ADITYA VISION
|
ADITYA VISION Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹2,260 Cr | ₹1,743 Cr | ₹1,322 Cr | ₹899 Cr | ₹748 Cr |
| Sales | ₹2,232 Cr | ₹1,720 Cr | ₹1,311 Cr | ₹893 Cr | ₹742 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹28 Cr | ₹24 Cr | ₹12 Cr | ₹6.03 Cr | ₹5.53 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹2,260 Cr | ₹1,743 Cr | ₹1,322 Cr | ₹899 Cr | ₹748 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-265 Cr | ₹-139 Cr | ₹-84 Cr | ₹-14 Cr | ₹-12 Cr |
| Raw Material Consumed | ₹2,170 Cr | ₹1,605 Cr | ₹1,195 Cr | ₹770 Cr | ₹668 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹2,170 Cr | ₹1,605 Cr | ₹1,195 Cr | ₹770 Cr | ₹668 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹19 Cr | ₹11 Cr | ₹7.61 Cr | ₹5.94 Cr | ₹2.95 Cr |
| Electricity & Power | ₹19 Cr | ₹11 Cr | ₹7.61 Cr | ₹5.94 Cr | ₹2.95 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹71 Cr | ₹57 Cr | ₹40 Cr | ₹29 Cr | ₹25 Cr |
| Salaries, Wages & Bonus | ₹66 Cr | ₹47 Cr | ₹36 Cr | ₹28 Cr | ₹23 Cr |
| Contributions to EPF & Pension Funds | - | - | - | - | - |
| Workmen and Staff Welfare Expenses | ₹1.95 Cr | ₹1.43 Cr | ₹1.36 Cr | ₹1.08 Cr | ₹1.84 Cr |
| Other Employees Cost | ₹3.08 Cr | ₹8.50 Cr | ₹2.04 Cr | - | - |
| Operating Expenses | ₹0.47 Cr | ₹0.61 Cr | ₹0.50 Cr | ₹1.22 Cr | ₹0.76 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.47 Cr | ₹0.61 Cr | ₹0.50 Cr | ₹1.22 Cr | ₹0.76 Cr |
| General and Administration Expenses | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹10.00 Cr | ₹2.49 Cr |
| Rent , Rates & Taxes | ₹13 Cr | ₹6.42 Cr | ₹4.79 Cr | ₹3.16 Cr | - |
| Insurance | ₹1.36 Cr | ₹0.78 Cr | ₹0.94 Cr | ₹0.53 Cr | ₹0.29 Cr |
| Printing and stationery | ₹1.02 Cr | ₹1.34 Cr | ₹0.71 Cr | ₹0.58 Cr | ₹0.50 Cr |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹2.25 Cr | ₹1.66 Cr | ₹1.08 Cr | ₹0.75 Cr | ₹0.32 Cr |
| Other Administration | ₹3.59 Cr | ₹5.94 Cr | ₹5.62 Cr | ₹4.99 Cr | ₹1.39 Cr |
| Selling and Distribution Expenses | ₹29 Cr | ₹15 Cr | ₹11 Cr | ₹9.29 Cr | ₹6.67 Cr |
| Advertisement & Sales Promotion | ₹23 Cr | ₹12 Cr | ₹8.67 Cr | ₹8.27 Cr | ₹6.02 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹6.55 Cr | ₹3.08 Cr | ₹2.52 Cr | ₹1.03 Cr | ₹0.65 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹11 Cr | ₹11 Cr | ₹6.05 Cr | ₹3.73 Cr | ₹0.80 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹4.02 Cr | ₹2.43 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.88 Cr | ₹8.75 Cr | ₹6.05 Cr | ₹3.73 Cr | ₹0.80 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,056 Cr | ₹1,576 Cr | ₹1,189 Cr | ₹816 Cr | ₹695 Cr |
| Operating Profit (Excl OI) | ₹204 Cr | ₹167 Cr | ₹133 Cr | ₹83 Cr | ₹53 Cr |
| Other Income | ₹7.78 Cr | ₹6.53 Cr | ₹2.94 Cr | ₹1.46 Cr | ₹3.78 Cr |
| Interest Received | ₹7.78 Cr | ₹6.53 Cr | ₹2.86 Cr | ₹1.44 Cr | ₹1.83 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.03 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | - | - | ₹0.05 Cr | ₹0.01 Cr | ₹1.95 Cr |
| Operating Profit | ₹212 Cr | ₹174 Cr | ₹136 Cr | ₹85 Cr | ₹57 Cr |
| Interest | ₹32 Cr | ₹39 Cr | ₹30 Cr | ₹25 Cr | ₹17 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹13 Cr | ₹23 Cr | ₹17 Cr | ₹15 Cr | ₹8.05 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹19 Cr | ₹16 Cr | ₹12 Cr | ₹11 Cr | ₹8.97 Cr |
| Other Interest | - | - | - | - | - |
| PBDT | ₹180 Cr | ₹135 Cr | ₹106 Cr | ₹59 Cr | ₹40 Cr |
| Depreciation | ₹37 Cr | ₹29 Cr | ₹20 Cr | ₹16 Cr | ₹13 Cr |
| Profit Before Taxation & Exceptional Items | ₹143 Cr | ₹107 Cr | ₹86 Cr | ₹43 Cr | ₹27 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹143 Cr | ₹107 Cr | ₹86 Cr | ₹43 Cr | ₹27 Cr |
| Provision for Tax | ₹38 Cr | ₹30 Cr | ₹22 Cr | ₹7.86 Cr | ₹6.88 Cr |
| Current Income Tax | ₹39 Cr | ₹29 Cr | ₹23 Cr | ₹12 Cr | ₹8.18 Cr |
| Deferred Tax | ₹-1.38 Cr | ₹0.70 Cr | ₹-1.25 Cr | ₹-4.48 Cr | ₹-1.30 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹105 Cr | ₹77 Cr | ₹64 Cr | ₹35 Cr | ₹20 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹185 Cr | ₹124 Cr | ₹67 Cr | ₹37 Cr | ₹22 Cr |
| Appropriations | ₹291 Cr | ₹201 Cr | ₹131 Cr | ₹73 Cr | ₹42 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹12 Cr | ₹9.02 Cr | ₹7.22 Cr | ₹6.01 Cr | ₹5.09 Cr |
| Equity Dividend % | ₹110.00 | ₹141.00 | ₹75.00 | ₹60.00 | ₹50.00 |
| Earnings Per Share | ₹82.00 | ₹60.12 | ₹53.33 | ₹29.33 | ₹17.00 |
| Adjusted EPS | ₹82.00 | ₹6.01 | ₹5.33 | ₹2.93 | ₹1.70 |
Compare Income Statement of peers of ADITYA VISION
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ADITYA VISION | ₹6,910.5 Cr | -5.1% | -5% | 26.4% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹265,707.0 Cr | -1.9% | -5.1% | 6.5% | Stock Analytics | |
| TRENT | ₹166,322.0 Cr | -1.4% | -1.9% | -34.6% | Stock Analytics | |
| METRO BRANDS | ₹30,727.3 Cr | -0.7% | -9.8% | -5.8% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹9,546.9 Cr | -5.7% | -9.3% | -72.6% | Stock Analytics | |
| REDTAPE | ₹7,540.3 Cr | 0% | -1.5% | -43.2% | Stock Analytics | |
ADITYA VISION Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ADITYA VISION | -5.1% |
-5% |
26.4% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses