Allied Digital Peer Comparison

NSE: ADSL | BSE: 532875

₹96.29

₹-0.70 (-0.72%)

As on 18-Sep-2026IST

Market cap

₹543 Cr

Revenue (TTM)

₹1,009 Cr

P/E Ratio

15.3

P/B Ratio

0.9

Div. Yield

1.6 %

Edit

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Market cap (₹ Cr)	543	42,094	20,810	14,211	9,934
Revenue (₹ Cr)	1,009	5,642	3,886	6,654	5,811
Net Profit (₹ Cr)	38.33	243.00	654.66	226.02	776.40
Net Margin (%)	3.72	4.26	16.07	3.38	12.84
RoE (%)	5.96	11.03	25.28	26.28	17.67
Price to Earnings	15.27	173.22	31.79	62.88	12.79
Price-To-Book	0.88	11.00	6.53	10.58	2.08

Income Statement (₹ Cr)

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Operating Revenue	1,009.38	5,642.00	3,886.44	6,653.61	5,810.70
Total Income	1,029.71	5,698.00	4,073.40	6,679.47	6,045.20
Total Expenditure	949.27	4,813.00	3,010.31	6,057.21	4,884.30
EBITDA	60.11	829.00	876.13	596.40	926.40
Depreciation	19.89	321.00	91.80	125.38	96.70
EBIT	40.22	508.00	784.33	471.02	829.70
Interest	12.94	229.00	14.39	172.06	12.00
Other Income	20.33	56.00	186.96	25.86	234.50
Exceptional Items	-1.30	16.00	-95.69	-69.74	-24.90
Profit before Tax	46.31	351.00	861.22	255.08	1,027.30
Provision for Tax	7.98	108.00	206.56	29.06	250.90
Profit after Tax	38.33	243.00	654.66	226.02	776.40

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Shareholder's Funds	613.61	2,268.00	3,041.34	1,286.91	4,719.10
Minority Interest	-2.74	0.00	0.00	0.00	0.00
Non-Current Liabilities	75.86	1,358.00	164.21	1,237.99	214.40
Current Liabilities	311.09	2,720.00	756.99	1,768.80	1,150.00
Total Liabilities	1,058.19	6,288.00	3,962.54	4,293.70	6,072.00

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Non-Current Assets	257.95	3,550.00	210.83	635.59	1,703.30
Current Assets	783.29	2,663.00	2,968.15	3,236.20	4,050.30
Total Assets	1,058.19	6,288.00	3,962.54	4,293.70	6,072.00
Total Debt*	116.75	1,827.00	0.00	826.95	0.00
Net Current Assets	472.20	-57.00	2,211.16	1,467.40	2,900.30
Contingent Liabilities	16.30	226.00	0.67	24.77	36.30

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Cash From Operating Activities	-78.52	520.00	663.98	83.95	770.80
Cash Flow from Investing Activities	5.10	-507.00	-72.52	-56.85	-240.60
Cash from Financing Activities	19.36	-133.00	-534.79	196.59	-401.00
Net Cash Inflow / Outflow	-54.06	-120.00	56.67	223.69	129.20

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
ROCE (%)	7.96	8.38	28.57	22.50	23.53
ROE (%)	5.96	11.03	25.28	26.28	17.67
ROA (%)	3.86	4.09	17.35	6.14	13.79
EBIT Margin (%)	3.98	9.00	20.18	7.08	14.28
Net Margin (%)	3.72	4.26	16.07	3.38	12.84
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Revenue Growth (%)	19.18	36.18	5.19	12.20	8.06
EBIT Growth (%)	69.42	207.88	-2.60	17.69	13.53
Net Profit Growth (%)	5.62	1,529.41	-12.15	5.22	15.21
EPS Growth (%)	5.17	1,442.70	-2.61	1.66	17.78
Book Value Growth (%)	2.01	7.68	6.23	90.79	14.21

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Price / Earnings	14.88	174.94	28.66	48.33	12.49
Price / Book Value	0.88	11.00	6.53	10.58	2.08
Dividend Yield (%)	1.56	0.00	2.25	0.13	3.44
EV/EBITDA	8.45	52.59	21.85	24.31	7.93
Market Cap (₹ Cr)	492.86	8,645.86	24,776.83	7,930.76	11,655.76

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Debt to Equity	0.08	0.51	0.00	0.62	0.00
Short term debt to equity ratio	0.09	0.18	--	0.01	--
Current Ratio	2.52	0.98	3.92	1.83	3.52
Quick Ratio	2.36	0.65	3.92	1.65	3.52
Interest Coverage	4.58	2.53	60.86	2.48	86.61

	Allied Digital	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Debtors to sales (%)	31.74	18.89	27.77	17.34	15.91
Asset Turnover	1.02	0.95	1.03	1.81	1.03
Receivable days	95.76	72.77	99.61	49.67	55.01
Inventory Days	18.29	63.15	0.00	15.38	0.00
Payable days	67.99	152.27	2,557.12	110.29	--
Cash Conversion Cycle	46.06	-16.35	-2,457.51	-45.24	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.