Loading…
Employees: 2,861
Size Aditya Vision (AVL.NS) is an India Consumer Discretionary company (Electronics/Appliance Stores) with a market value of $714M, the 709th largest of 1,058 India companies the cockpit tracks. Shares closed at ₹523.60 on 6 Nov 2026.
Performance Over six months the shares fell 5.9%, against +3.9% for the median peer and 0.0% for the India market (cap-weighted) — 6th lowest of 17 in its peer set.
Growth Revenue grew 27.6% over the last twelve months (peer median +10.3%); the operating margin is 7.5% (peer median 3.0%).
Valuation It trades at 40.4× forward earnings against a peer median of 16.8× (2nd most expensive of 13).
Price implies For today's price to make sense, revenue must grow about 33% a year for seven years (Req g). Recent delivered growth is +29%, so the hurdle is +4 pp: the price needs faster growth than the company has been delivering — of companies that just grew 25–50% a year, 93.8% slowed down over the next four years.
Capital Return on invested capital runs 1.1 points above its cost of capital (13.2% WACC).
Next results Next results expected around 4 Feb 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ₹30.5B | ₹26.7B | ₹22.6B | ₹17.4B | ₹13.2B |
| Revenue growth | — | +18% | +30% | +32% | — |
| Gross profit | ₹3.55B | ₹2.70B | ₹2.28B | ₹1.82B | ₹1.42B |
| EBITDA | ₹2.74B | ₹2.31B | ₹2.10B | ₹1.71B | ₹1.34B |
| Net income | ₹1.44B | ₹1.17B | ₹1.05B | ₹771M | ₹641M |
| Free cash flow | n/a | ₹270M | -₹836M | -₹576M | -₹273M |
| Capital expenditure | n/a | ₹355M | ₹371M | ₹345M | ₹304M |
| Total debt | ₹5.75B | ₹5.73B | ₹4.80B | ₹3.19B | ₹4.18B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | AVL.NS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -15.7% | -4.2% | 4th lowest of 19 |
| 6-month return | -5.9% | +3.9% | 6th lowest of 17 |
| Distance from 52-week high | -25.7% | -22.2% | 8th lowest of 19 |
| Revenue growth (TTM) | +27.6% | +10.3% | 4th highest of 18 |
| Operating margin | 7.5% | 3.0% | 2nd highest of 19 |
| Forward P/E | 40.4× | 16.8× | 2nd most expensive of 13 |
| Growth the price implies (Req g, 7 yrs) | 33.5% | -3.7% | 2nd most demanding of 14 |
| Growth delivered (Del g) | +29.0% | +0.7% | highest of 14 |
| Hurdle (Req g minus delivered) | +4.5 pp | -7.2 pp | 5th most demanding of 14 |
| ROIC minus cost of capital | +1.1 pp | +5.0 pp | 6th lowest of 17 |
| EV / EBITDA | 26.2× | 8.4× | 2nd most expensive of 11 |
| Net debt / EBITDA | 1.6× | 1.3× | 7th most indebted of 15 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Aditya Vision AVL.NS | India | $714M | -6% | +28% | 7% | 40.4× | 33.5% | +29.0% |
| Kojima 7513.T | Japan | $675M | +15% | +5% | 3% | n/a | -9.8% | 0.0% |
| Joshin 8173.T | Japan | $674M | +42% | +9% | 2% | 31.8× | -3.7% | -0.6% |
| mobilezone MOZN.SW | Switzerland | $659M | -12% | -37% | 6% | 15.1× | 1.4% | -6.1% |
| Jiangsu Yinhe Electronics 002519.SZ | China | $852M | -38% | +1,594% | -9% | 16.2× | 56.2% | -18.2% |
| Electronics Mart India EMIL.NS | India | $588M | +19% | +17% | 5% | 24.0× | 12.0% | +17.5% |
| China Qidian Guofeng 1280.HK | Hong Kong | $930M | +113% | -6% | -30% | n/a | n/a | n/a |
| ATRenew Inc. Sponsored ADR RERE | United States | $944M | -7% | +35% | 3% | 8.5× | n/a | n/a |
| SS Retail SSRETAIL.NS | India | $501M | n/a | +47% | 4% | n/a | n/a | n/a |
| GEO 2681.T | Japan | $467M | 0% | +16% | 3% | 9.9× | -7.5% | +7.9% |
| Fnac Darty FNAC.PA | France | $1.16B | -1% | +10% | 2% | 17.4× | -0.6% | +6.6% |
| QVC QVCG | United States | $377M | n/a | -8% | 2% | n/a | n/a | n/a |
| Suning.com 002024.SZ | China | $1.48B | -19% | -34% | -10% | 106.3× | -3.0% | -28.0% |
| K's 8282.T | Japan | $1.64B | -4% | +5% | 4% | 10.0× | -11.0% | -0.8% |
| Edion 2730.T | Japan | $1.64B | +17% | +4% | 4% | 15.1× | -8.4% | +0.7% |
| Puuilo PUUILO.HE | Finland | $1.76B | +46% | +15% | 18% | 22.5× | -5.2% | +13.1% |
| Dicker Data DDR.AX | Australia | $1.78B | +54% | +12% | 6% | 22.4× | 9.9% | +5.1% |
| Polibeli PLBL | United States | $1.96B | -28% | n/a | -29% | n/a | n/a | n/a |
| Nojima 7419.T | Japan | $2.46B | +8% | +11% | 6% | n/a | -14.2% | +13.4% |