Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹40347 Cr.
Stock P/E
114.8
P/B
21.5
Current Price
₹3423.6
Book Value
₹ 159.3
Face Value
1
52W High
₹3710
52W Low
₹ 1014.7
Dividend Yield
0.05%

Aditya Infotech Overview

Business

Aditya Infotech Ltd. operates primarily as a manufacturer and distributor of electronic security and surveillance products under its flagship brand, CP PLUS. The company's core business model involves designing, developing, and manufacturing (often through outsourced facilities or strategic partnerships) a comprehensive range of security solutions. These include CCTV cameras (IP and Analog), digital video recorders (DVRs), network video recorders (NVRs), video door phones, access control systems, and related accessories. The company generates revenue through the sale of these products to a diverse customer base, spanning enterprises, government organizations, small and medium businesses, and residential users, leveraging an extensive distribution and dealer network across India.

Revenue Mix

While specific revenue segmentation is not publicly disclosed, the company's primary revenue streams are predominantly from:

Security Surveillance Products: This forms the largest portion, encompassing the sales of CCTV cameras, DVRs, NVRs, and associated hardware.

Integrated Security Solutions: Offering complete systems that may include software, analytics, and broader security infrastructure.

Other Electronic Security Products: Sales of video door phones, alarm systems, access control solutions, and various security accessories.

The overwhelming majority of revenue is concentrated in the security surveillance product category.

Industry

Aditya Infotech Ltd. operates in the highly competitive and technology-driven electronic security and surveillance industry in India. This industry is characterized by robust growth, fueled by rising security concerns, government infrastructure projects (e.g., Smart Cities), and rapid technological advancements. CP PLUS is positioned as one of the leading and most recognized brands in the Indian security surveillance market. It competes with global giants like Hikvision and Dahua, as well as various domestic players. The company typically targets the mass and mid-market segments, differentiated by its strong domestic brand recall, extensive distribution reach, and a broad product portfolio catering to diverse price points.

MOAT

Brand Recognition: CP PLUS has cultivated strong brand equity and trust within the Indian market through consistent marketing and widespread presence, fostering customer loyalty and reducing new customer acquisition costs.

Extensive Distribution Network: The company possesses a vast and deep network of distributors, dealers, and system integrators across India, ensuring broad market reach, efficient product delivery, and localized after-sales support. This network acts as a significant barrier to entry for competitors.

Product Breadth and Price Competitiveness: CP PLUS offers a comprehensive range of products catering to various customer needs and budget points, from entry-level to advanced solutions, often at competitive prices, making it a preferred choice for a wide demographic.

Local Market Understanding: As an Indian company, it benefits from a nuanced understanding of local market demands, consumer preferences, and regulatory environments, enabling tailored product development and marketing strategies.

Growth Drivers

Increasing Security Concerns: Persistent threats and a growing emphasis on safety in residential, commercial, and public spaces will continue to drive demand for surveillance systems.

Government Initiatives: "Smart Cities" projects, public safety programs, and infrastructure upgrades by the government are significant catalysts for large-scale security deployments.

Technological Advancements: Integration of AI, IoT, cloud computing, advanced analytics, and facial recognition into surveillance systems will create new product cycles and drive upgrades.

Expanding Commercial and Residential Sectors: Growth in real estate, retail, hospitality, and corporate infrastructure will directly translate into higher demand for security solutions.

Export Market Expansion: Potential to leverage its competitive product portfolio and cost structure to expand into other emerging markets globally.

Risks

Intense Competition: The market is highly fragmented with numerous domestic and international players, leading to price wars and potential pressure on profit margins.

Rapid Technological Obsolescence: The fast pace of innovation in electronics means products can quickly become outdated, necessitating continuous R&D investment and careful inventory management.

Supply Chain Dependence: Reliance on global supply chains for components, particularly from regions like China, exposes the company to risks from trade disputes, tariffs, and logistical disruptions.

Economic Downturn: Security products can be discretionary purchases for certain customer segments; an economic slowdown could dampen consumer and business spending.

Data Privacy and Cybersecurity: Increasing sophistication of surveillance systems raises concerns about data privacy, potential cybersecurity breaches, and misuse of surveillance data, which could lead to stricter regulations or reputational damage.

Management & Ownership

Aditya Infotech Ltd. is part of the Aditya Group, founded by Mr. Rajesh Bansal. The company is privately held, with ownership primarily concentrated within the promoter family. The management team comprises experienced professionals from the electronics and security industry. While specific public details on individual management performance are limited for a private entity, the sustained market leadership and growth of the CP PLUS brand reflect a capable and strategic leadership team.

Outlook

Aditya Infotech Ltd., through its CP PLUS brand, is strategically positioned to capitalize on the robust and growing demand for security and surveillance solutions in India. The underlying drivers of urbanization, heightened security awareness, and extensive government initiatives provide a strong tailwind. Its significant brand recognition and deep-rooted distribution network offer a solid foundation for continued market penetration and expansion, particularly within the mass and mid-market segments. However, the company operates within a highly dynamic and intensely competitive industry. Sustained success will hinge on its ability to continuously innovate, effectively manage complex global supply chains, navigate aggressive pricing strategies from competitors, and swiftly adapt to evolving technological paradigms and regulatory frameworks. The judicious balance between leveraging its market leadership and making strategic investments in R&D and future-proofing will be critical for its long-term trajectory.

Aditya Infotech Share Price

Live · BSE / NSE · Inception: 1995
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Aditya Infotech Quarterly Results

#(Fig in Cr.) Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 636 669 830 977 740 920 1139 1422
Other Income 3 4 4 0 4 3 5 2
Total Income 639 673 833 978 744 922 1144 1424
Total Expenditure 595 630 760 879 679 811 999 1165
Operating Profit 44 43 73 98 65 111 145 258
Interest 9 10 11 12 11 7 5 8
Depreciation 4 6 9 12 10 11 12 23
Exceptional Income / Expenses 0 249 0 0 0 0 0 0
Profit Before Tax 30 277 53 74 44 94 127 228
Provision for Tax 8 43 13 19 11 24 31 59
Profit After Tax 23 234 40 55 33 70 96 169
Adjustments 0 0 0 0 0 0 0 0
Profit After Adjustments 23 234 40 55 33 70 96 169
Adjusted Earnings Per Share 2.2 21.3 3.7 5 3 6 8.2 14.4

Aditya Infotech Profit & Loss

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 944 1196 1445 1238 1149 1646 2285 2782 3112 4221
Other Income 7 11 5 5 12 15 11 14 11 14
Total Income 951 1207 1450 1243 1161 1662 2296 2796 3123 4234
Total Expenditure 898 1114 1371 1181 1093 1513 2124 2559 2865 3654
Operating Profit 53 94 79 62 68 148 172 236 258 579
Interest 18 21 30 37 26 20 23 31 42 31
Depreciation 2 2 4 5 6 8 9 16 31 56
Exceptional Income / Expenses -2 -3 -0 0 0 0 -6 -25 249 0
Profit Before Tax 31 67 44 21 39 129 143 165 434 493
Provision for Tax 13 25 23 3 10 32 35 49 83 125
Profit After Tax 18 42 21 17 29 97 108 115 351 368
Adjustments 0 -0 1 0 0 0 0 0 0 0
Profit After Adjustments 18 42 22 17 29 97 108 115 351 368
Adjusted Earnings Per Share 1.5 3.3 1.7 1.4 2.3 7.8 10.6 11.2 32 31.6

Aditya Infotech Balance Sheet

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 86 128 148 164 192 287 312 424 1018
Minority's Interest 0 0 0 0 0 0 0 0 0
Borrowings 13 26 35 26 14 49 43 28 15
Other Non-Current Liabilities 0 1 -0 2 -1 4 10 19 30
Total Current Liabilities 360 510 717 579 490 868 1337 1165 2093
Total Liabilities 460 665 900 772 695 1208 1702 1636 3156
Fixed Assets 20 25 68 65 55 54 64 70 739
Other Non-Current Assets 9 14 6 9 22 49 60 33 61
Total Current Assets 431 626 826 697 618 1105 1578 1533 2356
Total Assets 460 665 900 772 695 1208 1702 1636 3156

Aditya Infotech Cash Flow

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 27 28 26 58 8 130 105 148 39
Cash Flow from Operating Activities 40 -40 -30 80 262 44 56 -180 27
Cash Flow from Investing Activities -4 -10 -39 -24 4 -89 -122 116 -1
Cash Flow from Financing Activities -36 48 101 -76 -144 20 109 -44 -19
Net Cash Inflow / Outflow 0 -2 32 -20 122 -25 43 -108 7
Closing Cash & Cash Equivalent 28 26 58 37 130 105 148 39 136

Aditya Infotech Ratios

# Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1.46 3.35 1.74 1.39 2.35 7.75 10.57 11.24 32
CEPS(Rs) 1.62 3.55 2.02 1.79 2.81 8.36 11.43 12.77 34.83
DPS(Rs) 0.04 0.04 0.04 0 0.08 0.08 0.33 0.35 1.64
Book NAV/Share(Rs) 6.91 10.25 11.84 13.12 15.34 22.96 30.4 41.39 91.6
Core EBITDA Margin(%) 4.87 6.87 5.14 4.6 4.63 7.26 6.45 7.32 6.86
EBIT Margin(%) 5.13 7.36 5.17 4.61 5.45 8.18 6.68 6.42 13.2
Pre Tax Margin(%) 3.27 5.6 3.06 1.66 3.26 7.07 5.75 5.41 12.04
PAT Margin (%) 1.89 3.52 1.45 1.4 2.42 5.3 4.35 3.78 9.74
Cash Profit Margin (%) 2.14 3.71 1.74 1.8 2.9 5.71 4.7 4.3 10.61
ROA(%) 3.88 7.48 2.67 2.08 4 10.19 7.44 6.9 14.66
ROE(%) 20.64 39.24 15.14 11.13 16.49 40.5 36.19 31.31 49.14
ROCE(%) 21.91 31.96 18.41 12.49 17.09 36.72 27.78 25.22 41.16
Receivable days 76.77 76.71 74.96 91.45 107.15 90.19 83.53 80.85 89.74
Inventory Days 68.72 62.76 77.13 92.66 48.54 37.2 59.63 61.14 69.82
Payable days 96.74 96.19 101.4 128.6 117.03 132 151.27 121.23 145.18
PER(x) 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.12 0.15 0.19 0.19 -0 -0.01 0.02 0.12 0.09
EV/Core EBITDA(x) 2.06 1.91 3.52 3.8 -0.03 -0.06 0.23 1.42 1.14
Net Sales Growth(%) 0 26.7 20.87 -14.33 -7.2 43.28 38.78 21.79 11.84
EBIT Growth(%) 0 81.95 -15.17 -23.6 15.52 127.18 11.14 17.5 143.39
PAT Growth(%) 0 136 -50.32 -16.92 68.89 230.51 11.74 6.33 205.08
EPS Growth(%) 0 128.66 -47.96 -19.91 68.27 230.51 36.27 6.33 184.77
Debt/Equity(x) 1.56 1.58 2.25 1.64 0.77 0.66 1.31 0.96 0.46
Current Ratio(x) 1.2 1.23 1.15 1.2 1.26 1.27 1.18 1.32 1.13
Quick Ratio(x) 0.7 0.77 0.63 0.77 1.12 0.92 0.8 0.95 0.76
Interest Cover(x) 2.76 4.18 2.46 1.56 2.49 7.35 7.17 6.33 11.38
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +12% +24% +20%
Operating Profit CAGR +9% +20% +33%
PAT CAGR +205% +54% +83%
Share Price CAGR
ROE Average +49% +39% +35% +29%
ROCE Average +41% +31% +30% +26%

Aditya Infotech Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.74 %
FII 5.72 %
DII (MF + Insurance) 14.75 %
Public (retail) 25.26 %
# Jun 2025 Aug 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 77.1277.1277.1276.9174.74
FII 4.044.044.444.365.72
DII 7.427.4210.0610.214.75
Public 22.8822.8822.8823.0925.26
Others 00000
Total 100100100100100

Aditya Infotech Peer Comparison

Aditya Infotech Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Aditya Infotech Pros & Cons

Pros

  • Company has delivered good profit growth of 83% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 39%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 121.23 to 145.18days.
  • Stock is trading at 21.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp