Sharescart Research Club logo
Products
Research
Tools
About
ChatGPT Claude Perplexity
Summarize with
ChatGPT Claude Perplexity
Join Channel
Apollo Green₹ 72 (28.6%)ASK Investment₹ 895 (-3.2%)AVPL ₹ 49 (0%)Bootes Impex₹ 775 (-8.8%)CIAL ₹ 442 (-0.5%)CSK ₹ 254 (-3.1%)ESDS Software₹ 478 (2.8%)Garuda Aerospace₹ 468 (-2.1%)Goodluck Defence₹ 385 (16%)Hero Motors₹ 325 (0%)Hinduja Leyland₹ 248 (0%)ICL Fincorp₹ 25 (0%)Incred Holdings₹ 154 (2.7%)Kineco Limited₹ 3285 (0%)Lava ₹ 60 (15.4%)Market Simplified₹ 26 (-7.1%)Matrix Gas₹ 12 (-20%)Motilal Oswal₹ 12.25 (-2%)MSEI ₹ 6.35 (-2.3%)NCDEX ₹ 368 (-1.6%)NSE ₹ 1985 (-2%)Onix Renewable₹ 68 (21.4%)OYO ₹ 23 (-4.2%)OYO Assets₹ 9.25 (-7%)Philips India₹ 1250 (0%)Polymatech Electronics₹ 56 (-3.4%)SBI Mutual₹ 768 (-0.9%)Taparia Tools₹ 6050 (0%)VCI Chemical₹ 64 (0%)Zepto ₹ 40 (-4.8%)

15 Days Price Change

Aditya Infotech IPO

Closing In

  • days
  • Hours
  • Minutes
  • Seconds

WEBSITE Inc. Year: 1995 Industry: Trading Listed Page

Profile
Issue Size 757.61 Cr
Profile
Price Range 640  to  675 per share
Profile
Min Investment ₹675
Profile
Lot Size 1
Profile
Face Value ₹1
Profile
Draft Prospectus
Invest Before the IPO Goes Live

Buy unlisted shares early and participate in the growth before public listing.

Profile
  • Basic Info
  • IPO Tentative Timetable
  • IPO Lot Size
  • Subscription Status
  • Financials
  • Profit & Loss
  • Balance Sheet
  • Cash Flow
  • Ratios
  • Growth Rates
  • Other info

Overview

We are the largest Indian-owned company offering video security and surveillance products, solutions and services with a market share of 20.2% of the video surveillance industry in India in terms of revenues in Fiscal 2024. (Source: F&S Report) We offer a comprehensive range of advanced video security and surveillance products, technologies and solutions for enterprise and consumer segments under our ‘CP PLUS’ brand which has strong recall value. In addition, we offer solutions and services such as fully integrated security systems and Security-as-a-Service directly and through our distribution network who address the requirements of end-customers engaged in a broad range of sectors such as banking, insurance, real estate, healthcare, industrial, defence, education, hospitality, manufacturing, retail and law enforcement. Read More

Basic Info

Face Value 1 per share

Price 640  to  675 per share

P/E (x) 20.5

Sales( Cr.) 3112

PAT( Cr.) 351

EPS 33

Draft Prospectus

Exchange BSE-NSE

Promoter

Company Promoters

Hari Shanker Khemka Aditya Khemka Ananmay Khemka And Hari Khemka Business Family Trust

Pre Issue Share Holding 89.01%

Post Issue Share Holding 77.12%

Listing Details:

Listing Price: 1018

Listing Gain: 33.69%

Current Price: 2903.5

Gain On Issue: 2903.5 | 0%

GMP: --

GMP %: -- %

IPO Tentative Timetable

Opening Date Jul 29, 2025
Closing Date Jul 31, 2025
Allotment Aug 01, 2025
Refund Aug 04, 2025
Delivery of Shares Aug 04, 2025
Listing Date Aug 05, 2025

IPO Lot Size

Application Lots Shares Amount
Retail (Min) 1 22 14,850
Retail (Max) 13 286 193,050
S-HNI (Min) 14 308 207,900
S-HNI (Max) 67 1474 994,950
B-HNI (Min) 68 1496 1,009,800

Objective of the Issue

1. Prepayment and/or repayment of all or a portion of certain outstanding borrowings availed by our Company. 2. General corporate purposes.

Issue

Category Nos Bid Bid (x)
QIB 6065625 808016792 133.2x
NII 3032812 218351628 72x
Retail 2021874 102849494 50.9x
EMP 103448 879736 8.5x
Total 11223759 1130097650 100.7x

Net Sales (in cr.)

Total Income (in cr.)

Operating Profit (in cr.)

Net Profit (in cr.)

Shareholder Funds (in cr.)

Total Assets (in cr.)

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
Other Income 7 11 5 5 12 15 11 14 11
Total Income 951 1207 1450 1243 1161 1662 2296 2796 3123
Total Expenditure 898 1114 1371 1181 1093 1513 2124 2559 2865
Operating Profit 53 94 79 62 68 148 172 236 258
Interest 18 21 30 37 26 20 23 31 42
Depreciation 2 2 4 5 6 8 9 16 31
Exceptional Income / Expenses -2 -3 -0 0 0 0 -6 -25 249
Profit Before Tax 31 67 44 21 39 129 143 165 434
Provision for Tax 13 25 23 3 10 32 35 49 83
Profit After Tax 18 42 21 17 29 97 108 115 351
Adjustments 0 -0 1 0 0 0 0 0 0
Profit After Adjustments 18 42 22 17 29 97 108 115 351
Adjusted Earnings Per Share 1.5 3.3 1.7 1.4 2.3 7.8 10.6 11.2 32

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

Sihora Industries Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 12% 24% 20% 0%
Operating Profit CAGR 9% 20% 33% 0%
PAT CAGR 205% 54% 83% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR NA% NA% NA% NA%
ROE Average 49% 39% 35% 29%
ROCE Average 41% 31% 30% 26%

Company Contact Information

Aditya Infotech Ltd.

Roshni Tandon

+91 120 4555 666

companysecretary@adityagroup.com

F-28, Okhla Industrial Area Phase - 1

IPO Lead Manager(s)

Aditya Infotech Ltd.

IIFL Securities Ltd.

ICICI Securities Ltd

Registrar Info

Aditya Infotech Ltd.

MUFG Intime India Pvt Ltd.

C 101, 247 Park, LBS Marg, Vikhroli (W), Mumbai (Old Address:) C-13 Pannalal Silk Compound, L B S Marg, Bhandup Mumbai Maharashtra

+91 810 811 8484

91-022-49186060

rnt.helpdesk@in.mpms.mufg.com

https://in.mpms.mufg.com/

Frequently Asked Questions

All You Need To Know About IPO

When you leave without vesting, generally unvested ESOPs are cancelled. Vested ESOPs usually can be exercised after you depart, often within 3 to 6 months, depending on the company's ESOP plan.

For companies listed on a stock exchange, you can sell the shares any time after you exercise the ESOP option and the shares are in your demat account. If the company is unlisted or otherwise a startup, you can only sell the shares if and when the company announces a buyback or has a process for secondary sales.

Whenever you exercised your options to hold shares, you entered into a market risk situation, and if the valuation of the company drops, so do the shares.

Yes. ESOPs are valuable to the employer in that the employer is able to retain the best talent, align employee interests with company goals, and preserve cash while rewarding performance.

Wealth Icon
Don’t Miss Out on Unlisted Shares

Open your account today and gain instant access to top unlisted shares and pre-IPO opportunities.

whatsapp

Error!