Subscribe

Aditya Vision Ltd. (AVL.NS)

INR630.90 -4.55 (-0.72%)
IN NSE Consumer Cyclical Furnishings, Fixtures & Appliances
Address Aditya House 800001
Patna, DL, IN
CEO Yashovardhan Sinha
IPO 2024-11-06
ISIN INE679V01027

Explore sections of this company profile

Also trades on Bombay Stock Exchange · AVL.BO (INR) National Stock Exchange of India · AVL.NS (INR)
Description

Aditya Vision Ltd. engages in retail business of consumer electronics, home appliances, camera, camrecorders, and mobile phones. It offers brands such as LG, Samsung, Sony, Lenovo, Panasonic, DELL, and Nikon. The company was founded on March 31, 1999 and is headquartered in Patna, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR630.90 -4.55 (-0.72%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
276.7K
Beta
-0.52
Float Shares
53.73M
Free Float %
41.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.94% -4.86% +4.21% +9.33% -1.66% +8.73% +23.48% +19.76% +19.76% +19.76% +19.76%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
630.90
DCF (Unlevered) 104.33 -83.5%
DCF (Levered) 253.91 -59.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 7 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Furnishings, Fixtures & Appliances: +2.7%
    +18.2% Q1'26: +28.4% (vs Q1'25)
  • EPS growth Furnishings, Fixtures & Appliances: +4.0%
    +10.8% Q1'26: +35.8% (vs Q1'25)
  • FCF margin FCF growth · Furnishings, Fixtures & Appliances: +24.2%
    +0.6% Q1'26: +19.3% (vs Q1'25)
  • EBIT margin Furnishings, Fixtures & Appliances: +6.9%
    +7.3% Q1'26: +6.7% (vs Q1'25)
  • ROIC Furnishings, Fixtures & Appliances: +6.4%
    +12.9% Q1'26: +10.5% (vs Q1'25)
  • Share dilution Furnishings, Fixtures & Appliances: +0.1%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Furnishings, Fixtures & Appliances: -0.16×
    2.42× Q1'26: 2.72× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.57) × ERP
WACC = 92% × Ke + 8% × Kd (6.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 103.36 Current price: 630.90
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2024
actual
Mar 2025
actual
Mar 2026
6 Rev. Ana.
7 EPS Ana.
Mar 2027
6 Rev. Ana.
7 EPS Ana.
Mar 2028
7 Rev. Ana.
7 EPS Ana.
Mar 2029
5 Rev. Ana.
4 EPS Ana.
Revenue
17.43B
est: 17.56B (-0.7%)
22.60B
est: 22.26B (+1.5%)
26.37B
26.02B – 26.67B
+18.5% YoY
33.47B
31.47B – 34.84B
+26.9% YoY
40.83B
37.45B – 42.49B
+22.0% YoY
48.72B
45.18B – 50.69B
+19.3% YoY
EBITDA
1.74B
est: 1.71B (+1.5%)
2.12B
est: 2.13B (-0.6%)
2.53B
2.49B – 2.55B
+18.5% YoY
3.21B
3.01B – 3.34B
+26.9% YoY
3.91B
3.59B – 4.07B
+22.0% YoY
4.66B
4.33B – 4.85B
+19.3% YoY
EBIT
1.45B
est: 1.42B (+2.1%)
1.75B
est: 1.77B (-1.2%)
2.10B
2.07B – 2.12B
+18.5% YoY
2.66B
2.50B – 2.77B
+26.9% YoY
3.25B
2.98B – 3.38B
+22.0% YoY
3.87B
3.59B – 4.03B
+19.3% YoY
Net Income
770.70M
est: 894.41M (-13.8%)
1.05B
est: 1.10B (-4.1%)
1.19B
1.13B – 1.25B
+8.2% YoY
1.59B
1.44B – 1.70B
+33.3% YoY
2.05B
1.81B – 2.24B
+29.1% YoY
2.46B
2.23B – 2.59B
+20.0% YoY
SGA
179.33M
est: 208.02M (-13.8%)
325.81M
est: 210.94M (+54.5%)
249.88M
246.51M – 252.68M
+18.5% YoY
317.16M
298.14M – 330.07M
+26.9% YoY
386.89M
354.83M – 402.55M
+22.0% YoY
461.58M
428.08M – 480.31M
+19.3% YoY
EPS
6.37
est: 6.92 (-7.9%)
8.21
est: 8.50 (-3.4%)
9.20
8.74 – 9.64
+8.2% YoY
12.27
11.11 – 13.11
+33.3% YoY
15.83
13.97 – 17.28
+29.1% YoY
19.00
17.21 – 20.00
+20.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-05-20 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.24B
OE per share TTM
9.58
Owner's Yield
1.82%
Maintenance CapEx ratio
89.00%
Maint CapEx / Avg PPE
4.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 5 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
812.4K
Shares Outstanding
129.14M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yashovardhan Sinha Promoter, Chairman & MD 24M male
Nishant Prabhakar Promoter & Whole Time Director 12M male
Yosham Vardhan Promoter & Whole Time Director 12M female
Ajay Kumar President of Corporate Affairs male
Akanksha Arya Company Secretary & Compliance Officer female
Vikash Kumar Chief Financial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits