Allied Digital Services Ltd
Incorporated in 1984, Allied Digital Services
Ltd provides a wide range of information technology and consultancy services[1]
- Market Cap ₹ 1,465 Cr.
- Current Price ₹ 262
- High / Low ₹ 320 / 116
- Stock P/E 66.3
- Book Value ₹ 85.6
- Dividend Yield 0.56 %
- ROCE 6.92 %
- ROE 4.78 %
- Face Value ₹ 5.00
Pros
- Company has delivered good profit growth of 25.0% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 38.1%
- Debtor days have improved from 218 to 117 days.
Cons
- Stock is trading at 3.05 times its book value
- Promoter holding has decreased over last quarter: -0.39%
- Company has a low return on equity of 2.62% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
236 | 149 | 126 | 103 | 78 | 74 | 75 | 94 | 96 | 123 | 210 | 287 | 318 | |
208 | 135 | 94 | 74 | 49 | 43 | 49 | 72 | 76 | 102 | 190 | 244 | 275 | |
Operating Profit | 28 | 14 | 32 | 30 | 29 | 31 | 27 | 22 | 20 | 21 | 20 | 43 | 43 |
OPM % | 12% | 10% | 25% | 29% | 38% | 42% | 35% | 24% | 21% | 17% | 10% | 15% | 13% |
-0 | 33 | 10 | 6 | 6 | -1 | 8 | 6 | 4 | 2 | -41 | 1 | 3 | |
Interest | 14 | 14 | 16 | 19 | 15 | 5 | 9 | 6 | 3 | 3 | 3 | 5 | 5 |
Depreciation | 21 | 23 | 24 | 16 | 14 | 16 | 14 | 14 | 13 | 13 | 10 | 8 | 10 |
Profit before tax | -7 | 9 | 2 | 1 | 7 | 10 | 11 | 8 | 8 | 8 | -34 | 31 | 31 |
Tax % | 50% | -37% | 81% | 43% | 74% | 51% | 13% | 5% | 1% | 29% | 12% | 28% | |
-10 | 13 | 0 | 0 | 2 | 5 | 10 | 8 | 8 | 6 | -38 | 22 | 22 | |
EPS in Rs | -2.20 | 2.77 | 0.09 | 0.09 | 0.35 | 0.99 | 1.92 | 1.57 | 1.53 | 1.05 | -6.84 | 4.01 | 3.98 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 32% | 49% | 95% | -18% | 37% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 31% |
3 Years: | 44% |
TTM: | 27% |
Compounded Profit Growth | |
---|---|
10 Years: | 6% |
5 Years: | 25% |
3 Years: | 42% |
TTM: | 72% |
Stock Price CAGR | |
---|---|
10 Years: | 29% |
5 Years: | 63% |
3 Years: | 32% |
1 Year: | 112% |
Return on Equity | |
---|---|
10 Years: | 1% |
5 Years: | 2% |
3 Years: | 3% |
Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 23 | 23 | 23 | 25 | 25 | 25 | 25 | 25 | 25 | 27 | 27 | 28 | 28 |
Reserves | 654 | 667 | 650 | 426 | 425 | 429 | 438 | 446 | 451 | 466 | 426 | 448 | 450 |
95 | 101 | 123 | 110 | 98 | 80 | 65 | 54 | 55 | 43 | 47 | 56 | 64 | |
54 | 38 | 34 | 46 | 68 | 81 | 74 | 78 | 71 | 56 | 50 | 72 | 74 | |
Total Liabilities | 826 | 829 | 830 | 606 | 616 | 615 | 602 | 603 | 603 | 592 | 550 | 604 | 616 |
250 | 244 | 203 | 99 | 208 | 192 | 178 | 168 | 159 | 152 | 166 | 168 | 179 | |
CWIP | 45 | 38 | 38 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 152 | 152 | 152 | 240 | 155 | 155 | 155 | 155 | 156 | 157 | 156 | 156 | 158 |
379 | 395 | 437 | 229 | 253 | 267 | 269 | 279 | 288 | 282 | 228 | 280 | 278 | |
Total Assets | 826 | 829 | 830 | 606 | 616 | 615 | 602 | 603 | 603 | 592 | 550 | 604 | 616 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
29 | 7 | -1 | 18 | 23 | 12 | 22 | 7 | 12 | 12 | 35 | -3 | |
-22 | 10 | 1 | 9 | 2 | 9 | 4 | 2 | -2 | -7 | -13 | -3 | |
-18 | -14 | -7 | -23 | -24 | -16 | -31 | -17 | -3 | -9 | -10 | -4 | |
Net Cash Flow | -11 | 4 | -7 | 4 | 1 | 5 | -5 | -9 | 8 | -4 | 12 | -10 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 341 | 570 | 820 | 453 | 695 | 710 | 691 | 644 | 520 | 412 | 125 | 117 |
Inventory Days | 80 | 156 | 243 | 371 | 845 | 2,041 | 960 | 576 | 524 | 544 | 185 | 134 |
Days Payable | 39 | 56 | 82 | 151 | 710 | 2,466 | 837 | 678 | 510 | 275 | 79 | 108 |
Cash Conversion Cycle | 382 | 671 | 981 | 672 | 831 | 286 | 815 | 542 | 533 | 680 | 232 | 143 |
Working Capital Days | 444 | 745 | 986 | 520 | 741 | 836 | 919 | 797 | 803 | 679 | 259 | 223 |
ROCE % | 2% | 3% | 2% | 3% | 4% | 3% | 3% | 3% | 2% | 2% | 3% | 7% |
Documents
Announcements
-
Intimation Pursuant To Regulation 30 Of SEBI (LODR) Regulation, 2015 Relating To Grant Of Options Under ADSL- Employees Stock Option Plan 2020
12 Nov - Grant of 5,00,000 stock options under ESOP 2020.
- Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS 6 Nov
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
5 Nov - Transcripts of Q2 FY2025 earnings call submitted.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 30 Oct
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
30 Oct - Audio recording of conference call on financial results.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Concalls
-
Nov 2024Transcript PPT
-
Aug 2024TranscriptPPT
-
Aug 2024Transcript PPT
-
Jun 2024Transcript PPT REC
-
Feb 2024Transcript PPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Apr 2023TranscriptNotesPPT
Business Overview:[1][2]
ADSL global IT Consulting and Services provider and Systems integrator offering infrastructure solutions and services to clients across 70 countries. It designs, develops, and deploys digital solutions and delivers end-to-end IT infrastructure services including, End user IT Support, IT asset life cycle, enterprise applications and integrated solutions