Nifty

:

23865.75

Sensex

:

76478.67

-80.50 (-0.34%)
-249.70 (-0.33%)

Login

Nifty
Sensex

:
:

23865.75
76478.67

-80.50 (-0.34%)
-249.70 (-0.33%)

Aditya Vision Ltd.

Retailing

Rating :

72/99

BSE: 540205 | NSE: AVL

Watchlist

NSE BSE

658.15

30-Jun-2026

Open
High
Low
Previous Close

668.55
678
652.75
668.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

150763
100139932.4
705
351.6

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,492.12
73.97
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,694.13
0.19%
12.56

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

25.11
24.75
19.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

51.95
30.76
8.94

PAT CAGR (%)

10 Years
5 Years
3 Years

56.86
38.84
18.04

P:E (Median)

8 Years
5 Years
3 Years

37.91
49.10
58.41

P:BV (Average)

8 Years
5 Years
3 Years

12.31
12.98
12.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.94
23.81
27.89

Earnings Forecasts:

(Updated: 27-06-2026)

Description 2026 2027 2028 2029
Adj EPS 32.05 9.18 12.36 16
P/E Ratio 20.86 72.83 54.09 41.78
Revenue 31.2 2636.31 3352.49 4095.29
EBITDA 5064.4 227.34 294.2 365.25
Net Income 447.57 117.84 159.5 206.16
ROA 257.82 - 10.03 11.73
P/B Ratio -835.69 12.46 10.35 8.42
ROE 6.34 18.41 21.06 21.67
FCFF 22.45 77.46 92.78 100.44
FCFF Yield - 0.89 1.07 1.16
Net Debt - 91.05 196.6 144.95
BVPS -0.8 53.64 64.61 79.38

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 625.03 486.69 28.42% 648.86 508.45 27.62% 457.50 375.85 21.72% 940.23 888.78 5.79%
Expenses 574.51 444.38 29.28% 595.89 461.89 29.01% 422.82 345.79 22.28% 850.50 803.65 5.83%
EBITDA 50.52 42.31 19.40% 52.97 46.56 13.77% 34.68 30.06 15.37% 89.73 85.13 5.40%
EBIDTM 8.08% 8.69% 8.16% 9.16% 7.58% 8.00% 9.54% 9.58%
Other Income 2.15 2.44 -11.89% 3.83 1.81 111.60% 2.17 1.85 17.30% 1.72 1.68 2.38%
Interest 11.35 10.69 6.17% 8.81 8.66 1.73% 9.86 5.56 77.34% 8.87 6.79 30.63%
Depreciation 10.65 9.94 7.14% 10.31 8.51 21.15% 10.29 10.37 -0.77% 9.21 8.20 12.32%
PBT 30.67 24.12 27.16% 36.15 31.20 15.87% 16.70 15.98 4.51% 73.37 71.82 2.16%
Tax 8.94 8.14 9.83% 8.84 6.98 26.65% 3.98 3.77 5.57% 18.21 18.74 -2.83%
PAT 21.73 15.98 35.98% 27.31 24.22 12.76% 12.72 12.21 4.18% 55.16 53.08 3.92%
PATM 3.48% 3.28% 4.21% 4.76% 2.78% 3.25% 5.87% 5.97%
EPS 1.68 1.24 35.48% 2.12 1.88 12.77% 0.99 0.95 4.21% 4.27 4.11 3.89%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2,671.62 2,259.78 1,743.29 1,322.23 899.12 747.99 796.98 563.65 443.94 361.68 240.47 Net Sales Growth 18.23% 29.63% 31.84% 47.06% 20.20% -6.15% 41.40% 26.97% 22.74% 50.41% Cost Of Goods Sold 2,256.09 1,904.71 1,465.52 1,111.24 756.70 656.11 711.74 506.64 405.87 336.03 224.58 Gross Profit 415.53 355.06 277.77 210.99 142.42 91.88 85.24 57.02 38.08 25.65 15.90 GP Margin 15.55% 15.71% 15.93% 15.96% 15.84% 12.28% 10.70% 10.12% 8.58% 7.09% 6.61% Total Expenditure 2,443.72 2,055.71 1,575.81 1,189.25 816.05 694.61 771.77 546.64 436.89 356.93 237.36 Power & Fuel Cost - 18.71 10.66 7.61 5.94 2.94 5.92 3.71 3.43 2.82 1.80 % Of Sales - 0.83% 0.61% 0.58% 0.66% 0.39% 0.74% 0.66% 0.77% 0.78% 0.75% Employee Cost - 71.02 56.75 39.51 29.17 24.84 21.74 15.13 11.66 5.42 4.34 % Of Sales - 3.14% 3.26% 2.99% 3.24% 3.32% 2.73% 2.68% 2.63% 1.50% 1.80% Manufacturing Exp. - 0.47 0.61 0.50 1.22 0.76 2.19 1.73 1.60 1.39 0.82 % Of Sales - 0.02% 0.03% 0.04% 0.14% 0.10% 0.27% 0.31% 0.36% 0.38% 0.34% General & Admin Exp. - 20.83 16.14 13.13 10.00 2.49 16.43 10.48 8.03 6.22 3.82 % Of Sales - 0.92% 0.93% 0.99% 1.11% 0.33% 2.06% 1.86% 1.81% 1.72% 1.59% Selling & Distn. Exp. - 29.07 14.94 11.19 9.29 6.67 12.23 7.96 5.45 4.40 1.55 % Of Sales - 1.29% 0.86% 0.85% 1.03% 0.89% 1.53% 1.41% 1.23% 1.22% 0.64% Miscellaneous Exp. - 10.90 11.18 6.05 3.73 0.80 1.51 0.99 0.86 0.65 1.55 % Of Sales - 0.48% 0.64% 0.46% 0.41% 0.11% 0.19% 0.18% 0.19% 0.18% 0.19% EBITDA 227.90 204.07 167.48 132.98 83.07 53.38 25.21 17.01 7.05 4.75 3.11 EBITDA Margin 8.53% 9.03% 9.61% 10.06% 9.24% 7.14% 3.16% 3.02% 1.59% 1.31% 1.29% Other Income 9.87 7.78 6.53 2.93 1.46 3.78 9.12 0.39 0.64 0.39 0.24 Interest 38.89 31.70 38.76 29.51 25.32 17.01 13.59 7.22 2.22 1.73 1.16 Depreciation 40.46 37.02 28.58 20.42 16.06 12.82 2.01 1.55 1.33 0.88 0.46 PBT 156.89 143.12 106.67 85.99 43.14 27.33 18.74 8.64 4.14 2.53 1.74 Tax 39.97 37.62 29.60 21.85 7.86 6.88 4.72 2.87 1.35 0.83 0.57 Tax Rate 25.48% 26.29% 27.75% 25.41% 18.22% 25.17% 25.19% 33.22% 32.61% 32.81% 32.76% PAT 116.92 105.50 77.07 64.14 35.28 20.45 14.02 5.76 2.78 1.71 1.17 PAT before Minority Interest 116.92 105.50 77.07 64.14 35.28 20.45 14.02 5.76 2.78 1.71 1.17 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.38% 4.67% 4.42% 4.85% 3.92% 2.73% 1.76% 1.02% 0.63% 0.47% 0.49% PAT Growth 10.84% 36.89% 20.16% 81.80% 72.52% 45.86% 143.40% 107.19% 62.57% 46.15% EPS 9.06 8.17 5.97 4.97 2.73 1.58 1.09 0.45 0.22 0.13 0.09

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 583.65 486.72 136.29 78.69 49.42 39.33 26.18 20.50 17.76 10.29 Share Capital 12.87 12.82 12.03 12.03 12.03 14.11 14.11 14.11 14.11 10.27 Total Reserves 559.58 465.23 123.59 66.66 37.40 25.22 12.07 6.39 3.65 0.02 Non-Current Liabilities 173.35 172.63 148.13 125.61 115.05 7.47 4.15 6.60 5.60 9.79 Secured Loans 0.00 0.00 18.82 13.78 8.74 6.22 3.09 5.68 4.69 9.05 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 458.69 209.67 326.07 211.06 225.62 215.95 85.88 56.52 42.14 14.18 Trade Payables 148.67 61.95 53.61 57.57 133.35 184.02 58.33 12.74 11.13 13.69 Other Current Liabilities 29.12 22.97 28.12 12.64 10.17 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 278.36 122.88 240.23 140.21 73.92 27.40 24.82 42.63 30.35 0.00 Short Term Provisions 2.55 1.87 4.10 0.63 8.18 4.53 2.73 1.15 0.66 0.49 Total Liabilities 1,215.69 869.02 610.49 415.36 390.09 262.75 116.21 83.62 65.50 34.26 Net Block 268.13 244.15 182.94 150.34 130.05 20.93 15.44 13.32 9.15 4.76 Gross Block 289.44 263.49 197.91 163.41 139.53 28.13 20.63 17.00 11.59 6.33 Accumulated Depreciation 21.31 19.35 14.98 13.07 9.48 7.20 5.19 3.68 2.44 1.56 Non Current Assets 302.52 282.81 248.56 179.06 131.94 21.05 15.54 13.42 9.15 4.76 Capital Work in Progress 6.25 8.91 8.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.13 0.13 0.13 0.10 0.10 0.00 0.00 Long Term Loans & Adv. 11.61 9.17 4.33 1.85 1.76 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 16.53 20.60 53.24 26.74 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 913.17 586.21 361.93 236.30 258.08 241.54 100.44 69.89 55.96 29.50 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 698.16 433.14 293.80 210.12 196.61 184.28 73.51 39.63 42.10 24.70 Sundry Debtors 0.31 0.39 0.15 0.39 0.37 0.28 0.30 0.30 0.22 0.37 Cash & Bank 121.35 96.16 31.95 1.37 22.25 15.92 14.25 15.61 12.04 3.27 Other Current Assets 93.36 7.50 7.66 0.00 38.84 41.06 12.38 14.35 1.59 1.15 Short Term Loans & Adv. 86.69 49.03 28.37 24.41 38.84 41.06 12.38 14.35 1.59 1.15 Net Current Assets 454.48 376.54 35.86 25.24 32.46 25.59 14.56 13.37 13.82 15.32 Total Assets 1,215.69 869.02 610.49 415.36 390.10 262.74 116.21 83.62 65.50 34.26

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -40.82 -6.12 17.61 31.52 37.52 4.79 4.50 7.74 5.63 4.16 PBT 143.12 106.67 85.99 43.14 27.33 18.74 8.64 4.14 2.53 1.74 Adjustment 67.49 71.25 47.67 40.01 26.13 14.40 8.46 3.00 2.25 1.42 Changes in Working Capital -214.43 -150.68 -95.05 -40.95 -11.41 -11.16 -4.13 3.53 3.06 2.56 Cash after chg. in Working capital -3.82 27.24 38.61 42.20 42.05 21.98 12.96 10.66 7.85 5.72 Interest Paid 0.00 0.00 0.00 0.00 0.00 -13.59 -7.22 -2.22 -1.73 -1.16 Tax Paid -37.00 -33.36 -21.00 -10.68 -4.53 -2.73 -1.23 -0.70 -0.49 -0.40 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 -0.87 0.00 0.00 0.00 0.00 Cash From Investing Activity -44.66 -48.20 -84.18 -23.30 -33.06 -6.25 -3.27 -4.97 -5.29 -0.51 Net Fixed Assets -23.29 -66.44 -42.55 -23.88 -111.40 -7.50 -3.63 -5.41 -5.26 -0.71 Net Investments 0.00 0.00 0.13 0.00 0.00 -0.03 0.00 -0.10 0.00 2.06 Others -21.37 18.24 -41.76 0.58 78.34 1.28 0.36 0.54 -0.03 -1.86 Cash from Financing Activity 94.04 68.36 68.72 -8.12 1.87 3.13 -2.59 0.79 8.44 -2.95 Net Cash Inflow / Outflow 8.56 14.03 2.15 0.10 6.33 1.67 -1.36 3.56 8.77 0.71 Opening Cash & Equivalents 17.55 3.52 1.37 1.26 15.92 14.25 15.61 12.04 3.27 2.56 Closing Cash & Equivalent 26.11 17.55 3.52 1.37 22.25 15.92 14.25 15.61 12.04 3.27

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 44.49 37.29 11.27 65.42 41.03 27.76 18.39 14.31 12.31 10.02 ROA 10.12% 10.42% 12.51% 8.76% 6.26% 7.40% 5.77% 3.73% 3.42% 3.42% ROE 20.09% 25.12% 59.86% 55.11% 46.20% 43.06% 24.99% 14.82% 12.33% 12.57% ROCE 23.72% 28.55% 35.98% 37.13% 42.98% 51.05% 25.92% 10.52% 11.89% 14.12% Fixed Asset Turnover 8.17 7.56 7.32 5.94 8.92 32.69 29.96 31.06 40.36 40.25 Receivable days 0.06 0.06 0.08 0.15 0.16 0.13 0.20 0.21 0.30 0.56 Inventory Days 91.36 76.10 69.55 82.56 92.93 59.03 36.63 33.60 33.70 33.61 Payable days 20.18 14.39 18.26 46.05 88.28 51.02 22.72 10.17 12.29 14.86 Cash Conversion Cycle 71.24 61.77 51.37 36.67 4.81 8.15 14.10 23.64 21.71 19.31 Total Debt/Equity 0.49 0.26 2.00 1.99 1.71 0.86 1.08 2.39 2.02 0.88 Interest Cover 5.51 3.75 3.91 2.70 2.61 2.38 2.20 2.86 2.46 2.50

Top Investors:

hdfc small cap fund

smallcap world fund, inc

motilal oswal small cap fund

icici prudential smallcap fund

mahindra manulife multi cap fund

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

wasatch emerging india fund

Annual Reports:

News Update:

Aditya Vision - Quarterly Results
9th May 2026, 00:00 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback