Aditya Infotech Ltd

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

Aditya Infotech Ltd

₹ 1,840 1.50%
07 Apr 2:41 p.m.
adityagroup.com BSE: 544466 NSE: CPPLUS
About

Aditya Infotech Limited (AIL) manufactures and provides video security and surveillance products, solutions, and services under the brand name 'CP Plus'.[1]

Key Points

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.

Website BSE NSE
  • Market Cap ₹ 21,675 Cr.
  • Current Price ₹ 1,840
  • High / Low ₹ 1,970 / 1,015
  • Stock P/E 93.4
  • Book Value ₹ 117
  • Dividend Yield 0.00 %
  • ROCE 20.6 %
  • ROE 21.8 %
  • Face Value ₹ 1.00
Edit ratios

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 15.5 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 Nifty 500 BSE IPO BSE Allcap BSE Industrials Nifty MidSmallcap 400

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
636 662 801 967 731 905 1,126
593 617 735 883 674 807 1,001
Operating Profit 43 45 66 84 57 98 125
OPM % 7% 7% 8% 9% 8% 11% 11%
3 3 2 3 3 3 5
Interest 9 10 11 12 10 7 4
Depreciation 4 5 6 9 7 8 9
Profit before tax 32 33 51 65 43 87 116
Tax % 26% 25% 25% 27% 27% 24% 25%
24 25 39 48 31 66 88
EPS in Rs 2.35 2.28 3.52 4.34 2.83 5.61 7.45
Raw PDF

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
Free Cash Flow 75 261 37 48 -187 6
CFO/OP 287% 461% 48% 61% -58% 33%

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

Log in to view insights

Please log in to see hidden values.

Login
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

Shareholding Pattern

Numbers in percentages

16 Recently
Sep 2025Dec 2025
77.12% 76.91%
4.44% 4.37%
10.06% 10.19%
8.38% 8.53%
No. of Shareholders 39,98138,806

* 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

No data available.

DRHP

Credit ratings

Concalls