Retailing · Founded 1999 · www.adityavision.in · BSE 540205 · NSE AVL · ISIN INE679V01027
No Notes Added Yet
Business
Aditya Vision Ltd. (AVL) is an Indian consumer electronics and home appliances retail chain. The company primarily operates through a network of physical stores, offering a wide range of products including televisions, refrigerators, washing machines, air conditioners, mobile phones, laptops, and various small home appliances from multiple national and international brands. Its core business model revolves around selling these products directly to consumers at its retail outlets. The company generates revenue by purchasing products from manufacturers/distributors and selling them at a retail margin. Ancillary revenue may also come from extended warranties, installation services, and financing tie-ups.
Revenue Mix
As a single-industry retailer of consumer electronics and home appliances, Aditya Vision Ltd. does not typically report distinct business segments in the traditional sense. Its revenue is derived from the sale of its diverse product portfolio. While specific revenue contributions from each product category (e.g., large appliances, small appliances, mobile phones) are not usually disclosed publicly, the company's offerings generally span:
Large Appliances (e.g., Refrigerators, Washing Machines, Air Conditioners)
Televisions and Entertainment Systems
Mobile Phones and Accessories
Laptops and IT Products
Small Home Appliances (e.g., Mixers, Irons, Microwaves)
Industry
Aditya Vision operates in the highly competitive Indian consumer electronics and home appliances retail industry. This industry is characterized by a mix of organized multi-brand retailers (like Reliance Digital, Croma, Vijay Sales), single-brand outlets, online e-commerce players (Amazon, Flipkart), and a large number of unorganized standalone shops. AVL is primarily positioned as a leading regional player, with a strong presence and significant market share predominantly in the states of Bihar and Jharkhand. Its strategy often involves expanding into Tier 2 and Tier 3 cities within its chosen geographies, catering to local demand and building customer trust through physical presence and localized service.
MOAT
Aditya Vision's competitive advantages are largely regional:
Regional Brand Recognition & Trust: Having established a strong brand name and customer loyalty in its primary operating regions (Bihar, Jharkhand) over many years. This local trust can be a significant differentiator against national chains or online players.
Extensive Regional Store Network: A dense network of physical stores in its target geographies allows for better accessibility, localized customer service, and efficient last-mile delivery and after-sales support, which is critical for large appliances.
Supplier Relationships: Long-standing relationships with various consumer electronics brands, potentially leading to favorable terms, product availability, and promotional support within its operating regions.
Customer Service & Experience: Focus on in-store experience, personalized sales assistance, and local after-sales support can create stickiness among regional customers who value tangible interaction.
Growth Drivers
Key factors that can drive AVL's growth over the next 3-5 years include:
Increasing Disposable Income: Rising income levels in its target regions of Bihar and Jharkhand will drive demand for consumer electronics and home appliances.
Urbanization & Rural Electrification: Expansion into underserved Tier 2/3 cities and increased electricity penetration in rural areas unlock new customer bases.
Store Network Expansion: Continued rollout of new retail outlets in existing and contiguous geographies.
Product Upgrades & Replacement Cycles: The natural replacement cycle for older appliances and consumer desire for newer, technologically advanced products.
Consumer Financing: Availability of easy EMI and financing options making products more affordable and accessible to a wider demographic.
Festival & Seasonal Demand: Leveraging India's strong festival season and specific product seasonal demand (e.g., ACs in summer).
Risks
Intense Competition: High competition from national organized retailers, online e-commerce giants, and local unorganized players can compress margins and affect market share.
Inventory Management & Obsolescence: Risk of carrying outdated inventory or being stuck with slow-moving stock, especially in a fast-evolving electronics market, leading to write-downs.
Economic Downturns: Discretionary spending on consumer durables is sensitive to economic slowdowns, inflation, and unemployment.
Supply Chain Disruptions: Reliance on manufacturers and distributors means susceptibility to supply chain bottlenecks, price volatility, and product availability issues.
Real Estate & Operating Costs: Increasing rental costs, employee wages, and other operational expenses for a physical store network can impact profitability.
Technological Shifts: Rapid technological advancements can quickly render existing products obsolete, necessitating agile inventory and procurement strategies.
Management & Ownership
Aditya Vision Ltd. is primarily a promoter-led and managed company. The promoter group holds a significant stake, reflecting a strong vested interest in the company's long-term performance. The management team typically comprises individuals with extensive experience in the retail sector, particularly within the specific geographies they operate in. The ownership structure generally involves a large promoter holding, with the remaining shares publicly held.
Outlook
Aditya Vision Ltd. operates in a growing market driven by increasing consumer aspirations and disposable incomes in India. The company's strong regional footprint and established brand trust in Bihar and Jharkhand provide a foundation for continued growth, especially as it expands into new towns and cities within these states. The physical store model continues to hold relevance for large appliances and complex electronics, where customers often prefer a touch-and-feel experience, immediate purchase, and localized after-sales service.
However, the company faces significant challenges from aggressive expansion of national retail chains, the omnipresence of e-commerce players with competitive pricing, and the inherent volatility of consumer discretionary spending. Margin pressures due to intense competition and the need for efficient inventory management are ongoing concerns. Its ability to effectively leverage its regional advantages, expand judiciously, and adapt to evolving consumer preferences and competitive landscapes will be crucial for its sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 376 | 889 | 376 | 508 | 487 | 940 | 458 | 649 | 625 | 1193 |
| Other Income | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 2 | 2 |
| Total Income | 377 | 890 | 378 | 510 | 489 | 942 | 460 | 653 | 627 | 1195 |
| Total Expenditure | 338 | 804 | 346 | 462 | 444 | 851 | 423 | 596 | 575 | 1068 |
| Operating Profit | 39 | 87 | 32 | 48 | 45 | 91 | 37 | 57 | 53 | 127 |
| Interest | 16 | 7 | 6 | 9 | 11 | 9 | 10 | 9 | 11 | 11 |
| Depreciation | 7 | 8 | 10 | 9 | 10 | 9 | 10 | 10 | 11 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| Profit Before Tax | 16 | 72 | 16 | 31 | 24 | 73 | 17 | 36 | 31 | 103 |
| Provision for Tax | 8 | 19 | 4 | 7 | 8 | 18 | 4 | 9 | 9 | 26 |
| Profit After Tax | 8 | 53 | 12 | 24 | 16 | 55 | 13 | 27 | 22 | 77 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 8 | 53 | 12 | 24 | 16 | 55 | 13 | 27 | 22 | 77 |
| Adjusted Earnings Per Share | 0.6 | 4.1 | 0.9 | 1.9 | 1.2 | 4.3 | 1 | 2.1 | 1.7 | 6 |
| #(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 | 240 | 362 | 444 | 564 | 797 | 748 | 899 | 1322 | 1743 | 2260 | 2672 | 2925 |
| Other Income | 0 | 0 | 1 | 0 | 9 | 4 | 1 | 3 | 7 | 8 | 10 | 10 |
| Total Income | 241 | 362 | 445 | 564 | 806 | 752 | 901 | 1325 | 1750 | 2268 | 2681 | 2935 |
| Total Expenditure | 237 | 357 | 437 | 547 | 772 | 695 | 816 | 1189 | 1576 | 2056 | 2444 | 2662 |
| Operating Profit | 3 | 5 | 8 | 17 | 34 | 57 | 85 | 136 | 174 | 212 | 238 | 274 |
| Interest | 1 | 2 | 2 | 7 | 14 | 17 | 25 | 30 | 39 | 32 | 39 | 41 |
| Depreciation | 0 | 1 | 1 | 2 | 2 | 13 | 16 | 20 | 29 | 37 | 40 | 43 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 |
| Profit Before Tax | 2 | 3 | 4 | 9 | 19 | 27 | 43 | 86 | 107 | 143 | 157 | 187 |
| Provision for Tax | 1 | 1 | 1 | 3 | 5 | 7 | 8 | 22 | 30 | 38 | 40 | 48 |
| Profit After Tax | 1 | 2 | 3 | 6 | 14 | 20 | 35 | 64 | 77 | 105 | 117 | 139 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 2 | 3 | 6 | 14 | 20 | 35 | 64 | 77 | 105 | 117 | 139 |
| Adjusted Earnings Per Share | 0 | 0.1 | 0.2 | 0.4 | 1 | 1.7 | 2.9 | 5.3 | 6 | 8.2 | 9.1 | 10.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 26% | 29% | 27% |
| Operating Profit CAGR | 12% | 21% | 33% | 55% |
| PAT CAGR | 11% | 22% | 42% | 61% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 1% | 31% | 46% | NA% |
| ROE Average | 19% | 21% | 36% | 30% |
| ROCE Average | 21% | 24% | 29% | 28% |
| #(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 | 10 | 18 | 21 | 26 | 39 | 49 | 79 | 136 | 487 | 584 | 688 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 9 | 5 | 6 | 3 | 6 | 9 | 14 | 19 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 1 | 106 | 112 | 129 | 173 | 173 | 205 |
| Total Current Liabilities | 14 | 42 | 57 | 86 | 216 | 226 | 211 | 326 | 210 | 459 | 569 |
| Total Liabilities | 34 | 65 | 84 | 116 | 263 | 390 | 415 | 610 | 869 | 1216 | 1462 |
| Fixed Assets | 5 | 9 | 13 | 15 | 21 | 130 | 150 | 183 | 244 | 268 | 326 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 2 | 29 | 66 | 39 | 34 | 57 |
| Total Current Assets | 29 | 56 | 70 | 100 | 242 | 258 | 236 | 362 | 586 | 913 | 1079 |
| Total Assets | 34 | 65 | 84 | 116 | 263 | 390 | 415 | 610 | 869 | 1216 | 1462 |
| #(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 | 3 | 3 | 12 | 16 | 14 | 16 | 1 | 1 | 4 | 18 | 26 |
| Cash Flow from Operating Activities | 4 | 6 | 8 | 5 | 5 | 38 | 32 | 18 | -6 | -41 | 75 |
| Cash Flow from Investing Activities | -1 | -5 | -5 | -3 | -6 | -33 | -23 | -84 | -48 | -45 | -49 |
| Cash Flow from Financing Activities | -3 | 8 | 1 | -3 | 3 | 2 | -8 | 69 | 68 | 94 | -21 |
| Net Cash Inflow / Outflow | 1 | 9 | 4 | -1 | 2 | 6 | 0 | 2 | 14 | 9 | 4 |
| Closing Cash & Cash Equivalent | 3 | 12 | 16 | 14 | 16 | 22 | 1 | 4 | 18 | 26 | 30 |
| # | 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) | 0.04 | 0.12 | 0.2 | 0.41 | 0.99 | 1.7 | 2.93 | 5.33 | 6.01 | 8.2 | 9.05 |
| CEPS(Rs) | 0.05 | 0.18 | 0.29 | 0.52 | 1.14 | 2.77 | 4.27 | 7.03 | 8.24 | 11.08 | 12.19 |
| DPS(Rs) | 0 | 0 | 0 | 0.05 | 0.25 | 0.5 | 0.6 | 0.75 | 1.41 | 1.1 | 1.25 |
| Book NAV/Share(Rs) | 0.33 | 1.23 | 1.43 | 1.84 | 2.78 | 4.1 | 6.54 | 11.27 | 37.29 | 44.49 | 53.31 |
| Core EBITDA Margin(%) | 1.3 | 1.31 | 1.59 | 3.02 | 3.16 | 7.14 | 9.24 | 10.06 | 9.61 | 9.03 | 8.53 |
| EBIT Margin(%) | 1.2 | 1.18 | 1.43 | 2.81 | 4.06 | 5.93 | 7.61 | 8.73 | 8.34 | 7.74 | 7.33 |
| Pre Tax Margin(%) | 0.72 | 0.7 | 0.93 | 1.53 | 2.35 | 3.65 | 4.8 | 6.5 | 6.12 | 6.33 | 5.87 |
| PAT Margin (%) | 0.49 | 0.47 | 0.63 | 1.02 | 1.76 | 2.73 | 3.92 | 4.85 | 4.42 | 4.67 | 4.38 |
| Cash Profit Margin (%) | 0.68 | 0.71 | 0.93 | 1.3 | 2.01 | 4.45 | 5.71 | 6.4 | 6.06 | 6.31 | 5.89 |
| ROA(%) | 3.42 | 3.42 | 3.73 | 5.77 | 7.4 | 6.26 | 8.76 | 12.51 | 10.42 | 10.12 | 8.73 |
| ROE(%) | 12.57 | 12.33 | 14.82 | 24.99 | 43.06 | 46.2 | 55.11 | 59.86 | 25.12 | 20.09 | 18.55 |
| ROCE(%) | 14.12 | 11.89 | 10.52 | 25.92 | 51.05 | 42.98 | 37.13 | 35.98 | 28.55 | 23.72 | 20.82 |
| Receivable days | 0.56 | 0.3 | 0.21 | 0.2 | 0.13 | 0.16 | 0.15 | 0.08 | 0.06 | 0.06 | 0.05 |
| Inventory Days | 33.61 | 33.7 | 33.6 | 36.63 | 59.03 | 92.93 | 82.56 | 69.55 | 76.1 | 91.36 | 105.1 |
| Payable days | 15.78 | 13.48 | 10.73 | 25.6 | 62.14 | 88.28 | 46.05 | 18.26 | 14.39 | 20.18 | 27.85 |
| PER(x) | 0 | 14.93 | 44.24 | 12.88 | 1.73 | 10.71 | 24.6 | 29 | 57.15 | 54.33 | 52.82 |
| Price/Book(x) | 0 | 1.47 | 6.1 | 2.86 | 0.62 | 4.44 | 11.03 | 13.72 | 9.21 | 10.01 | 8.97 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.97 | 14.53 | 2.75 | 0.83 | 0.48 | 0.41 | 0.25 | 0.26 |
| EV/Net Sales(x) | 0.07 | 0.13 | 0.35 | 0.16 | 0.05 | 0.38 | 1.14 | 1.59 | 2.54 | 2.61 | 2.39 |
| EV/Core EBITDA(x) | 4.79 | 9.42 | 20.27 | 5.05 | 1.22 | 4.92 | 12.1 | 15.44 | 25.48 | 27.8 | 26.82 |
| Net Sales Growth(%) | 34.37 | 50.4 | 22.74 | 26.97 | 41.4 | -6.15 | 20.2 | 47.06 | 31.84 | 29.63 | 18.22 |
| EBIT Growth(%) | 26.48 | 47.53 | 49.06 | 149.48 | 103.81 | 37.15 | 54.4 | 68.7 | 25.92 | 20.21 | 11.99 |
| PAT Growth(%) | 3.26 | 46.16 | 63.24 | 107.02 | 143.22 | 45.85 | 72.54 | 81.8 | 20.15 | 36.89 | 10.83 |
| EPS Growth(%) | -74.87 | 219.14 | 63.24 | 107.02 | 143.22 | 71.09 | 72.54 | 81.8 | 12.74 | 36.38 | 10.42 |
| Debt/Equity(x) | 0.88 | 2.02 | 2.39 | 1.08 | 0.86 | 1.71 | 1.99 | 2 | 0.26 | 0.49 | 0.48 |
| Current Ratio(x) | 2.08 | 1.33 | 1.24 | 1.17 | 1.12 | 1.14 | 1.12 | 1.11 | 2.8 | 1.99 | 1.9 |
| Quick Ratio(x) | 0.34 | 0.33 | 0.54 | 0.31 | 0.27 | 0.27 | 0.12 | 0.21 | 0.73 | 0.47 | 0.42 |
| Interest Cover(x) | 2.5 | 2.46 | 2.86 | 2.2 | 2.38 | 2.61 | 2.7 | 3.91 | 3.75 | 5.51 | 5.03 |
| Total Debt/Mcap(x) | 0 | 1.38 | 0.39 | 0.38 | 1.39 | 0.38 | 0.18 | 0.15 | 0.03 | 0.05 | 0.05 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.43 | 53.23 | 53.23 | 53.23 | 53.23 | 53.23 | 47.32 | 47.14 | 47.14 | 47.14 |
| FII | 9.42 | 10.23 | 12.85 | 13.75 | 16.63 | 17.67 | 18.76 | 17.74 | 16.18 | 15.05 |
| DII | 7.48 | 8.24 | 8.74 | 8.74 | 9.87 | 9.85 | 16.46 | 17.45 | 19.58 | 21.67 |
| Public | 29.67 | 28.3 | 25.17 | 24.29 | 20.26 | 19.26 | 17.46 | 17.67 | 17.1 | 16.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.68 | 0.68 | 6.85 | 6.85 | 6.85 | 6.85 | 6.09 | 6.09 | 6.09 | 6.09 |
| FII | 0.12 | 0.13 | 1.65 | 1.77 | 2.14 | 2.27 | 2.41 | 2.29 | 2.09 | 1.94 |
| DII | 0.1 | 0.11 | 1.12 | 1.12 | 1.27 | 1.27 | 2.12 | 2.25 | 2.53 | 2.8 |
| Public | 0.38 | 0.36 | 3.24 | 3.12 | 2.61 | 2.48 | 2.25 | 2.28 | 2.21 | 2.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.28 | 1.29 | 12.87 | 12.87 | 12.87 | 12.87 | 12.87 | 12.91 | 12.91 | 12.91 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +18% | +26% | +29% | +27% |
| Operating Profit CAGR | +12% | +21% | +33% | +55% |
| PAT CAGR | +11% | +22% | +42% | +61% |
| Share Price CAGR | +1% | +31% | +46% | — |
| ROE Average | +19% | +21% | +36% | +30% |
| ROCE Average | +21% | +24% | +29% | +28% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.43 | 53.23 | 53.23 | 53.23 | 53.23 | 53.23 | 47.32 | 47.14 | 47.14 | 47.14 |
| FII | 9.42 | 10.23 | 12.85 | 13.75 | 16.63 | 17.67 | 18.76 | 17.74 | 16.18 | 15.05 |
| DII | 7.48 | 8.24 | 8.74 | 8.74 | 9.87 | 9.85 | 16.46 | 17.45 | 19.58 | 21.67 |
| Public | 29.67 | 28.3 | 25.17 | 24.29 | 20.26 | 19.26 | 17.46 | 17.67 | 17.1 | 16.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.68 | 0.68 | 6.85 | 6.85 | 6.85 | 6.85 | 6.09 | 6.09 | 6.09 | 6.09 |
| FII | 0.12 | 0.13 | 1.65 | 1.77 | 2.14 | 2.27 | 2.41 | 2.29 | 2.09 | 1.94 |
| DII | 0.1 | 0.11 | 1.12 | 1.12 | 1.27 | 1.27 | 2.12 | 2.25 | 2.53 | 2.8 |
| Public | 0.38 | 0.36 | 3.24 | 3.12 | 2.61 | 2.48 | 2.25 | 2.28 | 2.21 | 2.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.28 | 1.29 | 12.87 | 12.87 | 12.87 | 12.87 | 12.87 | 12.91 | 12.91 | 12.91 |
* 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.