|
End-of-day quote
Bombay S.E.
2026-11-11
|
5-day change | 1st Jan Change | ||
| 546.95 INR | +5.04% |
|
+5.43% | +12.02% |
| 10-30 | Aditya Vision Limited, Q2 2027 Earnings Call, Oct 30, 2026 | |
| 10-30 | Aditya Vision Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026 | CI |
Company Valuation: Aditya Vision Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 44,047 | 57,319 | 61,760 | 70,632 | - | - |
| Change | - | 30.13% | 7.75% | 14.36% | - | - |
| Enterprise Value (EV) 1 | 44,047 | 57,319 | 63,780 | 71,967 | 72,355 | 72,276 |
| Change | - | 30.13% | 11.27% | 12.84% | 0.54% | -0.11% |
| P/E | 54.4x | 54.6x | 52.8x | 43.9x | 34.3x | 27.3x |
| PBR | 8.61x | 9.82x | 8.97x | 8.47x | 6.93x | 5.62x |
| PEG | - | 1.9x | 4.8x | 1.2x | 1.2x | 1.1x |
| Capitalization / Revenue | 2.53x | 2.54x | 2.31x | 2.09x | 1.7x | 1.4x |
| EV / Revenue | 2.53x | 2.54x | 2.39x | 2.13x | 1.74x | 1.43x |
| EV / EBITDA | 26.3x | 28.1x | 28x | 23.9x | 19.6x | 15.9x |
| EV / EBIT | 31.7x | 34.3x | 34x | 28.8x | 23.3x | 18.8x |
| EV / FCF | -108x | -73.6x | 162x | 106x | 88.7x | 73.8x |
| FCF Yield | -0.92% | -1.36% | 0.62% | 0.94% | 1.13% | 1.36% |
| Dividend per Share 2 | 0.9 | 1.1 | 1.25 | 1.28 | 1.283 | 1.6 |
| Rate of return | 0.26% | 0.25% | 0.26% | 0.23% | 0.23% | 0.29% |
| EPS 2 | 6.318 | 8.16 | 9.05 | 12.46 | 15.96 | 20.05 |
| Distribution rate | 14.2% | 13.5% | 13.8% | 10.3% | 8.04% | 7.98% |
| Net sales 1 | 17,433 | 22,598 | 26,716 | 33,746 | 41,474 | 50,623 |
| EBITDA 1 | 1,675 | 2,041 | 2,279 | 3,011 | 3,700 | 4,552 |
| EBIT 1 | 1,389 | 1,670 | 1,874 | 2,502 | 3,104 | 3,849 |
| Net income 1 | 770.7 | 1,055 | 1,169 | 1,607 | 2,055 | 2,585 |
| Net Debt 1 | - | - | 2,020 | 1,335 | 1,723 | 1,644 |
| Reference price 2 | 343.61 | 445.50 | 478.25 | 546.95 | 546.95 | 546.95 |
| Nbr of stocks (in thousands) | 128,189 | 128,663 | 129,138 | 129,138 | - | - |
| Announcement Date | 5/24/24 | 5/9/25 | 5/8/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.9x | 2.13x | 23.9x | 0.23% | 753M | |
| 15.46x | 0.49x | 7.72x | 3.69% | 22.05B | |
| 1866.91x | 0.73x | 8.31x | 4.18% | 5.79B | |
| 10.2x | 0.43x | 6.15x | 2.84% | 4.24B | |
| 9.37x | - | - | - | 3.78B | |
| 12.32x | 0.41x | 8.74x | 2.6% | 3.11B | |
| 7.87x | 0.15x | 2.88x | 2.16% | 2.45B | |
| 15x | 0.88x | 11.57x | 4.17% | 2.25B | |
| Average | 247.63x | 0.74x | 9.90x | 2.84% | 6B | |
| Weighted average by Cap. | 255.59x | 0.54x | 7.94x | 3.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 540205 Stock
- Valuation Aditya Vision Limited
Select your edition
All financial news and data tailored to specific country editions
