Aditya Vision Limited

BSE:540205 Stock Report

Market Cap: ₹82.6b

Aditya Vision Future Growth

Future criteria checks 5/6

Aditya Vision is forecast to grow earnings and revenue by 24.6% and 20% per annum respectively. EPS is expected to grow by 24.6% per annum. Return on equity is forecast to be 22.4% in 3 years.

Key information

24.6%

Earnings growth rate

24.61%

EPS growth rate

Specialty Retail earnings growth28.1%
Revenue growth rate20.0%
Future return on equity22.43%
Analyst coverage

Good

Last updated11 Jun 2026

Recent future growth updates

Recent updates

Narrative Update • Jan 27

540205: Stable Leadership Reappointments And Upcoming Results Will Support Future Upside Potential

Analysts have slightly reduced their fair value estimate for Aditya Vision to ₹630.14 from ₹632.67, reflecting modest adjustments to the discount rate, revenue growth, profit margin, and future P/E assumptions. What's in the News A board meeting is scheduled on Jan 27, 2026, to consider and approve the standalone unaudited financial results for the quarter and nine months ended Dec 31, 2025 (company filing).
Narrative Update • Jan 10

540205: Stable Leadership Reappointments Will Support Conviction In Future Upside Potential

Analysts have kept their fair value estimate for Aditya Vision unchanged at ₹632.67 per share, with only marginal tweaks to the discount rate, revenue growth, profit margin and future P/E assumptions. This indicates that their overall conviction in the stock's valuation remains broadly consistent.
Narrative Update • Dec 23

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.
Narrative Update • Dec 09

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.
Narrative Update • Nov 25

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.
Narrative Update • Nov 10

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.
Narrative Update • Oct 26

Store Expansion In Uttar Pradesh And Bihar Will Capture Demand

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.
Narrative Update • Oct 12

Store Expansion In Uttar Pradesh And Bihar Will Capture Demand

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.
New Narrative • Sep 09

Store Expansion In Uttar Pradesh And Bihar Will Capture Demand

Key Takeaways Store expansion in smaller cities and rising consumer incomes are set to drive significant revenue growth and market share gains against unorganized competitors. Strong cost control, efficient inventory management, and supportive vendor relationships should sustain healthy margins and enhance earnings stability.

Earnings and Revenue Growth Forecasts

BSE:540205 - Analysts future estimates and past financials data (INR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
3/31/202949,9172,532N/A2,0763
3/31/202841,0722,0459191,3367
3/31/202733,5471,5821,0541,2787
3/31/202626,7161,169395750N/A
12/31/202525,3331,112N/AN/AN/A
9/30/202523,9291,081-32038N/A
6/30/202523,1121,076N/AN/AN/A
3/31/202522,5981,055-779-408N/A
12/31/202421,488974N/AN/AN/A
9/30/202420,536953-507-128N/A
6/30/202419,908927N/AN/AN/A
3/31/202417,433771-406-61N/A
12/31/202316,739760N/AN/AN/A
9/30/202315,785734657936N/A
6/30/202315,250751N/AN/AN/A
3/31/202313,222641-127176N/A
12/31/202212,764656N/AN/AN/A
9/30/202212,216622218710N/A
6/30/202211,441551N/AN/AN/A
3/31/20228,991353135315N/A
12/31/20218,514367N/AN/AN/A
9/30/20218,355342-146-91N/A
6/30/20217,900296N/AN/AN/A
3/31/20217,4802047375N/A
12/31/20206,812200N/AN/AN/A
9/30/20206,340176305397N/A
6/30/20207,229169N/AN/AN/A
3/31/20207,970140-1857N/A
12/31/20197,221117N/AN/AN/A
9/30/20197,30873N/AN/AN/A
6/30/20196,47365N/AN/AN/A
3/31/20195,63758N/A45N/A
12/31/20185,90246N/AN/AN/A
9/30/20186,40235N/AN/AN/A
6/30/20185,88331N/AN/AN/A
3/31/20184,43928N/A77N/A
12/31/20174,34028N/AN/AN/A
9/30/20174,24028N/AN/AN/A
6/30/20173,92923N/AN/AN/A
3/31/20173,61717N/A56N/A
3/31/20162,40512N/A42N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 540205's forecast earnings growth (24.6% per year) is above the savings rate (6.9%).

Earnings vs Market: 540205's earnings (24.6% per year) are forecast to grow faster than the Indian market (16.3% per year).

High Growth Earnings: 540205's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: 540205's revenue (20% per year) is forecast to grow faster than the Indian market (11% per year).

High Growth Revenue: 540205's revenue (20% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 540205's Return on Equity is forecast to be high in 3 years time (22.4%)

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/07/05 21:57
End of Day Share Price 2026/07/03 00:00
Earnings2026/03/31
Annual Earnings2026/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Aditya Vision Limited is covered by 10 analysts. 7 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Deepak AgarwalAxis Capital Limited
null nullEmkay Global Financial Services Ltd.
Devanshu BansalEmkay Global Financial Services Ltd.