Retailing · Founded 2002 · www.adityaconsumer.com · BSE 540146 · · ISIN INE427V01013
No Notes Added Yet
Business
Aditya Consumer Marketing Ltd. (ACML) operates a chain of multi-brand retail stores primarily under the "Aditya Trends" brand. The company is engaged in organized retail, offering a wide assortment of consumer products including food and groceries, general merchandise, apparel, home care, and personal care items. Its core business model involves sourcing products from various suppliers and selling them directly to consumers through its physical retail outlets, largely focusing on Tier 2 and Tier 3 cities and towns in states like Bihar and Jharkhand. The company generates revenue through direct sales of these products to end-consumers.
Revenue Mix
ACML's revenue is primarily derived from the sale of a diverse range of consumer goods through its "Aditya Trends" retail stores. While specific, granular revenue mix percentages are not readily published, their product portfolio generally encompasses:
Food & Groceries: Including staples, fresh produce, processed foods, and beverages.
General Merchandise: Such as home appliances, kitchenware, plastic goods, toys, and stationery.
Home & Personal Care: Comprising detergents, soaps, cosmetics, and toiletries.
Apparel & Footwear: Offering clothing for various age groups and footwear.
Their business model integrates these various categories within their stores, positioning them as a one-stop destination for daily consumer needs.
Industry
The Indian retail industry is characterized by its vast size, significant growth potential, and ongoing shift from unorganized to organized formats. ACML operates within the organized multi-brand retail segment. Its positioning is largely regional, with a concentrated presence in states like Bihar and Jharkhand. In these specific geographies, ACML has established a network of "Aditya Trends" stores, competing with national players like Reliance Retail and Avenue Supermarts (DMart), as well as numerous local unorganized retailers. The company's strategy appears to focus on penetrating markets outside major metropolitan areas, offering a modern shopping experience with a wide product assortment and potentially competitive pricing tailored to local demands.
MOAT
ACML's potential competitive advantages include:
Regional Focus and Density: An established network and brand recognition in its core operating regions of Bihar and Jharkhand, particularly in Tier 2 and Tier 3 cities, can provide a degree of local market dominance and customer loyalty.
Local Market Understanding: A focused regional presence allows for a deeper understanding of local consumer preferences, cultural nuances, and pricing sensitivities, enabling ACML to tailor its product mix and promotions more effectively.
Supply Chain & Sourcing Efficiency: A localized and potentially optimized supply chain tailored to its operating regions can lead to better inventory management, reduced logistics costs, and the ability to offer competitive pricing.
Value Proposition: By offering a wide range of products at potentially competitive prices in underserved markets, ACML aims to attract and retain a loyal customer base seeking convenience and value.
Growth Drivers
Key factors that can drive ACML's growth over the next 3-5 years include:
Store Network Expansion: Continued penetration into new Tier 2 and Tier 3 cities and towns within its existing operating states, leveraging its regional knowledge.
Rising Disposable Incomes: Increasing affluence and urbanization in its target markets are likely to drive higher consumption of organized retail products.
Shift to Organized Retail: Consumers in smaller towns and cities are increasingly moving towards the convenience, product variety, and consistent pricing offered by organized retail chains.
Category Enhancement: Expanding product categories, optimizing merchandise mix, and potentially introducing private labels to enhance margins and customer stickiness.
Digital Integration: Potential adoption of omnichannel strategies, such as online ordering or local delivery, to broaden reach and cater to evolving consumer shopping habits.
Risks
ACML faces several key business risks:
Intense Competition: The organized retail sector in India is highly competitive, with aggressive expansion by established national players and the growing threat from e-commerce platforms.
Supply Chain & Inflation Volatility: Fluctuations in commodity prices, logistics challenges, and supply chain disruptions can impact product availability, operational costs, and profitability.
Changing Consumer Preferences: Rapid shifts in consumer tastes, brand loyalty, and demand for specific product types necessitate constant adaptation of the product mix and inventory.
Real Estate & Operational Costs: Rising costs for prime retail space, store maintenance, and skilled retail workforce can pressure operational expenses and profitability.
Economic Downturns: A slowdown in economic growth or reduction in consumer spending can directly impact sales volumes and revenue.
Regulatory & Licensing Hurdles: The retail sector is subject to various local and national regulations, which can be complex and impact expansion plans.
Management & Ownership
Aditya Consumer Marketing Ltd. is promoted by the Mr. Yashovardhan Sinha family. As a promoter-led company, the management likely possesses a deep understanding of the business and local market dynamics, often indicating a strong, long-term vision for the company. Promoter holding typically constitutes a significant portion of the ownership in such Indian companies, aligning the interests of the promoters with the company's long-term success.
Outlook
Aditya Consumer Marketing Ltd. operates in a sector with significant tailwinds from India's growing consumption story and the ongoing formalization of retail, especially in non-metro areas. Its established regional presence and focus on Tier 2 and Tier 3 cities in states like Bihar and Jharkhand provide a strategic base from which to capitalize on increasing disposable incomes and the shift towards organized retail. Continued expansion of its "Aditya Trends" store network and effective management of its supply chain can fuel future growth.
However, the company operates in a highly competitive environment, facing challenges from both larger national retailers and the rapid expansion of e-commerce. Maintaining profitability in a typically low-margin business, efficiently managing inventory, and adeptly responding to evolving consumer preferences will be critical. The ability to scale its operations effectively while preserving its competitive advantages against well-capitalized rivals will be key to its sustained success in a dynamic retail landscape.
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 61 | 67 | 70 | 77 | 83 | 94 | 87 | 97 | 93 | 97 | 91 | |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
| Total Income | 61 | 67 | 70 | 77 | 83 | 94 | 88 | 98 | 94 | 98 | 92 | |
| Total Expenditure | 59 | 63 | 63 | 69 | 78 | 91 | 85 | 93 | 94 | 100 | 92 | |
| Operating Profit | 3 | 4 | 7 | 8 | 5 | 2 | 3 | 5 | -0 | -2 | -0 | |
| Interest | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | |
| Exceptional Income / Expenses | 2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 3 | 2 | 4 | 5 | 1 | 0 | 0 | 2 | -3 | -4 | -2 | |
| Provision for Tax | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | |
| Profit After Tax | 2 | 1 | 3 | 4 | 0 | 0 | 0 | 1 | -3 | -4 | -2 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 2 | 1 | 3 | 4 | 0 | 0 | 0 | 1 | -3 | -4 | -2 | |
| Adjusted Earnings Per Share | 0 | 0.9 | 2 | 2.5 | 0.3 | 0 | 0.1 | 0.8 | -2.1 | -2.6 | -1.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | -2% | -1% | 4% |
| Operating Profit CAGR | 0% | -100% | -100% | -100% |
| PAT CAGR | 0% | NAN% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -25% | -19% | 2% | 10% |
| ROE Average | -11% | -13% | -7% | 2% |
| ROCE Average | -6% | -8% | -3% | 5% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 11 | 19 | 22 | 26 | 26 | 26 | 26 | 28 | 25 | 21 | 19 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 7 | 2 | 4 | 3 | 4 | 6 | 1 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Current Liabilities | 2 | 7 | 9 | 7 | 6 | 9 | 15 | 18 | 15 | 15 | 17 |
| Total Liabilities | 21 | 28 | 35 | 37 | 38 | 42 | 43 | 47 | 40 | 37 | 36 |
| Fixed Assets | 9 | 12 | 16 | 17 | 19 | 18 | 18 | 20 | 14 | 10 | 9 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 11 | 15 | 19 | 20 | 18 | 24 | 25 | 27 | 26 | 27 | 27 |
| Total Assets | 21 | 28 | 35 | 37 | 38 | 42 | 43 | 47 | 40 | 37 | 36 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 2 | 2 | 5 | 4 | 3 | 1 | 1 | 9 | 9 | 12 |
| Cash Flow from Operating Activities | 4 | -1 | 5 | 2 | 2 | 4 | 7 | 9 | 6 | 3 | 1 |
| Cash Flow from Investing Activities | -5 | -4 | -5 | -2 | -4 | -0 | -3 | -3 | -0 | 0 | -1 |
| Cash Flow from Financing Activities | 1 | 5 | 3 | -2 | 2 | 1 | -4 | 1 | -5 | -1 | 0 |
| Net Cash Inflow / Outflow | 0 | 0 | 3 | -1 | -0 | 5 | 0 | 7 | 0 | 2 | 1 |
| Closing Cash & Cash Equivalent | 2 | 2 | 5 | 4 | 3 | 8 | 1 | 9 | 9 | 12 | 12 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 0.89 | 2.04 | 2.51 | 0.26 | 0.01 | 0.1 | 0.84 | -2.1 | -2.62 | -1.46 |
| CEPS(Rs) | 0.74 | 1.51 | 2.92 | 3.49 | 1.53 | 1.3 | 1.42 | 2.39 | -0.55 | -1.52 | -0.53 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 12.56 | 14.98 | 17.5 | 17.8 | 17.9 | 18.04 | 18.87 | 16.76 | 14.14 | 12.68 |
| Core EBITDA Margin(%) | 3.92 | 5.23 | 8.55 | 8.83 | 5.56 | 2.12 | 3.26 | 3.89 | -0.79 | -2.45 | -1.19 |
| EBIT Margin(%) | 5.39 | 4.12 | 7.04 | 7.24 | 1.66 | 0.38 | 1.22 | 2.42 | -2.56 | -3.31 | -1.77 |
| Pre Tax Margin(%) | 4.16 | 2.81 | 5.91 | 6.04 | 0.56 | 0.04 | 0.23 | 1.63 | -3.4 | -3.92 | -2.27 |
| PAT Margin (%) | 2.88 | 1.94 | 3.97 | 4.37 | 0.4 | 0.02 | 0.17 | 1.26 | -3.29 | -3.93 | -2.34 |
| Cash Profit Margin (%) | 4.24 | 3.3 | 5.68 | 6.07 | 2.4 | 1.83 | 2.38 | 3.61 | -0.86 | -2.29 | -0.85 |
| ROA(%) | 9.55 | 5.36 | 9.45 | 10.2 | 1.01 | 0.04 | 0.35 | 2.72 | -7.07 | -9.99 | -5.85 |
| ROE(%) | 17.83 | 8.73 | 14.82 | 15.46 | 1.45 | 0.06 | 0.56 | 4.53 | -11.78 | -16.95 | -10.87 |
| ROCE(%) | 19.53 | 12.51 | 18.38 | 18.72 | 4.55 | 1.09 | 2.93 | 6.48 | -7.02 | -11.33 | -6.39 |
| Receivable days | 0.49 | 0.5 | 1.02 | 1.77 | 1.89 | 1.33 | 1.15 | 1.09 | 1.82 | 1.64 | 1.03 |
| Inventory Days | 52.89 | 56.28 | 50.71 | 43.23 | 41.8 | 39.78 | 52.64 | 52.19 | 53.85 | 49.19 | 52.83 |
| Payable days | 6.93 | 9.23 | 8.16 | 8.1 | 10.65 | 12.66 | 27.76 | 35.54 | 42.4 | 43.31 | 52.38 |
| PER(x) | 0 | 35.39 | 87.19 | 29.47 | 93.41 | 1630.89 | 457.31 | 61.2 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 2.5 | 11.88 | 4.23 | 1.35 | 0.98 | 2.54 | 2.71 | 5.76 | 2.43 | 2.53 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.26 | 0.77 | 3.81 | 1.46 | 0.49 | 0.31 | 0.85 | 0.78 | 1.48 | 0.45 | 0.44 |
| EV/Core EBITDA(x) | 6.36 | 14 | 40.43 | 14.9 | 7.65 | 12.73 | 24.6 | 16.41 | -1083.96 | -27.25 | -153.79 |
| Net Sales Growth(%) | 3.3 | 9.7 | 4.12 | 10.22 | 8.36 | 12.46 | -6.67 | 10.75 | -3.61 | 4.33 | -6.17 |
| EBIT Growth(%) | 91.49 | -16.24 | 91.86 | 15.27 | -74.72 | -74.33 | 169.86 | 119.1 | -202.27 | -34.9 | 49.9 |
| PAT Growth(%) | 145.58 | -25.95 | 129.72 | 23.01 | -89.79 | -95.81 | 832.32 | 735.11 | -351.14 | -24.8 | 44.31 |
| EPS Growth(%) | 0 | 0 | 129.72 | 23.01 | -89.79 | -95.81 | 832.32 | 735.15 | -351.12 | -24.8 | 44.31 |
| Debt/Equity(x) | 0.62 | 0.39 | 0.46 | 0.29 | 0.33 | 0.45 | 0.32 | 0.35 | 0.26 | 0.26 | 0.32 |
| Current Ratio(x) | 5.79 | 2.14 | 2.27 | 2.64 | 2.86 | 2.66 | 1.66 | 1.55 | 1.75 | 1.74 | 1.63 |
| Quick Ratio(x) | 1.19 | 0.51 | 1.18 | 1.23 | 1.19 | 1.32 | 0.77 | 0.73 | 0.87 | 0.89 | 0.83 |
| Interest Cover(x) | 4.39 | 3.15 | 6.26 | 5.99 | 1.51 | 1.1 | 1.23 | 3.06 | -3.05 | -5.49 | -3.56 |
| Total Debt/Mcap(x) | 0 | 0.15 | 0.04 | 0.07 | 0.25 | 0.46 | 0.13 | 0.13 | 0.04 | 0.11 | 0.13 |
| # | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.24 | 55.24 | 55.24 | 55.24 | 55.24 | 55.24 | 55.24 | 58.99 | 58.99 | 58.99 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 1.34 | 1.34 | 1.34 | 1.34 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | 0 | 0 |
| Public | 44.76 | 44.76 | 44.76 | 44.76 | 44.76 | 44.69 | 43.35 | 39.6 | 39.67 | 39.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.86 | 0.86 | 0.86 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.63 | 0.58 | 0.58 | 0.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | -2% | -1% | +4% |
| Operating Profit CAGR | — | -100% | -100% | -100% |
| PAT CAGR | — | 0% | — | 0% |
| Share Price CAGR | -25% | -19% | +2% | +10% |
| ROE Average | -11% | -13% | -7% | +2% |
| ROCE Average | -6% | -8% | -3% | +5% |
| # | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.24 | 55.24 | 55.24 | 55.24 | 55.24 | 55.24 | 55.24 | 58.99 | 58.99 | 58.99 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 1.34 | 1.34 | 1.34 | 1.34 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | 0 | 0 |
| Public | 44.76 | 44.76 | 44.76 | 44.76 | 44.76 | 44.69 | 43.35 | 39.6 | 39.67 | 39.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.86 | 0.86 | 0.86 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.63 | 0.58 | 0.58 | 0.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.