ADITYA VISION LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,482 INR | -1.63% |
|
+4.88% | +0.16% |
| Apr. 01 | Aditya Vision Opens Two New Showrooms in India | MT |
| Mar. 28 | Aditya Vision Opens Three New Showrooms | MT |
Valuation
| Fiscal Period: March | 2024 | 2025 | 2026 |
|---|---|---|---|
| Capitalization 1 | 44,639 | - | - |
| Enterprise Value (EV) 1 | 44,639 | 43,853 | 43,266 |
| P/E ratio | 52.1 x | 38.9 x | 29 x |
| Yield | 0.28% | 0.37% | 0.48% |
| Capitalization / Revenue | 2.58 x | 1.97 x | 1.55 x |
| EV / Revenue | 2.58 x | 1.97 x | 1.55 x |
| EV / EBITDA | 28.4 x | 21.1 x | 16.4 x |
| EV / FCF | 143 x | 83 x | 32.6 x |
| FCF Yield | 0.7% | 1.21% | 3.07% |
| Price to Book | 8.55 x | 7.58 x | 6.18 x |
| Nbr of stocks (in thousands) | 12,819 | - | - |
| Reference price 2 | 3,482 | 3,482 | 3,482 |
| Announcement Date | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2024 | 2025 | 2026 |
|---|---|---|---|
| Net sales 1 | 17,286 | 22,672 | 28,718 |
| EBITDA 1 | 1,572 | 2,116 | 2,726 |
| EBIT 1 | 1,293 | 1,752 | 2,295 |
| Operating Margin | 7.48% | 7.73% | 7.99% |
| Earnings before Tax (EBT) 1 | 1,056 | 1,556 | 2,086 |
| Net income 1 | 803 | 1,147 | 1,537 |
| Net margin | 4.65% | 5.06% | 5.35% |
| EPS 2 | 66.80 | 89.50 | 119.9 |
| Free Cash Flow 1 | 312.5 | 538 | 1,369 |
| FCF margin | 1.81% | 2.37% | 4.77% |
| FCF Conversion (EBITDA) | 19.88% | 25.43% | 50.22% |
| FCF Conversion (Net income) | 38.92% | 46.9% | 89.07% |
| Dividend per Share 2 | 9.650 | 12.75 | 16.60 |
| Announcement Date | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q3 | 2024 Q4 |
|---|---|---|
| Net sales 1 | 4,263 | 3,852 |
| EBITDA 1 | 385 | 378 |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) 1 | 236 | 233 |
| Net income 1 | 163 | 161 |
| Net margin | 3.82% | 4.18% |
| EPS 2 | 11.10 | 12.50 |
| Dividend per Share | - | - |
| Announcement Date | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2024 | 2025 | 2026 |
|---|---|---|---|
| Net Debt | - | - | - |
| Net Cash position | - | 786 | 1,373 |
| Leverage (Debt/EBITDA) | - | - | - |
| Free Cash Flow 1 | 313 | 538 | 1,369 |
| ROE (net income / shareholders' equity) | 25.6% | 21.3% | 23.5% |
| ROA (Net income/ Total Assets) | - | - | - |
| Assets 1 | - | - | - |
| Book Value Per Share 2 | 407.0 | 459.0 | 564.0 |
| Cash Flow per Share | - | - | - |
| Capex 1 | 274 | 208 | 232 |
| Capex / Sales | 1.59% | 0.92% | 0.81% |
| Announcement Date | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +0.16% | 535M | |
| +2.46% | 1.98B | |
| -13.56% | 1.94B | |
| +13.66% | 1.68B | |
| +9.00% | 765M | |
| -2.06% | 540M | |
| +7.48% | 496M | |
| +5.27% | 422M | |
| +2.05% | 399M | |
| -0.71% | 257M |
- Stock Market
- Equities
- AVL6 Stock
- Financials Aditya Vision Limited
