Store Expansion In Uttar Pradesh And Bihar Will Capture Demand

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Sep 25

Updated

23 Dec 25

Views

21

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-1.8%

7D

-2.6%

Loading

1Y

-1.8%

7D

-2.6%

You can edit this narrative until Dec 24 9:04 AM. Then, changes will post as Updates.

Author's Valuation

₹632.6721.4% undervalued

AnalystConsensusTarget Fair Value

Shared on 23 Dec 25

540205: Leadership Continuity And Stable Margins Will Support Future Upside Potential

Analysts have modestly raised their price target on Aditya Vision to ₹632.67 per share from ₹632.67, reflecting a slightly higher assumed discount rate and future valuation multiple, while keeping medium term growth and margin expectations broadly unchanged. What's in the News Board meeting scheduled for November 7, 2025, to review and approve standalone unaudited financial results for the quarter and half year ended September 30, a key checkpoint for earnings momentum and margin trends (company filing) Special and extraordinary shareholders meeting set for December 13, 2025, via postal ballot, indicating upcoming shareholder decisions on top leadership roles and governance matters (company notice) Shareholders to vote on the reappointment of Mr. Yashovardhan Sinha as Chairman and Managing Director, highlighting continuity in executive leadership and strategic direction (special meeting agenda) Shareholders also to consider the reappointment of Mr. Atul Sinha as Independent Director, supporting board independence and oversight of the company’s strategic plans (special meeting agenda) Valuation Changes Fair Value: Unchanged at approximately ₹632.67 per share, indicating no revision in the base intrinsic value estimate.

Shared on 09 Dec 25

540205: Stable Margins And Earnings Visibility Will Drive Future Upside Potential

Analysts have nudged their price target on Aditya Vision slightly higher to approximately ₹633 per share from about ₹633 previously, reflecting a marginally higher assumed discount rate and steady expectations for revenue growth, profit margins and valuation multiples. What's in the News Board meeting scheduled for November 7, 2025, to consider and approve standalone unaudited financial results for the quarter and half year ended September 30, 2025 (company filing) Special and extraordinary shareholders meeting to be conducted via postal ballot in India on December 13, 2025 (company filing) Valuation Changes Fair Value: unchanged at approximately ₹633 per share, indicating no material shift in intrinsic value estimates.

Shared on 25 Nov 25

Fair value Increased 6.75%

540205: Stronger Margins And Revenue Momentum Will Drive Upside Potential

Analysts have raised their price target for Aditya Vision from ₹592.67 to ₹632.67, citing modest improvements in projected revenue growth and profit margins for the company. What's in the News Special/Extraordinary Shareholders Meeting scheduled for December 13, 2025.

Shared on 10 Nov 25

Fair value Increased 2.04%

540205: Fair Value Will Remain Supported As Revenue Momentum Offsets Slight P/E Decline

Analysts have raised their fair value estimate for Aditya Vision from ₹580.83 to ₹592.67. This change reflects improved revenue growth projections and a slight reduction in the discount rate.

Shared on 26 Oct 25

Analysts have maintained their price target for Aditya Vision at ₹580.83. They cite a stable outlook, along with consistent updates to discount rates and profit margin assumptions.

Shared on 12 Oct 25

Fair value Increased 7.30%

Narrative Update on Aditya Vision: Analyst Price Target Change Analysts have revised their fair value estimate for Aditya Vision upward from ₹541.33 to ₹580.83 per share, citing slight improvements in projected revenue growth and profitability metrics. What's in the News Board meeting scheduled for August 1, 2025, at 14:30 IST to review and approve the unaudited financial results for the quarter ended June 30, 2025 (Key Developments) The meeting agenda also includes consideration and approval of other company matters (Key Developments) Valuation Changes Consensus Analyst Price Target has been raised from ₹541.33 to ₹580.83 per share, reflecting a moderate increase in the fair value estimate.

AnalystConsensusTarget Fair Value

₹632.67

21.4% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

22.18%

Specialty Stores revenue growth rate

0.30%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

15.31%

Calculation

₹2.39b

Earnings '28

x

52.44x

PE Ratio '28

=

₹125.12b

Market Cap '28

₹125.12b

Market Cap '28

/

129.50m

No. shares '28

=

₹966.17

Share Price '28

₹966.17 Share Price '28

Discounted to 2025 @ 15.31% p.a.

=

₹630.22

Fair Value '25