Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Aditya Vision
Join Channel
Consolidated Standalone

Aditya Vision

₹3575 188.3 | 5.6%

Market Cap ₹4583 Cr.

Stock P/E 48.5

P/B 9.5

Current Price ₹3575

Book Value ₹ 376.7

Face Value 10

52W High ₹3997.9

Dividend Yield 0.21%

52W Low ₹ 1255

Edit Ratio

Aditya Vision Research see more...

Stocx User

A Detailed Equity Research Aditya Vision Ltd with the tagline Sambandh Bharose Ka

Stocx User

Strong FDI inflows and sound industry dynamics should lend support to Aditya Vision Ltd

Overview Inc. Year: 1999Industry: Retailing

Aditya Vision Ltd, formerly Aditya Vision Pvt Ltd, is engaged into retail commercial enterprise of consumer electronics, home appliances, camera and mobile telephones. The Company is a multi-emblem, multi-product retail chain, which stocks various consumer durables, right from air conditioners, televisions, washing machines, refrigerators, microwaves, home theatre systems, cell phones and small domestic appliances. The Company gives products of numerous brands, which include Samsung, LG India, Sony, Daikin, Videocon, Panasonic, Onida, Nikon, Canon, Toshiba, Kodak, Whirlpool and Voltas. The Company operates approximately sixteen shops/outlets throughout Bihar states of India underneath the brand name of Aditya Vision. The Company aids in choosing merchandise from multiple manufacturers based totally on customized necessities of a consumer.

Read More..

Aditya Vision Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Aditya Vision Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 194 182 263 260 439 260 318 641 313 413
Other Income 0 0 0 0 0 1 0 1 2 1
Total Income 194 182 263 261 439 260 318 643 316 414
Total Expenditure 178 171 236 239 393 237 282 578 290 370
Operating Profit 16 12 28 22 45 24 37 65 26 44
Interest 3 1 4 8 7 5 7 9 6 7
Depreciation 1 4 4 2 4 5 6 6 7 8
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 12 7 20 13 34 14 24 49 12 29
Provision for Tax 3 3 4 4 7 3 4 12 3 7
Profit After Tax 10 4 16 8 26 11 20 37 10 22
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 10 4 16 8 26 11 20 37 10 22
Adjusted Earnings Per Share 8.2 3.5 13.4 7 22 9.4 16.2 31.1 8 18.4

Aditya Vision Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 100 125 179 240 362 444 564 797 748 899 1322 1685
Other Income 0 0 0 0 0 1 0 9 4 1 3 4
Total Income 100 125 179 241 362 445 564 806 752 901 1325 1691
Total Expenditure 98 123 177 237 357 437 547 772 695 816 1189 1520
Operating Profit 2 2 2 3 5 8 17 34 57 85 136 172
Interest 1 1 1 1 2 2 7 14 17 25 30 29
Depreciation 0 0 0 0 1 1 2 2 13 16 20 27
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 1 2 2 3 4 9 19 27 43 86 114
Provision for Tax 0 0 1 1 1 1 3 5 7 8 22 26
Profit After Tax 1 1 1 1 2 3 6 14 20 35 64 89
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 1 1 1 1 2 3 6 14 20 35 64 89
Adjusted Earnings Per Share 0.8 1 1.5 0.4 1.2 2 4.1 9.9 17 29.3 53.3 73.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 47% 18% 24% 29%
Operating Profit CAGR 60% 59% 76% 52%
PAT CAGR 83% 66% 84% 52%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 152% 129% 126% NA%
ROE Average 60% 54% 46% 28%
ROCE Average 36% 39% 39% 24%

Aditya Vision Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 6 7 8 10 18 21 26 39 49 79 136
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 2 9 5 6 3 6 9 14 19
Other Non-Current Liabilities 0 0 0 1 1 1 1 1 106 112 129
Total Current Liabilities 9 18 23 14 42 57 86 216 226 211 326
Total Liabilities 16 26 34 34 65 84 116 263 390 415 610
Fixed Assets 1 2 5 5 9 13 15 21 130 150 183
Other Non-Current Assets 1 2 2 0 0 0 0 0 2 29 66
Total Current Assets 14 22 27 29 56 70 100 242 258 236 362
Total Assets 16 26 34 34 65 84 116 263 390 415 610

Aditya Vision Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 1 2 3 3 12 16 14 16 1 1
Cash Flow from Operating Activities -1 2 4 4 6 8 5 5 38 32 18
Cash Flow from Investing Activities -1 -2 -3 -1 -5 -5 -3 -6 -33 -23 -84
Cash Flow from Financing Activities 2 1 3 -3 8 1 -3 3 2 -8 69
Net Cash Inflow / Outflow 1 1 4 1 9 4 -1 2 6 0 2
Closing Cash & Cash Equivalent 1 2 7 3 12 16 14 16 22 1 4

Aditya Vision Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0.85 0.97 1.51 0.38 1.21 1.97 4.09 9.94 17 29.33 53.33
CEPS(Rs) 1.02 1.21 1.75 0.53 1.83 2.92 5.18 11.36 27.66 42.68 70.31
DPS(Rs) 0 0 0 0 0 0 0.51 2.5 5 6 7.5
Book NAV/Share(Rs) 8.55 9.52 11.03 3.34 12.31 14.31 18.39 27.76 41.03 65.42 112.75
Core EBITDA Margin(%) 1.65 1.41 1.26 1.3 1.31 1.59 3.02 3.16 7.14 9.24 10.06
EBIT Margin(%) 1.62 1.34 1.28 1.2 1.18 1.43 2.81 4.06 5.93 7.61 8.73
Pre Tax Margin(%) 0.92 0.85 0.94 0.72 0.7 0.93 1.53 2.35 3.65 4.8 6.5
PAT Margin (%) 0.64 0.58 0.63 0.49 0.47 0.63 1.02 1.76 2.73 3.92 4.85
Cash Profit Margin (%) 0.77 0.73 0.74 0.68 0.71 0.93 1.3 2.01 4.45 5.71 6.4
ROA(%) 4.46 3.49 3.79 3.42 3.42 3.73 5.77 7.4 6.26 8.76 12.51
ROE(%) 13.13 10.72 14.67 12.57 12.33 14.82 24.99 43.06 46.2 55.11 59.86
ROCE(%) 13.63 11.14 12.08 14.12 11.89 10.52 25.92 51.05 42.98 37.13 35.98
Receivable days 1.12 1.08 0.55 0.56 0.3 0.21 0.2 0.13 0.16 0.15 0.08
Inventory Days 41.04 45.28 39.19 33.61 33.7 33.6 36.63 59.03 92.93 82.56 69.55
Payable days 8.62 13.93 13.73 15.78 13.48 10.73 25.6 62.14 88.28 46.05 18.26
PER(x) 0 0 0 0 14.93 44.24 12.88 1.73 10.71 24.6 29
Price/Book(x) 0 0 0 0 1.47 6.1 2.86 0.62 4.44 11.03 13.72
Dividend Yield(%) 0 0 0 0 0 0 0.97 14.53 2.74 0.83 0.48
EV/Net Sales(x) 0.09 0.07 0.05 0.07 0.13 0.35 0.16 0.05 0.38 1.14 1.61
EV/Core EBITDA(x) 5.08 4.98 3.69 4.79 9.42 20.27 5.05 1.22 4.92 12.1 15.65
Net Sales Growth(%) 44.07 24.4 43.71 34.37 50.4 22.74 26.97 41.4 -6.15 20.2 47.06
EBIT Growth(%) 23.42 3.05 36.86 26.48 47.53 49.06 149.48 103.81 37.15 54.4 68.7
PAT Growth(%) 47.02 14.21 55.54 3.26 46.16 63.24 107.02 143.22 45.85 72.54 81.8
EPS Growth(%) -26.49 14.2 55.55 -74.87 219.14 63.24 107.02 143.22 71.09 72.54 81.8
Debt/Equity(x) 1.14 1.28 1.61 0.88 2.02 2.39 1.08 0.86 1.71 1.99 2
Current Ratio(x) 1.51 1.2 1.15 2.08 1.33 1.24 1.17 1.12 1.14 1.12 1.11
Quick Ratio(x) 0.22 0.17 0.43 0.34 0.33 0.54 0.31 0.27 0.27 0.12 0.21
Interest Cover(x) 2.32 2.71 3.75 2.5 2.46 2.86 2.2 2.38 2.61 2.7 3.91
Total Debt/Mcap(x) 0 0 0 0 1.38 0.39 0.38 1.39 0.38 0.18 0.15

Aditya Vision Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 73.68 73.68 73.72 69.88 68.14 67.59 67.59 61.19 61.19 53.43
FII 0 0 0 0 0 0.54 0.54 0.56 0.57 9.42
DII 0 0 0 0 0.09 0.11 0.13 4.6 6.63 7.48
Public 26.32 26.32 26.28 30.12 31.78 31.75 31.73 33.65 31.6 29.67
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 84% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 54%
  • Debtor days have improved from 46.05 to 18.26days.

Cons

  • Stock is trading at 9.5 times its book value.

* 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.

Aditya Vision News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!