Nifty

:

24383.60

Sensex

:

78094.64

66.45 (0.27%)
166.49 (0.21%)

Login

Nifty
Sensex

:
:

24383.60
78094.64

66.45 (0.27%)
166.49 (0.21%)

Aditya Vision Ltd.

Retailing

Rating :

73/99

BSE: 540205 | NSE: AVL

Watchlist

NSE BSE

638.05

31-Jul-2026

Open
High
Low
Previous Close

631
654
611.2
625.35

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

646595
413085382.55
705
379

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,261.61
59.44
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,463.62
0.20%
12.00

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

39.34
50.17
58.87

P:BV (Average)

8 Years
5 Years
3 Years

12.30
12.81
12.22

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.23
23.95
28.46

Earnings Forecasts:

(Updated: 01-08-2026)

Description 2026 2027 2028 2029
Adj EPS 58 22 32.05 9.18
P/E Ratio 11.00 29.00 19.91 69.50
Revenue 51.81 40.02 31.99 2636.31
EBITDA 3352.49 4095.29 5064.4 227.34
Net Income 294.2 365.25 447.57 117.84
ROA 159.5 206.16 257.82 -
P/B Ratio 3.25 4.40 -797.56 11.90
ROE 9.91 8.07 6.5 18.41
FCFF 21.06 21.67 22.45 77.46
FCFF Yield 92.78 100.44 - 0.89
Net Debt 1.06 1.15 - 91.05
BVPS 196.6 144.95 -0.8 53.64

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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2,924.07 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 26.52% 29.63% 31.84% 47.06% 20.20% -6.15% 41.40% 26.97% 22.74% 50.41% Cost Of Goods Sold 2,460.88 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 463.19 355.06 277.77 210.99 142.42 91.88 85.24 57.02 38.08 25.65 15.90 GP Margin 15.84% 15.71% 15.93% 15.96% 15.84% 12.28% 10.70% 10.12% 8.58% 7.09% 6.61% Total Expenditure 2,661.42 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 262.65 204.07 167.48 132.98 83.07 53.38 25.21 17.01 7.05 4.75 3.11 EBITDA Margin 8.98% 9.03% 9.61% 10.06% 9.24% 7.14% 3.16% 3.02% 1.59% 1.31% 1.29% Other Income 10.31 7.78 6.53 2.93 1.46 3.78 9.12 0.39 0.64 0.39 0.24 Interest 41.44 31.70 38.76 29.51 25.32 17.01 13.59 7.22 2.22 1.73 1.16 Depreciation 43.65 37.02 28.58 20.42 16.06 12.82 2.01 1.55 1.33 0.88 0.46 PBT 186.34 143.12 106.67 85.99 43.14 27.33 18.74 8.64 4.14 2.53 1.74 Tax 47.36 37.62 29.60 21.85 7.86 6.88 4.72 2.87 1.35 0.83 0.57 Tax Rate 25.42% 26.29% 27.75% 25.41% 18.22% 25.17% 25.19% 33.22% 32.61% 32.81% 32.76% PAT 138.98 105.50 77.07 64.14 35.28 20.45 14.02 5.76 2.78 1.71 1.17 PAT before Minority Interest 138.98 105.50 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 4.75% 4.67% 4.42% 4.85% 3.92% 2.73% 1.76% 1.02% 0.63% 0.47% 0.49% PAT Growth 29.20% 36.89% 20.16% 81.80% 72.52% 45.86% 143.40% 107.19% 62.57% 46.15% EPS 10.77 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

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