Nifty
Sensex
:
:
11709.10
38969.80
-119.15 (-1.01%)
-382.87 (-0.97%)

IT - Software

Rating :
51/99

BSE: 532875 | NSE: ADSL

14.05
-0.20 (-1.40%)
21-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  14.10
  •  14.60
  •  13.70
  •  14.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13824
  •  1.94
  •  20.45
  •  10.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71.44
  • 15.70
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 100.22
  • N/A
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.05%
  • 5.78%
  • 37.49%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.68%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.65
  • -3.27
  • -1.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.28
  • 21.88
  • 3.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.73
  • 3.38
  • 47.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 12.97
  • 15.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.21
  • 0.25
  • 0.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.16
  • 4.76
  • 4.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
62.63
54.73
14.43%
60.21
53.06
13.48%
58.85
53.06
10.91%
55.47
51.50
7.71%
Expenses
56.45
42.48
32.89%
50.41
40.95
23.10%
48.26
40.95
17.85%
48.41
43.95
10.15%
EBITDA
6.18
12.25
-49.55%
9.80
12.11
-19.08%
10.59
12.11
-12.55%
7.06
7.55
-6.49%
EBIDTM
9.87%
22.38%
16.28%
22.82%
17.99%
22.82%
12.73%
14.66%
Other Income
2.49
1.71
45.61%
0.29
1.47
-80.27%
0.31
1.47
-78.91%
4.76
1.84
158.70%
Interest
1.79
2.75
-34.91%
2.68
3.22
-16.77%
3.01
3.22
-6.52%
0.00
5.54
-100.00%
Depreciation
5.42
5.56
-2.52%
5.47
6.70
-18.36%
5.28
6.70
-21.19%
5.24
5.61
-6.60%
PBT
1.46
5.65
-74.16%
1.94
3.66
-46.99%
2.61
3.66
-28.69%
3.35
-1.76
-
Tax
0.48
2.38
-79.83%
0.55
1.63
-66.26%
0.71
1.63
-56.44%
1.93
3.04
-36.51%
PAT
0.98
3.27
-70.03%
1.39
2.03
-31.53%
1.88
2.03
-7.39%
1.42
-4.80
-
PATM
1.56%
5.97%
2.31%
3.83%
3.19%
3.83%
2.56%
-9.32%
EPS
0.21
0.56
-62.50%
0.19
0.33
-42.42%
0.33
0.33
0.00%
0.19
-0.90
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
237.16
224.90
215.30
237.06
233.76
265.59
416.73
584.81
714.92
673.05
555.75
Net Sales Growth
11.68%
4.46%
-9.18%
1.41%
-11.98%
-36.27%
-28.74%
-18.20%
6.22%
21.11%
 
Cost Of Goods Sold
132.62
110.09
111.24
129.92
130.85
152.93
278.00
423.85
481.61
409.70
344.61
Gross Profit
104.54
114.81
104.06
107.14
102.91
112.66
138.74
160.95
233.30
263.34
211.14
GP Margin
44.08%
51.05%
48.33%
45.20%
44.02%
42.42%
33.29%
27.52%
32.63%
39.13%
37.99%
Total Expenditure
203.53
178.13
174.94
197.96
199.64
248.20
372.17
544.10
631.19
542.72
456.13
Power & Fuel Cost
-
1.47
1.49
1.92
1.06
0.87
1.78
1.90
1.33
0.91
0.69
% Of Sales
-
0.65%
0.69%
0.81%
0.45%
0.33%
0.43%
0.32%
0.19%
0.14%
0.12%
Employee Cost
-
34.10
33.95
35.78
38.00
46.05
51.39
68.75
66.43
84.61
73.16
% Of Sales
-
15.16%
15.77%
15.09%
16.26%
17.34%
12.33%
11.76%
9.29%
12.57%
13.16%
Manufacturing Exp.
-
0.59
0.78
3.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.26%
0.36%
1.54%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
24.37
18.81
17.58
16.94
19.55
26.01
33.52
23.18
28.65
24.48
% Of Sales
-
10.84%
8.74%
7.42%
7.25%
7.36%
6.24%
5.73%
3.24%
4.26%
4.40%
Selling & Distn. Exp.
-
3.97
4.58
5.19
6.85
5.65
11.40
10.04
10.92
12.69
10.43
% Of Sales
-
1.77%
2.13%
2.19%
2.93%
2.13%
2.74%
1.72%
1.53%
1.89%
1.88%
Miscellaneous Exp.
-
3.54
4.09
3.93
5.95
23.16
3.59
6.03
47.71
6.15
10.43
% Of Sales
-
1.57%
1.90%
1.66%
2.55%
8.72%
0.86%
1.03%
6.67%
0.91%
0.50%
EBITDA
33.63
46.77
40.36
39.10
34.12
17.39
44.56
40.71
83.73
130.33
99.62
EBITDA Margin
14.18%
20.80%
18.75%
16.49%
14.60%
6.55%
10.69%
6.96%
11.71%
19.36%
17.93%
Other Income
7.85
5.09
2.29
7.75
10.84
31.26
6.90
18.64
7.03
4.29
2.23
Interest
7.48
5.47
15.78
19.08
16.11
15.44
15.32
18.46
8.51
6.06
5.62
Depreciation
21.41
23.16
21.42
21.75
27.70
26.28
24.97
20.27
14.32
8.76
4.97
PBT
9.36
23.23
5.45
6.02
1.14
6.93
11.17
20.62
67.92
119.81
91.26
Tax
3.67
9.03
5.75
1.85
1.64
-3.38
5.06
10.67
14.63
22.38
16.76
Tax Rate
39.21%
45.15%
105.50%
30.73%
123.31%
-57.48%
158.13%
52.00%
21.54%
18.68%
17.84%
PAT
5.67
10.92
-0.73
3.40
0.00
9.25
-5.07
9.37
53.36
96.61
76.92
PAT before Minority Interest
4.55
10.97
-0.30
4.17
-0.31
9.26
-1.85
9.86
53.29
97.43
77.20
Minority Interest
-1.12
-0.05
-0.43
-0.77
0.31
-0.01
-3.22
-0.49
0.07
-0.82
-0.28
PAT Margin
2.39%
4.86%
-0.34%
1.43%
0%
3.48%
-1.22%
1.60%
7.46%
14.35%
13.84%
PAT Growth
124.11%
-
-
0.00
-100.00%
-
-
-82.44%
-44.77%
25.60%
 
Unadjusted EPS
0.92
1.99
-0.07
0.90
-0.11
2.00
-1.10
2.02
11.47
23.71
21.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
423.75
441.96
441.75
662.77
677.70
682.19
687.13
681.90
633.30
316.32
Share Capital
25.10
25.10
25.10
23.09
23.09
23.09
23.09
23.29
23.24
18.11
Total Reserves
391.45
409.66
409.58
638.17
654.61
659.10
664.03
658.61
610.06
298.21
Non-Current Liabilities
28.77
27.79
30.69
35.33
14.21
35.52
35.15
32.34
101.02
91.74
Secured Loans
4.51
10.08
19.71
25.50
0.00
1.12
2.57
3.00
97.44
84.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
8.15
13.64
19.84
0.44
6.00
Long Term Provisions
0.02
0.01
0.00
0.01
1.54
4.86
1.40
1.09
0.00
0.00
Current Liabilities
159.26
309.39
159.02
132.37
128.78
134.46
129.22
151.07
42.91
68.72
Trade Payables
58.67
60.90
42.12
8.23
11.53
15.82
13.37
26.24
26.44
48.80
Other Current Liabilities
41.90
145.48
28.82
24.22
7.94
12.23
6.29
5.72
2.60
1.56
Short Term Borrowings
53.50
66.27
77.90
92.40
101.77
100.35
100.46
107.28
0.00
0.00
Short Term Provisions
5.19
36.74
10.18
7.52
7.55
6.06
9.10
11.82
13.87
18.36
Total Liabilities
619.50
785.88
637.94
835.94
826.22
865.90
861.24
875.27
785.95
480.39
Net Block
211.04
226.23
287.02
307.64
348.77
380.66
369.70
309.94
181.62
154.19
Gross Block
393.96
390.79
450.28
452.36
446.05
454.83
422.95
342.08
199.39
163.35
Accumulated Depreciation
182.92
164.56
163.26
144.72
97.28
74.17
53.25
32.14
17.76
9.16
Non Current Assets
353.81
390.73
384.02
405.56
445.67
484.87
468.85
453.59
231.93
188.05
Capital Work in Progress
0.00
0.00
37.69
37.69
37.69
47.36
39.97
48.57
50.31
33.86
Non Current Investment
89.09
91.20
8.23
5.00
5.02
5.17
5.67
42.71
0.00
0.00
Long Term Loans & Adv.
33.66
69.68
46.74
55.23
54.19
51.69
53.52
52.37
0.00
0.00
Other Non Current Assets
20.02
3.62
4.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
265.69
395.15
253.92
430.38
380.55
381.03
392.39
421.69
554.02
292.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
186.64
5.00
Inventories
33.11
33.51
34.15
38.19
38.93
44.76
40.62
25.82
13.10
10.59
Sundry Debtors
150.31
302.36
161.70
312.03
265.15
258.64
253.89
297.23
265.80
227.18
Cash & Bank
29.23
16.38
19.02
23.21
21.22
18.83
30.73
44.50
35.40
16.52
Other Current Assets
53.04
3.16
9.57
6.63
55.26
58.80
59.65
54.14
53.08
33.05
Short Term Loans & Adv.
44.93
39.74
29.48
50.32
47.57
50.69
49.62
47.50
53.08
33.05
Net Current Assets
106.43
85.76
94.90
298.01
251.77
246.58
263.17
270.62
511.11
223.62
Total Assets
619.50
785.88
637.94
835.94
826.22
865.90
861.24
875.28
785.95
480.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
32.32
26.49
22.52
0.03
3.01
36.84
50.09
25.58
24.40
0.30
PBT
10.53
3.31
3.02
0.00
9.25
-5.07
20.53
67.92
119.81
93.96
Adjustment
26.03
32.74
-196.04
37.48
15.05
40.10
22.98
23.74
16.30
7.97
Changes in Working Capital
-4.24
-9.56
215.54
-37.45
-21.29
1.81
8.78
-45.64
-84.49
-74.67
Cash after chg. in Working capital
32.32
26.49
22.52
0.03
3.01
36.84
52.29
46.03
51.62
27.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
-2.20
-20.46
-27.22
-26.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
4.33
2.33
8.16
0.86
20.46
-30.34
-25.30
-39.00
-230.46
-122.63
Net Fixed Assets
0.00
-0.11
95.02
-4.88
-9.78
-36.35
-67.75
-130.59
-49.57
-70.11
Net Investments
0.79
1.79
-87.97
0.01
-0.53
0.53
19.48
133.17
-217.99
-86.97
Others
3.54
0.65
1.11
5.73
30.77
5.48
22.97
-41.58
37.10
34.45
Cash from Financing Activity
-23.80
-31.45
-34.87
1.11
-21.08
-18.39
-38.56
22.53
224.94
131.68
Net Cash Inflow / Outflow
12.85
-2.63
-4.19
1.99
2.39
-11.89
-13.78
9.10
18.88
9.36
Opening Cash & Equivalents
16.38
19.02
23.21
21.22
18.83
30.73
44.50
35.40
16.52
7.16
Closing Cash & Equivalent
29.23
16.39
19.02
23.21
21.22
18.83
30.73
44.50
35.40
16.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
82.98
86.61
86.59
143.17
146.73
147.70
148.77
146.38
136.25
87.31
ROA
1.56%
-0.04%
0.57%
-0.04%
1.10%
-0.21%
1.14%
6.42%
15.39%
29.38%
ROE
2.58%
-0.07%
0.76%
-0.05%
1.36%
-0.27%
1.44%
8.10%
20.52%
45.21%
ROCE
5.01%
3.90%
3.71%
2.21%
2.71%
2.32%
4.83%
9.91%
22.13%
45.24%
Fixed Asset Turnover
0.57
0.51
0.53
0.52
0.59
0.95
1.53
2.64
3.71
6.65
Receivable days
367.33
393.36
364.70
450.63
359.92
224.45
171.99
143.73
133.67
84.17
Inventory Days
54.06
57.35
55.69
60.20
57.50
37.39
20.73
9.94
6.42
3.83
Payable days
124.30
107.57
46.89
16.43
16.14
8.92
9.79
14.74
26.31
20.24
Cash Conversion Cycle
297.09
343.14
373.50
494.40
401.29
252.92
182.93
138.92
113.79
67.76
Total Debt/Equity
0.14
0.21
0.26
0.21
0.15
0.16
0.17
0.19
0.15
0.28
Interest Cover
4.66
1.35
1.32
1.08
1.38
1.21
2.11
8.98
20.78
17.72

News Update:


  • Allied Digital Services secures Smart City project in Rajkot
    17th Apr 2019, 09:35 AM

    The project is expected to be executed in a period of 6 months

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.