Nifty

:

23270.60

Sensex

:

74314.59

53.00 (0.23%)
-21.86 (-0.03%)

Login

Nifty
Sensex

:
:

23270.60
74314.59

53.00 (0.23%)
-21.86 (-0.03%)

Aditya Vision Ltd.

Retailing

Rating :

68/99

BSE: 540205 | NSE: AVL

Watchlist

NSE BSE

633.25

17-Sep-2026

Open
High
Low
Previous Close

624
638
621.3
620.60

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

68801
43360485.35
705
436.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,167.98
58.77
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,369.99
0.20%
10.67

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.14
24.33
15.29

EBITDA CAGR (%)

10 Years
5 Years
3 Years

47.27
22.37
6.36

PAT CAGR (%)

10 Years
5 Years
3 Years

52.58
27.08
14.90

P:E (Median)

8 Years
5 Years
3 Years

41.67
52.41
58.87

P:BV (Average)

8 Years
5 Years
3 Years

12.25
12.65
11.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.54
24.07
28.86

Earnings Forecasts:

(Updated: 18-09-2026)

Description 2026 2027 2028 2029
Adj EPS 9.07 12.72 16.37 20.74
P/E Ratio 69.82 49.78 38.68 30.53
Revenue 2671.62 3348.76 4135.26 5040.63
EBITDA 227.9 301.16 372.79 458.1
Net Income 116.92 164.05 210.93 267.37
ROA 8.68 10.5 12.06 13.13
P/B Ratio 11.88 9.74 7.89 6.34
ROE 18.38 21.43 21.84 22.77
FCFF 10.04 86.27 88.38 157.23
FCFF Yield 0.12 1.05 1.07 1.91
Net Debt 444.15 340.45 334.55 228.1
BVPS 53.31 64.99 80.21 99.82

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 1,192.68 940.23 26.85% 625.03 486.69 28.42% 648.86 508.45 27.62% 457.50 375.85 21.72%
Expenses 1,068.20 850.50 25.60% 574.51 444.38 29.28% 595.89 461.89 29.01% 422.82 345.79 22.28%
EBITDA 124.48 89.73 38.73% 50.52 42.31 19.40% 52.97 46.56 13.77% 34.68 30.06 15.37%
EBIDTM 10.44% 9.54% 8.08% 8.69% 8.16% 9.16% 7.58% 8.00%
Other Income 2.16 1.72 25.58% 2.15 2.44 -11.89% 3.83 1.81 111.60% 2.17 1.85 17.30%
Interest 11.42 8.87 28.75% 11.35 10.69 6.17% 8.81 8.66 1.73% 9.86 5.56 77.34%
Depreciation 12.40 9.21 34.64% 10.65 9.94 7.14% 10.31 8.51 21.15% 10.29 10.37 -0.77%
PBT 102.82 73.37 40.14% 30.67 24.12 27.16% 36.15 31.20 15.87% 16.70 15.98 4.51%
Tax 25.60 18.21 40.58% 8.94 8.14 9.83% 8.84 6.98 26.65% 3.98 3.77 5.57%
PAT 77.22 55.16 39.99% 21.73 15.98 35.98% 27.31 24.22 12.76% 12.72 12.21 4.18%
PATM 6.47% 5.87% 3.48% 3.28% 4.21% 4.76% 2.78% 3.25%
EPS 5.98 4.27 40.05% 1.68 1.24 35.48% 2.12 1.88 12.77% 0.99 0.95 4.21%

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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 2,924.07 2,671.62 2,259.78 1,743.29 1,322.23 899.12 747.99 796.98 563.65 443.94 361.68 Net Sales Growth 26.52% 18.22% 29.63% 31.84% 47.06% 20.20% -6.15% 41.40% 26.97% 22.74% Cost Of Goods Sold 2,460.88 2,256.08 1,904.71 1,465.52 1,111.24 756.70 656.11 711.74 506.64 405.87 336.03 Gross Profit 463.19 415.54 355.06 277.77 210.99 142.42 91.88 85.24 57.02 38.08 25.65 GP Margin 15.84% 15.55% 15.71% 15.93% 15.96% 15.84% 12.28% 10.70% 10.12% 8.58% 7.09% Total Expenditure 2,661.42 2,443.71 2,055.71 1,575.81 1,189.25 816.05 694.61 771.77 546.64 436.89 356.93 Power & Fuel Cost - 22.65 18.71 10.66 7.61 5.94 2.94 5.92 3.71 3.43 2.82 % Of Sales - 0.85% 0.83% 0.61% 0.58% 0.66% 0.39% 0.74% 0.66% 0.77% 0.78% Employee Cost - 81.94 71.02 56.75 39.51 29.17 24.84 21.74 15.13 11.66 5.42 % Of Sales - 3.07% 3.14% 3.26% 2.99% 3.24% 3.32% 2.73% 2.68% 2.63% 1.50% Manufacturing Exp. - 0.49 0.47 0.61 0.50 1.22 0.76 2.19 1.73 1.60 1.39 % Of Sales - 0.02% 0.02% 0.03% 0.04% 0.14% 0.10% 0.27% 0.31% 0.36% 0.38% General & Admin Exp. - 24.46 20.83 16.14 13.13 10.00 2.49 16.43 10.48 8.03 6.22 % Of Sales - 0.92% 0.92% 0.93% 0.99% 1.11% 0.33% 2.06% 1.86% 1.81% 1.72% Selling & Distn. Exp. - 38.83 29.07 14.94 11.19 9.29 6.67 12.23 7.96 5.45 4.40 % Of Sales - 1.45% 1.29% 0.86% 0.85% 1.03% 0.89% 1.53% 1.41% 1.23% 1.22% Miscellaneous Exp. - 19.26 10.90 11.18 6.05 3.73 0.80 1.51 0.99 0.86 4.40 % Of Sales - 0.72% 0.48% 0.64% 0.46% 0.41% 0.11% 0.19% 0.18% 0.19% 0.18% EBITDA 262.65 227.91 204.07 167.48 132.98 83.07 53.38 25.21 17.01 7.05 4.75 EBITDA Margin 8.98% 8.53% 9.03% 9.61% 10.06% 9.24% 7.14% 3.16% 3.02% 1.59% 1.31% Other Income 10.31 9.87 7.78 6.53 2.93 1.46 3.78 9.12 0.39 0.64 0.39 Interest 41.44 38.90 31.70 38.76 29.51 25.32 17.01 13.59 7.22 2.22 1.73 Depreciation 43.65 40.46 37.02 28.58 20.42 16.06 12.82 2.01 1.55 1.33 0.88 PBT 186.34 158.42 143.12 106.67 85.99 43.14 27.33 18.74 8.64 4.14 2.53 Tax 47.36 39.96 37.62 29.60 21.85 7.86 6.88 4.72 2.87 1.35 0.83 Tax Rate 25.42% 25.47% 26.29% 27.75% 25.41% 18.22% 25.17% 25.19% 33.22% 32.61% 32.81% PAT 138.98 116.92 105.50 77.07 64.14 35.28 20.45 14.02 5.76 2.78 1.71 PAT before Minority Interest 138.98 116.92 105.50 77.07 64.14 35.28 20.45 14.02 5.76 2.78 1.71 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 4.75% 4.38% 4.67% 4.42% 4.85% 3.92% 2.73% 1.76% 1.02% 0.63% 0.47% PAT Growth 29.20% 10.82% 36.89% 20.16% 81.80% 72.52% 45.86% 143.40% 107.19% 62.57% EPS 10.77 9.06 8.17 5.97 4.97 2.73 1.58 1.09 0.45 0.22 0.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 688.42 583.65 486.72 136.29 78.69 49.42 39.33 26.18 20.50 17.76 Share Capital 12.91 12.87 12.82 12.03 12.03 12.03 14.11 14.11 14.11 14.11 Total Reserves 675.51 559.58 465.23 123.59 66.66 37.40 25.22 12.07 6.39 3.65 Non-Current Liabilities 205.06 173.35 172.63 148.13 125.61 115.05 7.47 4.15 6.60 5.60 Secured Loans 0.00 0.00 0.00 18.82 13.78 8.74 6.22 3.09 5.68 4.69 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 568.89 458.69 209.67 326.07 211.06 225.62 215.95 85.88 56.52 42.14 Trade Payables 195.66 148.67 61.95 53.61 57.57 133.35 184.02 58.33 12.74 11.13 Other Current Liabilities 40.72 29.12 22.97 28.12 12.64 10.17 0.00 0.00 0.00 0.00 Short Term Borrowings 330.66 278.36 122.88 240.23 140.21 73.92 27.40 24.82 42.63 30.35 Short Term Provisions 1.86 2.55 1.87 4.10 0.63 8.18 4.53 2.73 1.15 0.66 Total Liabilities 1,462.37 1,215.69 869.02 610.49 415.36 390.09 262.75 116.21 83.62 65.50 Net Block 325.68 268.13 244.15 182.94 150.34 130.05 20.93 15.44 13.32 9.15 Gross Block 387.40 289.44 263.49 197.91 163.41 139.53 28.13 20.63 17.00 11.59 Accumulated Depreciation 61.72 21.31 19.35 14.98 13.07 9.48 7.20 5.19 3.68 2.44 Non Current Assets 383.15 302.52 282.81 248.56 179.06 131.94 21.05 15.54 13.42 9.15 Capital Work in Progress 5.93 6.25 8.91 8.05 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.13 0.13 0.13 0.10 0.10 0.00 Long Term Loans & Adv. 16.19 11.61 9.17 4.33 1.85 1.76 0.00 0.00 0.00 0.00 Other Non Current Assets 35.35 16.53 20.60 53.24 26.74 0.00 0.00 0.00 0.00 0.00 Current Assets 1,079.23 913.17 586.21 361.93 236.30 258.08 241.54 100.44 69.89 55.96 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 840.40 698.16 433.14 293.80 210.12 196.61 184.28 73.51 39.63 42.10 Sundry Debtors 0.39 0.31 0.39 0.15 0.39 0.37 0.28 0.30 0.30 0.22 Cash & Bank 128.65 121.35 96.16 31.95 1.37 22.25 15.92 14.25 15.61 12.04 Other Current Assets 109.79 6.67 7.50 7.66 24.41 38.84 41.06 12.38 14.35 1.59 Short Term Loans & Adv. 102.01 86.69 49.03 28.37 24.41 38.84 41.06 12.38 14.35 1.59 Net Current Assets 510.33 454.48 376.54 35.86 25.24 32.46 25.59 14.56 13.37 13.82 Total Assets 1,462.38 1,215.69 869.02 610.49 415.36 390.10 262.74 116.21 83.62 65.50

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 74.95 -40.82 -6.12 17.61 31.52 37.52 4.79 4.50 7.74 5.63 PBT 156.89 143.12 106.67 85.99 43.14 27.33 18.74 8.64 4.14 2.53 Adjustment 70.74 67.49 71.25 47.67 40.01 26.13 14.40 8.46 3.00 2.25 Changes in Working Capital -106.33 -214.43 -150.68 -95.05 -40.95 -11.41 -11.16 -4.13 3.53 3.06 Cash after chg. in Working capital 121.29 -3.82 27.24 38.61 42.20 42.05 21.98 12.96 10.66 7.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -13.59 -7.22 -2.22 -1.73 Tax Paid -46.35 -37.00 -33.36 -21.00 -10.68 -4.53 -2.73 -1.23 -0.70 -0.49 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 0.00 -0.87 0.00 0.00 0.00 Cash From Investing Activity -49.31 -44.66 -48.20 -84.18 -23.30 -33.06 -6.25 -3.27 -4.97 -5.29 Net Fixed Assets -97.64 -23.29 -66.44 -42.55 -23.88 -111.40 -7.50 -3.63 -5.41 -5.26 Net Investments 0.00 0.00 0.00 0.13 0.00 0.00 -0.03 0.00 -0.10 0.00 Others 48.33 -21.37 18.24 -41.76 0.58 78.34 1.28 0.36 0.54 -0.03 Cash from Financing Activity -21.46 94.04 68.36 68.72 -8.12 1.87 3.13 -2.59 0.79 8.44 Net Cash Inflow / Outflow 4.18 8.56 14.03 2.15 0.10 6.33 1.67 -1.36 3.56 8.77 Opening Cash & Equivalents 26.11 17.55 3.52 1.37 1.26 15.92 14.25 15.61 12.04 3.27 Closing Cash & Equivalent 30.29 26.11 17.55 3.52 1.37 22.25 15.92 14.25 15.61 12.04

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 53.31 44.49 37.29 11.27 65.42 41.03 27.76 18.39 14.31 12.31 ROA 8.73% 10.12% 10.42% 12.51% 8.76% 6.26% 7.40% 5.77% 3.73% 3.42% ROE 18.55% 20.09% 25.12% 59.86% 55.11% 46.20% 43.06% 24.99% 14.82% 12.33% ROCE 20.82% 23.72% 28.55% 35.98% 37.13% 42.98% 51.05% 25.92% 10.52% 11.89% Fixed Asset Turnover 7.89 8.17 7.56 7.32 5.94 8.92 32.69 29.96 31.06 40.36 Receivable days 0.05 0.06 0.06 0.08 0.15 0.16 0.13 0.20 0.21 0.30 Inventory Days 105.10 91.36 76.10 69.55 82.56 92.93 59.03 36.63 33.60 33.70 Payable days 27.85 20.18 14.39 18.26 46.05 88.28 51.02 22.72 10.17 12.29 Cash Conversion Cycle 77.29 71.24 61.77 51.37 36.67 4.81 8.15 14.10 23.64 21.71 Total Debt/Equity 0.48 0.49 0.26 2.00 1.99 1.71 0.86 1.08 2.39 2.02 Interest Cover 5.03 5.51 3.75 3.91 2.70 2.61 2.38 2.20 2.86 2.46

Top Investors:

hdfc small cap fund

smallcap world fund, inc

isif equity ex-top 100 long-short fund

motilal oswal small cap fund

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

canara robeco mutual fund a/c canara robeco small cap fund

wasatch emerging india fund

Annual Reports:

News Update:

Aditya Vision - Quarterly Results
1st Aug 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