Nifty
Sensex
:
:
18124.50
60838.03
-53.60 (-0.29%)
-85.47 (-0.14%)

IT - Software

Rating :
64/99

BSE: 532875 | NSE: ADSL

83.90
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  84.75
  •  85.50
  •  82.60
  •  84.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  187492
  •  157.60
  •  96.00
  •  20.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 425.42
  • 25.67
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 421.48
  • 0.89%
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.95%
  • 5.11%
  • 38.26%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 6.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.79
  • 10.71
  • 14.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 2.05
  • 2.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.45
  • 34.58
  • 16.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.85
  • 9.61
  • 8.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.30
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.38
  • 4.31
  • 3.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
98.24
82.65
18.86%
95.76
90.13
6.25%
90.92
84.08
8.14%
88.43
81.30
8.77%
Expenses
86.56
71.63
20.84%
85.16
81.93
3.94%
77.23
73.88
4.53%
79.39
67.22
18.10%
EBITDA
11.68
11.02
5.99%
10.60
8.20
29.27%
13.69
10.20
34.22%
9.04
14.08
-35.80%
EBIDTM
11.89%
13.33%
11.07%
9.10%
15.06%
12.13%
10.23%
17.32%
Other Income
0.52
0.76
-31.58%
0.53
4.33
-87.76%
1.37
0.28
389.29%
1.72
0.36
377.78%
Interest
0.69
0.82
-15.85%
0.71
2.26
-68.58%
1.23
1.34
-8.21%
0.93
1.54
-39.61%
Depreciation
5.05
5.68
-11.09%
4.73
6.31
-25.04%
5.52
5.32
3.76%
5.61
5.31
5.65%
PBT
6.46
5.28
22.35%
5.69
3.96
43.69%
8.31
3.82
117.54%
4.23
7.59
-44.27%
Tax
1.80
0.87
106.90%
1.82
1.19
52.94%
1.32
0.84
57.14%
0.28
1.45
-80.69%
PAT
4.66
4.41
5.67%
3.87
2.77
39.71%
6.99
2.98
134.56%
3.95
6.14
-35.67%
PATM
4.74%
5.34%
4.04%
3.07%
7.69%
3.54%
4.47%
7.55%
EPS
0.92
0.87
5.75%
0.77
0.57
35.09%
1.00
0.61
63.93%
0.60
0.71
-15.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
373.35
358.08
330.14
239.73
224.90
215.30
237.06
233.76
265.59
416.73
584.81
Net Sales Growth
10.41%
8.46%
37.71%
6.59%
4.46%
-9.18%
1.41%
-11.98%
-36.27%
-28.74%
 
Cost Of Goods Sold
162.06
209.22
192.21
133.84
110.09
111.24
129.92
130.85
152.93
278.00
423.85
Gross Profit
211.29
148.86
137.93
105.89
114.81
104.06
107.14
102.91
112.66
138.74
160.95
GP Margin
56.59%
41.57%
41.78%
44.17%
51.05%
48.33%
45.20%
44.02%
42.42%
33.29%
27.52%
Total Expenditure
328.34
313.42
282.48
201.12
178.13
174.94
197.96
199.64
248.20
372.17
544.10
Power & Fuel Cost
-
0.67
1.48
1.62
1.47
1.49
1.92
1.06
0.87
1.78
1.90
% Of Sales
-
0.19%
0.45%
0.68%
0.65%
0.69%
0.81%
0.45%
0.33%
0.43%
0.32%
Employee Cost
-
59.63
48.16
35.17
34.10
33.95
35.78
38.00
46.05
51.39
68.75
% Of Sales
-
16.65%
14.59%
14.67%
15.16%
15.77%
15.09%
16.26%
17.34%
12.33%
11.76%
Manufacturing Exp.
-
0.00
0.00
0.09
0.59
0.78
3.64
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0.04%
0.26%
0.36%
1.54%
0%
0%
0%
0%
General & Admin Exp.
-
33.49
29.90
23.89
24.37
18.81
17.58
16.94
19.55
26.01
33.52
% Of Sales
-
9.35%
9.06%
9.97%
10.84%
8.74%
7.42%
7.25%
7.36%
6.24%
5.73%
Selling & Distn. Exp.
-
8.21
5.76
3.07
3.97
4.58
5.19
6.85
5.65
11.40
10.04
% Of Sales
-
2.29%
1.74%
1.28%
1.77%
2.13%
2.19%
2.93%
2.13%
2.74%
1.72%
Miscellaneous Exp.
-
2.20
4.97
3.44
3.54
4.09
3.93
5.95
23.16
3.59
10.04
% Of Sales
-
0.61%
1.51%
1.43%
1.57%
1.90%
1.66%
2.55%
8.72%
0.86%
1.03%
EBITDA
45.01
44.66
47.66
38.61
46.77
40.36
39.10
34.12
17.39
44.56
40.71
EBITDA Margin
12.06%
12.47%
14.44%
16.11%
20.80%
18.75%
16.49%
14.60%
6.55%
10.69%
6.96%
Other Income
4.14
4.06
5.58
4.12
4.12
2.29
7.75
10.84
31.26
6.90
18.64
Interest
3.56
3.69
6.99
10.10
5.47
15.78
19.08
16.11
15.44
15.32
18.46
Depreciation
20.91
21.54
22.21
21.62
23.16
21.42
21.75
27.70
26.28
24.97
20.27
PBT
24.69
23.49
24.04
11.01
22.26
5.45
6.02
1.14
6.93
11.17
20.62
Tax
5.22
4.27
4.82
2.15
9.03
5.75
1.85
1.64
-3.38
5.06
10.67
Tax Rate
21.14%
18.18%
20.05%
14.81%
47.45%
105.50%
30.73%
123.31%
-57.48%
158.13%
52.00%
PAT
19.47
19.22
19.22
12.30
9.95
-0.73
3.40
0.00
9.25
-5.07
9.37
PAT before Minority Interest
16.57
19.22
19.22
12.37
10.00
-0.30
4.17
-0.31
9.26
-1.85
9.86
Minority Interest
-2.90
0.00
0.00
-0.07
-0.05
-0.43
-0.77
0.31
-0.01
-3.22
-0.49
PAT Margin
5.21%
5.37%
5.82%
5.13%
4.42%
-0.34%
1.43%
0%
3.48%
-1.22%
1.60%
PAT Growth
19.45%
0.00%
56.26%
23.62%
-
-
0
-100.00%
-
-
 
EPS
3.84
3.79
3.79
2.43
1.96
-0.14
0.67
0.00
1.82
-1.00
1.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
470.62
456.38
436.81
423.75
441.96
441.75
662.77
677.70
682.19
687.13
Share Capital
25.35
25.10
25.10
25.10
25.10
25.10
23.09
23.09
23.09
23.09
Total Reserves
443.62
431.28
404.87
391.45
409.66
409.58
638.17
654.61
659.10
664.03
Non-Current Liabilities
30.43
32.42
38.80
28.78
27.79
30.69
35.33
14.21
35.52
35.15
Secured Loans
4.68
5.53
13.17
4.51
10.08
19.71
25.50
0.00
1.12
2.57
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.15
13.64
Long Term Provisions
0.00
0.00
0.02
0.02
0.01
0.00
0.01
1.54
4.86
1.40
Current Liabilities
125.92
122.24
148.76
159.26
309.39
159.02
132.37
128.78
134.46
129.22
Trade Payables
63.41
59.67
23.58
58.67
60.90
42.12
8.23
11.53
15.82
13.37
Other Current Liabilities
6.11
6.86
46.36
41.90
145.48
28.82
24.22
7.94
12.23
6.29
Short Term Borrowings
47.86
46.16
51.32
53.50
66.27
77.90
92.40
101.77
100.35
100.46
Short Term Provisions
8.54
9.55
27.50
5.19
36.74
10.18
7.52
7.55
6.06
9.10
Total Liabilities
640.76
623.00
633.26
619.51
785.88
637.94
835.94
826.22
865.90
861.24
Net Block
185.25
192.08
195.59
211.04
226.23
287.02
307.64
348.77
380.66
369.70
Gross Block
357.24
343.88
400.59
393.96
390.79
450.28
452.36
446.05
454.83
422.95
Accumulated Depreciation
171.99
151.80
205.00
182.92
164.56
163.26
144.72
97.28
74.17
53.25
Non Current Assets
294.96
297.25
310.12
353.82
390.73
384.02
405.56
445.67
484.87
468.85
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
37.69
37.69
37.69
47.36
39.97
Non Current Investment
88.33
89.09
90.43
89.09
91.20
8.23
5.00
5.02
5.17
5.67
Long Term Loans & Adv.
2.52
2.51
2.17
33.66
69.68
46.74
55.23
54.19
51.69
53.52
Other Non Current Assets
18.86
13.57
21.93
20.03
3.62
4.34
0.00
0.00
0.00
0.00
Current Assets
345.80
325.75
323.14
265.69
395.15
253.92
430.38
380.55
381.03
392.39
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
Inventories
34.82
35.09
34.08
33.11
33.51
34.15
38.19
38.93
44.76
40.62
Sundry Debtors
164.23
202.51
196.48
150.31
302.36
161.70
312.03
265.15
258.64
253.89
Cash & Bank
58.17
23.89
21.61
29.23
16.38
19.02
23.21
21.22
18.83
30.73
Other Current Assets
88.58
48.28
58.11
40.60
42.90
39.05
56.95
55.26
58.80
59.65
Short Term Loans & Adv.
17.17
15.98
12.86
12.44
39.74
29.48
50.32
47.57
50.69
49.62
Net Current Assets
219.88
203.51
174.38
106.43
85.76
94.90
298.01
251.77
246.58
263.17
Total Assets
640.76
623.00
633.26
619.51
785.88
637.94
835.94
826.22
865.90
861.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
49.41
30.60
19.13
32.32
26.49
22.52
0.03
3.01
36.84
50.09
PBT
18.32
19.75
12.30
10.53
3.31
3.02
0.00
9.25
-5.07
20.53
Adjustment
20.98
22.65
37.55
26.03
32.74
-196.04
37.48
15.05
40.10
22.98
Changes in Working Capital
10.11
-11.80
-30.72
-4.24
-9.56
215.54
-37.45
-21.29
1.81
8.78
Cash after chg. in Working capital
49.41
30.60
19.13
32.32
26.49
22.52
0.03
3.01
36.84
52.29
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
0.00
-2.20
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
-12.10
-10.53
5.25
4.32
2.33
8.16
0.86
20.46
-30.34
-25.30
Net Fixed Assets
-2.41
64.07
-0.07
-0.01
-0.11
95.02
-4.88
-9.78
-36.35
-67.75
Net Investments
0.74
0.56
0.75
0.79
1.79
-87.97
0.01
-0.53
0.53
19.48
Others
-10.43
-75.16
4.57
3.54
0.65
1.11
5.73
30.77
5.48
22.97
Cash from Financing Activity
-3.02
-20.26
-32.01
-23.80
-31.45
-34.87
1.11
-21.08
-18.39
-38.56
Net Cash Inflow / Outflow
34.29
-0.19
-7.63
12.84
-2.63
-4.19
1.99
2.39
-11.89
-13.78
Opening Cash & Equivalents
23.89
24.08
29.23
16.39
19.02
23.21
21.22
18.83
30.73
44.50
Closing Cash & Equivalent
58.18
23.89
21.60
29.23
16.39
19.02
23.21
21.22
18.83
30.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
92.50
90.91
85.65
82.98
86.61
86.59
143.17
146.73
147.70
148.77
ROA
3.04%
3.06%
1.97%
1.42%
-0.04%
0.57%
-0.04%
1.10%
-0.21%
1.14%
ROE
4.15%
4.34%
2.92%
2.35%
-0.07%
0.76%
-0.05%
1.36%
-0.27%
1.44%
ROCE
5.25%
6.14%
5.01%
4.82%
3.90%
3.71%
2.21%
2.71%
2.32%
4.83%
Fixed Asset Turnover
1.02
0.89
0.60
0.57
0.51
0.53
0.52
0.59
0.95
1.53
Receivable days
186.91
220.56
264.00
367.33
393.36
364.70
450.63
359.92
224.45
171.99
Inventory Days
35.63
38.24
51.15
54.06
57.35
55.69
60.20
57.50
37.39
20.73
Payable days
74.74
55.93
75.67
124.30
107.57
46.89
16.43
16.14
8.92
9.79
Cash Conversion Cycle
147.81
202.87
239.48
297.09
343.14
373.50
494.40
401.29
252.92
182.93
Total Debt/Equity
0.12
0.12
0.15
0.14
0.21
0.26
0.21
0.15
0.16
0.17
Interest Cover
7.37
4.44
2.44
4.48
1.35
1.32
1.08
1.38
1.21
2.11

News Update:


  • Allied Digital Services wins five year contract for Rs 165 crore
    5th Oct 2021, 16:06 PM

    The company has won a transformational, five year contract from a large Global Manufacturing Conglomerate

    Read More
  • Allied Digital Services wins six year contract worth $88 million
    25th Aug 2021, 13:44 PM

    The contract will span work in several countries

    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.