Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹6,770Cr
Rev Gr TTM
Revenue Growth TTM
17.90%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

AVL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 17.6 | 46.2 | 20.6 | 30.0 | 22.7 | 38.6 | 20.0 | 23.0 | 29.6 | 5.8 | 21.7 | 27.6 |
| 278 | 578 | 290 | 370 | 338 | 804 | 346 | 462 | 444 | 851 | 423 | 596 |
Operating Profit Operating ProfitCr |
| 9.3 | 9.9 | 7.4 | 10.5 | 10.0 | 9.6 | 8.0 | 9.2 | 8.7 | 9.5 | 7.6 | 8.2 |
Other Income Other IncomeCr | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Interest Expense Interest ExpenseCr | 11 | 9 | 6 | 7 | 16 | 7 | 6 | 9 | 11 | 9 | 10 | 9 |
Depreciation DepreciationCr | 5 | 6 | 7 | 8 | 7 | 8 | 10 | 9 | 10 | 9 | 10 | 10 |
| 14 | 49 | 12 | 29 | 16 | 72 | 16 | 31 | 24 | 73 | 17 | 36 |
| 7 | 12 | 3 | 7 | 8 | 19 | 4 | 7 | 8 | 18 | 4 | 9 |
|
Growth YoY PAT Growth YoY% | -17.4 | 41.3 | -15.2 | 13.6 | 15.8 | 41.9 | 26.8 | 9.3 | 103.6 | 3.9 | 4.2 | 12.8 |
| 2.2 | 5.8 | 3.1 | 5.4 | 2.1 | 6.0 | 3.3 | 4.8 | 3.3 | 5.9 | 2.8 | 4.2 |
| 0.6 | 3.1 | 0.8 | 1.8 | 0.6 | 4.1 | 0.9 | 1.9 | 1.2 | 4.3 | 1.0 | 2.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 34.2 | 50.4 | 48.3 | 5.1 | 41.4 | -6.2 | 20.2 | 47.1 | 31.8 | 29.6 | 12.1 |
| 177 | 237 | 357 | 529 | 547 | 772 | 695 | 816 | 1,189 | 1,576 | 2,056 | 2,314 |
Operating Profit Operating ProfitCr |
| 1.4 | 1.3 | 1.3 | 1.3 | 3.0 | 3.2 | 7.1 | 9.2 | 10.1 | 9.6 | 9.0 | 8.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 0 | 9 | 4 | 1 | 3 | 7 | 8 | 9 |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 7 | 14 | 17 | 25 | 30 | 39 | 32 | 38 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 2 | 2 | 13 | 16 | 20 | 29 | 37 | 40 |
| 2 | 2 | 3 | 4 | 9 | 19 | 27 | 43 | 86 | 107 | 143 | 150 |
| 0 | 1 | 1 | 1 | 3 | 5 | 7 | 8 | 22 | 30 | 38 | 39 |
|
| | 6.3 | 46.2 | 63.2 | 107.0 | 143.2 | 45.9 | 72.5 | 81.8 | 20.1 | 36.9 | 5.4 |
| 0.6 | 0.5 | 0.5 | 0.5 | 1.0 | 1.8 | 2.7 | 3.9 | 4.8 | 4.4 | 4.7 | 4.4 |
| 439.1 | 1.3 | 0.1 | 0.2 | 0.4 | 1.0 | 2.0 | 2.9 | 5.3 | 6.4 | 8.2 | 8.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 10 | 14 | 14 | 14 | 14 | 12 | 12 | 12 | 13 | 13 | 13 |
| 6 | 0 | 4 | 6 | 12 | 25 | 37 | 67 | 124 | 474 | 571 | 626 |
Current Liabilities Current LiabilitiesCr | 6 | 14 | 42 | 57 | 86 | 216 | 226 | 211 | 326 | 210 | 459 | 372 |
Non Current Liabilities Non Current LiabilitiesCr | 14 | 10 | 6 | 7 | 4 | 7 | 115 | 131 | 155 | 179 | 181 | 189 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 24 | 30 | 56 | 70 | 100 | 242 | 258 | 236 | 362 | 586 | 913 | 850 |
Non Current Assets Non Current AssetsCr | 5 | 5 | 10 | 14 | 16 | 21 | 132 | 185 | 256 | 289 | 310 | 349 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -1 | 4 | 6 | 8 | 5 | 5 | 38 | 32 | 18 | -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 | -3 | 8 | 1 | -3 | 3 | 2 | -8 | 69 | 68 | 94 |
|
Free Cash Flow Free Cash FlowCr | -4 | 3 | 0 | 2 | 1 | -3 | 1 | 13 | -12 | -40 | -78 |
| -101.7 | 356.7 | 329.9 | 277.9 | 78.1 | 34.2 | 183.5 | 89.3 | 27.5 | -7.9 | -38.7 |
CFO To EBITDA CFO To EBITDA% | -43.6 | 133.6 | 118.4 | 109.8 | 26.5 | 19.0 | 70.3 | 38.0 | 13.2 | -3.6 | -20.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 25 | 123 | 74 | 24 | 219 | 868 | 1,860 | 4,405 | 5,732 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 14.9 | 44.3 | 12.9 | 1.7 | 10.7 | 24.6 | 29.0 | 57.1 | 54.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.3 | 1.0 | 1.4 | 2.5 | 2.5 |
Price To Book Price To Book | 0.0 | 0.0 | 1.4 | 6.0 | 2.8 | 0.6 | 4.4 | 11.0 | 13.7 | 9.1 | 9.8 |
| 4.2 | 1.9 | 10.2 | 22.1 | 5.2 | 1.7 | 7.4 | 13.8 | 16.9 | 27.6 | 29.9 |
Profitability Ratios Profitability Ratios |
| 6.7 | 6.6 | 7.1 | 7.1 | 10.1 | 10.7 | 12.3 | 15.8 | 16.0 | 15.9 | 15.7 |
| 1.4 | 1.3 | 1.3 | 1.3 | 3.0 | 3.2 | 7.1 | 9.2 | 10.1 | 9.6 | 9.0 |
| 0.6 | 0.5 | 0.5 | 0.5 | 1.0 | 1.8 | 2.7 | 3.9 | 4.8 | 4.4 | 4.7 |
| 10.8 | 14.9 | 8.1 | 9.2 | 29.3 | 44.3 | 17.9 | 19.0 | 20.8 | 18.1 | 16.4 |
| 13.4 | 11.3 | 9.6 | 13.6 | 22.0 | 35.6 | 41.4 | 44.8 | 47.1 | 15.8 | 18.1 |
| 3.9 | 3.4 | 2.6 | 3.3 | 5.0 | 5.3 | 5.2 | 8.4 | 10.4 | 8.8 | 8.6 |
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.