Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

IT - Software

Rating :
N/A

BSE: 532875 | NSE: ADSL

275.01
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  273.20
  •  286.74
  •  270.95
  •  270.82
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1154793
  •  3233.86
  •  319.90
  •  123.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 994.86
  • 18.98
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 879.90
  • 0.85%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.19%
  • 1.38%
  • 39.25%
  • FII
  • DII
  • Others
  • 1.44%
  • 0.00%
  • 6.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 15.79
  • 12.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.35
  • 11.84
  • 3.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.70
  • 18.99
  • -3.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.21
  • 13.75
  • 20.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 1.18
  • 1.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.66
  • 8.25
  • 9.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
220.57
171.08
28.93%
203.02
170.23
19.26%
179.13
169.00
5.99%
176.76
166.23
6.33%
Expenses
195.52
150.40
30.00%
183.81
149.70
22.79%
159.99
151.16
5.84%
152.42
147.56
3.29%
EBITDA
25.05
20.68
21.13%
19.21
20.53
-6.43%
19.14
17.84
7.29%
24.34
18.67
30.37%
EBIDTM
11.36%
12.09%
9.46%
12.06%
10.69%
10.56%
13.77%
11.23%
Other Income
2.29
0.58
294.83%
3.77
0.29
1,200.00%
1.01
0.15
573.33%
0.14
0.02
600.00%
Interest
2.42
1.03
134.95%
2.54
1.10
130.91%
1.38
1.41
-2.13%
1.67
1.02
63.73%
Depreciation
4.85
4.12
17.72%
4.84
4.15
16.63%
4.65
4.08
13.97%
4.00
4.40
-9.09%
PBT
20.07
16.11
24.58%
15.60
15.57
0.19%
14.12
12.50
12.96%
18.81
13.27
41.75%
Tax
2.36
4.42
-46.61%
4.00
4.11
-2.68%
3.71
3.92
-5.36%
4.70
3.77
24.67%
PAT
17.71
11.69
51.50%
11.60
11.46
1.22%
10.41
8.58
21.33%
14.11
9.50
48.53%
PATM
8.03%
6.83%
5.71%
6.73%
5.81%
5.08%
7.98%
5.71%
EPS
3.15
2.12
48.58%
1.82
2.08
-12.50%
1.88
1.56
20.51%
2.55
-6.81
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
779.48
687.06
660.07
484.68
358.08
330.14
239.73
224.90
215.30
237.06
233.76
Net Sales Growth
15.22%
4.09%
36.19%
35.36%
8.46%
37.71%
6.59%
4.46%
-9.18%
1.41%
 
Cost Of Goods Sold
489.27
407.36
402.68
276.28
209.22
192.21
133.84
110.09
111.24
129.92
130.85
Gross Profit
290.21
279.70
257.39
208.40
148.86
137.93
105.89
114.81
104.06
107.14
102.91
GP Margin
37.23%
40.71%
38.99%
43.00%
41.57%
41.78%
44.17%
51.05%
48.33%
45.20%
44.02%
Total Expenditure
691.74
603.68
571.76
414.64
313.41
282.48
201.12
178.13
174.94
197.96
199.64
Power & Fuel Cost
-
1.59
1.95
0.78
0.67
1.48
1.62
1.47
1.49
1.92
1.06
% Of Sales
-
0.23%
0.30%
0.16%
0.19%
0.45%
0.68%
0.65%
0.69%
0.81%
0.45%
Employee Cost
-
138.09
108.59
83.94
55.76
48.16
35.17
34.10
33.95
35.78
38.00
% Of Sales
-
20.10%
16.45%
17.32%
15.57%
14.59%
14.67%
15.16%
15.77%
15.09%
16.26%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.09
0.59
0.78
3.64
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0.04%
0.26%
0.36%
1.54%
0%
General & Admin Exp.
-
41.24
42.35
40.25
36.58
29.90
23.89
24.37
18.81
17.58
16.94
% Of Sales
-
6.00%
6.42%
8.30%
10.22%
9.06%
9.97%
10.84%
8.74%
7.42%
7.25%
Selling & Distn. Exp.
-
7.99
10.21
8.86
8.21
5.76
3.07
3.97
4.58
5.19
6.85
% Of Sales
-
1.16%
1.55%
1.83%
2.29%
1.74%
1.28%
1.77%
2.13%
2.19%
2.93%
Miscellaneous Exp.
-
7.41
5.98
4.53
2.97
4.97
3.44
3.54
4.09
3.93
6.85
% Of Sales
-
1.08%
0.91%
0.93%
0.83%
1.51%
1.43%
1.57%
1.90%
1.66%
2.55%
EBITDA
87.74
83.38
88.31
70.04
44.67
47.66
38.61
46.77
40.36
39.10
34.12
EBITDA Margin
11.26%
12.14%
13.38%
14.45%
12.47%
14.44%
16.11%
20.80%
18.75%
16.49%
14.60%
Other Income
7.21
1.16
5.66
2.56
4.06
5.58
4.12
4.12
2.29
7.75
10.84
Interest
8.01
5.21
4.02
2.62
3.69
6.99
10.10
5.47
15.78
19.08
16.11
Depreciation
18.34
16.36
16.98
20.27
21.54
22.21
21.62
23.16
21.42
21.75
27.70
PBT
68.60
62.97
72.97
49.71
23.50
24.04
11.01
22.26
5.45
6.02
1.14
Tax
14.77
17.13
19.23
12.50
4.27
4.82
2.15
9.03
5.75
1.85
1.64
Tax Rate
21.53%
27.20%
26.35%
17.00%
18.17%
20.05%
14.81%
47.45%
105.50%
30.73%
123.31%
PAT
53.83
45.84
53.74
50.47
16.94
19.22
12.30
9.95
-0.73
3.40
0.00
PAT before Minority Interest
52.41
45.84
53.74
61.01
19.23
19.22
12.37
10.00
-0.30
4.17
-0.31
Minority Interest
-1.42
0.00
0.00
-10.54
-2.29
0.00
-0.07
-0.05
-0.43
-0.77
0.31
PAT Margin
6.91%
6.67%
8.14%
10.41%
4.73%
5.82%
5.13%
4.42%
-0.34%
1.43%
0%
PAT Growth
30.56%
-14.70%
6.48%
197.93%
-11.86%
56.26%
23.62%
-
-
0
 
EPS
9.54
8.13
9.53
8.95
3.00
3.41
2.18
1.76
-0.13
0.60
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
578.62
535.95
531.39
470.62
456.38
436.81
423.75
441.96
441.75
662.77
Share Capital
27.65
27.42
27.10
25.35
25.10
25.10
25.10
25.10
25.10
23.09
Total Reserves
540.32
498.02
497.53
443.62
431.28
404.87
391.45
409.66
409.58
638.17
Non-Current Liabilities
34.81
30.63
31.78
30.43
32.42
38.80
28.78
27.79
30.69
35.33
Secured Loans
11.73
18.52
4.63
4.68
5.53
13.17
4.51
10.08
19.71
25.50
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
0.00
0.00
0.00
0.00
0.02
0.02
0.01
0.00
0.01
Current Liabilities
124.28
92.90
105.12
125.90
122.24
148.76
159.26
309.39
159.02
132.37
Trade Payables
50.73
37.27
50.81
63.41
59.67
23.58
58.67
60.90
42.12
8.23
Other Current Liabilities
10.19
10.89
8.95
6.11
6.86
46.36
41.90
145.48
28.82
24.22
Short Term Borrowings
40.89
31.83
37.31
47.86
46.16
51.32
53.50
66.27
77.90
92.40
Short Term Provisions
22.47
12.91
8.05
8.52
9.55
27.50
5.19
36.74
10.18
7.52
Total Liabilities
778.04
694.85
693.28
640.74
623.00
633.26
619.51
785.88
637.94
835.94
Net Block
201.57
186.33
170.76
174.82
192.08
195.59
211.04
226.23
287.02
307.64
Gross Block
401.35
378.35
355.83
347.83
343.88
400.59
393.96
390.79
450.28
452.36
Accumulated Depreciation
199.78
192.02
185.07
173.01
151.80
205.00
182.92
164.56
163.26
144.72
Non Current Assets
330.19
311.18
299.31
294.96
297.25
310.12
353.82
390.73
384.02
405.56
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37.69
37.69
Non Current Investment
6.22
6.22
9.50
88.33
89.09
90.43
89.09
91.20
8.23
5.00
Long Term Loans & Adv.
32.39
21.24
3.52
2.84
2.51
2.17
33.66
69.68
46.74
55.23
Other Non Current Assets
12.55
19.05
36.16
28.97
13.57
21.93
20.03
3.62
4.34
0.00
Current Assets
447.85
383.67
393.38
345.78
325.75
323.14
265.69
395.15
253.92
430.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
48.09
42.77
37.99
34.82
35.09
34.08
33.11
33.51
34.15
38.19
Sundry Debtors
149.90
159.54
198.71
164.23
202.51
196.48
150.31
302.36
161.70
312.03
Cash & Bank
137.89
83.45
59.14
58.17
23.89
21.61
29.23
16.38
19.02
23.21
Other Current Assets
111.97
45.29
49.17
34.52
64.26
70.97
53.04
42.90
39.05
56.95
Short Term Loans & Adv.
81.21
52.62
48.37
54.04
15.98
12.86
12.44
39.74
29.48
50.32
Net Current Assets
323.57
290.77
288.26
219.88
203.51
174.38
106.43
85.76
94.90
298.01
Total Assets
778.04
694.85
692.69
640.74
623.00
633.26
619.51
785.88
637.94
835.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
67.61
48.62
14.62
49.41
30.60
19.13
32.32
26.49
22.52
0.03
PBT
62.97
8.07
73.51
19.23
19.75
12.30
10.53
3.31
3.02
0.00
Adjustment
17.55
15.32
16.71
19.79
22.65
37.55
26.03
32.74
-196.04
37.48
Changes in Working Capital
-4.96
42.86
-61.40
10.39
-11.80
-30.72
-4.24
-9.56
215.54
-37.45
Cash after chg. in Working capital
75.56
66.25
28.82
49.41
30.60
19.13
32.32
26.49
22.52
0.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.95
-17.63
-14.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-2.93
-11.65
-5.96
-12.10
-10.53
5.25
4.32
2.33
8.16
0.86
Net Fixed Assets
-10.15
-21.22
-6.43
-2.48
64.07
-0.07
-0.01
-0.11
95.02
-4.88
Net Investments
0.00
0.80
78.79
0.74
0.56
0.75
0.79
1.79
-87.97
0.01
Others
7.22
8.77
-78.32
-10.36
-75.16
4.57
3.54
0.65
1.11
5.73
Cash from Financing Activity
-10.23
-12.66
-7.69
-3.03
-20.26
-32.01
-23.80
-31.45
-34.87
1.11
Net Cash Inflow / Outflow
54.45
24.31
0.97
34.28
-0.19
-7.63
12.84
-2.63
-4.19
1.99
Opening Cash & Equivalents
83.45
59.14
58.17
23.89
24.08
29.23
16.39
19.02
23.21
21.22
Closing Cash & Equivalent
137.90
83.45
59.14
58.17
23.89
21.60
29.23
16.39
19.02
23.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
102.71
95.81
96.80
92.50
90.91
85.65
82.98
86.61
86.59
143.17
ROA
6.22%
7.74%
9.15%
3.04%
3.06%
1.97%
1.42%
-0.04%
0.57%
-0.04%
ROE
8.38%
10.24%
12.28%
4.16%
4.34%
2.92%
2.35%
-0.07%
0.76%
-0.05%
ROCE
11.13%
13.26%
13.86%
5.25%
6.14%
5.01%
4.82%
3.90%
3.71%
2.21%
Fixed Asset Turnover
1.76
1.80
1.38
1.04
0.89
0.60
0.57
0.51
0.53
0.52
Receivable days
82.19
99.05
136.66
186.91
220.56
264.00
367.33
393.36
364.70
450.63
Inventory Days
24.13
22.33
27.42
35.63
38.24
51.15
54.06
57.35
55.69
60.20
Payable days
39.42
39.92
75.45
107.36
55.93
75.67
124.30
107.57
46.89
16.43
Cash Conversion Cycle
66.90
81.46
88.63
115.18
202.87
239.48
297.09
343.14
373.50
494.40
Total Debt/Equity
0.11
0.10
0.08
0.12
0.12
0.15
0.14
0.21
0.26
0.21
Interest Cover
13.09
19.15
29.06
7.37
4.44
2.44
4.48
1.35
1.32
1.08

Top Investors:

News Update:


  • Allied Digital Services bags project from MSETCL
    7th Feb 2025, 10:30 AM

    This project is valued at more than Rs 14 crore

    Read More
  • Allied Digital Serv. - Quarterly Results
    31st Jan 2025, 21:48 PM

    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.