SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Aditya Vision Ltd (AVL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540205 NSE: AVL Retailing | Small Cap | Aditya Vision Share Price

₹537 9.95 (1.89%)

As on 04-Jun'26 16:59

Aditya Vision Ltd (AVL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540205 NSE: AVL Retailing | Small Cap | Aditya Vision Share Price

₹537 9.95 (1.89%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹6,935 Cr.
Current Price
₹537
52-Week Low / High
₹328 / 598
TTM EPS
₹9.1
TTM Sales
₹2,672 Cr.
Book Value per Share
₹53.3
P/E Ratio
59.31
Higher than its 5-year historical median
Industry PE
70.6
Price to Book (P/B)
10.07
Lower than its 5-year historical median
Price to Sales (P/S)
2.60
Higher than its 5-year historical median
EV/EBITDA
30.02
Higher than its 5-year historical median
Dividend Yield
0.25%
Profitability Efficiency
Return on Equity (ROE)
20.09%
Outperforms industry median
Return on Capital Employed (ROCE)
23.72%
Outperforms industry median
Return on Assets (ROA)
10.12%
Operating Profit Margin
9.2%
Net Profit Margin
4.67%
Gross Profit Margin
8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
29.63%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
21.83%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
36.89%
Asset Quality
Promoter Holding
47.14%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹676 Cr.
Equity
₹12.9 Cr.
Face Value
₹1
All Time Low / High
₹1.50 / 598.10

Aditya Vision stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Aditya Vision Ltd a good quality company?
Aditya Vision Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Aditya Vision Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Aditya Vision Ltd vs industry peers?
Aditya Vision Ltd revenue CAGR is 23.18%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Aditya Vision Ltd?
Promoters hold 47.14% of the Aditya Vision Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Aditya Vision Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 72.33% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Aditya Vision Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 14.1%11.9%10.5%25.9%51.1%43%37.1%36%28.6%23.7%-
Value Creation
Index
0.1-0.2-0.30.92.72.11.71.61.00.8-

Growth Parameters

Sales 2403624445647977488991,3221,7432,2602,672
Sales YoY Gr.-50.4%22.7%27%41.4%-6.2%20.2%47.1%31.8%29.6%-
Adj EPS 00.10.20.411.72.95.36.28.49.1
YoY Gr.-200%66.7%105%141.5%71.7%72.4%81.9%15.4%36.9%-
BVPS (₹) 0.31.21.41.82.84.16.511.337.344.553.3
Adj Net
Profit
1.21.72.85.81420.535.364.178.8108117
Cash Flow from Ops. 4.25.67.74.54.837.531.517.6-6.1-40.8-
Debt/CF from Ops. 2.26.26.26.272.2515.4-20.5-6.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 28.3%23.2%36%29.6%
Adj EPS 81.2%53.4%42.2%36.9%
BVPS72.4%74.1%89.5%19.3%
Share Price - 66.2% 57.9% 36.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
12.612.214.624.742.846.155.159.725.320.218.5
Op. Profit
Mgn %
1.31.31.633.27.19.210.19.89.28.5
Net Profit
Mgn %
0.50.50.611.82.73.94.94.54.84.4
Debt to
Equity
0.922.41.10.91.7220.30.50
Working Cap
Days
3635404571113102909510881
Cash Conv.
Cycle
192224148124154647542

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales2403624445647977488991,3221,7432,260
Operating Expenses + 2373574375477726958161,1891,5762,056
Manufacturing Costs345584781119
Material Costs2253364065077126567571,1111,4661,905
Employee Cost 451215222529405771
Other Costs 6111419301023304261
Operating Profit 35717255383133167204
Operating Profit Margin (%) 1.3%1.3%1.6%3.0%3.2%7.1%9.2%10.1%9.6%9.0%
Other Income + 0010941378
Exceptional Items 0000000000
Interest 1227141725303932
Depreciation 011221316202937
Profit Before Tax 234919274386107143
Tax 1113578223038
Profit After Tax 12361420356477105
PAT Margin (%) 0.5%0.5%0.6%1.0%1.8%2.7%3.9%4.9%4.4%4.7%
Adjusted EPS (₹)0.00.10.20.41.01.72.95.36.08.2
Dividend Payout Ratio (%)0%0%0%12.50%25.20%29.40%20.50%14.10%23.50%13.40%

Valuation of Aditya Vision - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 10182126394979136478572
Share Capital 10141414141212121313
Reserves 04612253767124465560
Debt +93548283483154259123278
Long Term Debt956369141900
Short Term Debt03043252774140240123278
Minority Interest0000000000
Trade Payables14111358184133585462149
Others Liabilities 12246125125162206216
Total Liabilities 3465841162633904156108691,216

Fixed Assets

Net Fixed Assets +59131521130150183244268
Gross Block612172128140163198263289
Accumulated Depreciation22457913151921
CWIP 0000000896
Investments 0000000000
Inventories25424074184197210294433698
Trade Receivables0000000000
Cash Equivalents 3121614162213296121
Others Assets 1215134141539486122
Total Assets 3465841162633904156108691,216

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 46855383218-6-41
PBT 234919274386107143
Adjustment 1238142640487167
Changes in Working Capital 334-4-11-11-41-95-151-214
Tax Paid -0-0-1-1-3-5-11-21-33-37
Cash Flow From Investing Activity + -1-5-5-3-6-33-23-84-48-45
Capex -1-5-5-4-8-37-18-30-33-37
Net Investments 00-0010-7-57-21-15
Others 0-010041367
Cash Flow From Financing Activity + -381-332-8696894
Net Proceeds from Shares 160000002810
Net Proceeds from Borrowing -431-33305-190
Interest Paid 00000-17-25-30-39-32
Dividend Paid 00000-3-6-7-16-12
Others 0-0-0001923100-139137
Net Cash Flow 194-12602149

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)12.5712.3314.8224.9943.0646.255.1159.8625.1220.09
ROCE (%)14.1211.8910.5225.9251.0542.9837.1335.9828.5523.72
Asset Turnover Ratio7.057.255.955.644.212.292.232.582.362.17
PAT to CFO Conversion(x)432.670.830.361.90.910.28-0.08-0.39
Working Capital Days
Receivable Days0.600.300.200.200.100.200.200.100.100.10
Inventory Days33.6033.7033.6036.605992.9082.6069.6076.1091.40
Payable Days15.8013.5010.7025.6062.1088.3046.1018.3014.4020.20

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Aditya Vision Ltd FAQs

The current trading price of Aditya Vision on 04-Jun-2026 16:59 is ₹537.0.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Jun-2026 the market cap of Aditya Vision stood at ₹6,934.7 Cr

The latest P/E ratio of Aditya Vision as of 03-Jun-2026 is 59.31.

The latest P/B ratio of Aditya Vision as of 03-Jun-2026 is 10.07.

The 52-week high of Aditya Vision is ₹598.1 and the 52-week low is ₹328.2.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aditya Vision is ₹2,672 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Aditya Vision Ltd is a good quality company.

The key valuation ratios of Aditya Vision Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Aditya Vision Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Aditya Vision Ltd

Aditya Vision is a leading consumer electronics retail chain rooted in the Hindi Heartland of India, with a strong and growing presence across Bihar, Jharkhand, and Uttar Pradesh. Established in 1999, the company has evolved into a modern, multi-brand retail powerhouse that caters to the diverse and evolving needs of Indian households. With several stores strategically located across the Hindi heartland, Aditya Vision has built a strong retail footprint across urban centers and emerging markets. Its expansive product portfolio covers consumer durables and electronics, ranging from televisions, air conditioners, refrigerators, washing machines, to digital gadgets such as mobile phones and laptops to personal care items and kitchen appliances, making it a one-stop destination for customers seeking the latest technology and trusted brands. 

The company’s success is anchored in its strong customer-centric approach, which emphasizes in-store experience, after-sales service, and access to flexible financing options. Its physical retail model continues to thrive by delivering hands-on service and trust in regions where direct brand interaction remains essential.

Business area of the company

The company is a modern multi-brand consumer electronics retail chain. The company offers a wide selection of products across various categories, including Television and Home Entertainment, Digital Gadgets and Accessories, Audio Equipment, Wearable Technology, Home Appliances, Personal Care Electronics, and Kitchen Appliances.

Services 

  • Aditya Seva - The onestop solution for all after-sales services, feedback, and grievances
  • Aditya Suraksha - Customers can enjoy an extended warranty on products
  • Customer Loyalty Reward Program - “Buy & Win” since 2012

Milestones

  • 1999: Established its 1st store at Bailey Road in Patna, Bihar
  • 2006: Began expansion in Patna, Bihar
  • 2014: After an exponential improvement in power supply in Bihar, initiated expansion beyond Patna into major district headquarters across the state
  • 2016: Became the 1st and only Consumer Durables and Electronics Retailer to be listed on the BSE SME and raised Rs 5.8 crore in the IPO.
  • 2016: At the time of the IPO (December 2016), it had 19 stores in Bihar
  • 2017: Its presence increased to 26 retail outlets in Bihar
  • 2018: Its presence increased to 37 stores
  • 2019: It achieved a revenue of over Rs 500 crore
  • 2019: Its store count grew to 43 locations
  • 2021: Aditya Vision established market dominance in Bihar with a market share of over 50%
  • 2021: It reached a total of 75 stores
  • 2022: Began expansion in Jharkhand
  • 2023: Began expansion in Uttar Pradesh
  • 2023: Became the largest organized player in Jharkhand in 1 year
  • 2024: Commemorated 25 years of excellence
  • 2024: Raised the first fund after its IPO of Rs 282 crore from Capital Group, one of the world’s largest FIIs
  • 2024: Crossed 100 stores in Bihar
  • 2024: Opened 18 stores in Eastern Uttar Pradesh in 1 year
  • 2024: Listed on the NSE
  • 2025: 175 stores operational as of March 31, 2025, across Bihar, Jharkhand, and Uttar Pradesh
  • 2025: Started expanding in Central Uttar Pradesh

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×