ADITYA VISION LIMITED
AVL · General/Diversified · NSE
₹517
Current Market Price
Fair Value (DCF)
₹152
Margin of Safety
-70.6%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
2/9
Economic Moat
Narrow
Confidence
18%
ROE
—
Debt/Equity
0.65
WACC
11.1%
Market Cap
₹6,682 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.9%
Return on capital employed
EV / EBITDA
34.8×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
5.5×
EBIT covers interest
Current Ratio
1.99×
Short-term liquidity
Asset Turnover
1.85×
Revenue per ₹ of assets
Revenue CAGR (3Y)
36.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹517.4
Bear case
₹85.47
MoS -505.4%
Base case
₹151.99
MoS -240.4%
Bull case
₹198.2
MoS -161.0%
Ratio Trends
AVL · last 4 annual periods
ROE
18.1%
ROCE
19.9%
Operating Margin
—
Debt / Equity
0.82×
PE
—
EV / EBITDA
—
Historical Financials
AVL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹899 Cr | ₹1322 Cr | ₹1743 Cr | ₹2260 Cr | +36.0% |
| EBITDA | ₹84.5 Cr | ₹136 Cr | ₹174 Cr | ₹212 Cr | +35.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹35.3 Cr | ₹64.1 Cr | ₹77.1 Cr | ₹105 Cr | +44.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹31.5 Cr | ₹17.6 Cr | ₹-6.1 Cr | ₹-40.8 Cr | — |
| CapEx | ₹-18.1 Cr | ₹-30.4 Cr | ₹-34.5 Cr | ₹-37.1 Cr | — |
| FCF | ₹13.5 Cr | ₹-12.7 Cr | ₹-40.6 Cr | ₹-77.9 Cr | — |
| Total Assets | ₹421 Cr | ₹618 Cr | ₹875 Cr | ₹1223 Cr | +42.7% |
| Total Debt | ₹282 Cr | ₹418 Cr | ₹319 Cr | ₹480 Cr | +19.5% |
| Shareholders' Equity | ₹78.7 Cr | ₹136 Cr | ₹487 Cr | ₹584 Cr | +95.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AVL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| REDTAPE REDTAPE | — | — | Pending | 21.6% | — |
| TTKPRESTIG TTK PRESTIGE LTD | -59.0% | 49 | Above Fair Value | 6.0% | — |
| SKYGOLD SKYGOLD | — | — | Pending | 19.4% | — |
| DYNAMATECH DYNAMATECH | — | — | Pending | 6.0% | — |
| V2RETAIL V2RETAIL | — | — | Pending | 20.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AVL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AVL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AVL →
Compare
Head-to-head with peers
Compare AVL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AVLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.