A fundamental analysis of Allied Digital Services Ltd. (ADSL) covering revenue trends, profitability, valuation, and shareholding patterns.
Allied Digital Revenue Trend
Allied Digital Services Ltd.'s top line grew 23.7% to ₹852 Cr in FY2025, compared to ₹688 Cr in FY2024.
Over the past 10 years, revenue has grown at a healthy 13.8% CAGR, from ₹234 Cr to ₹852 Cr. That's solid, above-average growth.
In terms of scale, Allied Digital Services Ltd.'s ₹852 Cr in annual revenue positions it as a smaller computers - hardware company.
The consistency stands out: 8 consecutive years of growth in top-line revenue.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹852 Cr | +23.7% |
| FY2024 | ₹688 Cr | +3.4% |
| FY2023 | ₹666 Cr | +36.6% |
| FY2022 | ₹487 Cr | +34.6% |
| FY2021 | ₹362 Cr | — |
View Allied Digital Services Ltd.'s full 10-year revenue trend with CAGR analysis →
Allied Digital Profitability
Profitability was under pressure with net income dropping 30.0% to ₹32.1 Cr in FY2025.
The net margin narrowed from 6.7% to 3.8%, suggesting rising cost pressures.
FY2025 diluted EPS of ₹4.91 was down from the ₹8.07 reported in FY2024.
Is Allied Digital Undervalued
Under the P/E Ratio approach, Allied Digital Services Ltd.'s estimated fair value is ₹145 (18.8% upside).
Allied Digital Services Ltd. shares are currently trading at ₹121.63.
Craytheon also calculates intrinsic value using the EPS Growth and DCF models. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹145 | 18.8% upside to fair value |
| EPS Growth | Upgrade | Upgrade |
| DCF | Upgrade | Upgrade |
See all valuation models for Allied Digital Services Ltd. with detailed assumptions →
Allied Digital Shareholding Pattern
The promoter group has maintained its 51.1% holding through the last 4 quarters.
The FII stake is at 0.4% as of March 2026, compared to 1.3% in the year-ago period.
Domestic institutional investors (DIIs) held 0.0% as of March 2026, unchanged from a year ago.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 51.1% | 0.4% | 0.0% | 48.5% |
| Dec 2025 | 51.1% | 0.8% | 0.0% | 48.1% |
| Sep 2025 | 51.1% | 1.2% | 0.0% | 47.7% |
| Jun 2025 | 51.2% | 1.3% | 0.0% | 47.5% |
Track quarterly shareholding changes for Allied Digital Services Ltd. →
Allied Digital Balance Sheet
Proportional view as of 3 Jun 2026. Hover blocks for details.
Assets
Liabilities & Equity
In FY2025, the total asset base came in at ₹9.25B, up 18.9% YoY from ₹7.78B.
Cash & ST Investments accounts for 23.4% of the total, ahead of Other Assets (23.2%) and Receivables (20.3%).
Capital structure: 69.9% equity, 10.3% debt, 19.9% operating liabilities. Over the year, debt is up 26.9% and equity is up 4.4%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 2.16B |
| Receivables | 1.88B |
| Inventories | 491.20M |
| Property, Plant & Equipment | 443.50M |
| Investments | 810.30M |
| Intangibles & Goodwill | 1.33B |
| Other Assets | 2.14B |
| Category | Value |
|---|---|
| Equity | 6.46B |
| Short-term Debt | 538.50M |
| Long-term Debt | 410.60M |
| Trade Payables | 644.80M |
| Other Liabilities | 1.20B |
What Stands Out About Allied Digital
Bringing the key threads together for Allied Digital Services Ltd. (ADSL) as a computers - hardware investment opportunity.
Revenue of ₹852 Cr in FY2025, up 23.7% year-over-year.
Long-term revenue has been compounding at 13.8% annually over 10 years.
The company is profitable, with a net margin of 3.8% and net income of ₹32.1 Cr.
The P/E Ratio model implies 18.8% upside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Unlock Full Analysis
Want to dig deeper? Craytheon's platform provides 10 years of financial data, three valuation models, and insider trading activity for Allied Digital Services Ltd..