WEBSITE BSE:532875 NSE: ALLIED DIGIT Inc. Year: 1995 Industry: IT - Software
Last updated: 15:56
Allied Digital Services Ltd is a comprehensive IT services and solutions business enterprise. The Company is also engaged in software program publishing, consultancy and supply, maintenance and repair of office, accounting and computing machinery. The Company operates in segments: Enterprise Computing based Solutions and Infrastructure based Management Solutions. The Company is a worldwide IT transformation architect, which is engaged in designing, developing, deploying and delivering IT infrastructure offerings in India, the USA, Australia, ...Read More
Allied Digital Services Ltd is a comprehensive IT services and solutions business enterprise. The Company is also engaged in software program publishing, consultancy and supply, maintenance and repair of office, accounting and computing machinery. The Company operates in segments: Enterprise Computing based Solutions and Infrastructure based Management Solutions. The Company is a worldwide IT transformation architect, which is engaged in designing, developing, deploying and delivering IT infrastructure offerings in India, the USA, Australia, Europe and the Middle East Asia. It has six key faces of services named as ADiCube, which include ADInfra imparting, ADiUser providing, ADiTaaS ITSM platform, ADiCloud offering, ADiApps providing and ADiInsight presenting. The Company additionally offers various IT and consultancy offerings, together with end user IT support, IT asset lifecycle, agency applications and integrated solutions. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹725 Cr.
Stock P/E 22.6
P/B 1.2
Current Price ₹128.3
Book Value ₹ 107.7
Face Value 5
52W High ₹286
Dividend Yield 1.17%
52W Low ₹ 127
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 169 | 170 | 171 | 177 | 179 | 203 | 221 | 204 | 219 | 234 |
| Other Income | 0 | 0 | 1 | 0 | 1 | 4 | 2 | 38 | 3 | 7 |
| Total Income | 169 | 171 | 172 | 177 | 180 | 207 | 223 | 242 | 222 | 241 |
| Total Expenditure | 151 | 150 | 150 | 152 | 160 | 184 | 196 | 214 | 200 | 212 |
| Operating Profit | 18 | 21 | 21 | 24 | 20 | 23 | 27 | 28 | 22 | 28 |
| Interest | 1 | 1 | 1 | 2 | 1 | 3 | 2 | 2 | 2 | 3 |
| Depreciation | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 15 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 13 | 16 | 16 | 19 | 14 | 16 | 20 | 11 | 14 | 21 |
| Provision for Tax | 4 | 4 | 4 | 5 | 4 | 4 | 2 | 18 | -0 | 5 |
| Profit After Tax | 9 | 11 | 12 | 14 | 10 | 12 | 18 | -7 | 14 | 15 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -0 | 0 | -2 |
| Profit After Adjustments | 9 | 11 | 12 | 14 | 10 | 10 | 18 | -8 | 14 | 14 |
| Adjusted Earnings Per Share | 1.6 | 2.1 | 2.1 | 2.5 | 1.9 | 1.8 | 3.2 | -1.3 | 2.6 | 2.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 234 | 237 | 215 | 225 | 240 | 330 | 358 | 485 | 660 | 687 | 807 | 878 |
| Other Income | 11 | 8 | 2 | 4 | 4 | 6 | 4 | 3 | 6 | 1 | 45 | 50 |
| Total Income | 245 | 245 | 218 | 229 | 244 | 336 | 362 | 487 | 666 | 688 | 852 | 928 |
| Total Expenditure | 200 | 198 | 175 | 178 | 201 | 282 | 313 | 415 | 572 | 604 | 752 | 822 |
| Operating Profit | 45 | 47 | 43 | 51 | 43 | 53 | 49 | 73 | 94 | 85 | 100 | 105 |
| Interest | 16 | 19 | 16 | 5 | 10 | 7 | 4 | 3 | 4 | 5 | 10 | 9 |
| Depreciation | 28 | 22 | 21 | 23 | 22 | 22 | 22 | 20 | 17 | 16 | 30 | 30 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -3 | 4 | 0 | 0 | 24 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 6 | 5 | 19 | 15 | 24 | 24 | 74 | 73 | 63 | 61 | 66 |
| Provision for Tax | 2 | 2 | 6 | 9 | 2 | 5 | 4 | 13 | 19 | 17 | 29 | 25 |
| Profit After Tax | -0 | 4 | -0 | 10 | 12 | 19 | 19 | 61 | 54 | 46 | 32 | 40 |
| Adjustments | 0 | -1 | -0 | 1 | -0 | 0 | -2 | -11 | -47 | 0 | 0 | -2 |
| Profit After Adjustments | -0 | 3 | -1 | 11 | 12 | 19 | 17 | 50 | 7 | 46 | 32 | 38 |
| Adjusted Earnings Per Share | -0 | 0.7 | -0.2 | 2.2 | 2.5 | 3.8 | 3.3 | 9.3 | 1.3 | 8.3 | 5.7 | 6.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 18% | 20% | 13% |
| Operating Profit CAGR | 18% | 11% | 14% | 8% |
| PAT CAGR | -30% | -19% | 11% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -45% | 10% | 27% | 12% |
| ROE Average | 6% | 8% | 8% | 5% |
| ROCE Average | 11% | 12% | 11% | 7% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 663 | 442 | 442 | 424 | 437 | 456 | 471 | 531 | 536 | 579 | 602 |
| Minority's Interest | 5 | 6 | 7 | 8 | 9 | 12 | 14 | 25 | 35 | 40 | 45 |
| Borrowings | 26 | 20 | 10 | 5 | 13 | 6 | 5 | 5 | 19 | 12 | 24 |
| Other Non-Current Liabilities | 10 | 11 | 18 | 24 | 26 | 27 | 26 | 27 | 12 | 22 | 44 |
| Total Current Liabilities | 132 | 159 | 309 | 159 | 149 | 122 | 126 | 105 | 93 | 125 | 210 |
| Total Liabilities | 836 | 638 | 786 | 620 | 633 | 623 | 641 | 693 | 695 | 778 | 924 |
| Fixed Assets | 308 | 287 | 226 | 211 | 196 | 192 | 175 | 171 | 186 | 202 | 195 |
| Other Non-Current Assets | 98 | 97 | 165 | 143 | 115 | 105 | 120 | 129 | 125 | 129 | 94 |
| Total Current Assets | 430 | 254 | 395 | 266 | 323 | 326 | 346 | 393 | 384 | 448 | 635 |
| Total Assets | 836 | 638 | 786 | 620 | 633 | 623 | 641 | 693 | 695 | 778 | 924 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 21 | 23 | 19 | 16 | 29 | 24 | 24 | 58 | 59 | 83 | 127 |
| Cash Flow from Operating Activities | 0 | 23 | 26 | 32 | 19 | 31 | 49 | 15 | 49 | 68 | 92 |
| Cash Flow from Investing Activities | 1 | 8 | 2 | 4 | 5 | -11 | -12 | -6 | -12 | -3 | -12 |
| Cash Flow from Financing Activities | 1 | -35 | -31 | -24 | -32 | -20 | -3 | -8 | -13 | -10 | -18 |
| Net Cash Inflow / Outflow | 2 | -4 | -3 | 13 | -8 | -0 | 34 | 1 | 24 | 54 | 61 |
| Closing Cash & Cash Equivalent | 23 | 19 | 16 | 29 | 22 | 24 | 58 | 59 | 83 | 138 | 188 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0 | 0.68 | -0.15 | 2.17 | 2.45 | 3.83 | 3.34 | 9.32 | 1.26 | 8.29 | 5.7 |
| CEPS(Rs) | 5.93 | 5.16 | 4.21 | 6.61 | 6.77 | 8.25 | 8.04 | 15 | 12.9 | 11.25 | 10.95 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.75 | 1 | 1.25 | 1.5 | 1.5 |
| Book NAV/Share(Rs) | 143.17 | 86.59 | 86.61 | 82.98 | 85.65 | 90.91 | 92.5 | 96.8 | 95.81 | 102.71 | 104.77 |
| Core EBITDA Margin(%) | 14.59 | 16.49 | 18.75 | 20.8 | 16.11 | 14.44 | 12.47 | 14.45 | 13.38 | 12.13 | 6.88 |
| EBIT Margin(%) | 7.46 | 10.59 | 9.86 | 10.89 | 10.27 | 9.4 | 7.59 | 15.71 | 11.66 | 9.92 | 8.71 |
| Pre Tax Margin(%) | 0.57 | 2.54 | 2.53 | 8.46 | 6.06 | 7.28 | 6.56 | 15.17 | 11.05 | 9.17 | 7.51 |
| PAT Margin (%) | -0.13 | 1.76 | -0.14 | 4.45 | 5.16 | 5.82 | 5.37 | 12.59 | 8.14 | 6.67 | 3.98 |
| Cash Profit Margin (%) | 11.72 | 10.93 | 9.81 | 14.74 | 14.18 | 12.55 | 11.39 | 16.77 | 10.71 | 9.05 | 7.65 |
| ROA(%) | -0.04 | 0.57 | -0.04 | 1.42 | 1.97 | 3.06 | 3.04 | 9.15 | 7.74 | 6.22 | 3.77 |
| ROE(%) | -0.05 | 0.76 | -0.07 | 2.35 | 2.92 | 4.34 | 4.16 | 12.28 | 10.24 | 8.38 | 5.54 |
| ROCE(%) | 2.21 | 3.71 | 3.9 | 4.82 | 5.01 | 6.14 | 5.25 | 13.86 | 13.26 | 11.13 | 10.72 |
| Receivable days | 450.63 | 364.7 | 393.36 | 367.33 | 264 | 220.56 | 186.91 | 136.66 | 99.05 | 82.19 | 76.3 |
| Inventory Days | 60.2 | 55.69 | 57.35 | 54.06 | 51.15 | 38.24 | 35.63 | 27.42 | 22.33 | 24.13 | 21.98 |
| Payable days | 25.93 | 70.73 | 169.01 | 198.22 | 112.15 | 79.04 | 107.36 | 75.45 | 39.92 | 39.42 | 45.08 |
| PER(x) | 0 | 59.28 | 0 | 9.17 | 5.62 | 3.31 | 13 | 12.27 | 60.35 | 16.78 | 33.14 |
| Price/Book(x) | 0.14 | 0.46 | 0.33 | 0.24 | 0.16 | 0.14 | 0.47 | 1.18 | 0.79 | 1.35 | 1.8 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 3.94 | 1.73 | 0.87 | 1.64 | 1.08 | 0.79 |
| EV/Net Sales(x) | 0.87 | 1.24 | 1.03 | 0.57 | 0.47 | 0.28 | 0.6 | 1.24 | 0.58 | 1.01 | 1.14 |
| EV/Core EBITDA(x) | 4.51 | 6.29 | 5.21 | 2.53 | 2.62 | 1.76 | 4.44 | 8.3 | 4.1 | 8.17 | 9.21 |
| Net Sales Growth(%) | -11.99 | 1.41 | -9.18 | 4.46 | 6.59 | 37.71 | 8.46 | 35.36 | 36.19 | 4.09 | 17.47 |
| EBIT Growth(%) | -18.18 | 43.88 | -15.42 | 15.4 | 0.49 | 26.04 | -12.38 | 179.99 | 1.13 | -11.44 | 3.15 |
| PAT Growth(%) | -103.35 | 1443.86 | -107.19 | 3433.33 | 23.7 | 55.38 | 0.05 | 217.26 | -11.92 | -14.7 | -29.95 |
| EPS Growth(%) | -100.05 | 0 | -122.65 | 1514.27 | 12.95 | 56.42 | -12.82 | 178.81 | -86.45 | 556.89 | -31.29 |
| Debt/Equity(x) | 0.21 | 0.26 | 0.21 | 0.14 | 0.15 | 0.12 | 0.12 | 0.08 | 0.1 | 0.11 | 0.12 |
| Current Ratio(x) | 3.25 | 1.6 | 1.28 | 1.67 | 2.17 | 2.66 | 2.75 | 3.74 | 4.13 | 3.59 | 3.02 |
| Quick Ratio(x) | 2.96 | 1.38 | 1.17 | 1.5 | 1.94 | 2.38 | 2.47 | 3.38 | 3.67 | 3.2 | 2.78 |
| Interest Cover(x) | 1.08 | 1.32 | 1.35 | 4.48 | 2.44 | 4.44 | 7.37 | 29.06 | 19.15 | 13.09 | 7.24 |
| Total Debt/Mcap(x) | 1.51 | 0.56 | 0.64 | 0.58 | 0.93 | 0.84 | 0.25 | 0.07 | 0.12 | 0.08 | 0.07 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.57 | 52.39 | 52.26 | 52.2 | 52.09 | 51.7 | 51.33 | 51.19 | 51.19 | 51.15 |
| FII | 0.13 | 0 | 1.08 | 1.01 | 1.81 | 2.01 | 1.67 | 1.44 | 1.29 | 1.17 |
| DII | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 |
| Public | 47.31 | 47.61 | 46.66 | 46.79 | 46.1 | 46.29 | 47 | 47.26 | 47.52 | 47.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 |
| FII | 0.01 | 0 | 0.06 | 0.06 | 0.1 | 0.11 | 0.09 | 0.08 | 0.07 | 0.07 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 |
| Public | 2.6 | 2.62 | 2.58 | 2.59 | 2.55 | 2.58 | 2.64 | 2.66 | 2.68 | 2.69 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.49 | 5.51 | 5.52 | 5.53 | 5.54 | 5.58 | 5.62 | 5.64 | 5.64 | 5.64 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
