Nifty

:

14529.15

Sensex

:

49099.99

-568.20 (-3.76%)
-1939.32 (-3.80%)

Login

Nifty
Sensex

:
:

14529.15
49099.99

-568.20 (-3.76%)
-1939.32 (-3.80%)

Allied Digital Services Ltd.

IT - Software

Rating :

63/99

BSE: 532875 | NSE: ADSL

Watchlist

NSE BSE

40.30

26-Feb-2021

Open
High
Low
Previous Close

39.75
41.55
38.90
40.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

140015
56.30
46.40
10.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

202.58
9.61
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

232.29
1.24%
0.44

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-7.44
6.85
13.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-5.19
4.68
0.99

PAT CAGR (%)

10 Years
5 Years
3 Years

-9.71
41.40
24.54

P:E (Median)

8 Years
5 Years
3 Years

8.62
9.31
8.28

P:BV (Average)

8 Years
5 Years
3 Years

0.22
0.26
0.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.06
4.11
3.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 25.70 26.55 -3.20% 22.96 22.77 0.83% 21.24 20.16 5.36% 24.72 23.98 3.09%
Expenses 20.73 20.71 0.10% 18.55 17.28 7.35% 16.02 12.94 23.80% 20.66 14.70 40.54%
EBITDA 4.97 5.84 -14.90% 4.41 5.49 -19.67% 5.22 7.22 -27.70% 4.06 9.28 -56.25%
EBIDTM 19.34% 22.00% 19.21% 24.11% 24.58% 35.81% 16.42% 38.70%
Other Income 1.37 0.28 389.29% 1.72 0.36 377.78% 0.76 0.61 24.59% 4.32 1.03 319.42%
Interest 1.16 1.09 6.42% 0.87 1.29 -32.56% 0.80 1.63 -50.92% 2.18 2.32 -6.03%
Depreciation 3.32 3.43 -3.21% 3.38 3.41 -0.88% 3.41 3.37 1.19% 3.48 3.50 -0.57%
PBT 1.86 1.60 16.25% 1.88 1.15 63.48% 1.77 2.83 -37.46% 2.72 8.00 -66.00%
Tax -0.04 0.37 - -0.22 0.08 - 0.13 0.11 18.18% -0.15 0.39 -
PAT 1.90 1.23 54.47% 2.10 1.07 96.26% 1.64 2.72 -39.71% 2.87 7.61 -62.29%
PATM 7.39% 4.63% 9.15% 4.70% 7.72% 13.49% 11.61% 31.73%
EPS 0.38 0.25 52.00% 0.42 0.21 100.00% 0.33 0.54 -38.89% 0.57 1.52 -62.50%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 90.92 84.08 8.14% 88.43 81.30 8.77% 82.65 74.64 10.73% 90.13 58.04 55.29%
Expenses 77.23 73.88 4.53% 79.39 67.22 18.10% 71.62 59.46 20.45% 81.92 46.07 77.82%
EBITDA 13.69 10.20 34.22% 9.04 14.08 -35.80% 11.03 15.18 -27.34% 8.21 11.97 -31.41%
EBIDTM 15.06% 12.13% 10.23% 17.32% 13.35% 20.34% 9.11% 20.62%
Other Income 1.37 0.28 389.29% 1.72 0.36 377.78% 0.76 0.61 24.59% 4.33 1.02 324.51%
Interest 1.23 1.34 -8.21% 0.93 1.54 -39.61% 0.82 1.85 -55.68% 2.26 2.55 -11.37%
Depreciation 5.52 5.32 3.76% 5.61 5.31 5.65% 5.68 5.27 7.78% 6.31 5.44 15.99%
PBT 8.31 3.82 117.54% 4.23 7.59 -44.27% 5.29 8.67 -38.99% 3.97 8.51 -53.35%
Tax 1.32 0.84 57.14% 0.28 1.45 -80.69% 0.87 1.34 -35.07% 1.19 0.42 183.33%
PAT 6.99 2.98 134.56% 3.95 6.14 -35.67% 4.41 7.33 -39.84% 2.78 8.09 -65.64%
PATM 7.69% 3.54% 4.47% 7.55% 5.34% 9.82% 3.08% 13.94%
EPS 1.00 0.61 63.93% 0.60 1.22 -50.82% 0.77 1.46 -47.26% 1.83 1.62 12.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 94.62 94.19 75.23 74.23 78.10 103.41 125.50 149.38 236.26 406.02 521.91 Net Sales Growth 1.24% 25.20% 1.35% -4.96% -24.48% -17.60% -15.99% -36.77% -41.81% -22.20% Cost Of Goods Sold 24.01 22.07 12.86 5.92 14.23 33.42 57.68 90.43 174.06 317.50 344.08 Gross Profit 70.61 72.12 62.37 68.31 63.87 69.99 67.81 58.95 62.20 88.53 177.83 GP Margin 74.62% 76.57% 82.91% 92.02% 81.78% 67.68% 54.03% 39.46% 26.33% 21.80% 34.07% Total Expenditure 75.96 71.58 48.67 42.74 48.98 75.78 93.95 134.92 207.82 376.49 439.18 Power & Fuel Cost - 1.42 1.58 1.41 1.43 1.88 1.01 0.83 1.05 1.19 0.99 % Of Sales - 1.51% 2.10% 1.90% 1.83% 1.82% 0.80% 0.56% 0.44% 0.29% 0.19% Employee Cost - 31.59 25.00 22.49 21.72 23.45 23.68 25.23 23.62 40.49 41.91 % Of Sales - 33.54% 33.23% 30.30% 27.81% 22.68% 18.87% 16.89% 10.00% 9.97% 8.03% Manufacturing Exp. - 0.45 0.09 0.59 0.78 3.64 1.99 0.00 0.00 0.00 0.00 % Of Sales - 0.48% 0.12% 0.79% 1.00% 3.52% 1.59% 0% 0% 0% 0% General & Admin Exp. - 10.51 8.34 11.17 7.65 8.60 7.43 7.83 6.61 11.84 9.50 % Of Sales - 11.16% 11.09% 15.05% 9.80% 8.32% 5.92% 5.24% 2.80% 2.92% 1.82% Selling & Distn. Exp. - 0.47 0.55 0.35 1.70 2.59 1.53 1.63 1.77 2.41 2.12 % Of Sales - 0.50% 0.73% 0.47% 2.18% 2.50% 1.22% 1.09% 0.75% 0.59% 0.41% Miscellaneous Exp. - 5.07 0.25 0.81 1.47 2.20 0.64 8.96 0.72 3.06 2.12 % Of Sales - 5.38% 0.33% 1.09% 1.88% 2.13% 0.51% 6.00% 0.30% 0.75% 7.78% EBITDA 18.66 22.61 26.56 31.49 29.12 27.63 31.55 14.46 28.44 29.53 82.73 EBITDA Margin 19.72% 24.00% 35.31% 42.42% 37.29% 26.72% 25.14% 9.68% 12.04% 7.27% 15.85% Other Income 8.17 5.58 4.12 2.64 6.39 7.75 10.34 32.51 5.44 17.98 6.95 Interest 5.01 6.19 9.21 4.87 15.05 18.64 15.78 14.38 13.56 16.40 7.83 Depreciation 13.59 13.70 13.85 15.96 13.56 15.97 23.95 23.25 21.32 16.37 11.76 PBT 8.23 8.30 7.62 13.30 6.90 0.77 2.16 9.34 -1.00 14.74 70.09 Tax -0.28 0.42 1.50 5.09 5.14 0.33 1.74 -3.47 3.41 8.85 13.99 Tax Rate -3.40% 5.06% 13.48% 50.55% 74.49% 42.86% 80.56% -37.15% -50.44% 60.04% 19.96% PAT 8.51 7.88 9.63 4.98 1.76 0.44 0.42 12.81 -10.18 5.90 56.10 PAT before Minority Interest 8.51 7.88 9.63 4.98 1.76 0.44 0.42 12.81 -10.18 5.90 56.10 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.99% 8.37% 12.80% 6.71% 2.25% 0.43% 0.33% 8.58% -4.31% 1.45% 10.75% PAT Growth -32.62% -18.17% 93.37% 182.95% 300.00% 4.76% -96.72% - - -89.48% EPS 1.70 1.57 1.92 0.99 0.35 0.09 0.08 2.55 -2.03 1.18 11.18

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 352.13 330.14 239.73 224.90 215.30 237.06 233.76 265.59 416.73 584.81 714.92 Net Sales Growth 18.14% 37.71% 6.59% 4.46% -9.18% 1.41% -11.98% -36.27% -28.74% -18.20% Cost Of Goods Sold 208.50 192.21 133.84 110.09 111.24 129.92 130.85 152.93 278.00 423.85 481.61 Gross Profit 143.63 137.93 105.89 114.81 104.06 107.14 102.91 112.66 138.74 160.95 233.30 GP Margin 40.79% 41.78% 44.17% 51.05% 48.33% 45.20% 44.02% 42.42% 33.29% 27.52% 32.63% Total Expenditure 310.16 281.00 201.12 178.13 174.94 197.96 199.64 248.20 372.17 544.10 631.19 Power & Fuel Cost - 1.48 1.62 1.47 1.49 1.92 1.06 0.87 1.78 1.90 1.33 % Of Sales - 0.45% 0.68% 0.65% 0.69% 0.81% 0.45% 0.33% 0.43% 0.32% 0.19% Employee Cost - 46.44 35.17 34.10 33.95 35.78 38.00 46.05 51.39 68.75 66.43 % Of Sales - 14.07% 14.67% 15.16% 15.77% 15.09% 16.26% 17.34% 12.33% 11.76% 9.29% Manufacturing Exp. - 0.45 0.09 0.59 0.78 3.64 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.14% 0.04% 0.26% 0.36% 1.54% 0% 0% 0% 0% 0% General & Admin Exp. - 29.69 23.89 24.37 18.81 17.58 16.94 19.55 26.01 33.52 23.18 % Of Sales - 8.99% 9.97% 10.84% 8.74% 7.42% 7.25% 7.36% 6.24% 5.73% 3.24% Selling & Distn. Exp. - 5.76 3.07 3.97 4.58 5.19 6.85 5.65 11.40 10.04 10.92 % Of Sales - 1.74% 1.28% 1.77% 2.13% 2.19% 2.93% 2.13% 2.74% 1.72% 1.53% Miscellaneous Exp. - 4.97 3.44 3.54 4.09 3.93 5.95 23.16 3.59 6.03 10.92 % Of Sales - 1.51% 1.43% 1.57% 1.90% 1.66% 2.55% 8.72% 0.86% 1.03% 6.67% EBITDA 41.97 49.14 38.61 46.77 40.36 39.10 34.12 17.39 44.56 40.71 83.73 EBITDA Margin 11.92% 14.88% 16.11% 20.80% 18.75% 16.49% 14.60% 6.55% 10.69% 6.96% 11.71% Other Income 8.18 5.58 4.12 4.12 2.29 7.75 10.84 31.26 6.90 18.64 7.03 Interest 5.24 8.47 10.10 5.47 15.78 19.08 16.11 15.44 15.32 18.46 8.51 Depreciation 23.12 22.21 21.62 23.16 21.42 21.75 27.70 26.28 24.97 20.27 14.32 PBT 21.80 24.04 11.01 22.26 5.45 6.02 1.14 6.93 11.17 20.62 67.92 Tax 3.66 4.82 2.15 9.03 5.75 1.85 1.64 -3.38 5.06 10.67 14.63 Tax Rate 16.79% 20.05% 14.81% 47.45% 105.50% 30.73% 123.31% -57.48% 158.13% 52.00% 21.54% PAT 18.13 19.22 12.30 9.95 -0.73 3.40 0.00 9.25 -5.07 9.37 53.36 PAT before Minority Interest 21.02 19.22 12.37 10.00 -0.30 4.17 -0.31 9.26 -1.85 9.86 53.29 Minority Interest 2.89 0.00 -0.07 -0.05 -0.43 -0.77 0.31 -0.01 -3.22 -0.49 0.07 PAT Margin 5.15% 5.82% 5.13% 4.42% -0.34% 1.43% 0% 3.48% -1.22% 1.60% 7.46% PAT Growth -26.12% 56.26% 23.62% - - 0 -100.00% - - -82.44% EPS 3.61 3.83 2.45 1.98 -0.15 0.68 0.00 1.84 -1.01 1.87 10.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 471.28 463.07 453.79 449.67 451.01 674.60 690.02 677.21 687.39 686.06 Share Capital 25.10 25.10 25.10 25.10 25.10 23.09 23.09 23.09 23.09 23.29 Total Reserves 446.18 431.13 421.49 417.37 418.84 650.00 666.93 654.11 664.29 662.77 Non-Current Liabilities 34.03 39.76 29.59 22.14 24.28 28.59 16.34 23.11 17.93 8.79 Secured Loans 5.53 13.17 4.51 2.58 11.98 16.37 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.02 0.02 0.01 0.00 0.01 1.54 1.62 0.91 0.83 Current Liabilities 98.94 99.23 131.20 144.64 130.99 127.06 122.30 125.51 124.34 120.62 Trade Payables 41.00 29.48 39.99 27.68 13.87 12.81 13.76 18.47 17.56 15.93 Other Current Liabilities 2.36 0.75 10.83 17.06 22.95 18.82 4.90 10.63 5.43 4.54 Short Term Borrowings 46.16 51.32 75.43 88.25 87.15 91.77 100.83 95.03 99.80 96.64 Short Term Provisions 9.42 17.68 4.95 11.65 7.02 3.66 2.81 1.38 1.55 3.51 Total Liabilities 604.25 602.06 614.58 616.45 606.28 830.25 828.66 825.83 829.66 815.47 Net Block 87.25 96.42 109.31 124.38 99.13 203.19 243.93 250.16 241.12 182.36 Gross Block 214.40 278.09 278.02 278.01 240.21 335.23 330.35 313.33 282.98 207.86 Accumulated Depreciation 127.15 181.67 168.71 153.63 141.08 132.05 86.42 63.17 41.86 25.49 Non Current Assets 340.65 352.45 371.14 389.31 403.55 448.48 488.21 497.70 474.69 450.86 Capital Work in Progress 0.00 0.00 0.00 0.00 37.69 37.69 37.69 44.93 38.93 46.30 Non Current Investment 236.32 237.09 237.84 238.63 240.42 152.45 152.46 151.93 144.96 171.94 Long Term Loans & Adv. 2.51 2.17 19.99 22.69 21.97 55.14 54.13 50.69 49.67 50.26 Other Non Current Assets 14.57 16.77 4.00 3.61 4.34 0.00 0.00 0.00 0.00 0.00 Current Assets 263.60 249.61 243.44 227.14 202.73 381.77 340.45 328.14 354.97 364.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.50 0.00 Inventories 34.83 33.83 33.11 32.96 33.94 37.90 38.68 38.01 37.11 22.20 Sundry Debtors 165.60 142.46 144.46 148.76 128.27 282.07 233.22 220.82 216.86 251.69 Cash & Bank 8.72 12.23 17.60 12.13 11.61 7.58 14.19 10.57 21.39 37.48 Other Current Assets 54.45 48.30 36.52 2.18 28.91 54.22 54.36 58.74 72.11 53.24 Short Term Loans & Adv. 16.11 12.79 11.75 31.11 25.54 50.10 48.89 51.38 63.61 47.21 Net Current Assets 164.66 150.38 112.24 82.50 71.74 254.71 218.14 202.62 230.63 243.99 Total Assets 604.25 602.06 614.58 616.45 606.28 830.25 828.66 825.84 829.66 815.47

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 456.38 436.81 423.75 441.96 441.75 662.77 677.70 682.19 687.13 681.90 Share Capital 25.10 25.10 25.10 25.10 25.10 23.09 23.09 23.09 23.09 23.29 Total Reserves 431.28 404.87 391.45 409.66 409.58 638.17 654.61 659.10 664.03 658.61 Non-Current Liabilities 32.42 38.80 28.78 27.79 30.69 35.33 14.21 35.52 35.15 32.34 Secured Loans 5.53 13.17 4.51 10.08 19.71 25.50 0.00 1.12 2.57 3.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.15 13.64 19.84 Long Term Provisions 0.00 0.02 0.02 0.01 0.00 0.01 1.54 4.86 1.40 1.09 Current Liabilities 122.24 148.76 159.26 309.39 159.02 132.37 128.78 134.46 129.22 151.07 Trade Payables 59.67 23.58 58.67 60.90 42.12 8.23 11.53 15.82 13.37 26.24 Other Current Liabilities 6.86 46.36 41.90 145.48 28.82 24.22 7.94 12.23 6.29 5.72 Short Term Borrowings 46.16 51.32 53.50 66.27 77.90 92.40 101.77 100.35 100.46 107.28 Short Term Provisions 9.55 27.50 5.19 36.74 10.18 7.52 7.55 6.06 9.10 11.82 Total Liabilities 623.00 633.26 619.51 785.88 637.94 835.94 826.22 865.90 861.24 875.27 Net Block 192.08 195.59 211.04 226.23 287.02 307.64 348.77 380.66 369.70 309.94 Gross Block 358.45 400.59 393.96 390.79 450.28 452.36 446.05 454.83 422.95 342.08 Accumulated Depreciation 166.37 205.00 182.92 164.56 163.26 144.72 97.28 74.17 53.25 32.14 Non Current Assets 298.03 310.12 353.82 390.73 384.02 405.56 445.67 484.87 468.85 453.59 Capital Work in Progress 0.00 0.00 0.00 0.00 37.69 37.69 37.69 47.36 39.97 48.57 Non Current Investment 88.87 90.43 89.09 91.20 8.23 5.00 5.02 5.17 5.67 42.71 Long Term Loans & Adv. 2.51 2.17 33.66 69.68 46.74 55.23 54.19 51.69 53.52 52.37 Other Non Current Assets 14.57 21.93 20.03 3.62 4.34 0.00 0.00 0.00 0.00 0.00 Current Assets 324.97 323.14 265.69 395.15 253.92 430.38 380.55 381.03 392.39 421.69 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.50 0.00 Inventories 35.09 34.08 33.11 33.51 34.15 38.19 38.93 44.76 40.62 25.82 Sundry Debtors 202.51 196.48 150.31 302.36 161.70 312.03 265.15 258.64 253.89 297.23 Cash & Bank 23.89 21.61 29.23 16.38 19.02 23.21 21.22 18.83 30.73 44.50 Other Current Assets 63.48 58.11 40.60 3.16 39.05 56.95 55.26 58.80 59.65 54.14 Short Term Loans & Adv. 16.11 12.86 12.44 39.74 29.48 50.32 47.57 50.69 49.62 47.50 Net Current Assets 202.73 174.38 106.43 85.76 94.90 298.01 251.77 246.58 263.17 270.62 Total Assets 623.00 633.26 619.51 785.88 637.94 835.94 826.22 865.90 861.24 875.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 9.71 21.82 11.78 22.91 18.26 -0.62 7.20 29.01 46.72 13.78 PBT 7.89 9.63 4.98 1.77 0.44 0.42 12.81 -6.77 14.74 70.09 Adjustment 16.63 22.61 30.10 26.58 -200.37 35.63 12.11 32.16 30.48 19.86 Changes in Working Capital -14.81 -10.42 -23.30 -4.90 219.51 -36.67 -17.72 3.61 1.90 -54.46 Cash after chg. in Working capital 9.71 21.82 11.78 23.45 19.58 -0.62 7.20 29.01 47.13 35.49 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 -0.54 -1.32 0.00 0.00 0.00 -0.41 -21.72 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 1.76 4.01 9.45 2.07 8.92 1.38 10.32 -21.50 -43.62 -28.11 Net Fixed Assets 63.69 -0.07 -0.01 -0.11 95.02 -4.88 -9.78 -36.35 -67.75 -130.59 Net Investments 0.77 0.75 0.79 1.79 -87.97 0.01 -0.53 0.53 19.48 133.17 Others -62.70 3.33 8.67 0.39 1.87 6.25 20.63 14.32 4.65 -30.69 Cash from Financing Activity -17.45 -31.20 -15.75 -24.44 -23.16 -7.37 -13.90 -18.33 -19.18 21.43 Net Cash Inflow / Outflow -5.98 -5.37 5.48 0.54 4.02 -6.61 3.62 -10.82 -16.09 7.10 Opening Cash & Equivalents 14.70 17.60 12.12 11.60 7.58 14.19 10.57 21.39 37.48 30.39 Closing Cash & Equivalent 8.72 12.23 17.60 12.14 11.60 7.58 14.19 10.57 21.39 37.48

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 35.26 19.13 32.32 26.49 22.52 0.03 3.01 36.84 50.09 25.58 PBT 19.75 12.30 10.53 3.31 3.02 0.00 9.25 -5.07 20.53 67.92 Adjustment 23.09 37.55 26.03 32.74 -196.04 37.48 15.05 40.10 22.98 23.74 Changes in Working Capital -7.58 -30.72 -4.24 -9.56 215.54 -37.45 -21.29 1.81 8.78 -45.64 Cash after chg. in Working capital 35.26 19.13 32.32 26.49 22.52 0.03 3.01 36.84 52.29 46.03 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 0.00 0.00 -2.20 -20.46 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 -1.68 5.25 4.32 2.33 8.16 0.86 20.46 -30.34 -25.30 -39.00 Net Fixed Assets 63.69 -0.07 -0.01 -0.11 95.02 -4.88 -9.78 -36.35 -67.75 -130.59 Net Investments 0.77 0.75 0.79 1.79 -87.97 0.01 -0.53 0.53 19.48 133.17 Others -66.14 4.57 3.54 0.65 1.11 5.73 30.77 5.48 22.97 -41.58 Cash from Financing Activity -33.77 -32.01 -23.80 -31.45 -34.87 1.11 -21.08 -18.39 -38.56 22.53 Net Cash Inflow / Outflow -0.19 -7.63 12.84 -2.63 -4.19 1.99 2.39 -11.89 -13.78 9.10 Opening Cash & Equivalents 24.08 29.23 16.39 19.02 23.21 21.22 18.83 30.73 44.50 35.40 Closing Cash & Equivalent 23.89 21.60 29.23 16.39 19.02 23.21 21.22 18.83 30.73 44.50

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 93.88 90.88 88.96 88.14 88.43 145.73 149.40 146.62 148.83 147.27 ROA 1.31% 1.58% 0.81% 0.29% 0.06% 0.05% 1.55% -1.23% 0.72% 7.23% ROE 1.70% 2.13% 1.12% 0.40% 0.08% 0.06% 1.87% -1.49% 0.86% 8.49% ROCE 2.75% 3.83% 2.76% 3.96% 2.86% 2.26% 3.03% 0.87% 3.97% 10.50% Fixed Asset Turnover 0.38 0.27 0.27 0.30 0.36 0.38 0.46 0.79 1.65 3.69 Receivable days 596.89 696.04 720.90 647.35 724.18 749.36 554.70 338.09 210.60 164.99 Inventory Days 133.03 162.39 162.44 156.33 126.78 111.36 93.69 58.02 26.66 10.97 Payable days 181.42 230.56 258.09 141.45 62.38 42.66 33.07 20.37 10.64 13.24 Cash Conversion Cycle 548.50 627.87 625.25 662.23 788.58 818.06 615.32 375.74 226.63 162.73 Total Debt/Equity 0.11 0.14 0.18 0.22 0.25 0.18 0.15 0.14 0.15 0.14 Interest Cover 2.34 2.21 3.07 1.46 1.04 1.14 1.65 0.50 1.90 9.95

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 90.91 85.65 82.98 86.61 86.59 143.17 146.73 147.70 148.77 146.38 ROA 3.06% 1.97% 1.42% -0.04% 0.57% -0.04% 1.10% -0.21% 1.14% 6.42% ROE 4.34% 2.92% 2.35% -0.07% 0.76% -0.05% 1.36% -0.27% 1.44% 8.10% ROCE 6.43% 5.01% 4.82% 3.90% 3.71% 2.21% 2.71% 2.32% 4.83% 9.91% Fixed Asset Turnover 0.87 0.60 0.57 0.51 0.53 0.52 0.59 0.95 1.53 2.64 Receivable days 220.56 264.00 367.33 393.36 364.70 450.63 359.92 224.45 171.99 143.73 Inventory Days 38.24 51.15 54.06 57.35 55.69 60.20 57.50 37.39 20.73 9.94 Payable days 55.83 75.67 124.30 107.57 46.89 16.43 16.14 8.92 9.79 14.74 Cash Conversion Cycle 202.96 239.48 297.09 343.14 373.50 494.40 401.29 252.92 182.93 138.92 Total Debt/Equity 0.12 0.15 0.14 0.21 0.26 0.21 0.15 0.16 0.17 0.19 Interest Cover 3.84 2.44 4.48 1.35 1.32 1.08 1.38 1.21 2.11 8.98

Top Investors:

k s gopalaswamy

suresh ayodya mahadevan

Annual Reports:

News Update:

Allied Digital Services’ arm bags 3 Multi-Year prestigious services deals
29th Dec 2020, 13:57 PM

Allied Digital USA will transform the Infrastructure Management, Edge Computing and User Computing across a wide range of technology platforms, operations and geographies
Read More

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

Feedback