Nifty
Sensex
:
:
12224.55
41528.91
-127.80 (-1.03%)
-416.46 (-0.99%)

IT - Software

Rating :
56/99  (View)

BSE: 532875 | NSE: ADSL

19.60
-0.80 (-3.92%)
20-Jan-2020 | 3:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  19.85
  •  21.35
  •  19.40
  •  20.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63645
  •  12.47
  •  26.25
  •  10.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 104.43
  • 5.41
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 147.46
  • N/A
  • 0.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.05%
  • 5.80%
  • 37.81%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 7.30%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.81
  • 0.51
  • 3.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.47
  • 2.47
  • -0.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.63
  • 87.10
  • 76.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.29
  • 10.47
  • 9.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.20
  • 0.25
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.14
  • 4.52
  • 4.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
81.30
60.21
35.03%
74.64
58.85
26.83%
58.04
55.47
4.63%
62.63
54.73
14.43%
Expenses
67.22
50.41
33.35%
59.45
48.26
23.19%
46.81
48.41
-3.31%
56.45
42.48
32.89%
EBITDA
14.08
9.80
43.67%
15.19
10.59
43.44%
11.23
7.06
59.07%
6.18
12.25
-49.55%
EBIDTM
17.32%
16.28%
20.35%
17.99%
19.33%
12.73%
9.87%
22.38%
Other Income
0.36
0.29
24.14%
0.61
0.31
96.77%
1.03
4.76
-78.36%
2.49
1.71
45.61%
Interest
1.54
2.68
-42.54%
1.85
3.01
-38.54%
1.80
0.00
0.00
1.79
2.75
-34.91%
Depreciation
5.31
5.47
-2.93%
5.27
5.28
-0.19%
5.45
5.24
4.01%
5.42
5.56
-2.52%
PBT
7.59
1.94
291.24%
8.68
2.61
232.57%
8.51
3.35
154.03%
1.46
5.65
-74.16%
Tax
1.46
0.55
165.45%
1.34
0.71
88.73%
0.42
1.93
-78.24%
0.48
2.38
-79.83%
PAT
6.13
1.39
341.01%
7.34
1.90
286.32%
8.09
1.42
469.72%
0.98
3.27
-70.03%
PATM
7.54%
2.31%
9.83%
3.23%
13.94%
2.56%
1.56%
5.97%
EPS
0.71
0.19
273.68%
1.30
0.33
293.94%
1.63
0.19
757.89%
0.21
0.56
-62.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
276.61
239.73
224.90
215.30
237.06
233.76
265.59
416.73
584.81
714.92
673.05
Net Sales Growth
20.65%
6.59%
4.46%
-9.18%
1.41%
-11.98%
-36.27%
-28.74%
-18.20%
6.22%
 
Cost Of Goods Sold
152.54
133.84
110.09
111.24
129.92
130.85
152.93
278.00
423.85
481.61
409.70
Gross Profit
124.07
105.89
114.81
104.06
107.14
102.91
112.66
138.74
160.95
233.30
263.34
GP Margin
44.85%
44.17%
51.05%
48.33%
45.20%
44.02%
42.42%
33.29%
27.52%
32.63%
39.13%
Total Expenditure
229.93
201.19
178.13
174.94
197.96
199.64
248.20
372.17
544.10
631.19
542.72
Power & Fuel Cost
-
1.62
1.47
1.49
1.92
1.06
0.87
1.78
1.90
1.33
0.91
% Of Sales
-
0.68%
0.65%
0.69%
0.81%
0.45%
0.33%
0.43%
0.32%
0.19%
0.14%
Employee Cost
-
35.37
34.10
33.95
35.78
38.00
46.05
51.39
68.75
66.43
84.61
% Of Sales
-
14.75%
15.16%
15.77%
15.09%
16.26%
17.34%
12.33%
11.76%
9.29%
12.57%
Manufacturing Exp.
-
0.09
0.59
0.78
3.64
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.04%
0.26%
0.36%
1.54%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
23.69
24.37
18.81
17.58
16.94
19.55
26.01
33.52
23.18
28.65
% Of Sales
-
9.88%
10.84%
8.74%
7.42%
7.25%
7.36%
6.24%
5.73%
3.24%
4.26%
Selling & Distn. Exp.
-
3.07
3.97
4.58
5.19
6.85
5.65
11.40
10.04
10.92
12.69
% Of Sales
-
1.28%
1.77%
2.13%
2.19%
2.93%
2.13%
2.74%
1.72%
1.53%
1.89%
Miscellaneous Exp.
-
3.51
3.54
4.09
3.93
5.95
23.16
3.59
6.03
47.71
12.69
% Of Sales
-
1.46%
1.57%
1.90%
1.66%
2.55%
8.72%
0.86%
1.03%
6.67%
0.91%
EBITDA
46.68
38.54
46.77
40.36
39.10
34.12
17.39
44.56
40.71
83.73
130.33
EBITDA Margin
16.88%
16.08%
20.80%
18.75%
16.49%
14.60%
6.55%
10.69%
6.96%
11.71%
19.36%
Other Income
4.49
4.12
4.12
2.29
7.75
10.84
31.26
6.90
18.64
7.03
4.29
Interest
6.98
10.03
5.47
15.78
19.08
16.11
15.44
15.32
18.46
8.51
6.06
Depreciation
21.45
21.62
23.16
21.42
21.75
27.70
26.28
24.97
20.27
14.32
8.76
PBT
26.24
11.01
22.26
5.45
6.02
1.14
6.93
11.17
20.62
67.92
119.81
Tax
3.70
2.15
9.03
5.75
1.85
1.64
-3.38
5.06
10.67
14.63
22.38
Tax Rate
14.10%
14.81%
47.45%
105.50%
30.73%
123.31%
-57.48%
158.13%
52.00%
21.54%
18.68%
PAT
22.54
12.30
9.95
-0.73
3.40
0.00
9.25
-5.07
9.37
53.36
96.61
PAT before Minority Interest
19.36
12.37
10.00
-0.30
4.17
-0.31
9.26
-1.85
9.86
53.29
97.43
Minority Interest
-3.18
-0.07
-0.05
-0.43
-0.77
0.31
-0.01
-3.22
-0.49
0.07
-0.82
PAT Margin
8.15%
5.13%
4.42%
-0.34%
1.43%
0%
3.48%
-1.22%
1.60%
7.46%
14.35%
PAT Growth
182.46%
23.62%
1463.01%
-121.47%
0
-100%
282.45%
-154.11%
-82.44%
-44.77%
 
Unadjusted EPS
3.85
2.47
1.99
-0.07
0.90
-0.11
2.00
-1.10
2.02
11.47
23.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
436.81
423.75
441.96
441.75
662.77
677.70
682.19
687.13
681.90
633.30
Share Capital
25.10
25.10
25.10
25.10
23.09
23.09
23.09
23.09
23.29
23.24
Total Reserves
404.87
391.45
409.66
409.58
638.17
654.61
659.10
664.03
658.61
610.06
Non-Current Liabilities
38.80
28.78
27.79
30.69
35.33
14.21
35.52
35.15
32.34
101.02
Secured Loans
13.17
4.51
10.08
19.71
25.50
0.00
1.12
2.57
3.00
97.44
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
8.15
13.64
19.84
0.44
Long Term Provisions
0.02
0.02
0.01
0.00
0.01
1.54
4.86
1.40
1.09
0.00
Current Liabilities
148.77
159.26
309.39
159.02
132.37
128.78
134.46
129.22
151.07
42.91
Trade Payables
23.58
58.67
60.90
42.12
8.23
11.53
15.82
13.37
26.24
26.44
Other Current Liabilities
46.22
41.90
145.48
28.82
24.22
7.94
12.23
6.29
5.72
2.60
Short Term Borrowings
51.47
53.50
66.27
77.90
92.40
101.77
100.35
100.46
107.28
0.00
Short Term Provisions
27.50
5.19
36.74
10.18
7.52
7.55
6.06
9.10
11.82
13.87
Total Liabilities
633.27
619.51
785.88
637.94
835.94
826.22
865.90
861.24
875.27
785.95
Net Block
195.59
211.04
226.23
287.02
307.64
348.77
380.66
369.70
309.94
181.62
Gross Block
400.59
393.96
390.79
450.28
452.36
446.05
454.83
422.95
342.08
199.39
Accumulated Depreciation
205.00
182.92
164.56
163.26
144.72
97.28
74.17
53.25
32.14
17.76
Non Current Assets
311.66
353.82
390.73
384.02
405.56
445.67
484.87
468.85
453.59
231.93
Capital Work in Progress
0.00
0.00
0.00
37.69
37.69
37.69
47.36
39.97
48.57
50.31
Non Current Investment
90.43
89.09
91.20
8.23
5.00
5.02
5.17
5.67
42.71
0.00
Long Term Loans & Adv.
21.65
33.66
69.68
46.74
55.23
54.19
51.69
53.52
52.37
0.00
Other Non Current Assets
3.99
20.03
3.62
4.34
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
321.61
265.69
395.15
253.92
430.38
380.55
381.03
392.39
421.69
554.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
186.64
Inventories
34.08
33.11
33.51
34.15
38.19
38.93
44.76
40.62
25.82
13.10
Sundry Debtors
196.48
150.31
302.36
161.70
312.03
265.15
258.64
253.89
297.23
265.80
Cash & Bank
21.61
29.23
16.38
19.02
23.21
21.22
18.83
30.73
44.50
35.40
Other Current Assets
69.44
40.60
3.16
9.57
56.95
55.26
58.80
59.65
54.14
53.08
Short Term Loans & Adv.
14.31
12.44
39.74
29.48
50.32
47.57
50.69
49.62
47.50
53.08
Net Current Assets
172.84
106.43
85.76
94.90
298.01
251.77
246.58
263.17
270.62
511.11
Total Assets
633.27
619.51
785.88
637.94
835.94
826.22
865.90
861.24
875.28
785.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
5.90
32.32
26.49
22.52
0.03
3.01
36.84
50.09
25.58
24.40
PBT
12.30
10.53
3.31
3.02
0.00
9.25
-5.07
20.53
67.92
119.81
Adjustment
37.55
26.03
32.74
-196.04
37.48
15.05
40.10
22.98
23.74
16.30
Changes in Working Capital
-43.95
-4.24
-9.56
215.54
-37.45
-21.29
1.81
8.78
-45.64
-84.49
Cash after chg. in Working capital
5.90
32.32
26.49
22.52
0.03
3.01
36.84
52.29
46.03
51.62
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
-2.20
-20.46
-27.22
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
5.25
4.32
2.33
8.16
0.86
20.46
-30.34
-25.30
-39.00
-230.46
Net Fixed Assets
-0.06
-0.01
-0.11
95.02
-4.88
-9.78
-36.35
-67.75
-130.59
-49.57
Net Investments
0.75
0.79
1.79
-87.97
0.01
-0.53
0.53
19.48
133.17
-217.99
Others
4.56
3.54
0.65
1.11
5.73
30.77
5.48
22.97
-41.58
37.10
Cash from Financing Activity
-18.80
-23.80
-31.45
-34.87
1.11
-21.08
-18.39
-38.56
22.53
224.94
Net Cash Inflow / Outflow
-7.65
12.84
-2.63
-4.19
1.99
2.39
-11.89
-13.78
9.10
18.88
Opening Cash & Equivalents
29.24
16.39
19.02
23.21
21.22
18.83
30.73
44.50
35.40
16.52
Closing Cash & Equivalent
21.59
29.23
16.39
19.02
23.21
21.22
18.83
30.73
44.50
35.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
85.65
82.98
86.61
86.59
143.17
146.73
147.70
148.77
146.38
136.25
ROA
1.97%
1.42%
-0.04%
0.57%
-0.04%
1.10%
-0.21%
1.14%
6.42%
15.39%
ROE
2.92%
2.35%
-0.07%
0.76%
-0.05%
1.36%
-0.27%
1.44%
8.10%
20.52%
ROCE
4.99%
4.82%
3.90%
3.71%
2.21%
2.71%
2.32%
4.83%
9.91%
22.13%
Fixed Asset Turnover
0.60
0.57
0.51
0.53
0.52
0.59
0.95
1.53
2.64
3.71
Receivable days
264.00
367.33
393.36
364.70
450.63
359.92
224.45
171.99
143.73
133.67
Inventory Days
51.15
54.06
57.35
55.69
60.20
57.50
37.39
20.73
9.94
6.42
Payable days
75.67
124.30
107.57
46.89
16.43
16.14
8.92
9.79
14.74
26.31
Cash Conversion Cycle
239.48
297.09
343.14
373.50
494.40
401.29
252.92
182.93
138.92
113.79
Total Debt/Equity
0.15
0.14
0.21
0.26
0.21
0.15
0.16
0.17
0.19
0.15
Interest Cover
2.45
4.48
1.35
1.32
1.08
1.38
1.21
2.11
8.98
20.78

News Update


  • Allied Digital Services bags Smart City Project in Kalyan-Dombivali
    26th Nov 2019, 14:19 PM

    The project is expected to be executed in a period of 14 months and operations and maintenance shall run for 60 months

    Read More
  • Allied Digital Services bags Smart City project in Aurangabad
    19th Nov 2019, 09:38 AM

    The project is expected to be executed in a period of 12 months and operations and maintenance shall run for 60 months

    Read More
  • Allied Digital Services gets nod to set up subsidiary company
    31st Oct 2019, 14:56 PM

    The company has received approval to set up wholly owned overseas subsidiary company in the Republic of Ireland to commence activities

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.