ALLIED DIGITAL SERVICES
|
ALLIED DIGITAL SERVICES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹28 Cr | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹25 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Issued | ₹28 Cr | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹25 Cr |
| Equity Paid Up | ₹28 Cr | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹25 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹6.76 Cr | ₹1.65 Cr |
| Total Reserves | ₹562 Cr | ₹540 Cr | ₹498 Cr | ₹498 Cr | ₹444 Cr |
| Securities Premium | ₹387 Cr | ₹384 Cr | ₹380 Cr | ₹376 Cr | ₹371 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹161 Cr | ₹137 Cr | ₹92 Cr | ₹98 Cr | ₹50 Cr |
| General Reserves | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
| Other Reserves | ₹-6.52 Cr | ₹-0.95 Cr | ₹4.97 Cr | ₹3.66 Cr | ₹1.78 Cr |
| Reserve excluding Revaluation Reserve | ₹562 Cr | ₹540 Cr | ₹498 Cr | ₹498 Cr | ₹444 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹602 Cr | ₹579 Cr | ₹536 Cr | ₹531 Cr | ₹471 Cr |
| Minority Interest | ₹45 Cr | ₹40 Cr | ₹35 Cr | ₹25 Cr | ₹14 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹24 Cr | ₹12 Cr | ₹19 Cr | ₹4.63 Cr | ₹4.68 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹22 Cr | ₹12 Cr | ₹18 Cr | ₹3.82 Cr | ₹3.56 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹1.70 Cr | ₹0.13 Cr | ₹0.48 Cr | ₹0.81 Cr | ₹1.12 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹13 Cr | ₹7.92 Cr | ₹8.12 Cr | ₹24 Cr | ₹25 Cr |
| Deferred Tax Assets | ₹8.90 Cr | ₹6.03 Cr | - | - | - |
| Deferred Tax Liability | ₹22 Cr | ₹14 Cr | ₹8.12 Cr | ₹24 Cr | ₹25 Cr |
| Other Long Term Liabilities | ₹19 Cr | ₹15 Cr | ₹3.99 Cr | ₹3.62 Cr | ₹0.77 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹11 Cr | - | - | - | - |
| Total Non-Current Liabilities | ₹67 Cr | ₹34 Cr | ₹31 Cr | ₹32 Cr | ₹30 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹64 Cr | ₹51 Cr | ₹37 Cr | ₹51 Cr | ₹63 Cr |
| Sundry Creditors | ₹64 Cr | ₹51 Cr | ₹37 Cr | ₹51 Cr | ₹63 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹41 Cr | ₹11 Cr | ₹11 Cr | ₹8.95 Cr | ₹6.11 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹41 Cr | ₹11 Cr | ₹11 Cr | ₹8.95 Cr | ₹6.11 Cr |
| Short Term Borrowings | ₹44 Cr | ₹41 Cr | ₹32 Cr | ₹37 Cr | ₹48 Cr |
| Secured ST Loans repayable on Demands | ₹42 Cr | ₹39 Cr | ₹28 Cr | ₹20 Cr | ₹26 Cr |
| Working Capital Loans- Sec | ₹42 Cr | ₹39 Cr | ₹28 Cr | ₹20 Cr | ₹26 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-39 Cr | ₹-38 Cr | ₹-25 Cr | ₹-2.05 Cr | ₹-4.52 Cr |
| Short Term Provisions | ₹60 Cr | ₹22 Cr | ₹13 Cr | ₹8.05 Cr | ₹8.52 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹9.68 Cr | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹51 Cr | ₹22 Cr | ₹13 Cr | ₹8.05 Cr | ₹8.52 Cr |
| Total Current Liabilities | ₹210 Cr | ₹125 Cr | ₹93 Cr | ₹105 Cr | ₹126 Cr |
| Total Liabilities | ₹924 Cr | ₹778 Cr | ₹695 Cr | ₹693 Cr | ₹641 Cr |
| ASSETS | |||||
| Gross Block | ₹424 Cr | ₹403 Cr | ₹378 Cr | ₹356 Cr | ₹348 Cr |
| Less: Accumulated Depreciation | ₹229 Cr | ₹201 Cr | ₹192 Cr | ₹185 Cr | ₹173 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹195 Cr | ₹202 Cr | ₹186 Cr | ₹171 Cr | ₹175 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹6.01 Cr | ₹6.22 Cr | ₹6.22 Cr | ₹9.50 Cr | ₹88 Cr |
| Long Term Investment | ₹6.01 Cr | ₹6.22 Cr | ₹6.22 Cr | ₹9.50 Cr | ₹88 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹6.01 Cr | ₹6.22 Cr | ₹6.22 Cr | ₹9.50 Cr | ₹88 Cr |
| Long Term Loans & Advances | ₹11 Cr | ₹32 Cr | ₹21 Cr | ₹3.52 Cr | ₹2.84 Cr |
| Other Non Current Assets | ₹1.27 Cr | ₹13 Cr | ₹19 Cr | ₹36 Cr | ₹29 Cr |
| Total Non-Current Assets | ₹289 Cr | ₹330 Cr | ₹311 Cr | ₹299 Cr | ₹295 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹2.25 Cr | - | - | - | - |
| Quoted | ₹2.25 Cr | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹49 Cr | ₹48 Cr | ₹43 Cr | ₹38 Cr | ₹35 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹49 Cr | ₹48 Cr | ₹43 Cr | ₹38 Cr | ₹35 Cr |
| Sundry Debtors | ₹188 Cr | ₹150 Cr | ₹160 Cr | ₹199 Cr | ₹164 Cr |
| Debtors more than Six months | ₹48 Cr | ₹23 Cr | ₹35 Cr | ₹132 Cr | ₹110 Cr |
| Debtors Others | ₹168 Cr | ₹133 Cr | ₹127 Cr | ₹67 Cr | ₹55 Cr |
| Cash and Bank | ₹214 Cr | ₹138 Cr | ₹83 Cr | ₹59 Cr | ₹58 Cr |
| Cash in hand | - | - | ₹0.01 Cr | ₹0.01 Cr | - |
| Balances at Bank | ₹214 Cr | ₹138 Cr | ₹83 Cr | ₹59 Cr | ₹58 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹16 Cr | ₹31 Cr | ₹45 Cr | ₹49 Cr | ₹35 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹0.49 Cr | ₹0.45 Cr | ₹0.61 Cr | ₹0.53 Cr |
| Prepaid Expenses | ₹1.58 Cr | ₹16 Cr | ₹17 Cr | ₹0.30 Cr | ₹0.40 Cr |
| Other current_assets | ₹14 Cr | ₹14 Cr | ₹27 Cr | ₹48 Cr | ₹34 Cr |
| Short Term Loans and Advances | ₹166 Cr | ₹81 Cr | ₹53 Cr | ₹48 Cr | ₹54 Cr |
| Advances recoverable in cash or in kind | ₹138 Cr | ₹69 Cr | ₹38 Cr | ₹33 Cr | ₹37 Cr |
| Advance income tax and TDS | ₹5.37 Cr | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹23 Cr | ₹12 Cr | ₹15 Cr | ₹15 Cr | ₹17 Cr |
| Total Current Assets | ₹635 Cr | ₹448 Cr | ₹384 Cr | ₹393 Cr | ₹346 Cr |
| Net Current Assets (Including Current Investments) | ₹425 Cr | ₹323 Cr | ₹291 Cr | ₹288 Cr | ₹220 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹924 Cr | ₹778 Cr | ₹695 Cr | ₹693 Cr | ₹641 Cr |
| Contingent Liabilities | ₹14 Cr | ₹8.95 Cr | ₹6.86 Cr | ₹6.86 Cr | ₹7.44 Cr |
| Total Debt | ₹72 Cr | ₹60 Cr | ₹51 Cr | ₹43 Cr | ₹54 Cr |
| Book Value | - | 102.71 | 95.81 | 96.80 | 92.50 |
| Adjusted Book Value | 104.77 | 102.71 | 95.81 | 96.80 | 92.50 |
Compare Balance Sheet of peers of ALLIED DIGITAL SERVICES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ALLIED DIGITAL SERVICES | ₹915.0 Cr | -2.8% | -9.8% | -37.3% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,134,960.0 Cr | -0.4% | 2.6% | -26.7% | Stock Analytics | |
| INFOSYS | ₹650,676.0 Cr | 1.4% | 4.4% | -17.5% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹441,988.0 Cr | 1.3% | 7.1% | -14.5% | Stock Analytics | |
| WIPRO | ₹261,482.0 Cr | 2% | 2.9% | -14.2% | Stock Analytics | |
| TECH MAHINDRA | ₹147,924.0 Cr | 3.4% | 4.3% | -12.3% | Stock Analytics | |
ALLIED DIGITAL SERVICES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ALLIED DIGITAL SERVICES | -2.8% |
-9.8% |
-37.3% |
| SENSEX | 0.1% |
1.1% |
8.4% |
You may also like the below Video Courses