| Key Financial Ratios of Aditya Vision (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
8.21 |
63.72 |
53.32 |
29.33 |
20.51 |
|
| Diluted EPS (Rs.) |
8.16 |
63.18 |
53.32 |
29.33 |
20.51 |
|
| Cash EPS (Rs.) |
11.08 |
82.42 |
70.31 |
42.68 |
22.41 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
45.36 |
379.69 |
113.30 |
65.42 |
47.25 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
45.36 |
379.69 |
113.30 |
65.42 |
47.25 |
|
| Dividend / Share(Rs.) |
1.10 |
14.10 |
7.50 |
6.00 |
5.00 |
|
| Revenue from Operations/Share (Rs.) |
175.64 |
1,359.94 |
1,099.25 |
747.49 |
621.85 |
|
| PBDIT/Share (Rs.) |
16.46 |
135.75 |
113.00 |
70.26 |
36.00 |
|
| PBIT/Share (Rs.) |
13.59 |
113.45 |
96.02 |
56.91 |
34.10 |
|
| PBT/Share (Rs.) |
11.12 |
83.21 |
71.49 |
35.87 |
27.41 |
|
| Net Profit/Share (Rs.) |
8.20 |
60.12 |
53.33 |
29.33 |
20.51 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
9.37 |
9.98 |
10.27 |
9.40 |
5.78 |
|
| PBIT Margin (%) |
7.73 |
8.34 |
8.73 |
7.61 |
5.48 |
|
| PBT Margin (%) |
6.33 |
6.11 |
6.50 |
4.79 |
4.40 |
|
| Net Profit Margin (%) |
4.66 |
4.42 |
4.85 |
3.92 |
3.29 |
|
| Return on Networth / Equity (%) |
18.07 |
15.83 |
47.06 |
44.83 |
43.41 |
|
| Return on Capital Employed (%) |
22.86 |
21.84 |
39.62 |
33.50 |
60.09 |
|
| Return on Assets (%) |
8.62 |
8.80 |
10.38 |
8.26 |
8.73 |
|
| Total Debt/Equity (X) |
0.48 |
0.26 |
1.99 |
1.46 |
1.48 |
|
| Asset Turnover Ratio (%) |
2.15 |
2.34 |
2.53 |
2.53 |
264.75 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.99 |
2.80 |
1.11 |
1.23 |
1.20 |
|
| Quick Ratio (X) |
0.47 |
0.73 |
0.21 |
0.29 |
0.28 |
|
| Inventory Turnover Ratio (X) |
0.00 |
0.00 |
0.00 |
0.00 |
3.80 |
|
| Dividend Payout Ratio (NP) (%) |
10.97 |
20.18 |
11.25 |
17.04 |
12.18 |
|
| Dividend Payout Ratio (CP) (%) |
8.12 |
14.72 |
8.53 |
11.71 |
11.15 |
|
| Earnings Retention Ratio (%) |
89.03 |
79.82 |
88.75 |
82.96 |
87.82 |
|
| Cash Earnings Retention Ratio (%) |
91.88 |
85.28 |
91.47 |
88.29 |
88.85 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
5,888.94 |
4,433.81 |
2,127.50 |
953.85 |
281.04 |
|
| EV/Net Operating Revenue (X) |
2.61 |
2.54 |
1.61 |
1.06 |
0.38 |
|
| EV/EBITDA (X) |
27.80 |
25.48 |
15.65 |
11.29 |
6.49 |
|
| MarketCap/Net Operating Revenue (X) |
2.54 |
2.53 |
1.41 |
0.97 |
0.29 |
|
| Retention Ratios (%) |
89.02 |
79.81 |
88.74 |
82.95 |
87.81 |
|
| Price/BV (X) |
9.82 |
9.05 |
13.65 |
11.03 |
3.86 |
|
| Price/Net Operating Revenue |
2.54 |
2.53 |
1.41 |
0.97 |
0.29 |
|
| Earnings Yield |
0.02 |
0.02 |
0.03 |
0.04 |
0.11 |
|
Source : Dion Global Solutions Limited
