Aditya Infotech Ltd

₹ 1,320 -3.04%

25 Aug 4:01 p.m.

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 ₹ 15,470 Cr.
Current Price ₹ 1,320
High / Low ₹ 1,387 / 1,015
Stock P/E 103
Book Value ₹
Dividend Yield 0.00 %
ROCE 19.5 %
ROE 20.9 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 54.5% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 28.5%

Cons

Earnings include an other income of Rs.259 Cr.

* 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2024	Mar 2025	Jun 2025
	636	977	740
	595	879	679
Operating Profit	41	98	61
OPM %	6%	10%	8%
	3	0	4
Interest	9	12	11
Depreciation	4	12	10
Profit before tax	30	74	44
Tax %	26%	26%	25%
	23	55	33
EPS in Rs	2.20	5.01	2.99
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	1,238	1,149	1,646	2,285	2,782	3,112
	1,181	1,093	1,513	2,124	2,559	2,864
Operating Profit	57	56	133	161	223	248
OPM %	5%	5%	8%	7%	8%	8%
	5	12	24	15	-12	259
Interest	37	26	20	23	31	42
Depreciation	5	6	8	9	16	31
Profit before tax	21	35	129	143	165	434
Tax %	15%	28%	25%	24%	30%	19%
	17	29	97	108	115	351
EPS in Rs	69.72	117.32	387.72	528.34	561.80	32.00
Dividend Payout %	0%	3%	1%	0%	0%	0%

Compounded Sales Growth
10 Years:	%
5 Years:	20%
3 Years:	24%
TTM:	12%

Compounded Profit Growth
10 Years:	%
5 Years:	55%
3 Years:	19%
TTM:	14%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	%
5 Years:	29%
3 Years:	28%
Last Year:	21%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	2	2	2	2	2	11
Reserves	162	189	284	310	422	1,007
	269	147	190	427	436	457
	342	364	738	970	784	1,700
Total Liabilities	775	703	1,214	1,709	1,644	3,175
	66	56	55	65	70	740
CWIP	0	0	4	7	16	30
Investments	0	17	30	30	1	1
	708	630	1,126	1,607	1,558	2,404
Total Assets	775	703	1,214	1,709	1,644	3,175

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	80	262	44	56	-180	27
	-24	3	-89	-122	116	88
	-100	-144	20	109	-44	-19
Net Cash Flow	-44	122	-25	43	-108	96

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	98	120	116	98	96	122
Inventory Days	99	27	82	98	82	118
Days Payable	119	120	179	175	96	189
Cash Conversion Cycle	78	27	19	22	82	51
Working Capital Days	24	-8	7	-21	39	9
ROCE %		16%	35%	28%	28%	19%

Shareholding Pattern

Numbers in percentages

1 Recently

	Aug 2025
	77.12%
	4.04%
	8.23%
	10.61%
No. of Shareholders	97,320

	Aug 2025
	77.12%
	4.04%
	8.23%
	10.61%
No. of Shareholders	97,320

* 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

All

Annual reports

No data available.

DRHP

Credit ratings

Concalls

Aug 2025

Transcript

Notes
PPT