Aditya Vision Ltd

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

Aditya Vision Ltd

₹ 638 2.03%
31 Jul - 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 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 ₹ 8,240 Cr.
  • Current Price ₹ 638
  • High / Low ₹ 705 / 378
  • Stock P/E 58.8
  • Book Value ₹ 53.3
  • Dividend Yield 0.17 %
  • ROCE 17.0 %
  • ROE 18.6 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 42.0% CAGR over last 5 years
  • Company's median sales growth is 28.3% of last 10 years

Cons

  • Stock is trading at 12.0 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 Consumer Discretionary Nifty Microcap 250 Nifty Total Market BSE 1000 Nifty Smallcap 500

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
641 313 413 376 889 376 508 487 940 458 649 625 1,193
578 290 370 338 804 346 462 444 850 423 596 575 1,068
Operating Profit 63 23 43 38 85 30 47 42 90 35 53 51 124
OPM % 10% 7% 11% 10% 10% 8% 9% 9% 10% 8% 8% 8% 10%
1 2 1 2 2 2 2 2 2 2 2 2 2
Interest 9 6 7 16 7 6 9 11 9 10 9 11 11
Depreciation 6 7 8 7 8 10 9 10 9 10 10 11 12
Profit before tax 49 12 29 16 72 16 31 24 73 17 36 31 103
Tax % 24% 22% 24% 51% 26% 24% 22% 34% 25% 24% 24% 29% 25%
37 10 22 8 53 12 24 16 55 13 27 22 77
EPS in Rs 3.11 0.80 1.84 0.61 4.12 0.95 1.88 1.24 4.29 0.99 2.11 1.68 5.98
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
179 240 362 444 564 797 748 899 1,322 1,743 2,260 2,672 2,924
177 237 357 437 547 772 695 816 1,189 1,573 2,052 2,444 2,661
Operating Profit 2 3 5 7 17 25 53 83 133 170 208 228 263
OPM % 1.3% 1.3% 1.3% 1.6% 3.0% 3.2% 7% 9% 10% 10% 9% 9% 9%
0 0 0 1 0 9 4 1 3 4 4 8 9
Interest 1 1 2 2 7 14 17 25 30 39 32 39 41
Depreciation 0 0 1 1 2 2 13 16 20 29 37 40 44
Profit before tax 2 2 3 4 9 19 27 43 86 107 143 157 186
Tax % 33% 33% 33% 33% 33% 25% 25% 18% 25% 28% 26% 25%
1 1 2 3 6 14 20 35 64 77 106 117 139
EPS in Rs 37.67 0.11 0.12 0.20 0.41 0.99 1.70 2.93 5.33 6.01 8.20 9.05 10.76
Dividend Payout % 0% 0% 0% 0% 12% 25% 29% 20% 14% 23% 13% 14%
Compounded Sales Growth
10 Years: 27%
5 Years: 29%
3 Years: 26%
TTM: 27%
Compounded Profit Growth
10 Years: 59%
5 Years: 42%
3 Years: 23%
TTM: 30%
Stock Price CAGR
10 Years: %
5 Years: 38%
3 Years: 37%
1 Year: 63%
Return on Equity
10 Years: 25%
5 Years: 24%
3 Years: 21%
Last Year: 19%

Balance Sheet

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 2 10 14 14 14 14 12 12 12 13 13 13
Reserves 6 0 4 6 12 25 37 67 124 474 571 676
13 9 35 48 28 34 198 282 418 319 480 573
12 15 13 15 62 190 144 61 63 70 159 210
Total Liabilities 34 34 66 84 116 263 391 421 618 875 1,223 1,471
5 5 9 13 15 21 130 150 183 244 268 326
CWIP 0 0 0 0 0 0 0 0 8 9 6 6
Investments 2 0 0 0 0 0 0 0 0 0 0 0
27 30 56 70 101 242 261 271 427 622 949 1,139
Total Assets 34 34 66 84 116 263 391 421 618 875 1,223 1,471

Cash Flows

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
4 4 6 8 4 5 38 32 18 -6 -41 75
-3 -1 -5 -5 -3 -6 -33 -23 -84 -48 -45 -49
3 -3 8 1 -3 3 2 -8 69 68 94 -21
Net Cash Flow 4 1 9 4 -1 2 6 0 2 14 9 4
Free Cash Flow 1 3 0 2 1 -3 1 13 -12 -40 -78 39
CFO/OP 191% 146% 129% 120% 34% 30% 79% 51% 29% 16% -2% 53%

Ratios

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 1 1 0 0 0 0 0 0 0 0 0 0
Inventory Days 43 40 46 36 53 94 109 101 96 108 134 136
Days Payable 13 22 12 11 42 94 74 28 18 15 28 32
Cash Conversion Cycle 31 18 34 24 11 0 35 74 79 93 105 104
Working Capital Days 28 18 2 -2 0 4 5 10 1 59 54 52
ROCE % 12% 14% 12% 10% 26% 51% 28% 23% 25% 22% 19% 17%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Store count (Total)
Nos.

Log in to view insights

Please log in to see hidden values.

Login
Average Selling Price (ASP)
Rs.
Bill cuts
Lacs
Product mix - Large Appliances revenue share
%
Retail Footprint
Sq ft
Same Store Sales Growth (SSSG)
%
Bihar revenue share
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
61.19% 61.19% 53.43% 53.23% 53.23% 53.23% 53.23% 53.23% 47.32% 47.14% 47.14% 47.14%
0.56% 0.57% 9.42% 10.23% 12.86% 13.75% 16.64% 17.67% 18.76% 17.73% 16.18% 15.05%
4.60% 6.64% 7.49% 8.23% 8.74% 8.73% 9.87% 9.84% 16.46% 17.45% 19.57% 21.67%
33.65% 31.60% 29.66% 28.31% 25.17% 24.27% 20.25% 19.25% 17.45% 17.66% 17.11% 16.13%
No. of Shareholders 9,37610,50211,03812,06323,55926,53726,55229,45833,30935,60833,94533,586

* 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