ALLIED DIGITAL SERV. LTD
ADSL · General/Diversified · NSE
₹119
Current Market Price
Fair Value (DCF)
₹315
Margin of Safety
+164.4%
Updated 2d ago
YieldIQ Score
66/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
66%
ROE
—
Debt/Equity
0.18
WACC
11.1%
Market Cap
₹673 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.4%
Return on capital employed
EV / EBITDA
12.3×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
3.02×
Short-term liquidity
Asset Turnover
0.87×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹118.96
Bear case
₹193.24
MoS +38.4%
Base case
₹314.52
MoS +62.2%
Bull case
₹398.75
MoS +70.2%
Ratio Trends
ADSL · last 7 annual periods
ROE
4.3%
ROCE
13.1%
Operating Margin
—
Debt / Equity
0.15×
PE
10.6×
EV / EBITDA
4.1×
Historical Financials
ADSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹96.2 Cr | ₹485 Cr | ₹166 Cr | ₹177 Cr | ₹807 Cr | +70.2% |
| EBITDA | — | ₹96.1 Cr | ₹93.4 Cr | ₹83.8 Cr | ₹97.2 Cr | +0.3% |
| EBIT | ₹11.3 Cr | ₹76.1 Cr | ₹14.3 Cr | ₹20.5 Cr | — | +16.0% |
| PAT | ₹7.8 Cr | ₹61.0 Cr | ₹-37.3 Cr | ₹14.1 Cr | ₹27.8 Cr | +37.5% |
| EPS (diluted) | ₹1.43 | ₹10.94 | ₹1.71 | ₹2.46 | — | +14.5% |
| CFO | ₹12.3 Cr | ₹14.6 Cr | ₹47.0 Cr | ₹67.6 Cr | ₹92.3 Cr | +65.4% |
| CapEx | — | — | — | — | ₹-10.7 Cr | — |
| FCF | — | — | — | — | ₹81.6 Cr | +0.0% |
| Total Assets | — | ₹693 Cr | ₹695 Cr | ₹778 Cr | ₹925 Cr | +7.5% |
| Total Debt | — | — | ₹32.5 Cr | ₹47.9 Cr | ₹94.9 Cr | +30.8% |
| Shareholders' Equity | — | — | ₹536 Cr | ₹579 Cr | ₹646 Cr | +4.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ADSL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MINDTECK MINDTECK (INDIA) LIMITED | -5.0% | 58 | Fairly valued | 11.0% | — |
| XCHANGING XCHANGING SOLUTIONS LTD | +86.1% | 76 | Undervalued | 13.8% | — |
| VAKRANGEE VAKRANGEE LIMITED | -75.7% | 22 | Overvalued | 3.1% | — |
| ONWARDTEC ONWARD TECHNOLOGIES LTD | +31.9% | 56 | Undervalued | 12.1% | — |
| NINSYS NINSYS | — | — | Pending | 42.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ADSL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ADSL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ADSL →
Compare
Head-to-head with peers
Compare ADSL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ADSLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.