Aditya Infotech Ltd
Aditya Infotech Limited (AIL) manufactures and provides video security and surveillance products, solutions, and services under the brand name 'CP Plus'.[1]
- Market Cap ₹ 19,140 Cr.
- Current Price ₹ 1,619
- High / Low ₹ 1,759 / 1,015
- Stock P/E 82.5
- Book Value ₹ 117
- Dividend Yield 0.00 %
- ROCE 20.6 %
- ROE 21.8 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 30.4%
Cons
- Stock is trading at 13.9 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
* 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
Industrials Capital Goods Industrial Manufacturing Industrial Products
Part of BSE IPO
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 1,573 | 1,210 | 1,110 | 1,634 | 2,285 | 2,782 | 3,066 | 3,728 | |
| 1,481 | 1,175 | 1,055 | 1,499 | 2,123 | 2,559 | 2,828 | 3,365 | |
| Operating Profit | 92 | 35 | 55 | 134 | 161 | 223 | 238 | 363 |
| OPM % | 6% | 3% | 5% | 8% | 7% | 8% | 8% | 10% |
| 5 | 6 | 10 | 10 | 8 | 18 | 11 | 14 | |
| Interest | 30 | 36 | 26 | 20 | 23 | 31 | 42 | 34 |
| Depreciation | 4 | 4 | 6 | 8 | 9 | 16 | 25 | 33 |
| Profit before tax | 64 | 1 | 33 | 117 | 137 | 194 | 182 | 311 |
| Tax % | 37% | 125% | 30% | 28% | 26% | 25% | 26% | |
| 40 | -0 | 23 | 84 | 102 | 145 | 135 | 232 | |
| EPS in Rs | 161.76 | -1.44 | 92.64 | 334.56 | 498.20 | 705.37 | 12.32 | 20.23 |
| Dividend Payout % | 0% | 0% | 4% | 1% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 20% |
| 3 Years: | 23% |
| TTM: | 10% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 247% |
| 3 Years: | 16% |
| TTM: | -4% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 30% |
| 3 Years: | 30% |
| Last Year: | 22% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 2 | 2 | 2 | 11 | 12 |
| Reserves | 168 | 167 | 187 | 269 | 288 | 430 | 798 | 1,360 |
| 326 | 265 | 147 | 190 | 410 | 436 | 504 | 103 | |
| 480 | 342 | 339 | 739 | 989 | 785 | 1,159 | 846 | |
| Total Liabilities | 977 | 776 | 675 | 1,201 | 1,688 | 1,654 | 2,472 | 2,322 |
| 52 | 50 | 56 | 55 | 65 | 70 | 90 | 118 | |
| CWIP | 0 | 0 | 0 | 4 | 7 | 16 | 28 | 32 |
| Investments | 12 | 12 | 11 | 17 | 11 | 11 | 260 | 260 |
| 913 | 715 | 608 | 1,125 | 1,606 | 1,557 | 2,095 | 1,912 | |
| Total Assets | 977 | 776 | 675 | 1,201 | 1,688 | 1,654 | 2,472 | 2,322 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 77 | 263 | 43 | 55 | -180 | 33 | ||
| -0 | 6 | -88 | -122 | 116 | -1 | ||
| -96 | -143 | 20 | 109 | -44 | -18 | ||
| Net Cash Flow | -20 | 126 | -24 | 43 | -108 | 14 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 98 | 121 | 116 | 117 | 98 | 96 | 123 |
| Inventory Days | 89 | 77 | 28 | 82 | 98 | 82 | 88 |
| Days Payable | 114 | 118 | 114 | 181 | 175 | 97 | 130 |
| Cash Conversion Cycle | 73 | 80 | 30 | 18 | 21 | 81 | 82 |
| Working Capital Days | 19 | 99 | -8 | 7 | -21 | 39 | 41 |
| ROCE % | 8% | 16% | 36% | 29% | 28% | 21% |
Insights
In beta| Mar 2015 | Oct 2016 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Number of Distributors units |
|
||||||
| Annual Installed Production Capacity million units |
|||||||
| Production Volume - Total Surveillance Products million units |
|||||||
| Number of Branch Offices units |
|||||||
| Production Volume - CCTV Cameras million units |
|||||||
| Market Share (Indian Video Surveillance) percentage |
|||||||
| Number of SKUs units |
|||||||
| Revenue Share of CP PLUS Brand percentage |
|||||||
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
5 Mar - Aditya Infotech Limited has informed about the Schedule of Investors/Analysts meet on March 11, 2026
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 Feb - Newspaper Publication - Confirmation for Completion of Dispatch of Postal Ballot Notice
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 26 Feb
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 26 Feb
-
Completion Of Sale Of Certain Equity Shares Of The Face Value Of Rs.1 Each ('Equity Shares') Of Aditya Infotech Limited ('Company') Held By Hari Khemka Business Family Trust, And Mr. Rishi Khemka, Promoters Of The Company, Respectively ('Sellers') In The Open Market For Achieving Minimum Public Shareholding ('Sale').
25 Feb - Promoters sold 23,55,961 shares (2.00%) on Feb 25, 2026 to comply with MPS.
Concalls
-
Feb 2026Transcript PPT
-
Nov 2025Transcript PPT REC
-
Aug 2025Transcript PPT REC
Leading Surveillance Company[1]
Aditya Infotech Limited is India's largest provider of video security and surveillance products, solutions, and services by revenue, commanding a 20.8% market share as of FY2025 under its 'CP PLUS' brand, serving both enterprise and consumer segments.