Nifty
Sensex
:
:
22338.75
73745.35
355.95 (1.62%)
1245.05 (1.72%)

IT - Software

Rating :
54/99

BSE: 532875 | NSE: ADSL

152.45
01-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  154.40
  •  158.65
  •  151.85
  •  153.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  329165
  •  510.16
  •  201.25
  •  71.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 842.14
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 786.27
  • 0.82%
  • 1.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.26%
  • 1.58%
  • 38.85%
  • FII
  • DII
  • Others
  • 1.08%
  • 0.00%
  • 6.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.53
  • 22.45
  • 22.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.64
  • 17.99
  • 14.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.24
  • 34.30
  • 46.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 10.90
  • 13.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.75
  • 1.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 5.91
  • 7.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
171.08
174.17
-1.77%
170.23
167.02
1.92%
169.00
152.65
10.71%
166.23
156.42
6.27%
Expenses
150.40
144.00
4.44%
149.70
141.51
5.79%
151.16
138.69
8.99%
147.56
129.34
14.09%
EBITDA
20.68
30.17
-31.46%
20.53
25.51
-19.52%
17.84
13.96
27.79%
18.67
27.08
-31.06%
EBIDTM
12.09%
17.32%
12.06%
15.27%
10.56%
9.15%
11.23%
17.31%
Other Income
0.58
1.60
-63.75%
0.29
2.75
-89.45%
0.15
1.28
-88.28%
0.02
0.97
-97.94%
Interest
1.03
1.14
-9.65%
1.10
0.94
17.02%
1.41
0.92
53.26%
1.02
0.89
14.61%
Depreciation
4.12
4.27
-3.51%
4.15
4.18
-0.72%
4.08
4.13
-1.21%
4.40
4.99
-11.82%
PBT
16.11
26.36
-38.88%
15.57
23.14
-32.71%
12.50
10.19
22.67%
13.27
22.17
-40.14%
Tax
4.42
7.08
-37.57%
4.10
5.36
-23.51%
3.92
3.03
29.37%
3.77
5.36
-29.66%
PAT
11.69
19.28
-39.37%
11.47
17.78
-35.49%
8.58
7.16
19.83%
9.50
16.81
-43.49%
PATM
6.83%
11.07%
6.74%
10.65%
5.08%
4.69%
5.71%
10.75%
EPS
2.12
3.53
-39.94%
2.08
3.27
-36.39%
1.57
1.32
18.94%
-6.81
3.10
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
676.54
660.07
484.68
358.08
330.14
239.73
224.90
215.30
237.06
233.76
265.59
Net Sales Growth
4.04%
36.19%
35.36%
8.46%
37.71%
6.59%
4.46%
-9.18%
1.41%
-11.98%
 
Cost Of Goods Sold
404.76
402.68
276.28
209.22
192.21
133.84
110.09
111.24
129.92
130.85
152.93
Gross Profit
271.78
257.39
208.40
148.86
137.93
105.89
114.81
104.06
107.14
102.91
112.66
GP Margin
40.17%
38.99%
43.00%
41.57%
41.78%
44.17%
51.05%
48.33%
45.20%
44.02%
42.42%
Total Expenditure
598.82
571.76
414.64
313.41
282.48
201.12
178.13
174.94
197.96
199.64
248.20
Power & Fuel Cost
-
1.95
0.78
0.67
1.48
1.62
1.47
1.49
1.92
1.06
0.87
% Of Sales
-
0.30%
0.16%
0.19%
0.45%
0.68%
0.65%
0.69%
0.81%
0.45%
0.33%
Employee Cost
-
108.59
83.94
55.76
48.16
35.17
34.10
33.95
35.78
38.00
46.05
% Of Sales
-
16.45%
17.32%
15.57%
14.59%
14.67%
15.16%
15.77%
15.09%
16.26%
17.34%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.09
0.59
0.78
3.64
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0.04%
0.26%
0.36%
1.54%
0%
0%
General & Admin Exp.
-
42.35
40.25
36.58
29.90
23.89
24.37
18.81
17.58
16.94
19.55
% Of Sales
-
6.42%
8.30%
10.22%
9.06%
9.97%
10.84%
8.74%
7.42%
7.25%
7.36%
Selling & Distn. Exp.
-
10.21
8.86
8.21
5.76
3.07
3.97
4.58
5.19
6.85
5.65
% Of Sales
-
1.55%
1.83%
2.29%
1.74%
1.28%
1.77%
2.13%
2.19%
2.93%
2.13%
Miscellaneous Exp.
-
5.98
4.53
2.97
4.97
3.44
3.54
4.09
3.93
5.95
5.65
% Of Sales
-
0.91%
0.93%
0.83%
1.51%
1.43%
1.57%
1.90%
1.66%
2.55%
8.72%
EBITDA
77.72
88.31
70.04
44.67
47.66
38.61
46.77
40.36
39.10
34.12
17.39
EBITDA Margin
11.49%
13.38%
14.45%
12.47%
14.44%
16.11%
20.80%
18.75%
16.49%
14.60%
6.55%
Other Income
1.04
5.66
2.56
4.06
5.58
4.12
4.12
2.29
7.75
10.84
31.26
Interest
4.56
4.02
2.62
3.69
6.99
10.10
5.47
15.78
19.08
16.11
15.44
Depreciation
16.75
16.98
20.27
21.54
22.21
21.62
23.16
21.42
21.75
27.70
26.28
PBT
57.45
72.97
49.71
23.50
24.04
11.01
22.26
5.45
6.02
1.14
6.93
Tax
16.21
19.23
12.50
4.27
4.82
2.15
9.03
5.75
1.85
1.64
-3.38
Tax Rate
28.22%
26.35%
17.00%
18.17%
20.05%
14.81%
47.45%
105.50%
30.73%
123.31%
-57.48%
PAT
41.24
53.74
50.47
16.94
19.22
12.30
9.95
-0.73
3.40
0.00
9.25
PAT before Minority Interest
41.24
53.74
61.01
19.23
19.22
12.37
10.00
-0.30
4.17
-0.31
9.26
Minority Interest
0.00
0.00
-10.54
-2.29
0.00
-0.07
-0.05
-0.43
-0.77
0.31
-0.01
PAT Margin
6.10%
8.14%
10.41%
4.73%
5.82%
5.13%
4.42%
-0.34%
1.43%
0%
3.48%
PAT Growth
-32.43%
6.48%
197.93%
-11.86%
56.26%
23.62%
-
-
0
-100.00%
 
EPS
7.47
9.74
9.14
3.07
3.48
2.23
1.80
-0.13
0.62
0.00
1.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
535.95
531.39
470.62
456.38
436.81
423.75
441.96
441.75
662.77
677.70
Share Capital
27.42
27.10
25.35
25.10
25.10
25.10
25.10
25.10
23.09
23.09
Total Reserves
498.02
497.53
443.62
431.28
404.87
391.45
409.66
409.58
638.17
654.61
Non-Current Liabilities
14.81
31.78
30.43
32.42
38.80
28.78
27.79
30.69
35.33
14.21
Secured Loans
2.70
4.63
4.68
5.53
13.17
4.51
10.08
19.71
25.50
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
0.00
0.00
0.00
0.02
0.02
0.01
0.00
0.01
1.54
Current Liabilities
108.72
105.12
125.90
122.24
148.76
159.26
309.39
159.02
132.37
128.78
Trade Payables
37.27
50.81
63.41
59.67
23.58
58.67
60.90
42.12
8.23
11.53
Other Current Liabilities
26.71
8.95
6.11
6.86
46.36
41.90
145.48
28.82
24.22
7.94
Short Term Borrowings
31.83
37.31
47.86
46.16
51.32
53.50
66.27
77.90
92.40
101.77
Short Term Provisions
12.91
8.05
8.52
9.55
27.50
5.19
36.74
10.18
7.52
7.55
Total Liabilities
694.85
693.28
640.74
623.00
633.26
619.51
785.88
637.94
835.94
826.22
Net Block
186.33
170.76
174.82
192.08
195.59
211.04
226.23
287.02
307.64
348.77
Gross Block
380.97
355.83
347.83
343.88
400.59
393.96
390.79
450.28
452.36
446.05
Accumulated Depreciation
194.64
185.07
173.01
151.80
205.00
182.92
164.56
163.26
144.72
97.28
Non Current Assets
311.18
299.31
294.96
297.25
310.12
353.82
390.73
384.02
405.56
445.67
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37.69
37.69
37.69
Non Current Investment
6.22
9.50
88.33
89.09
90.43
89.09
91.20
8.23
5.00
5.02
Long Term Loans & Adv.
3.19
3.52
2.84
2.51
2.17
33.66
69.68
46.74
55.23
54.19
Other Non Current Assets
37.10
36.16
28.97
13.57
21.93
20.03
3.62
4.34
0.00
0.00
Current Assets
383.67
393.38
345.78
325.75
323.14
265.69
395.15
253.92
430.38
380.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
42.77
37.99
34.82
35.09
34.08
33.11
33.51
34.15
38.19
38.93
Sundry Debtors
159.54
198.71
164.23
202.51
196.48
150.31
302.36
161.70
312.03
265.15
Cash & Bank
83.45
59.14
58.17
23.89
21.61
29.23
16.38
19.02
23.21
21.22
Other Current Assets
97.91
49.17
34.52
48.28
70.97
53.04
42.90
39.05
56.95
55.26
Short Term Loans & Adv.
52.62
48.37
54.04
15.98
12.86
12.44
39.74
29.48
50.32
47.57
Net Current Assets
274.95
288.26
219.88
203.51
174.38
106.43
85.76
94.90
298.01
251.77
Total Assets
694.85
692.69
640.74
623.00
633.26
619.51
785.88
637.94
835.94
826.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
47.03
14.62
49.41
30.60
19.13
32.32
26.49
22.52
0.03
3.01
PBT
8.07
73.51
19.23
19.75
12.30
10.53
3.31
3.02
0.00
9.25
Adjustment
15.32
16.71
19.79
22.65
37.55
26.03
32.74
-196.04
37.48
15.05
Changes in Working Capital
42.85
-61.40
10.39
-11.80
-30.72
-4.24
-9.56
215.54
-37.45
-21.29
Cash after chg. in Working capital
66.24
28.82
49.41
30.60
19.13
32.32
26.49
22.52
0.03
3.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.21
-14.20
0.00
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
-11.65
-5.96
-12.10
-10.53
5.25
4.32
2.33
8.16
0.86
20.46
Net Fixed Assets
-23.86
-6.43
-2.48
64.07
-0.07
-0.01
-0.11
95.02
-4.88
-9.78
Net Investments
0.80
78.79
0.74
0.56
0.75
0.79
1.79
-87.97
0.01
-0.53
Others
11.41
-78.32
-10.36
-75.16
4.57
3.54
0.65
1.11
5.73
30.77
Cash from Financing Activity
-11.06
-7.69
-3.03
-20.26
-32.01
-23.80
-31.45
-34.87
1.11
-21.08
Net Cash Inflow / Outflow
24.32
0.97
34.28
-0.19
-7.63
12.84
-2.63
-4.19
1.99
2.39
Opening Cash & Equivalents
59.14
58.17
23.89
24.08
29.23
16.39
19.02
23.21
21.22
18.83
Closing Cash & Equivalent
83.46
59.14
58.17
23.89
21.60
29.23
16.39
19.02
23.21
21.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
95.81
96.80
92.50
90.91
85.65
82.98
86.61
86.59
143.17
146.73
ROA
7.74%
9.15%
3.04%
3.06%
1.97%
1.42%
-0.04%
0.57%
-0.04%
1.10%
ROE
10.24%
12.28%
4.16%
4.34%
2.92%
2.35%
-0.07%
0.76%
-0.05%
1.36%
ROCE
13.45%
13.86%
5.25%
6.14%
5.01%
4.82%
3.90%
3.71%
2.21%
2.71%
Fixed Asset Turnover
1.79
1.38
1.04
0.89
0.60
0.57
0.51
0.53
0.52
0.59
Receivable days
99.05
136.66
186.91
220.56
264.00
367.33
393.36
364.70
450.63
359.92
Inventory Days
22.33
27.42
35.63
38.24
51.15
54.06
57.35
55.69
60.20
57.50
Payable days
39.92
75.45
107.36
55.93
75.67
124.30
107.57
46.89
16.43
16.14
Cash Conversion Cycle
81.46
88.63
115.18
202.87
239.48
297.09
343.14
373.50
494.40
401.29
Total Debt/Equity
0.07
0.08
0.12
0.12
0.15
0.14
0.21
0.26
0.21
0.15
Interest Cover
19.15
29.06
7.37
4.44
2.44
4.48
1.35
1.32
1.08
1.38

Top Investors:

News Update:


  • Allied Digital Serv. - Quarterly Results
    1st Feb 2024, 18:13 PM

    Read More
  • Allied Digital Services selected as MSI for Ayodhya Smart City Project
    11th Jan 2024, 14:20 PM

    This project entails the establishment of a multi-location CCTV surveillance system

    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.