Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹27,546Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CPPLUS
VS
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 16.4 | 37.5 | 37.3 |
| 595 | 630 | 760 | 879 | 679 | 811 | 999 |
Operating Profit Operating ProfitCr |
| 6.4 | 5.9 | 8.3 | 10.0 | 8.2 | 11.8 | 12.3 |
Other Income Other IncomeCr | 3 | 252 | 4 | 0 | 4 | 3 | 5 |
Interest Expense Interest ExpenseCr | 9 | 10 | 11 | 12 | 11 | 7 | 5 |
Depreciation DepreciationCr | 4 | 6 | 9 | 12 | 10 | 11 | 12 |
| 30 | 277 | 53 | 74 | 44 | 94 | 127 |
| 8 | 43 | 13 | 19 | 11 | 24 | 31 |
|
Growth YoY PAT Growth YoY% | | | | | 46.1 | -70.1 | 138.8 |
| 3.5 | 34.9 | 4.8 | 5.6 | 4.4 | 7.6 | 8.4 |
| 2.2 | -1.4 | 3.7 | 5.0 | 3.0 | 6.2 | 8.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -7.2 | 43.3 | 38.8 | 21.8 | 11.8 | 21.4 |
| 1,182 | 1,093 | 1,513 | 2,124 | 2,559 | 2,865 | 3,369 |
Operating Profit Operating ProfitCr |
| 4.6 | 4.9 | 8.1 | 7.0 | 8.0 | 8.0 | 10.8 |
Other Income Other IncomeCr | 5 | 12 | 24 | 15 | -12 | 260 | 12 |
Interest Expense Interest ExpenseCr | 36 | 26 | 20 | 23 | 31 | 42 | 35 |
Depreciation DepreciationCr | 5 | 6 | 8 | 9 | 16 | 31 | 45 |
| 21 | 35 | 129 | 143 | 165 | 434 | 339 |
| 3 | 10 | 32 | 35 | 49 | 83 | 85 |
|
| | 45.6 | 283.3 | 11.7 | 6.3 | 205.1 | -27.8 |
| 1.4 | 2.2 | 5.9 | 4.7 | 4.1 | 11.3 | 6.7 |
| 69.7 | 117.3 | 387.7 | 10.6 | 11.2 | 33.0 | 22.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 2 | 2 | 11 | 12 |
| 162 | 189 | 284 | 310 | 422 | 1,007 | 1,575 |
Current Liabilities Current LiabilitiesCr | 579 | 490 | 868 | 1,337 | 1,165 | 2,093 | 1,686 |
Non Current Liabilities Non Current LiabilitiesCr | 31 | 21 | 60 | 60 | 55 | 64 | 101 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 697 | 618 | 1,105 | 1,578 | 1,533 | 2,356 | 2,473 |
Non Current Assets Non Current AssetsCr | 78 | 85 | 110 | 131 | 111 | 819 | 900 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 80 | 262 | 44 | 56 | -180 | 27 |
Investing Cash Flow Investing Cash FlowCr | -24 | 3 | -89 | -122 | 116 | -1 |
Financing Cash Flow Financing Cash FlowCr | -100 | -144 | 20 | 109 | -44 | -19 |
|
Free Cash Flow Free Cash FlowCr | 78 | 259 | 37 | 49 | -187 | 1 |
| 459.8 | 1,036.8 | 44.9 | 51.5 | -156.6 | 7.7 |
CFO To EBITDA CFO To EBITDA% | 141.3 | 467.8 | 32.8 | 34.7 | -80.9 | 11.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.9 | -0.1 | -0.1 | 0.3 | 1.6 | 1.1 |
Profitability Ratios Profitability Ratios |
| 25.4 | 16.5 | 17.7 | 16.9 | 18.4 | 21.5 |
| 4.6 | 4.9 | 8.1 | 7.0 | 8.0 | 8.0 |
| 1.4 | 2.2 | 5.9 | 4.7 | 4.1 | 11.3 |
| 13.4 | 18.3 | 31.4 | 22.5 | 22.7 | 32.3 |
| 10.6 | 13.2 | 33.8 | 34.8 | 27.1 | 34.5 |
| 2.2 | 3.6 | 8.0 | 6.3 | 7.0 | 11.1 |
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.