Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹7391 Cr.
Stock P/E
63.2
P/B
9.7
Current Price
₹572.3
Book Value
₹ 59.3
Face Value
1
52W High
₹705
52W Low
₹ 436.9
Dividend Yield
0.22%

Aditya Vision Overview

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.

Aditya Vision Share Price

Live · BSE / NSE · Inception: 1999
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Aditya Vision Quarterly Results

#(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

Aditya Vision Profit & Loss

#(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

Aditya Vision Balance Sheet

#(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

Aditya Vision Cash Flow

#(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

Aditya Vision Ratios

# 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

Growth Rates

Compounded annual
# 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%

Aditya Vision Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 47.14 %
FII 15.05 %
DII (MF + Insurance) 21.67 %
Public (retail) 16.13 %
Others 0.01 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 53.4353.2353.2353.2353.2353.2347.3247.1447.1447.14
FII 9.4210.2312.8513.7516.6317.6718.7617.7416.1815.05
DII 7.488.248.748.749.879.8516.4617.4519.5821.67
Public 29.6728.325.1724.2920.2619.2617.4617.6717.116.13
Others 0000000000
Total 100100100100100100100100100100

Aditya Vision Peer Comparison

Retailing Edit Columns

Aditya Vision Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Aditya Vision Pros & Cons

Pros

  • Company has delivered good profit growth of 42% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%

Cons

  • Promoter holding is low: 47.14%.
  • Debtor days have increased from 20.18 to 27.85days.
  • Stock is trading at 9.7 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