Allied Digital Services Ltd
Incorporated in 1984, Allied Digital Services
Ltd provides a wide range of information technology and consultancy services[1]
- Market Cap ₹ 1,230 Cr.
- Current Price ₹ 218
- High / Low ₹ 320 / 123
- Stock P/E 28.4
- Book Value ₹ 91.1
- Dividend Yield 0.69 %
- ROCE 6.49 %
- ROE 8.77 %
- Face Value ₹ 5.00
Pros
- Company has delivered good profit growth of 40.6% CAGR over last 5 years
Cons
- Tax rate seems low
- Company has a low return on equity of 5.23% over last 3 years.
- Earnings include an other income of Rs.38.4 Cr.
* 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
Information Technology Information Technology IT - Services IT Enabled Services
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
149 | 126 | 103 | 78 | 74 | 75 | 94 | 96 | 123 | 210 | 287 | 366 | |
135 | 94 | 74 | 49 | 43 | 49 | 72 | 76 | 102 | 190 | 244 | 351 | |
Operating Profit | 14 | 32 | 30 | 29 | 31 | 27 | 22 | 20 | 21 | 20 | 43 | 16 |
OPM % | 10% | 25% | 29% | 38% | 42% | 35% | 24% | 21% | 17% | 10% | 15% | 4% |
33 | 10 | 6 | 6 | -1 | 8 | 6 | 4 | 2 | -41 | 1 | 38 | |
Interest | 14 | 16 | 19 | 15 | 5 | 9 | 6 | 3 | 3 | 3 | 5 | 6 |
Depreciation | 23 | 24 | 16 | 14 | 16 | 14 | 14 | 13 | 13 | 10 | 8 | 18 |
Profit before tax | 9 | 2 | 1 | 7 | 10 | 11 | 8 | 8 | 8 | -34 | 31 | 30 |
Tax % | -37% | 81% | 43% | 74% | 51% | 13% | 5% | 1% | 29% | 12% | 28% | -46% |
13 | 0 | 0 | 2 | 5 | 10 | 8 | 8 | 6 | -38 | 22 | 43 | |
EPS in Rs | 2.77 | 0.09 | 0.09 | 0.35 | 0.99 | 1.92 | 1.57 | 1.53 | 1.05 | -6.84 | 4.01 | 7.69 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 32% | 49% | 95% | -18% | 37% | 20% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 31% |
3 Years: | 44% |
TTM: | 28% |
Compounded Profit Growth | |
---|---|
10 Years: | 59% |
5 Years: | 41% |
3 Years: | 97% |
TTM: | 95% |
Stock Price CAGR | |
---|---|
10 Years: | 26% |
5 Years: | 67% |
3 Years: | 17% |
1 Year: | 52% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 4% |
3 Years: | 5% |
Last Year: | 9% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 23 | 23 | 25 | 25 | 25 | 25 | 25 | 25 | 27 | 27 | 28 | 28 |
Reserves | 667 | 652 | 426 | 425 | 429 | 438 | 446 | 453 | 466 | 426 | 448 | 485 |
101 | 123 | 110 | 98 | 80 | 65 | 54 | 55 | 43 | 47 | 56 | 67 | |
38 | 32 | 46 | 68 | 81 | 74 | 78 | 69 | 56 | 50 | 72 | 154 | |
Total Liabilities | 829 | 830 | 606 | 616 | 615 | 602 | 603 | 603 | 592 | 550 | 604 | 735 |
244 | 203 | 99 | 208 | 192 | 178 | 168 | 159 | 152 | 166 | 168 | 164 | |
CWIP | 38 | 38 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 152 | 152 | 240 | 155 | 155 | 155 | 155 | 156 | 157 | 156 | 156 | 86 |
395 | 437 | 229 | 253 | 267 | 269 | 279 | 288 | 282 | 228 | 280 | 485 | |
Total Assets | 829 | 830 | 606 | 616 | 615 | 602 | 603 | 603 | 592 | 550 | 604 | 735 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
7 | -1 | 18 | 23 | 12 | 22 | 7 | 12 | 12 | 35 | -3 | ||
10 | 1 | 9 | 2 | 9 | 4 | 2 | -2 | -7 | -13 | -3 | ||
-14 | -7 | -23 | -24 | -16 | -31 | -17 | -3 | -9 | -10 | -4 | ||
Net Cash Flow | 4 | -7 | 4 | 1 | 5 | -5 | -9 | 8 | -4 | 12 | -10 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 570 | 820 | 453 | 695 | 710 | 691 | 644 | 520 | 412 | 125 | 117 | 95 |
Inventory Days | 156 | 243 | 371 | 845 | 2,041 | 960 | 576 | 524 | 544 | 185 | 134 | 101 |
Days Payable | 56 | 82 | 151 | 710 | 2,466 | 837 | 678 | 510 | 275 | 79 | 108 | 207 |
Cash Conversion Cycle | 671 | 981 | 672 | 831 | 286 | 815 | 542 | 533 | 680 | 232 | 143 | -10 |
Working Capital Days | 745 | 986 | 520 | 741 | 836 | 919 | 797 | 803 | 679 | 259 | 223 | 306 |
ROCE % | 3% | 2% | 3% | 4% | 3% | 3% | 3% | 2% | 2% | 3% | 7% | 6% |
Documents
Announcements
-
Audited Financial Results Of The Company For The Quarter And Financial Year Ended March 31, 2025
1d - Approved FY25 standalone results; recommended Rs.1.50 dividend; re-appointed key directors and auditors.
-
Announcement under Regulation 30 (LODR)-Change in Management
1d - Approved FY25 audited results; recommended Rs.1.50 dividend; re-appointed MD, directors, auditors for 5 years.
-
Corporate Action-Board approves Dividend
1d - Approved FY25 audited results; recommended Rs.1.50 dividend; re-appointed auditors and directors for 5 years.
-
Board Meeting Outcome for Outcome Of Board Meeting Held On May 30 2025 For The Quarter And Financial Year Ended March 31 2025
1d - Approved FY25 audited standalone results; recommended Rs.1.50 dividend; re-appointed key directors and auditors.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
27 May - Investors and Analysts meet is being organized by the Company on Monday, June 02, 2025, at 12:00 Noon (IST).
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
-
Feb 2025Transcript PPT REC
-
Feb 2025TranscriptNotesPPT
-
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