Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

IT - Software

Rating :
66/99

BSE: 532875 | NSE: ADSL

140.40
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  140.85
  •  144.70
  •  139.05
  •  137.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  229817
  •  325.85
  •  174.50
  •  55.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 758.34
  • 12.43
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 754.40
  • 0.54%
  • 1.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.21%
  • 4.25%
  • 36.23%
  • FII
  • DII
  • Others
  • 0.34%
  • 0.00%
  • 5.97%

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
  • 11.26
  • 9.66
  • 9.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 0.41
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 5.09
  • 5.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
156.42
95.76
63.35%
116.97
90.92
28.65%
113.06
88.43
27.85%
98.24
82.65
18.86%
Expenses
129.34
85.16
51.88%
103.58
77.23
34.12%
95.15
79.39
19.85%
86.56
71.63
20.84%
EBITDA
27.08
10.60
155.47%
13.39
13.69
-2.19%
17.91
9.04
98.12%
11.68
11.02
5.99%
EBIDTM
17.31%
11.07%
11.45%
15.06%
15.84%
10.22%
11.89%
13.33%
Other Income
0.96
0.53
81.13%
0.51
1.37
-62.77%
0.57
1.72
-66.86%
0.52
0.76
-31.58%
Interest
0.89
0.71
25.35%
0.59
1.23
-52.03%
0.46
0.93
-50.54%
0.69
0.82
-15.85%
Depreciation
4.99
4.73
5.50%
4.55
5.52
-17.57%
5.68
5.61
1.25%
5.05
5.68
-11.09%
PBT
22.16
5.69
289.46%
8.76
8.31
5.42%
36.14
4.22
756.40%
6.46
5.28
22.35%
Tax
5.36
1.82
194.51%
1.90
1.31
45.04%
3.45
0.27
1,177.78%
1.80
0.87
106.90%
PAT
16.80
3.87
334.11%
6.86
7.00
-2.00%
32.69
3.95
727.59%
4.66
4.41
5.67%
PATM
10.74%
4.04%
5.86%
7.70%
28.91%
4.47%
4.74%
5.34%
EPS
3.10
0.77
302.60%
1.26
1.39
-9.35%
6.45
0.79
716.46%
0.92
0.87
5.75%

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
484.69
358.08
330.14
239.73
224.90
215.30
237.06
233.76
265.59
416.73
584.81
Net Sales Growth
35.48%
8.46%
37.71%
6.59%
4.46%
-9.18%
1.41%
-11.98%
-36.27%
-28.74%
 
Cost Of Goods Sold
13.32
209.22
192.21
133.84
110.09
111.24
129.92
130.85
152.93
278.00
423.85
Gross Profit
471.37
148.86
137.93
105.89
114.81
104.06
107.14
102.91
112.66
138.74
160.95
GP Margin
97.25%
41.57%
41.78%
44.17%
51.05%
48.33%
45.20%
44.02%
42.42%
33.29%
27.52%
Total Expenditure
414.63
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
70.06
44.66
47.66
38.61
46.77
40.36
39.10
34.12
17.39
44.56
40.71
EBITDA Margin
14.45%
12.47%
14.44%
16.11%
20.80%
18.75%
16.49%
14.60%
6.55%
10.69%
6.96%
Other Income
2.56
4.06
5.58
4.12
4.12
2.29
7.75
10.84
31.26
6.90
18.64
Interest
2.63
3.69
6.99
10.10
5.47
15.78
19.08
16.11
15.44
15.32
18.46
Depreciation
20.27
21.54
22.21
21.62
23.16
21.42
21.75
27.70
26.28
24.97
20.27
PBT
73.52
23.49
24.04
11.01
22.26
5.45
6.02
1.14
6.93
11.17
20.62
Tax
12.51
4.27
4.82
2.15
9.03
5.75
1.85
1.64
-3.38
5.06
10.67
Tax Rate
17.02%
18.18%
20.05%
14.81%
47.45%
105.50%
30.73%
123.31%
-57.48%
158.13%
52.00%
PAT
61.01
19.22
19.22
12.30
9.95
-0.73
3.40
0.00
9.25
-5.07
9.37
PAT before Minority Interest
61.01
19.22
19.22
12.37
10.00
-0.30
4.17
-0.31
9.26
-1.85
9.86
Minority Interest
0.00
0.00
0.00
-0.07
-0.05
-0.43
-0.77
0.31
-0.01
-3.22
-0.49
PAT Margin
12.59%
5.37%
5.82%
5.13%
4.42%
-0.34%
1.43%
0%
3.48%
-1.22%
1.60%
PAT Growth
217.26%
0.00%
56.26%
23.62%
-
-
0
-100.00%
-
-
 
EPS
11.26
3.55
3.55
2.27
1.84
-0.13
0.63
0.00
1.71
-0.94
1.73

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
107.36
55.93
75.67
124.30
107.57
46.89
16.43
16.14
8.92
9.79
Cash Conversion Cycle
115.18
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 Serv. - Quarterly Results
    18th May 2022, 18:22 PM

    Read More
  • Allied Digital Services launches new FinTech product ‘FinoAllied’
    13th May 2022, 18:02 PM

    FinoAllied could prove to be a game-changer for small and mid-size banks that are struggling in their digital transformation journey

    Read More
  • Allied Digital Services bags Lucknow Safe City project
    22nd Apr 2022, 10:29 AM

    The project is expected to be executed in a period of 9 months and operations and maintenance shall run for 36 months

    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.