹ 575 / 368
  • Stock P/E 48.4
  • Book Value ₹ 45.4
  • Dividend Yield 0.23 %
  • ROCE 18.7 %
  • ROE 19.7 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 49.7% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 26.0%
  • Company's median sales growth is 29.6% of last 10 years

Cons

  • Stock is trading at 8.75 times its book value
  • Company might be capitalizing the interest cost
  • 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

Consumer Discretionary Consumer Services Retailing Speciality Retail

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
260 439 260 318 306 641 313 413 376 889 376 508 487
232 393 237 282 278 578 290 370 338 804 346 462 444
Operating Profit 29 45 23 36 29 63 23 43 38 85 30 47 42
OPM % 11% 10% 9% 11% 9% 10% 7% 11% 10% 10% 8% 9% 9%
1 0 1 0 2 1 2 1 2 2 2 2 2
Interest 18 7 5 7 11 9 6 7 16 7 6 9 11
Depreciation 5 4 5 6 5 6 7 8 7 8 10 9 10
Profit before tax 6 34 14 24 14 49 12 29 16 72 16 31 24
Tax % -32% 21% 21% 18% 52% 24% 22% 24% 51% 26% 24% 22% 34%
8 26 11 20 7 37 10 22 8 53 12 24 16
EPS in Rs 0.68 2.20 0.94 1.62 0.56 3.11 0.80 1.84 0.61 4.12 0.95 1.88 1.24
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
125 179 240 362 444 564 797 748 899 1,322 1,743 2,260
123 177 237 357 437 547 772 695 816 1,189 1,573 2,056
Operating Profit 2 2 3 5 7 17 25 53 83 133 170 204
OPM % 1% 1% 1% 1% 2% 3% 3% 7% 9% 10% 10% 9%
0 0 0 0 1 0 9 4 1 3 4 8
Interest 1 1 1 2 2 7 14 17 25 30 39 32
Depreciation 0 0 0 1 1 2 2 13 16 20 29 37
Profit before tax 1 2 2 3 4 9 19 27 43 86 107 143
Tax % 31% 33% 33% 33% 33% 33% 25% 25% 18% 25% 28% 26%
1 1 1 2 3 6 14 20 35 64 77 105
EPS in Rs 24.33 37.67 0.11 0.12 0.20 0.41 0.99 1.70 2.93 5.33 6.01 8.20
Dividend Payout % 0% 0% 0% 0% 0% 12% 25% 29% 20% 14% 23% 13%
Compounded Sales Growth
10 Years: 29%
5 Years: 23%
3 Years: 36%
TTM: 30%
Compounded Profit Growth
10 Years: 57%
5 Years: 50%
3 Years: 44%
TTM: 34%
Stock Price CAGR
10 Years: %
5 Years: 197%
3 Years: 77%
1 Year: 4%
Return on Equity
10 Years: 28%
5 Years: 29%
3 Years: 26%
Last Year: 20%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 2 2 10 14 14 14 14 12 12 12 13 13
Reserves 5 6 0 4 6 12 25 37 67 124 474 571
9 13 9 35 48 28 34 198 282 418 319 480
9 12 15 13 15 62 190 144 61 63 70 159
Total Liabilities 26 34 34 66 84 116 263 391 421 618 875 1,223
2 5 5 9 13 15 21 130 150 183 244 268
CWIP 0 0 0 0 0 0 0 0 0 8 9 6
Investments 2 2 0 0 0 0 0 0 0 0 0 0
22 27 30 56 70 101 242 261 271 427 622 949
Total Assets 26 34 34 66 84 116 263 391 421 618 875 1,223

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
2 4 4 6 8 4 5 38 32 18 -6 -41
-2 -3 -1 -5 -5 -3 -6 -33 -23 -84 -48 -45
1 3 -3 8 1 -3 3 2 -8 69 68 94
Net Cash Flow 1 4 1 9 4 -1 2 6 0 2 14 9

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 0 1 1 0 0 0 0 0 0 0 0 0
Inventory Days 59 43 40 46 36 53 94 109 101 96 108 134
Days Payable 21 13 22 12 11 42 94 74 28 18 15 28
Cash Conversion Cycle 38 31 18 34 24 11 0 35 74 79 93 105
Working Capital Days 35 28 18 32 33 16 17 45 71 74 88 102
ROCE % 11% 12% 14% 12% 10% 26% 51% 28% 23% 25% 22% 19%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
73.72% 69.88% 68.14% 67.59% 67.59% 61.19% 61.19% 53.43% 53.23% 53.23% 53.23% 53.23%
0.00% 0.00% 0.00% 0.54% 0.54% 0.56% 0.57% 9.42% 10.23% 12.86% 13.75% 16.64%
0.00% 0.00% 0.09% 0.11% 0.13% 4.60% 6.64% 7.49% 8.23% 8.74% 8.73% 9.87%
26.28% 30.12% 31.77% 31.74% 31.73% 33.65% 31.60% 29.66% 28.31% 25.17% 24.27% 20.25%
No. of Shareholders 3,3385,0206,5886,5967,0939,37610,50211,03812,06323,55926,53726,552

* 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

Announcements

Annual reports

DRHP

Credit ratings

Concalls