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 ₹ 18,794 Cr.
- Current Price ₹ 1,595
- High / Low ₹ 1,748 / 1,015
- Stock P/E 74.0
- Book Value ₹ 135
- Dividend Yield 0.00 %
- ROCE 19.5 %
- ROE 20.9 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- 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
- Stock is trading at 11.8 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
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|
| 1,238 | 1,149 | 1,646 | 2,285 | 2,782 | 3,112 | 3,776 | |
| 1,181 | 1,093 | 1,513 | 2,124 | 2,559 | 2,864 | 3,369 | |
| Operating Profit | 57 | 56 | 133 | 161 | 223 | 248 | 407 |
| OPM % | 5% | 5% | 8% | 7% | 8% | 8% | 11% |
| 5 | 12 | 24 | 15 | -12 | 259 | 12 | |
| Interest | 37 | 26 | 20 | 23 | 31 | 42 | 35 |
| Depreciation | 5 | 6 | 8 | 9 | 16 | 31 | 45 |
| Profit before tax | 21 | 35 | 129 | 143 | 165 | 434 | 339 |
| Tax % | 15% | 28% | 25% | 24% | 30% | 19% | |
| 17 | 29 | 97 | 108 | 115 | 351 | 254 | |
| EPS in Rs | 69.72 | 117.32 | 387.72 | 528.34 | 561.80 | 32.00 | 22.14 |
| 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 | Sep 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 2 | 2 | 11 | 12 |
| Reserves | 162 | 189 | 284 | 310 | 422 | 1,007 | 1,575 |
| 269 | 147 | 190 | 427 | 436 | 457 | 128 | |
| 342 | 364 | 738 | 970 | 784 | 1,700 | 1,659 | |
| Total Liabilities | 775 | 703 | 1,214 | 1,709 | 1,644 | 3,175 | 3,373 |
| 66 | 56 | 55 | 65 | 70 | 740 | 785 | |
| CWIP | 0 | 0 | 4 | 7 | 16 | 30 | 48 |
| Investments | 0 | 17 | 30 | 30 | 1 | 1 | 1 |
| 708 | 630 | 1,126 | 1,607 | 1,558 | 2,404 | 2,539 | |
| Total Assets | 775 | 703 | 1,214 | 1,709 | 1,644 | 3,175 | 3,373 |
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% |
Documents
Announcements
-
Proposed Sale Of Certain Equity Shares Of The Face Value Of ?1 Each ('Equity Shares') Of Aditya Infotech Limited ('Company') Held By Hari Khemka Business Family Trust, And Mr. Rishi Khemka, Promoters Of The Company ('Sellers') In The Open Market For Achieving Minimum Public Shareholding ('Sale').
20h - Promoters to sell up to 2% (2,355,961 shares) between Feb 25 and Mar 5, 2026 to meet minimum public holding
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
19 Feb - CP PLUS named Punjab Kings' Title Sponsor for IPL 2026; season-long campaign, tech integrations announced Feb 19, 2026.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
17 Feb - Schedule of analyst/institutional investors meet to be held on February 24, 2026 & February 25, 2026.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
17 Feb - Transcript of earnings call conducted on February 13, 2026
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
13 Feb - Earnings call for quarter and nine months ended Dec 31, 2025 held Feb 13, 2026; audio uploaded on website.
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.