Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Aditya Infotech Ltd

CPPLUS
NSE
2,338.40
1.38%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Aditya Infotech Ltd

CPPLUS
NSE
2,338.40
1.38%
29 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
27,546Cr
Close
Close Price
2,338.40
Industry
Industry
Trading
PE
Price To Earnings
104.35
PS
Price To Sales
7.29
Revenue
Revenue
3,776Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does CPPLUS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
CPPLUS
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
6366698309777409201,139
Growth YoY
Revenue Growth YoY%
16.437.537.3
Expenses
ExpensesCr
595630760879679811999
Operating Profit
Operating ProfitCr
4139699861109140
OPM
OPM%
6.45.98.310.08.211.812.3
Other Income
Other IncomeCr
325240435
Interest Expense
Interest ExpenseCr
91011121175
Depreciation
DepreciationCr
46912101112
PBT
PBTCr
3027753744494127
Tax
TaxCr
8431319112431
PAT
PATCr
232344055337096
Growth YoY
PAT Growth YoY%
46.1-70.1138.8
NPM
NPM%
3.534.94.85.64.47.68.4
EPS
EPS
2.2-1.43.75.03.06.28.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,2381,1491,6462,2852,7823,1123,776
Growth
Revenue Growth%
-7.243.338.821.811.821.4
Expenses
ExpensesCr
1,1821,0931,5132,1242,5592,8653,369
Operating Profit
Operating ProfitCr
5756133161223247407
OPM
OPM%
4.64.98.17.08.08.010.8
Other Income
Other IncomeCr
5122415-1226012
Interest Expense
Interest ExpenseCr
36262023314235
Depreciation
DepreciationCr
5689163145
PBT
PBTCr
2135129143165434339
Tax
TaxCr
3103235498385
PAT
PATCr
172597108115351254
Growth
PAT Growth%
45.6283.311.76.3205.1-27.8
NPM
NPM%
1.42.25.94.74.111.36.7
EPS
EPS
69.7117.3387.710.611.233.022.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
333221112
Reserves
ReservesCr
1621892843104221,0071,575
Current Liabilities
Current LiabilitiesCr
5794908681,3371,1652,0931,686
Non Current Liabilities
Non Current LiabilitiesCr
312160605564101
Total Liabilities
Total LiabilitiesCr
7757031,2141,7091,6443,1753,373
Current Assets
Current AssetsCr
6976181,1051,5781,5332,3562,473
Non Current Assets
Non Current AssetsCr
7885110131111819900
Total Assets
Total AssetsCr
7757031,2141,7091,6443,1753,373

Cash Flow

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
802624456-18027
Investing Cash Flow
Investing Cash FlowCr
-243-89-122116-1
Financing Cash Flow
Financing Cash FlowCr
-100-14420109-44-19
Net Cash Flow
Net Cash FlowCr
-44122-2543-1087
Free Cash Flow
Free Cash FlowCr
782593749-1871
CFO To PAT
CFO To PAT%
459.81,036.844.951.5-156.67.7
CFO To EBITDA
CFO To EBITDA%
141.3467.832.834.7-80.911.0

Ratios

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000000
Price To Earnings
Price To Earnings
0.00.00.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.00.00.0
Price To Book
Price To Book
0.00.00.00.00.00.0
EV To EBITDA
EV To EBITDA
3.9-0.1-0.10.31.61.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.416.517.716.918.421.5
OPM
OPM%
4.64.98.17.08.08.0
NPM
NPM%
1.42.25.94.74.111.3
ROCE
ROCE%
13.418.331.422.522.732.3
ROE
ROE%
10.613.233.834.827.134.5
ROA
ROA%
2.23.68.06.37.011.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Aditya Infotech Limited (AIL) is the dominant force in India’s video security and surveillance landscape. Operating primarily through its flagship brand, **CP PLUS**, the company is the **largest manufacturer of surveillance products in India** and the **third largest globally by volume**. As of **Q2 FY26**, AIL commands a market share of approximately **38.9%**. Following its successful listing on the **NSE and BSE in August 2025**, the company has transitioned from a hardware distributor to a vertically integrated technology powerhouse. By leveraging the **Atmanirbhar Bharat** initiative and securing critical **STQC certifications**, AIL has positioned itself as the primary beneficiary of India’s tightening security regulations and the massive shift toward AI-driven surveillance. --- ### **Market Dominance & Multi-Brand Architecture** AIL utilizes an omni-channel strategy to maintain leadership across all price points and geographic tiers. While the company operates as a single reportable segment, its revenue is diversified across distinct end-user categories: * **Small-Medium Business (SMB) [~60% of Revenue]:** The core volume driver, focusing on local enterprises and retail adoption. * **Enterprise & Government [~30% of Revenue]:** High-margin segment serving critical infrastructure, Railways, and Smart Cities. * **Consumer Home [~10% of Revenue]:** High-growth vertical featuring **ezyKam+** Wi-Fi cloud cameras and online marketplace sales. To capture the unorganized and rural markets, AIL has moved to a **multi-brand architecture**: * **CP PLUS:** The premium flagship brand (contributing **86-87%** of revenue). * **NEXIVUE:** Launched in **Q4 FY26** to target the Indian interiors and mass market with **DuoVision** technology. * **EYRA:** Launched in **Q1 FY27** specifically to compete with unorganized and low-cost Chinese brands. --- ### **Manufacturing Powerhouse & Backward Integration** AIL operates the largest single-location surveillance manufacturing facility in India at **Kadapa, Andhra Pradesh**, spanning over **3.5 lakh square feet**. The facility is managed by its 100% owned subsidiary, **AIL Dixon Technologies**. | Manufacturing Metric | Current Status (Q3 FY26) | Target (Q4 FY26 / FY27) | | :--- | :--- | :--- | | **Monthly Production Capacity** | **0.19 crore units** | **0.21 crore units** | | **IP Product Mix** | **~70%** | **75%+** | | **Lens Assembly** | Setup Phase | **10 lakh units/month** (Q1 FY27) | | **Housing & Enclosures** | Under Construction | **3 crore units annually** (FY27) | **Strategic Localization Initiatives:** * **Component Integration:** AIL is pursuing full backward integration for **housings, cables, connectors, power electronics, and CCTV lenses** to insulate margins from global supply chain shocks. * **Cables JV:** An MOU with **Orient Cables** (April 2026) ensures a captive supply of LAN, CCTV, and Co-axial cables. * **L&T Semiconductor Alliance:** A **3-year agreement** to manufacture **0.9 crore IP cameras** using indigenously designed Indian **Vision System-on-Chip (SoC)** technology. --- ### **Technology Roadmap: From Observation to Intelligence** AIL is shifting its value proposition from simple video recording to **insight-driven video intelligence**. * **Qualcomm Strategic Partnership:** A landmark collaboration utilizing **Dragonwing processors** and the **Qualcomm Insight Platform**. This enables **Edge AI** (on-device processing) and a **GenAI Assistant** that allows users to query security events using natural language. * **R&D Ecosystem:** AIL operates **DSIR-approved** labs in **Noida** and **Ahmedabad**. In **February 2026**, it incorporated **Aditya Infotech Taiwan Co. Ltd.** to tap into the Taiwanese semiconductor ecosystem for advanced **SoC architecture** and **AIoT** development. * **Cybersecurity Leadership:** AIL holds the largest range of **STQC-Certified** products in India. This is a critical competitive moat, as **MeITY mandates** (effective April 2025) require these certifications for all public procurement. --- ### **Distribution, Service, and Brand Equity** The company’s "moat" is reinforced by a massive physical footprint that competitors find difficult to replicate: * **Network:** **1,000+ distributors** and **2,000+ system integrators** across **500+ cities**. * **Retail:** Franchisee-owned **Galaxy Stores** and **CP PLUS World Experience Centers**. * **Support:** **48 branch offices** and **13 RMA centers** under the **CP PLUS IntelliServe** banner. * **Training:** The **Mission Tech** program has upskilled over **50,000** security professionals. * **Marketing:** High-visibility campaigns featuring brand ambassador **Vijay Sethupathi** (targeting South India) and title sponsorship of the **Punjab Kings (IPL 2026)**. --- ### **Financial Performance & Growth Guidance** The **August 2025 IPO** was a transformative event, allowing AIL to slash its debt from **₹466 crore** to **₹68 crore**, resulting in a significantly strengthened balance sheet and a **CRISIL A/Stable** rating. **9M FY26 Financial Highlights:** * **Revenue:** **₹2,798.8 Cr** (▲ **31.1%** YoY) * **EBITDA:** **₹320.6 Cr** (▲ **100.5%** YoY) * **EBITDA Margin:** **11.4%** (▲ **395 bps** YoY) * **Adjusted PAT:** **₹198.9 Cr** (▲ **138.6%** YoY) **Forward Guidance (Revised Feb 2026):** * **FY26 Revenue Target:** **₹3,900 – ₹4,100 Cr** * **Target EBITDA Margin:** **11% – 12%** * **Target PAT Margin:** **7% – 7.5%** --- ### **Risk Factors & Mitigation Strategies** Despite its dominant position, AIL manages several operational and regulatory headwinds: **1. Supply Chain Volatility:** * **Risk:** Shortages in **SoCs, Memory (DDR/Flash), and Sensors**. * **Mitigation:** Diversifying chipsets (Realtek, Ambarella, Qualcomm) and placing forward orders **three quarters** in advance with pre-payments. * **Pricing:** Implemented **6-8% price hikes** in January 2026 to counter rising input costs. **2. Regulatory & Legal Disputes:** * **Customs Duty:** Contesting a **₹30.86 crore** demand regarding 4G Router duties; currently under appeal at **CESTAT**. * **Income Tax:** Successfully reduced a **₹18.96 crore** demand to a net addition of only **₹3.60 crore** following a CIT (Appeals) ruling in January 2026. * **Infrastructure:** A **₹39.73 crore** project in Noida faced delays due to **GRAP-4** pollution bans; an extension is currently being processed by the Noida Authority. **3. Compliance:** * The promoters completed an open market sale in **February 2026** to successfully meet **Minimum Public Shareholding (MPS)** requirements, ensuring long-term regulatory alignment for listed entities.