ALLIED DIGITAL SERV. LTD
ADSL · General/Diversified · NSE
₹119
Current Market Price
Fair Value (DCF)
₹159
Discount to FV
+33.9%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
62%
ROE
5.8%
Debt/Equity
0.22
WACC
11.1%
Market Cap
₹673.00 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.0%
Return on capital employed
EV / EBITDA
6.6×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
3.02×
Short-term liquidity
Asset Turnover
0.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹118.97
Bear case
Discount -10.0%
Base case
Discount +25.3%
Bull case
Discount +46.7%
Ratio Trends
ADSL · last 8 annual periods
ROE
5.8%
ROCE
10.0%
Operating Margin
—
Debt / Equity
0.22×
PE
13.9×
EV / EBITDA
6.6×
Historical Financials
ADSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹485 Cr | ₹660 Cr | ₹687 Cr | ₹807 Cr | ₹968 Cr | +18.9% |
| EBITDA | ₹96.1 Cr | ₹93.4 Cr | ₹83.8 Cr | ₹98.7 Cr | ₹75.3 Cr | -5.9% |
| EBIT | ₹76.1 Cr | ₹77.0 Cr | ₹68.2 Cr | — | — | -2.7% |
| PAT | ₹61.0 Cr | ₹6.9 Cr | ₹41.4 Cr | ₹32.1 Cr | ₹35.5 Cr | -12.7% |
| EPS (diluted) | ₹10.94 | ₹9.56 | ₹8.07 | — | — | -7.3% |
| CFO | ₹14.6 Cr | ₹48.6 Cr | ₹67.6 Cr | ₹92.3 Cr | ₹102 Cr | +62.4% |
| CapEx | ₹-6.5 Cr | ₹-13.5 Cr | ₹-3.3 Cr | ₹-3.7 Cr | ₹-20.7 Cr | — |
| FCF | ₹8.1 Cr | ₹35.1 Cr | ₹64.3 Cr | ₹88.5 Cr | ₹81.1 Cr | +77.8% |
| Total Assets | ₹693 Cr | ₹695 Cr | ₹778 Cr | ₹925 Cr | ₹1058 Cr | +11.2% |
| Total Debt | ₹46.2 Cr | ₹55.0 Cr | ₹74.8 Cr | ₹94.9 Cr | ₹136 Cr | +31.0% |
| Shareholders' Equity | ₹531 Cr | ₹536 Cr | ₹579 Cr | ₹602 Cr | ₹614 Cr | +3.7% |
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 | — | — | Pending | 10.4% | — |
 VAKRANGEE VAKRANGEE | — | — | Pending | 3.1% | — |
 XCHANGING XCHANGING | — | — | Pending | 13.8% | — |
 ONWARDTEC ONWARDTEC | — | — | Pending | 17.5% | — |
INSPIRISYS INSPIRISYS | — | — | Pending | 40.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹7.50/sh
Last payout
2025-09-04
₹1.50
Peak payout
₹1.50
Trailing yield
2.52%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ALLIED DIGITAL SERV. LTD (ADSL.NS) trades at 118.97 vs a model fair value of 159.30, a gap of 33.9%. Piotroski F-score: 5/9. Moat label: ...
Read full AI analysis →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.