Valuation ADIA VISI Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:02:23 2026-08-05 EDT			5-day change	1st Jan Change
625.75 ^INR	-1.29%		-0.10%	+28.16%

07-31	Aditya Vision Limited, Q1 2027 Earnings Call, Jul 31, 2026
07-31	Aditya Vision Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026	2027	2028
Market Cap ¹	44,047	57,319	80,808	-	-
Change	-	30.13%	40.98%	-	-
Enterprise Value (EV) ¹	44,047	57,319	63,780	82,097	82,395
Change	-	30.13%	11.27%	0.49%	0.36%
P/E	54.4x	54.6x	52.8x	49.1x	38.3x
PBR	8.61x	9.82x	8.97x	9.64x	7.87x
PEG	-	1.9x	4.8x	1.2x	1.4x
Capitalization / Revenue	2.53x	2.54x	2.31x	2.41x	1.95x
EV / Revenue	2.53x	2.54x	2.39x	2.45x	1.99x
EV / EBITDA	26.3x	28.1x	28x	27.3x	22.1x
EV / EBIT	31.7x	34.3x	34x	32.2x	26.2x
EV / FCF	-108x	-73.6x	162x	80x	84.7x
FCF Yield	-0.92%	-1.36%	0.62%	1.25%	1.18%
Dividend per Share ²	0.9	1.1	1.25	1.233	1.283
Rate of return	0.26%	0.25%	0.26%	0.2%	0.21%
EPS ²	6.318	8.16	9.05	12.76	16.34
Distribution rate	14.2%	13.5%	13.8%	9.67%	7.85%
Net sales ¹	17,433	22,598	26,716	33,524	41,475
EBITDA ¹	1,675	2,041	2,279	3,010	3,731
EBIT ¹	1,389	1,670	1,874	2,546	3,151
Net income ¹	770.7	1,055	1,169	1,644	2,105
Net Debt ¹	-	-	2,020	1,289	1,587
Reference price ²	343.61	445.50	625.75	625.75	625.75
Nbr of stocks (in thousands)	128,189	128,663	129,138	-	-
Announcement Date	5/24/24	5/9/25	5/8/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
YAMADA HOLDINGS CO., LTD.	12.48x	0.41x	8.78x	2.72%	2.88B
K'S HOLDINGS CORPORATION	12.6x	0.4x	6.96x	2.67%	1.82B
EDION CORPORATION	14.74x	-	-	2.02%	1.63B
AO WORLD PLC	13.83x	0.38x	5.94x	-	729M
MM GROUP FOR INDUSTRY AND INTERNATIONAL TRADE S.A.E.	14.71x	0.66x	9.12x	-	388M
Average	13.67x	0.46x	7.70x	2.47%	1.49B
Weighted average by Cap.	13.25x	0.42x	7.88x	2.52%