ALLIED DIGITAL SERVICES
|
ALLIED DIGITAL SERVICES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹687 Cr | ₹660 Cr | ₹485 Cr | ₹358 Cr | ₹330 Cr |
| Software Services & Operating Revenues | ₹687 Cr | ₹660 Cr | ₹485 Cr | ₹358 Cr | ₹330 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | ₹0.32 Cr | ₹0.06 Cr | - | ₹0.09 Cr | ₹0.55 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹687 Cr | ₹660 Cr | ₹485 Cr | ₹358 Cr | ₹330 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | ₹-5.30 Cr | ₹-4.80 Cr | ₹-3.15 Cr | ₹0.10 Cr | ₹-1.00 Cr |
| Raw Material Consumed | ₹413 Cr | ₹407 Cr | ₹279 Cr | ₹209 Cr | ₹193 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹413 Cr | ₹407 Cr | ₹279 Cr | ₹209 Cr | ₹193 Cr |
| Others raw material cost | ₹825 Cr | ₹815 Cr | ₹559 Cr | ₹418 Cr | ₹386 Cr |
| Power & Fuel Cost | ₹1.59 Cr | ₹1.95 Cr | ₹0.78 Cr | ₹0.67 Cr | ₹1.48 Cr |
| Electricity & Power | ₹1.59 Cr | ₹1.95 Cr | ₹0.78 Cr | ₹0.67 Cr | ₹1.48 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹138 Cr | ₹109 Cr | ₹84 Cr | ₹56 Cr | ₹48 Cr |
| Salaries, Wages & Bonus | ₹131 Cr | ₹99 Cr | ₹76 Cr | ₹54 Cr | ₹47 Cr |
| Contributions to EPF & Pension Funds | ₹1.57 Cr | ₹0.90 Cr | ₹0.44 Cr | ₹0.42 Cr | ₹0.51 Cr |
| Wheeling & Transmission Charges recoverable | ₹0.55 Cr | ₹0.61 Cr | ₹0.43 Cr | ₹0.49 Cr | ₹0.16 Cr |
| Other Employees Cost | ₹4.74 Cr | ₹8.48 Cr | ₹7.54 Cr | ₹0.77 Cr | ₹0.60 Cr |
| Cost of Software developments | - | - | - | - | - |
| Software Purchase | - | - | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | - | - | - | - | - |
| Operating Expenses | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| General and Administration Expenses | ₹41 Cr | ₹42 Cr | ₹40 Cr | ₹37 Cr | ₹30 Cr |
| Rates & Taxes | ₹1.51 Cr | ₹1.40 Cr | ₹0.88 Cr | ₹2.86 Cr | ₹2.27 Cr |
| Insurance | ₹2.60 Cr | ₹2.18 Cr | ₹2.17 Cr | ₹1.37 Cr | ₹0.84 Cr |
| Printing and stationery | ₹0.72 Cr | ₹1.34 Cr | ₹0.26 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Professional and legal fees | ₹23 Cr | ₹26 Cr | ₹28 Cr | ₹20 Cr | ₹15 Cr |
| Other Administration | ₹12 Cr | ₹11 Cr | ₹8.59 Cr | ₹12 Cr | ₹12 Cr |
| Selling and Marketing Expenses | ₹7.99 Cr | ₹10 Cr | ₹8.86 Cr | ₹8.21 Cr | ₹5.76 Cr |
| Advertisement & Sales Promotion | ₹0.14 Cr | ₹1.54 Cr | ₹1.04 Cr | ₹2.16 Cr | ₹0.57 Cr |
| Commission, Brokerage & Discounts | ₹7.75 Cr | ₹8.55 Cr | ₹7.77 Cr | ₹6.03 Cr | ₹5.17 Cr |
| Freight outwards | ₹0.10 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Other Selling Expenses | ₹0.10 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Miscellaneous Expenses | ₹7.42 Cr | ₹5.98 Cr | ₹4.53 Cr | ₹2.97 Cr | ₹4.97 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹4.53 Cr | ₹1.88 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.89 Cr | ₹4.10 Cr | ₹4.53 Cr | ₹2.97 Cr | ₹4.97 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹604 Cr | ₹572 Cr | ₹415 Cr | ₹313 Cr | ₹282 Cr |
| Operating Profit (Excl OI) | ₹83 Cr | ₹88 Cr | ₹70 Cr | ₹45 Cr | ₹48 Cr |
| Other Income | ₹1.16 Cr | ₹5.66 Cr | ₹2.56 Cr | ₹4.06 Cr | ₹5.58 Cr |
| Interest Received | ₹0.36 Cr | ₹0.55 Cr | ₹0.56 Cr | ₹1.07 Cr | ₹1.40 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | ₹1.52 Cr |
| Foreign Exchange Gains | ₹0.55 Cr | ₹3.48 Cr | ₹1.34 Cr | ₹1.61 Cr | ₹2.47 Cr |
| Others | ₹0.25 Cr | ₹1.63 Cr | ₹0.66 Cr | ₹1.38 Cr | ₹0.19 Cr |
| Operating Profit | ₹85 Cr | ₹94 Cr | ₹73 Cr | ₹49 Cr | ₹53 Cr |
| Interest | ₹5.21 Cr | ₹4.02 Cr | ₹2.62 Cr | ₹3.69 Cr | ₹6.99 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | ₹4.28 Cr | ₹3.44 Cr | ₹2.34 Cr | ₹3.43 Cr | ₹5.39 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.72 Cr | ₹0.58 Cr | ₹0.28 Cr | ₹0.26 Cr | ₹1.60 Cr |
| Other Interest | ₹0.21 Cr | - | - | - | - |
| PBDT | ₹79 Cr | ₹90 Cr | ₹70 Cr | ₹45 Cr | ₹46 Cr |
| Depreciation | ₹16 Cr | ₹17 Cr | ₹20 Cr | ₹22 Cr | ₹22 Cr |
| Profit Before Taxation & Exceptional Items | ₹63 Cr | ₹73 Cr | ₹50 Cr | ₹24 Cr | ₹24 Cr |
| Exceptional Income / Expenses | - | - | ₹24 Cr | - | - |
| Profit Before Tax | ₹63 Cr | ₹73 Cr | ₹74 Cr | ₹24 Cr | ₹24 Cr |
| Provision for Tax | ₹17 Cr | ₹19 Cr | ₹13 Cr | ₹4.27 Cr | ₹4.82 Cr |
| Current Income Tax | ₹17 Cr | ₹19 Cr | ₹14 Cr | ₹5.52 Cr | ₹5.91 Cr |
| Deferred Tax | ₹0.25 Cr | - | ₹-1.71 Cr | ₹-0.11 Cr | ₹0.40 Cr |
| Other taxes | - | - | - | ₹-1.14 Cr | ₹-1.49 Cr |
| Profit After Tax | ₹46 Cr | ₹54 Cr | ₹61 Cr | ₹19 Cr | ₹19 Cr |
| Extra items | - | ₹-47 Cr | - | - | - |
| Minority Interest | - | - | ₹-11 Cr | ₹-2.29 Cr | - |
| Share of Associate | - | ₹0.03 Cr | ₹0.02 Cr | - | ₹0.02 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹46 Cr | ₹6.92 Cr | ₹50 Cr | ₹17 Cr | ₹19 Cr |
| Adjustments to PAT | - | - | - | ₹-0.90 Cr | - |
| Profit Balance B/F | ₹92 Cr | ₹98 Cr | ₹50 Cr | ₹37 Cr | ₹18 Cr |
| Appropriations | ₹138 Cr | ₹105 Cr | ₹101 Cr | ₹54 Cr | ₹38 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹138 Cr | ₹105 Cr | ₹101 Cr | ₹54 Cr | ₹38 Cr |
| Equity Dividend % | ₹30.00 | ₹25.00 | ₹20.00 | ₹15.00 | ₹10.00 |
| Earnings Per Share | ₹8.29 | ₹1.26 | ₹9.32 | ₹3.34 | ₹3.83 |
| Adjusted EPS | ₹8.29 | ₹1.26 | ₹9.32 | ₹3.34 | ₹3.83 |
Compare Income Statement of peers of ALLIED DIGITAL SERVICES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ALLIED DIGITAL SERVICES | ₹941.6 Cr | -2.6% | -10.1% | -36.2% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,139,720.0 Cr | 1.5% | 4.8% | -21.7% | Stock Analytics | |
| INFOSYS | ₹641,723.0 Cr | 2.5% | 4.9% | -15.2% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹436,439.0 Cr | 0.1% | 8.1% | -10.2% | Stock Analytics | |
| WIPRO | ₹256,397.0 Cr | 0.2% | 1.3% | -11% | Stock Analytics | |
| TECH MAHINDRA | ₹143,114.0 Cr | 0.5% | 0.9% | -12.3% | Stock Analytics | |
ALLIED DIGITAL SERVICES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ALLIED DIGITAL SERVICES | -2.6% |
-10.1% |
-36.2% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses