You Are On:
EQUITY
Equity Analysis
  Price
    Gainers & Losers
    Out & Under Performers
    Only Buyers & Sellers
     Advances & Declines
     New Highs & Lows
     Weightage
     5 Day's Up & Down
  Volume
  Analysis
News Analysis
Corporate Info
Corporate Action
Other Market
Profit & Loss    
Allied Digital Services Ltd.
 
BSE Code 532875
ISIN Demat INE102I01027
Book Value 84.93
NSE Code ADSL
Dividend Yield(%) 0.91
Market Cap(Million) 7591.98
P/E(X) 46.98
EPS(Rs.) 2.92
Face Value(Rs.) 5  
Type
(Rs. in Million)
Particulars Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019
INCOME :          
Operating Income6600.70  4846.80  3580.80  3301.40  2397.30  
     Software Services & Operating Revenues6600.10  4846.80  3579.90  3295.90  2395.20  
     Job Work/ Contract Receipts          
     Sale of Equipments & licenses          
     Processing Charges / ServiceIncome          
     Other Operational Income0.60  0.00  0.90  5.50  2.10  
Less: Excise Duty          
Operating Income (Net)6600.70  4846.80  3580.80  3301.40  2397.30  
EXPENDITURE :          
Stock Adjustments-48.00  -31.50  1.00  -10.00  -7.20  
Raw Material Consumed4074.80  2794.30  2091.20  1932.10  1345.60  
     Opening Raw Materials          
     Purchases Raw Materials          
     Closing Raw Materials          
     Other Direct Purchases / Brought in cost4074.80  2794.30  2091.20  1932.10  1345.60  
     Others raw material cost8149.60  5588.60  4182.40  3864.20  2691.20  
Power & Fuel Cost19.50  7.80  6.70  14.80  16.20  
     Electricity & Power19.50  7.80  6.70  14.80  16.20  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  0.00  
Employee Cost1085.90  839.40  557.60  481.60  351.70  
     Salaries, Wages & Bonus986.00  755.30  540.80  468.90  344.80  
     Contributions to EPF & Pension Funds9.00  4.40  4.20  5.10  5.00  
     Wheeling & Transmission Charges recoverable6.10  4.30  4.90  1.60  1.00  
     Other Employees Cost84.80  75.40  7.70  6.00  0.90  
Cost of Software developments          
     Software Purchase      0.00    
     Technical sub-contractors      0.00    
     Training Expenses          
     Software License cost          
     Other software development expenses0.00  0.00  0.00  0.00  0.00  
Operating Expenses        0.90  
     Repairs and Maintenance      0.00    
     Travel Expenses          
     Overseas Group Health Insurance          
     Visa & Other Charges          
     Post contract support services          
     Packing Material Consumed          
     Other Operating Expenses0.00  0.00  0.00  0.00  0.90  
General and Administration Expenses423.50  402.50  365.80  299.00  238.90  
     Rates & Taxes14.00  8.80  28.60  22.70  10.60  
     Insurance21.80  21.70  13.70  8.40  8.40  
     Printing and stationery13.40  2.60  0.80  0.80  1.20  
     Professional and legal fees231.40  278.40  195.00  148.10  133.60  
     Other Administration137.70  85.90  123.90  117.50  80.90  
Selling and Marketing Expenses102.10  88.60  82.10  57.60  30.70  
     Advertisement & Sales Promotion15.40  10.40  21.60  5.70  7.40  
     Commission, Brokerage & Discounts85.50  77.70  60.30  51.70  21.50  
     Freight outwards1.20  0.50  0.20  0.20  1.80  
     Other Selling Expenses1.20  0.50  0.20  0.20  1.80  
Miscellaneous Expenses59.80  45.30  29.70  49.70  34.40  
     Bad debts /advances written off          
     Provision for doubtful debts          
     Losson disposal of fixed assets(net)          
     Losson foreign exchange fluctuations          
     Losson sale of non-trade current investments          
     Other Miscellaneous Expenses59.80  45.30  29.70  49.70  34.40  
Less: Expenses Capitalised          
Total Expenditure5717.60  4146.40  3134.10  2824.80  2011.20  
Operating Profit (Excl OI)883.10  700.40  446.70  476.60  386.10  
Other Income56.60  25.60  40.60  55.80  41.20  
     Interest Received5.50  5.60  10.70  14.00  34.50  
     Dividend Received          
     Profit on sale of Fixed Assets          
     Profits on sale of Investments          
     Provision Written Back      15.20    
     Foreign Exchange Gains34.80  13.40  16.10  24.70    
     Others16.30  6.60  13.80  1.90  6.70  
Operating Profit939.70  726.00  487.30  532.40  427.30  
Interest40.20  26.20  36.90  69.90  101.00  
     InterestonDebenture / Bonds          
     Intereston Term Loan34.40  23.40  34.30  53.90  79.40  
     Intereston Fixed deposits          
     Bank Charges etc5.80  2.80  2.60  16.00  20.90  
     Other Interest0.00  0.00  0.00  0.00  0.70  
PBDT899.50  699.80  450.40  462.50  326.30  
Depreciation169.80  202.70  215.40  222.10  216.20  
Profit Before Taxation & Exceptional Items729.70  497.10  235.00  240.40  110.10  
Exceptional Income / Expenses  238.00      35.10  
Profit Before Tax729.70  735.10  235.00  240.40  145.20  
Provision for Tax192.30  125.00  42.70  48.20  21.50  
     Current Income Tax192.30  142.10  55.20  59.10  27.50  
     Deferred Tax  -17.10  -1.10  4.00  15.00  
     Other taxes192.30  0.00  -11.40  -14.90  -21.00  
Profit After Tax537.40  610.10  192.30  192.20  123.70  
Extra items-468.50  0.00  0.00  0.00  -3.50  
Minority Interest  -105.40  -22.90    -0.70  
Share of Associate0.30  0.20    0.20    
Other Consolidated Items          
Consolidated Net Profit69.20  504.90  169.40  192.40  119.50  
Adjustments to PAT    -9.00      
Profit Balance B/F975.80  500.20  374.80  184.10  64.60  
Appropriations1045.00  1005.10  535.20  376.50  184.10  
     General Reserves          
     Proposed Equity Dividend          
     Corporate dividend tax          
     Other Appropriation1045.00  1005.10  535.20  376.50  184.10  
Equity Dividend %25.00  20.00  15.00  10.00    
Earnings Per Share1.00  9.00  3.00  4.00  2.00  
Adjusted EPS1.00  9.00  3.00  4.00  2.00