Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Aditya Vision Ltd

AVL
BSE
524.25
2.05%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Aditya Vision Ltd

AVL
BSE
524.25
2.05%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
6,770Cr
Close
Close Price
524.25
Industry
Industry
Retail - Electronics
PE
Price To Earnings
60.68
PS
Price To Sales
2.67
Revenue
Revenue
2,533Cr
Rev Gr TTM
Revenue Growth TTM
17.90%
PAT Gr TTM
PAT Growth TTM
14.18%
Peer Comparison
How does AVL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
AVL
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
306641313413376889376508487940458649
Growth YoY
Revenue Growth YoY%
17.646.220.630.022.738.620.023.029.65.821.727.6
Expenses
ExpensesCr
278578290370338804346462444851423596
Operating Profit
Operating ProfitCr
296323433885304742903553
OPM
OPM%
9.39.97.410.510.09.68.09.28.79.57.68.2
Other Income
Other IncomeCr
212122222222
Interest Expense
Interest ExpenseCr
1196716769119109
Depreciation
DepreciationCr
5678781091091010
PBT
PBTCr
144912291672163124731736
Tax
TaxCr
712378194781849
PAT
PATCr
7371022853122416551327
Growth YoY
PAT Growth YoY%
-17.441.3-15.213.615.841.926.89.3103.63.94.212.8
NPM
NPM%
2.25.83.15.42.16.03.34.83.35.92.84.2
EPS
EPS
0.63.10.81.80.64.10.91.91.24.31.02.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1792403625365647977488991,3221,7432,2602,533
Growth
Revenue Growth%
34.250.448.35.141.4-6.220.247.131.829.612.1
Expenses
ExpensesCr
1772373575295477726958161,1891,5762,0562,314
Operating Profit
Operating ProfitCr
335717255383133167204220
OPM
OPM%
1.41.31.31.33.03.27.19.210.19.69.08.7
Other Income
Other IncomeCr
000109413789
Interest Expense
Interest ExpenseCr
1122714172530393238
Depreciation
DepreciationCr
001122131620293740
PBT
PBTCr
2234919274386107143150
Tax
TaxCr
0111357822303839
PAT
PATCr
112361420356477106111
Growth
PAT Growth%
6.346.263.2107.0143.245.972.581.820.136.95.4
NPM
NPM%
0.60.50.50.51.01.82.73.94.84.44.74.4
EPS
EPS
439.11.30.10.20.41.02.02.95.36.48.28.6

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
31014141414121212131313
Reserves
ReservesCr
604612253767124474571626
Current Liabilities
Current LiabilitiesCr
614425786216226211326210459372
Non Current Liabilities
Non Current LiabilitiesCr
14106747115131155179181189
Total Liabilities
Total LiabilitiesCr
283466841162633904216188751,2231,200
Current Assets
Current AssetsCr
24305670100242258236362586913850
Non Current Assets
Non Current AssetsCr
5510141621132185256289310349
Total Assets
Total AssetsCr
283466841162633904216188751,2231,200

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-146855383218-6-41
Investing Cash Flow
Investing Cash FlowCr
-3-1-5-5-3-6-33-23-84-48-45
Financing Cash Flow
Financing Cash FlowCr
4-381-332-8696894
Net Cash Flow
Net Cash FlowCr
0194-12602149
Free Cash Flow
Free Cash FlowCr
-43021-3113-12-40-78
CFO To PAT
CFO To PAT%
-101.7356.7329.9277.978.134.2183.589.327.5-7.9-38.7
CFO To EBITDA
CFO To EBITDA%
-43.6133.6118.4109.826.519.070.338.013.2-3.6-20.0

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
002512374242198681,8604,4055,732
Price To Earnings
Price To Earnings
0.00.014.944.312.91.710.724.629.057.154.3
Price To Sales
Price To Sales
0.00.00.10.30.10.00.31.01.42.52.5
Price To Book
Price To Book
0.00.01.46.02.80.64.411.013.79.19.8
EV To EBITDA
EV To EBITDA
4.21.910.222.15.21.77.413.816.927.629.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
6.76.67.17.110.110.712.315.816.015.915.7
OPM
OPM%
1.41.31.31.33.03.27.19.210.19.69.0
NPM
NPM%
0.60.50.50.51.01.82.73.94.84.44.7
ROCE
ROCE%
10.814.98.19.229.344.317.919.020.818.116.4
ROE
ROE%
13.411.39.613.622.035.641.444.847.115.818.1
ROA
ROA%
3.93.42.63.35.05.35.28.410.48.88.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **1. Company Overview** Aditya Vision Limited, founded in 1999 with its first showroom in Patna, Bihar, is a leading multi-brand consumer electronics and durables retail chain operating across the **Hindi Heartland** of India. The company has established itself as a **market leader in Bihar and Jharkhand**, and is rapidly expanding its footprint in **Uttar Pradesh** and beyond. With over **2.5 decades of regional expertise**, Aditya Vision focuses on serving **semi-urban and rural markets** with low consumer electronics penetration, capitalizing on rising electrification, disposable incomes, and digital awareness. - **Headquarters**: Patna, Bihar - **Geographic Footprint**: Primarily Bihar, Jharkhand, and Uttar Pradesh; strategic expansion into Central and Western UP and neighboring states in the Hindi Heartland (MP, Chhattisgarh, WB). - **Store Count (as of Nov 2025)**: - **Bihar**: 116 stores - **Jharkhand**: 32 stores - **Uttar Pradesh**: 40 stores - **Total**: 188 stores (up from 175 in FY25) Aditya Vision became the **first consumer durables and electronics retailer in India to be listed on the BSE SME platform in 2016**, and later on the **NSE in November 2024**, marking a significant milestone in its growth journey. --- ### **2. Business Model & Operations** #### **Core Strategic Pillars** - **Creeping Cluster Expansion**: A data-driven and cost-efficient model of expanding into **adjacent, underserved markets** by targeting sub-district and tier-3/4 towns. This strategy has enabled **zero store closures since inception**, underscoring operational durability and market acceptance. - **Multi-Brand, No Private Labels**: Sells over **10,000 SKUs** from **100+ domestic and international OEMs**, offering no private-label products. Strong partnerships with top brands (e.g., LG, Samsung, Daikin, Sony) allow access to exclusive models and priority product launches. - **OEM-Centric Procurement**: - **85% of inventory sourced directly from OEMs** (up from 80% earlier), enhancing **gross margins (~16–17%)** and reducing dependency on intermediaries. - Remaining 15% procured via distributors and C&F agents, primarily for seasonal or high-turnover goods. - **Cash-and-Carry Model**: - Operates with **zero net debt** and strong cash reserves. - High inventory turnover (5x), enabled by real-time API integration with OEMs for rapid replenishment. - Prudent capital allocation supports internal reinvestment at high **Return on Invested Capital (ROIC)**. - **Physical Retail Focus**: - Average store size: **>4,000 sq. ft.** - Offline retail remains dominant in target markets, especially for large appliances, due to customer preference for in-person experience, instant delivery, and trust-based relationships. --- ### **3. Growth Drivers & Market Position** #### **Market Opportunity** - **Serves ~410 million people** (30% of India’s population), across Bihar (130M), Jharkhand (40M), and Uttar Pradesh (240M). - Appliance penetration remains very low: - AC ownership: <5.7% in Bihar, <8% nationally - Refrigerator ownership: ~10% in Bihar - Rising **urbanization, improved power supply**, **Direct Benefit Transfers (DBT)**, and **digital penetration** are unlocking pent-up demand. #### **Leadership Position** - **>50% market share in Bihar** (per CRISIL), making it the **dominant organized retailer** in the state. - **Largest consumer electronics retailer in Jharkhand** within two years of entry (2022). - Rapid scale-up in **Uttar Pradesh**, particularly in Eastern and Central regions, where it has achieved 8–9% revenue contribution despite recent entry. #### **Revenue & Profitability** - **Revenue CAGR**: - **29% (FY15–FY25)**, including pandemic years - **36% (FY22–FY25)** - **Q4 FY25 Performance**: - Revenue: ₹487 crores (+30% YoY) - Gross Margin: 17% - EBITDA Margin: 8.7% - **Same-Store Sales Growth (SSSG)**: 19% in Q4 FY25, indicating strong maturity and customer loyalty in existing stores. #### **Future Growth Outlook** - **Target: 20–25% revenue CAGR over next 3–5 years** - **Expansion Plan**: - At least **25–30 new stores annually** - Target: **200+ stores by FY26** - Focus on **deepening Tier II/III/IV penetration**, especially in sub-districts of Bihar and Central UP. --- ### **4. Customer-Centric Value Proposition** #### **After-Sales & Trust Building** - **Aditya Seva**: - One-stop **after-sales service platform**, accessible via call, WhatsApp, or email. - Offers **same-day technician visits** and **100% grievance resolution rate**. - Available to **all consumers, regardless of purchase location**, building trust beyond transaction. - **Aditya Suraksha**: Extended warranty program, enhancing customer lifetime value. - **Buy & Win Loyalty Program**: - Launched in **2012**, offers high-value prizes (cars, motorcycles, homes). - Major driver of repeat business and brand engagement. #### **Financing & Accessibility** - **43% of sales financed via EMIs** (up from 41% in FY24), through partnerships with: - Bajaj Finserv, HDFC Bank, IDFC First, Paytm, Pine Labs, TVS Credit, Samsung Finance+ - Enables affordability of high-value electronics (e.g., 5-star ACs), driving **higher average selling prices (ASP)**. --- ### **5. Competitive Advantages** - **First-Mover Advantage**: Pioneered organized retail in underpenetrated, non-metro markets—long before national chains expanded into the region. - **Strong OEM Partnerships**: - Trusted retail partner for OEMs in greenfield markets. - Co-creates demand and expands brand reach in rural India. - **Cultural & Regional Alignment**: Operates under the principle of **“Sambandh bharose ka” (Relationship based on trust)**. Tailors product mix and marketing (Hindi newspapers, local influencers) to match regional preferences. - **Asset-Light & Scalable Model**: Leased stores, high inventory turnover, and centralized logistics enable efficient scaling with strong unit economics. --- ### **6. Risks & Challenges** - **Competition**: Increasing presence of organized players (Reliance, Croma, Vijay Sales) and aggressive pricing in key urban hubs. - **Market Variability**: - UP currently has **lower ASPs and financing penetration** than Bihar. - Distributor-driven market dynamics in UP require adaptation. - **Seasonality**: Revenue heavily concentrated in **Q1 (summer cooling season)** and festive quarters. Requires proactive inventory buildup (e.g., ₹698 crores in March FY25) to meet peak demand. --- ### **7. Recent Milestones & Strategic Initiatives** - **IPO & Fundraising**: - Raised ₹5.8 crore via BSE SME IPO in 2016. - Secured **₹282 crore via preferential issue to Capital Group (Feb 2024)**—a major vote of confidence from global institutional investors. - **Employee Incentives**: Implemented **first ESOPs (2024)** across levels, from senior management to store staff, aligning team with long-term growth. - **Digital Enablement**: - E-commerce platform: www.adityavision.com - Omnichannel fulfillment supported by in-store warehouses. - Real-time inventory and API integration with OEMs.