Aditya Vision Ltd
NSE: AVL BSE: 540205
₹453.35
(-1.95%)
Tue, 17 Mar 2026, 00:53 am
Market Cap59.73B
PE Ratio52.78
Dividend0.24
Aditya Vision Balance Sheet
| Particulars | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -6.86M | -6.98M | -6.16M | -6.10M | -11.56M | -17.34M | -22.19M | -72.23M | -135.91M | -170.12M | -253.18M | -295.06M | -387.64M | -317.00M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 125.15M | 159.90M | 257.04M | 339.68M | 342.61M | 654.98M | 836.16M | 1.16B | 2.63B | 3.91B | 4.21B | 6.18B | 8.75B | 12.23B |
| Total current assets | 111.97M | 141.13M | 215.75M | 269.30M | 294.96M | 559.57M | 698.87M | 1.00B | 2.42B | 2.58B | 2.36B | 3.62B | 5.86B | 9.13B |
| Cash and short term investments | 6.42M | 13.83M | 24.16M | 67.42M | 32.74M | 120.44M | 156.09M | 142.48M | 159.18M | 222.53M | 19.62M | 319.50M | 961.58M | 1.21B |
| Cash & equivalents | 3.27M | 9.21M | 24.06M | 67.02M | 32.74M | 120.44M | 156.09M | 142.48M | 159.18M | 12.62M | 13.65M | 35.16M | 175.49M | 261.13M |
| Short term investments | 3.14M | 4.62M | 102.00K | 402.00K | 0 | 0 | 0 | 0 | 0 | 209.91M | 5.97M | 284.34M | 786.10M | 952.34M |
| Total receivables, net | 930.00K | 6.78M | 3.07M | 6.02M | 3.70M | 2.20M | 3.00M | 3.04M | 2.80M | 307.10M | 91.71M | 97.14M | 28.30M | 39.74M |
| Accounts receivable - trade, net | 417.00K | 5.72M | 1.68M | 3.68M | 3.70M | 2.20M | 3.00M | 3.04M | 2.80M | 3.66M | 3.95M | 1.49M | 3.88M | 3.08M |
| Other receivables | 513.00K | 1.06M | 1.40M | 2.34M | 0 | 0 | 0 | 0 | 0 | 303.45M | 87.76M | 95.65M | 24.43M | 36.67M |
| Total inventory | 104.62M | 120.52M | 188.43M | 195.85M | 246.99M | 420.98M | 508.08M | 735.09M | 1.84B | 1.97B | 2.10B | 2.94B | 4.33B | 6.98B |
| Other current assets, total | — | — | — | — | 6.78M | 9.95M | 20.71M | 93.35M | 361.37M | 3.17M | 150.40M | 264.64M | 465.84M | 830.21M |
| Total non-current assets | 13.19M | 18.78M | 41.29M | 70.39M | 47.64M | 95.41M | 137.29M | 157.67M | 212.07M | 1.33B | 1.85B | 2.56B | 2.89B | 3.10B |
| Long term investments | 3.77M | 3.84M | 20.21M | 20.21M | 0 | 0 | 1.00M | 1.00M | 1.25M | 1.25M | 268.69M | 532.36M | 205.96M | 165.33M |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 3.77M | 3.84M | 20.21M | 20.21M | 0 | 0 | 1.00M | 1.00M | 1.25M | 1.25M | 268.69M | 532.36M | 205.96M | 165.33M |
| Net property/plant/equipment | 9.42M | 13.68M | 19.83M | 46.39M | 47.64M | 91.55M | 133.20M | 154.35M | 209.28M | 1.30B | 1.50B | 1.91B | 2.53B | 2.74B |
| Gross property/plant/equipment | 14.28M | 19.85M | 27.81M | 56.23M | 63.26M | 115.95M | 169.95M | 206.30M | 209.28M | 1.40B | 1.63B | 2.06B | 2.72B | 2.96B |
| Deferred tax assets | — | — | — | — | — | — | — | — | — | 13.35M | 58.12M | 70.66M | 63.64M | 77.44M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 | — | — |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 | — | — |
| Other long term assets, total | 0 | 1.25M | 1.25M | 3.78M | 0 | 3.86M | 3.09M | 2.32M | 0 | 17.65M | 18.52M | 43.31M | 91.66M | 116.09M |
| Short term debt | 66.26M | 72.10M | 110.00M | 175.62M | 0 | 0 | 426.32M | 567.42M | 273.99M | 813.51M | 1.50B | 2.63B | 1.40B | 2.99B |
| Current portion of LT debt and capital leases | 1.28M | 502.00K | 826.00K | 5.75M | 0 | 0 | 0 | 0 | 0 | 58.91M | 101.84M | 224.71M | 167.67M | 209.73M |
| Short term debt excl. current portion of LT debt | 64.97M | 71.60M | 109.17M | 169.87M | 0 | 0 | 426.32M | 567.42M | 273.99M | 754.60M | 1.40B | 2.40B | 1.23B | 2.78B |
| Accounts payable | 23.93M | 20.29M | 68.51M | 57.29M | 136.90M | 111.32M | 127.42M | 253.36M | 1.84B | 1.33B | 575.71M | 536.10M | 619.48M | 1.49B |
| Income tax payable | 12.00K | 58.00K | 0 | 103.00K | 4.86M | 6.60M | 11.46M | 27.29M | 45.29M | 13.68M | 13.20M | 35.67M | 0 | 20.03M |
| Long term debt | 1.57M | 1.07M | 4.22M | 19.66M | 90.50M | 350.40M | 56.82M | 30.89M | 62.21M | 1.16B | 1.31B | 1.55B | 1.79B | 1.81B |
| Long term debt excl. lease liabilities | 1.57M | 1.07M | 4.22M | 19.66M | 90.50M | 350.40M | 56.82M | 30.89M | 62.21M | 1.16B | 1.31B | 1.55B | 1.79B | 1.81B |
| Total equity | 32.76M | 64.13M | 71.39M | 82.70M | 102.95M | 177.61M | 205.01M | 261.77M | 393.30M | 494.25M | 786.91M | 1.36B | 4.87B | 5.84B |
| Shareholders' equity | 32.76M | 64.13M | 71.39M | 82.70M | 102.95M | 177.61M | 205.01M | 261.77M | 393.30M | 494.25M | 786.91M | 1.36B | 4.87B | 5.84B |
| Common equity, total | 32.76M | 64.13M | 71.39M | 82.70M | 102.95M | 177.61M | 205.01M | 261.77M | 393.30M | 494.25M | 786.91M | 1.36B | 4.87B | 5.84B |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.70M | 86.70M | 112.05M |
| Total debt | 67.83M | 73.17M | 114.21M | 195.28M | 90.50M | 350.40M | 483.14M | 598.31M | 336.20M | 1.98B | 2.82B | 4.18B | 3.19B | 4.80B |
| Net debt | 61.42M | 59.34M | 90.05M | 127.85M | 57.76M | 229.96M | 327.05M | 455.83M | 177.02M | 1.75B | 2.80B | 3.86B | 2.22B | 3.59B |
| Change in accounts receivable | 397.00K | -5.30M | 4.04M | -2.00M | -1.46M | -2.92M | -16.55M | 19.69M | -286.62M | 20.03M | -80.82M | -5.43M | -7.79M | -11.44M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 23.37M | -3.64M | 48.22M | -11.22M | 78.22M | -25.58M | 138.92M | 277.76M | 1.28B | -10.78M | -329.50M | -39.62M | 83.38M | 867.20M |
| Change in other assets/liabilities | 5.46M | -1.61M | 22.98M | 40.80M | 0 | 0 | 0 | 0 | 0 | 0 | 135.97M | -68.65M | -189.00M | -349.89M |
| Sale of fixed assets & businesses | 0 | 0 | 0 | 0 | 0 | 0 | 1.79M | 201.34K | 0 | 0 | 0 | 4.92M | 11.00M | 600.00K |
| Purchase/sale of investments, net | -1.10M | -1.55M | -11.86M | -300.00K | 0 | 0 | -1.00M | 0 | -250.00K | 0 | -63.50M | -543.30M | -175.35M | -125.62M |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 |
| Purchase of investments | -1.10M | -1.55M | -11.86M | -300.00K | 0 | 0 | -1.00M | 0 | -250.00K | 0 | -63.50M | -543.30M | -175.35M | -125.62M |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | -3.86M | 0 | 0 | 0 | 0 | -1.74M | -26.51M | -35.26M | -24.84M |
| Issuance/retirement of debt, net | 10.50M | 6.12M | 17.73M | 37.12M | -38.70M | 259.90M | 7.91M | -25.93M | 31.32M | 237.44M | 294.57M | 1.14B | -1.45B | 1.53B |
| Issuance/retirement of long term debt | — | — | — | — | -38.70M | 259.90M | 7.91M | -25.93M | 31.32M | 237.44M | 0 | 0 | — | 0 |
| Issuance/retirement of short term debt | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | 10.50M | 6.12M | 17.73M | 37.12M | — | — | — | — | — | — | 294.57M | 1.14B | -1.45B | 1.53B |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.07M | -60.14M | -72.17M | -155.59M | -115.80M |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.08M | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800