Sharescart Research Club logo
Products
Research
Tools
About
  • Home
  • /
  • Aditya Vision
ChatGPT Claude Perplexity
Summarize with
ChatGPT Claude Perplexity
Join Channel

Aditya Vision

WEBSITE BSE:540205 NSE: AVL Inc. Year: 1999 Industry: Retailing My Bucket: Add Stock

₹535 -9 | 1.7%

Last updated: 15:57

Consolidated Standalone

Last updated: 15:57

My Notes

No Notes Added Yet

Aditya Vision Overview

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, Ca...Read More

Want to Start Investing in Top Unlisted Stocks?

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

Aditya Vision Key Financials

Market Cap ₹6908 Cr.

Stock P/E 65.5

P/B 10.4

Current Price ₹535

Book Value ₹ 51.6

Face Value 1

52W High ₹598.1

Dividend Yield 0.21%

52W Low ₹ 328.3

Edit Ratio

Aditya Vision Share Price

₹ | |

Volume
Price

Aditya Vision Quarterly Price

Quarterly Monthly
Show Value Show %

Aditya Vision Peer Comparison

Aditya Vision Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 313 413 376 889 376 508 487 940 458 649
Other Income 2 1 2 2 2 2 2 2 2 4
Total Income 316 414 377 890 378 510 489 942 460 653
Total Expenditure 290 370 338 804 346 462 444 851 423 596
Operating Profit 26 44 39 87 32 48 45 91 37 57
Interest 6 7 16 7 6 9 11 9 10 9
Depreciation 7 8 7 8 10 9 10 9 10 10
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -2
Profit Before Tax 12 29 16 72 16 31 24 73 17 36
Provision for Tax 3 7 8 19 4 7 8 18 4 9
Profit After Tax 10 22 8 53 12 24 16 55 13 27
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 10 22 8 53 12 24 16 55 13 27
Adjusted Earnings Per Share 0.8 1.8 0.6 4.1 0.9 1.9 1.2 4.3 1 2.1

Aditya Vision Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 179 240 362 444 564 797 748 899 1322 1743 2260 2534
Other Income 0 0 0 1 0 9 4 1 3 7 8 10
Total Income 179 241 362 445 564 806 752 901 1325 1750 2268 2544
Total Expenditure 177 237 357 437 547 772 695 816 1189 1576 2056 2314
Operating Profit 2 3 5 8 17 34 57 85 136 174 212 230
Interest 1 1 2 2 7 14 17 25 30 39 32 39
Depreciation 0 0 1 1 2 2 13 16 20 29 37 39
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 -2
Profit Before Tax 2 2 3 4 9 19 27 43 86 107 143 150
Provision for Tax 1 1 1 1 3 5 7 8 22 30 38 39
Profit After Tax 1 1 2 3 6 14 20 35 64 77 105 111
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 1 1 2 3 6 14 20 35 64 77 105 111
Adjusted Earnings Per Share 0.2 0 0.1 0.2 0.4 1 1.7 2.9 5.3 6 8.2 8.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 30% 36% 23% 29%
Operating Profit CAGR 22% 36% 44% 59%
PAT CAGR 36% 44% 50% 59%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 29% 56% 83% NA%
ROE Average 20% 35% 41% 30%
ROCE Average 24% 29% 34% 27%

Aditya Vision Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 8 10 18 21 26 39 49 79 136 487 584
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 2 9 5 6 3 6 9 14 19 0 0
Other Non-Current Liabilities 0 1 1 1 1 1 106 112 129 173 173
Total Current Liabilities 23 14 42 57 86 216 226 211 326 210 459
Total Liabilities 34 34 65 84 116 263 390 415 610 869 1216
Fixed Assets 5 5 9 13 15 21 130 150 183 244 268
Other Non-Current Assets 2 0 0 0 0 0 2 29 66 39 34
Total Current Assets 27 29 56 70 100 242 258 236 362 586 913
Total Assets 34 34 65 84 116 263 390 415 610 869 1216

Aditya Vision Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 2 3 3 12 16 14 16 1 1 4 18
Cash Flow from Operating Activities 4 4 6 8 5 5 38 32 18 -6 -41
Cash Flow from Investing Activities -3 -1 -5 -5 -3 -6 -33 -23 -84 -48 -45
Cash Flow from Financing Activities 3 -3 8 1 -3 3 2 -8 69 68 94
Net Cash Inflow / Outflow 4 1 9 4 -1 2 6 0 2 14 9
Closing Cash & Cash Equivalent 7 3 12 16 14 16 22 1 4 18 26

Aditya Vision Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0.15 0.04 0.12 0.2 0.41 0.99 1.7 2.93 5.33 6.01 8.2
CEPS(Rs) 0.18 0.05 0.18 0.29 0.52 1.14 2.77 4.27 7.03 8.24 11.08
DPS(Rs) 0 0 0 0 0.05 0.25 0.5 0.6 0.75 1.41 1.1
Book NAV/Share(Rs) 1.1 0.33 1.23 1.43 1.84 2.78 4.1 6.54 11.27 37.29 44.49
Core EBITDA Margin(%) 1.26 1.3 1.31 1.59 3.02 3.16 7.14 9.24 10.06 9.61 9.03
EBIT Margin(%) 1.28 1.2 1.18 1.43 2.81 4.06 5.93 7.61 8.73 8.34 7.74
Pre Tax Margin(%) 0.94 0.72 0.7 0.93 1.53 2.35 3.65 4.8 6.5 6.12 6.33
PAT Margin (%) 0.63 0.49 0.47 0.63 1.02 1.76 2.73 3.92 4.85 4.42 4.67
Cash Profit Margin (%) 0.74 0.68 0.71 0.93 1.3 2.01 4.45 5.71 6.4 6.06 6.31
ROA(%) 3.79 3.42 3.42 3.73 5.77 7.4 6.26 8.76 12.51 10.42 10.12
ROE(%) 14.67 12.57 12.33 14.82 24.99 43.06 46.2 55.11 59.86 25.12 20.09
ROCE(%) 12.08 14.12 11.89 10.52 25.92 51.05 42.98 37.13 35.98 28.55 23.72
Receivable days 0.55 0.56 0.3 0.21 0.2 0.13 0.16 0.15 0.08 0.06 0.06
Inventory Days 39.19 33.61 33.7 33.6 36.63 59.03 92.93 82.56 69.55 76.1 91.36
Payable days 13.73 15.78 13.48 10.73 25.6 62.14 88.28 46.05 18.26 14.39 20.18
PER(x) 0 0 14.93 44.24 12.88 1.73 10.71 24.6 29 57.15 54.33
Price/Book(x) 0 0 1.47 6.1 2.86 0.62 4.44 11.03 13.72 9.21 10.01
Dividend Yield(%) 0 0 0 0 0.97 14.53 2.75 0.83 0.48 0.41 0.25
EV/Net Sales(x) 0.05 0.07 0.13 0.35 0.16 0.05 0.38 1.14 1.59 2.54 2.61
EV/Core EBITDA(x) 3.69 4.79 9.42 20.27 5.05 1.22 4.92 12.1 15.44 25.48 27.8
Net Sales Growth(%) 43.71 34.37 50.4 22.74 26.97 41.4 -6.15 20.2 47.06 31.84 29.63
EBIT Growth(%) 36.86 26.48 47.53 49.06 149.48 103.81 37.15 54.4 68.7 25.92 20.21
PAT Growth(%) 55.54 3.26 46.16 63.24 107.02 143.22 45.85 72.54 81.8 20.15 36.89
EPS Growth(%) 55.55 -74.87 219.14 63.24 107.02 143.22 71.09 72.54 81.8 12.74 36.38
Debt/Equity(x) 1.61 0.88 2.02 2.39 1.08 0.86 1.71 1.99 2 0.26 0.49
Current Ratio(x) 1.15 2.08 1.33 1.24 1.17 1.12 1.14 1.12 1.11 2.8 1.99
Quick Ratio(x) 0.43 0.34 0.33 0.54 0.31 0.27 0.27 0.12 0.21 0.73 0.47
Interest Cover(x) 3.75 2.5 2.46 2.86 2.2 2.38 2.61 2.7 3.91 3.75 5.51
Total Debt/Mcap(x) 0 0 1.38 0.39 0.38 1.39 0.38 0.18 0.15 0.03 0.05

Aditya Vision Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 61.19 53.43 53.23 53.23 53.23 53.23 53.23 47.32 47.14 47.14
FII 0.57 9.42 10.23 12.85 13.75 16.63 17.67 18.76 17.74 16.18
DII 6.63 7.48 8.24 8.74 8.74 9.87 9.85 16.46 17.45 19.58
Public 31.6 29.67 28.3 25.17 24.29 20.26 19.26 17.46 17.67 17.1
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Aditya Vision News

Aditya Vision Pros & Cons

Pros

  • Company has delivered good profit growth of 49% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 35%
  • Company is almost debt free.

Cons

  • Promoter holding is low: 47.14%.
  • Debtor days have increased from 14.39 to 20.18days.
  • Stock is trading at 10.4 times its book value.

* The pros and cons are machine generated.

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares
whatsapp

Please Login!

Click to Login
OR
Get free Account

Error!