Adroit Infotech Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 23, 2025, 1:54 am

Market Cap	65.8 Cr.
Current Price	12.1
High / Low	30.4/10.1
Stock P/E	19.9
Book Value	21.3
Dividend Yield	0.00 %
ROCE	13.3 %
ROE	10.9 %
Face Value	10.0
PEG Ratio	1.40

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Adroit Infotech Ltd

Competitors of Adroit Infotech Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
N2N Technologies Ltd	5.04 Cr.	15.6	24.8/14.2		16.8	0.00 %	0.69 %	0.63 %	10.0
eMudhra Ltd	6,236 Cr.	752	1,024/652	73.7	90.0	0.17 %	15.3 %	12.1 %	5.00
BNR Udyog Ltd	18.0 Cr.	60.0	118/50.5	25.4	35.7	0.00 %	63.6 %	53.8 %	10.0
BGIL Films & Technologies Ltd	7.96 Cr.	7.03	10.3/3.50		16.9	0.00 %	4.44 %	3.46 %	10.0
Aurum Proptech Ltd	1,309 Cr.	186	265/130		93.7	0.00 %	2.86 %	14.7 %	5.00
Industry Average	9,560.17 Cr	667.11		34.84	194.74	0.46%	16.73%	15.41%	7.60

All Competitor Stocks of Adroit Infotech Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	1.26	0.91	5.81	6.46	5.63	4.54	5.92	4.14	7.08	7.71	6.56	7.07	7.68
Expenses	0.69	1.62	3.36	3.54	3.86	6.26	5.06	4.93	4.68	5.50	5.93	6.24	6.73
Operating Profit	0.57	-0.71	2.45	2.92	1.77	-1.72	0.86	-0.79	2.40	2.21	0.63	0.83	0.95
OPM %	45.24%	-78.02%	42.17%	45.20%	31.44%	-37.89%	14.53%	-19.08%	33.90%	28.66%	9.60%	11.74%	12.37%
Other Income	0.04	0.01	0.04	0.08	0.07	0.08	0.05	0.01	0.01	0.90	0.36	0.13	0.28
Interest	0.03	0.07	0.04	0.04	0.04	0.17	0.03	0.06	0.03	0.12	0.09	0.02	0.02
Depreciation	0.19	0.37	0.29	0.31	0.31	0.59	0.40	0.39	0.40	0.40	0.36	0.43	0.49
Profit before tax	0.39	-1.14	2.16	2.65	1.49	-2.40	0.48	-1.23	1.98	2.59	0.54	0.51	0.72
Tax %	0.00%	-0.88%	0.00%	9.43%	26.17%	-22.50%	10.42%	-41.46%	20.71%	29.34%	11.11%	11.76%	25.00%
Net Profit	0.39	-1.13	2.16	2.39	1.09	-1.86	0.43	-0.72	1.57	1.83	0.49	0.45	0.54
EPS in Rs	0.09	-0.25	0.47	0.52	0.21	-0.37	0.08	-0.13	0.29	0.34	0.20	0.18	0.22

Last Updated: February 13, 2025, 3:19 pm

Below is a detailed analysis of the quarterly data for Adroit Infotech Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is 7.68 Cr.. The value appears strong and on an upward trend. It has increased from 7.07 Cr. (Sep 2024) to 7.68 Cr., marking an increase of 0.61 Cr..
For Expenses, as of Dec 2024, the value is 6.73 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 6.24 Cr. (Sep 2024) to 6.73 Cr., marking an increase of 0.49 Cr..
For Operating Profit, as of Dec 2024, the value is 0.95 Cr.. The value appears strong and on an upward trend. It has increased from 0.83 Cr. (Sep 2024) to 0.95 Cr., marking an increase of 0.12 Cr..
For OPM %, as of Dec 2024, the value is 12.37%. The value appears strong and on an upward trend. It has increased from 11.74% (Sep 2024) to 12.37%, marking an increase of 0.63%.
For Other Income, as of Dec 2024, the value is 0.28 Cr.. The value appears strong and on an upward trend. It has increased from 0.13 Cr. (Sep 2024) to 0.28 Cr., marking an increase of 0.15 Cr..
For Interest, as of Dec 2024, the value is 0.02 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.02 Cr..
For Depreciation, as of Dec 2024, the value is 0.49 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.43 Cr. (Sep 2024) to 0.49 Cr., marking an increase of 0.06 Cr..
For Profit before tax, as of Dec 2024, the value is 0.72 Cr.. The value appears strong and on an upward trend. It has increased from 0.51 Cr. (Sep 2024) to 0.72 Cr., marking an increase of 0.21 Cr..
For Tax %, as of Dec 2024, the value is 25.00%. The value appears to be increasing, which may not be favorable. It has increased from 11.76% (Sep 2024) to 25.00%, marking an increase of 13.24%.
For Net Profit, as of Dec 2024, the value is 0.54 Cr.. The value appears strong and on an upward trend. It has increased from 0.45 Cr. (Sep 2024) to 0.54 Cr., marking an increase of 0.09 Cr..
For EPS in Rs, as of Dec 2024, the value is 0.22. The value appears strong and on an upward trend. It has increased from 0.18 (Sep 2024) to 0.22, marking an increase of 0.04.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 13, 2025, 3:19 pm

Metric	Mar 2014n n 9m	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	0.04	19.10	18.23	52.95	37.95	15.71	8.02	6.18	6.37	22.45	24.86	29.02
Expenses	0.09	16.83	16.31	33.51	26.21	16.26	7.33	4.33	4.49	16.93	20.11	24.40
Operating Profit	-0.05	2.27	1.92	19.44	11.74	-0.55	0.69	1.85	1.88	5.52	4.75	4.62
OPM %	-125.00%	11.88%	10.53%	36.71%	30.94%	-3.50%	8.60%	29.94%	29.51%	24.59%	19.11%	15.92%
Other Income	0.00	-0.43	0.60	0.08	0.10	0.18	-31.33	-0.53	-0.01	0.27	0.98	1.67
Interest	0.00	0.09	0.18	0.35	0.20	0.18	0.25	0.20	0.18	0.39	0.32	0.25
Depreciation	0.10	1.18	0.36	0.21	0.42	0.54	0.33	1.09	1.08	1.51	1.60	1.68
Profit before tax	-0.15	0.57	1.98	18.96	11.22	-1.09	-31.22	0.03	0.61	3.89	3.81	4.36
Tax %	0.00%	75.44%	-0.51%	17.72%	6.68%	-5.50%	-0.10%	100.00%	-1.64%	2.57%	21.26%
Net Profit	-0.15	0.13	1.99	15.60	10.48	-1.03	-31.19	0.00	0.62	3.78	3.00	3.31
EPS in Rs	-0.03	0.03	0.46	3.45	2.31	-0.23	-6.82	0.00	0.14	0.75	0.55	0.94
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%		0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2022-2023	2023-2024
YoY Net Profit Growth (%)	1430.77%	683.92%	-32.82%	-109.83%	-2928.16%	100.00%	509.68%	-20.63%
Change in YoY Net Profit Growth (%)	0.00%	-746.85%	-716.74%	-77.01%	-2818.33%	3028.16%	409.68%	-530.31%

Adroit Infotech Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2015-2016 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	5%
5 Years:	32%
3 Years:	71%
TTM:	28%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-168%

Stock Price CAGR
10 Years:	-10%
5 Years:	23%
3 Years:	21%
1 Year:	-39%

Return on Equity
10 Years:	13%
5 Years:	6%
3 Years:	5%
Last Year:	-4%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 4:05 pm

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	17.47	17.47	17.47	18.07	18.27	18.27	18.27	18.27	18.27	20.27	29.79	40.19
Reserves	-1.52	-0.62	2.80	20.06	26.35	19.17	-12.03	-12.03	-11.34	-0.41	5.56	12.51
Borrowings	0.00	4.41	1.98	1.03	1.30	3.73	5.67	1.29	6.60	3.46	3.45	14.90
Other Liabilities	0.23	3.23	2.42	7.33	9.95	10.11	5.37	6.93	3.98	10.74	8.46	4.86
Total Liabilities	16.18	24.49	24.67	46.49	55.87	51.28	17.28	14.46	17.51	34.06	47.26	72.46
Fixed Assets	2.23	3.28	3.39	3.52	4.33	12.23	8.81	0.28	8.93	19.94	19.42	21.07
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	3.21	8.66	0.00	1.08	0.97	0.00
Investments	0.00	0.00	6.25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	13.95	21.21	15.03	42.97	51.54	39.05	5.26	5.52	8.58	13.04	26.87	51.39
Total Assets	16.18	24.49	24.67	46.49	55.87	51.28	17.28	14.46	17.51	34.06	47.26	72.46

Below is a detailed analysis of the balance sheet data for Adroit Infotech Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is 40.19 Cr.. The value appears strong and on an upward trend. It has increased from 29.79 Cr. (Mar 2024) to 40.19 Cr., marking an increase of 10.40 Cr..
For Reserves, as of Sep 2024, the value is 12.51 Cr.. The value appears strong and on an upward trend. It has increased from 5.56 Cr. (Mar 2024) to 12.51 Cr., marking an increase of 6.95 Cr..
For Borrowings, as of Sep 2024, the value is 14.90 Cr.. The value appears to be increasing, which may not be favorable. However, Borrowings exceed Reserves, which may signal higher financial risk. It has increased from 3.45 Cr. (Mar 2024) to 14.90 Cr., marking an increase of 11.45 Cr..
For Other Liabilities, as of Sep 2024, the value is 4.86 Cr.. The value appears to be improving (decreasing). It has decreased from 8.46 Cr. (Mar 2024) to 4.86 Cr., marking a decrease of 3.60 Cr..
For Total Liabilities, as of Sep 2024, the value is 72.46 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 47.26 Cr. (Mar 2024) to 72.46 Cr., marking an increase of 25.20 Cr..
For Fixed Assets, as of Sep 2024, the value is 21.07 Cr.. The value appears strong and on an upward trend. It has increased from 19.42 Cr. (Mar 2024) to 21.07 Cr., marking an increase of 1.65 Cr..
For CWIP, as of Sep 2024, the value is 0.00 Cr.. The value appears to be declining and may need further review. It has decreased from 0.97 Cr. (Mar 2024) to 0.00 Cr., marking a decrease of 0.97 Cr..
For Investments, as of Sep 2024, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Other Assets, as of Sep 2024, the value is 51.39 Cr.. The value appears strong and on an upward trend. It has increased from 26.87 Cr. (Mar 2024) to 51.39 Cr., marking an increase of 24.52 Cr..
For Total Assets, as of Sep 2024, the value is 72.46 Cr.. The value appears strong and on an upward trend. It has increased from 47.26 Cr. (Mar 2024) to 72.46 Cr., marking an increase of 25.20 Cr..

However, the Borrowings (14.90 Cr.) are higher than the Reserves (₹12.51 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	-0.04	2.46	8.47	2.52	-1.73	14.56	0.19	-1.95	0.66	5.93	-0.60	-13.42
Cash from Investing Activity +	0.00	-2.68	-7.32	3.31	-1.33	-8.59	-0.19	1.94	-1.12	-13.86	-10.59	-35.32
Cash from Financing Activity +	0.00	0.00	-1.29	1.20	-3.99	-6.15	0.00	0.00	0.50	9.04	11.68	48.98
Net Cash Flow	-0.04	-0.22	-0.14	7.03	-7.05	-0.17	0.00	-0.01	0.04	1.10	0.50	0.25

Free Cash Flow

Month	Mar 2014n n 9m	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-0.05	-2.14	-0.06	18.41	10.44	-4.28	-4.98	0.56	-4.72	2.06	1.30

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	13,870.00	233.52	183.20	116.63	144.56	323.41	142.45	248.65	169.03	144.54	207.17
Inventory Days		263.84	0.00
Days Payable		21.30
Cash Conversion Cycle	13,870.00	476.07	183.20	116.63	144.56	323.41	142.45	248.65	169.03	144.54	207.17
Working Capital Days	119,628.75	347.99	221.84	187.15	387.51	583.63	-261.69	100.40	120.33	101.13	154.02
ROCE %		6.61%	9.93%	62.89%	26.85%	-2.09%	1.88%	16.98%	8.74%	23.23%	13.30%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	52.17%	52.17%	52.17%	51.95%	50.00%	50.01%	45.07%	46.31%	38.45%	36.61%	39.07%	36.92%
DIIs	0.73%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	47.10%	47.83%	47.82%	48.05%	50.00%	49.98%	54.93%	53.68%	61.56%	63.38%	60.94%	63.07%
No. of Shareholders	11,984	12,148	12,654	13,513	13,555	13,618	14,789	15,179	17,241	18,785	18,950	23,801

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	1.43	1.99	0.34	0.00	-17.08
Diluted EPS (Rs.)	1.43	1.99	0.34	0.00	-17.08
Cash EPS (Rs.)	1.54	2.61	0.93	0.59	-16.90
Book Value[Excl.RevalReserv]/Share (Rs.)	11.21	7.11	3.79	3.41	3.42
Book Value[Incl.RevalReserv]/Share (Rs.)	11.21	7.11	3.79	3.41	3.42
Revenue From Operations / Share (Rs.)	8.34	11.07	3.49	3.38	4.39
PBDIT / Share (Rs.)	1.90	2.81	1.06	1.49	0.39
PBIT / Share (Rs.)	1.36	2.06	0.46	0.89	0.20
PBT / Share (Rs.)	1.28	1.92	0.33	0.01	-17.09
Net Profit / Share (Rs.)	1.00	1.87	0.33	0.00	-17.08
NP After MI And SOA / Share (Rs.)	1.00	1.87	0.33	0.00	-17.08
PBDIT Margin (%)	22.73	25.35	30.31	44.08	8.88
PBIT Margin (%)	16.31	18.62	13.28	26.41	4.76
PBT Margin (%)	15.34	17.30	9.53	0.44	-389.29
Net Profit Margin (%)	12.05	16.85	9.71	-0.07	-388.98
NP After MI And SOA Margin (%)	12.05	16.85	9.71	-0.07	-388.98
Return on Networth / Equity (%)	8.96	26.24	8.93	-0.07	-499.90
Return on Capital Employeed (%)	9.76	15.70	6.56	25.96	5.98
Return On Assets (%)	6.25	11.05	3.53	-0.03	-180.03
Long Term Debt / Equity (X)	0.02	0.06	0.12	0.00	0.00
Total Debt / Equity (X)	0.09	0.22	0.25	0.03	0.04
Asset Turnover Ratio (%)	0.60	0.86	0.39	0.38	0.23
Current Ratio (X)	2.53	1.65	1.45	0.63	0.45
Quick Ratio (X)	2.53	1.65	1.45	0.63	0.45
Interest Coverage Ratio (X)	23.39	19.25	11.23	14.94	3.62
Interest Coverage Ratio (Post Tax) (X)	13.40	13.79	4.99	8.78	2.07
Enterprise Value (Cr.)	46.72	42.62	22.88	18.02	8.55
EV / Net Operating Revenue (X)	1.88	1.90	3.59	2.92	1.07
EV / EBITDA (X)	8.27	7.49	11.85	6.61	11.99
MarketCap / Net Operating Revenue (X)	1.83	1.80	3.32	2.88	1.04
Price / BV (X)	1.36	2.81	3.05	2.86	1.33
Price / Net Operating Revenue (X)	1.83	1.80	3.32	2.88	1.04
EarningsYield	0.06	0.09	0.02	0.00	-3.75

After reviewing the key financial ratios for Adroit Infotech Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 1.43. This value is below the healthy minimum of 5. It has decreased from 1.99 (Mar 23) to 1.43, marking a decrease of 0.56.
For Diluted EPS (Rs.), as of Mar 24, the value is 1.43. This value is below the healthy minimum of 5. It has decreased from 1.99 (Mar 23) to 1.43, marking a decrease of 0.56.
For Cash EPS (Rs.), as of Mar 24, the value is 1.54. This value is below the healthy minimum of 3. It has decreased from 2.61 (Mar 23) to 1.54, marking a decrease of 1.07.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 11.21. It has increased from 7.11 (Mar 23) to 11.21, marking an increase of 4.10.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 11.21. It has increased from 7.11 (Mar 23) to 11.21, marking an increase of 4.10.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 8.34. It has decreased from 11.07 (Mar 23) to 8.34, marking a decrease of 2.73.
For PBDIT / Share (Rs.), as of Mar 24, the value is 1.90. This value is below the healthy minimum of 2. It has decreased from 2.81 (Mar 23) to 1.90, marking a decrease of 0.91.
For PBIT / Share (Rs.), as of Mar 24, the value is 1.36. This value is within the healthy range. It has decreased from 2.06 (Mar 23) to 1.36, marking a decrease of 0.70.
For PBT / Share (Rs.), as of Mar 24, the value is 1.28. This value is within the healthy range. It has decreased from 1.92 (Mar 23) to 1.28, marking a decrease of 0.64.
For Net Profit / Share (Rs.), as of Mar 24, the value is 1.00. This value is below the healthy minimum of 2. It has decreased from 1.87 (Mar 23) to 1.00, marking a decrease of 0.87.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 1.00. This value is below the healthy minimum of 2. It has decreased from 1.87 (Mar 23) to 1.00, marking a decrease of 0.87.
For PBDIT Margin (%), as of Mar 24, the value is 22.73. This value is within the healthy range. It has decreased from 25.35 (Mar 23) to 22.73, marking a decrease of 2.62.
For PBIT Margin (%), as of Mar 24, the value is 16.31. This value is within the healthy range. It has decreased from 18.62 (Mar 23) to 16.31, marking a decrease of 2.31.
For PBT Margin (%), as of Mar 24, the value is 15.34. This value is within the healthy range. It has decreased from 17.30 (Mar 23) to 15.34, marking a decrease of 1.96.
For Net Profit Margin (%), as of Mar 24, the value is 12.05. This value exceeds the healthy maximum of 10. It has decreased from 16.85 (Mar 23) to 12.05, marking a decrease of 4.80.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 12.05. This value is within the healthy range. It has decreased from 16.85 (Mar 23) to 12.05, marking a decrease of 4.80.
For Return on Networth / Equity (%), as of Mar 24, the value is 8.96. This value is below the healthy minimum of 15. It has decreased from 26.24 (Mar 23) to 8.96, marking a decrease of 17.28.
For Return on Capital Employeed (%), as of Mar 24, the value is 9.76. This value is below the healthy minimum of 10. It has decreased from 15.70 (Mar 23) to 9.76, marking a decrease of 5.94.
For Return On Assets (%), as of Mar 24, the value is 6.25. This value is within the healthy range. It has decreased from 11.05 (Mar 23) to 6.25, marking a decrease of 4.80.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.02. This value is below the healthy minimum of 0.2. It has decreased from 0.06 (Mar 23) to 0.02, marking a decrease of 0.04.
For Total Debt / Equity (X), as of Mar 24, the value is 0.09. This value is within the healthy range. It has decreased from 0.22 (Mar 23) to 0.09, marking a decrease of 0.13.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.60. It has decreased from 0.86 (Mar 23) to 0.60, marking a decrease of 0.26.
For Current Ratio (X), as of Mar 24, the value is 2.53. This value is within the healthy range. It has increased from 1.65 (Mar 23) to 2.53, marking an increase of 0.88.
For Quick Ratio (X), as of Mar 24, the value is 2.53. This value exceeds the healthy maximum of 2. It has increased from 1.65 (Mar 23) to 2.53, marking an increase of 0.88.
For Interest Coverage Ratio (X), as of Mar 24, the value is 23.39. This value is within the healthy range. It has increased from 19.25 (Mar 23) to 23.39, marking an increase of 4.14.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 13.40. This value is within the healthy range. It has decreased from 13.79 (Mar 23) to 13.40, marking a decrease of 0.39.
For Enterprise Value (Cr.), as of Mar 24, the value is 46.72. It has increased from 42.62 (Mar 23) to 46.72, marking an increase of 4.10.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.88. This value is within the healthy range. It has decreased from 1.90 (Mar 23) to 1.88, marking a decrease of 0.02.
For EV / EBITDA (X), as of Mar 24, the value is 8.27. This value is within the healthy range. It has increased from 7.49 (Mar 23) to 8.27, marking an increase of 0.78.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.83. This value is within the healthy range. It has increased from 1.80 (Mar 23) to 1.83, marking an increase of 0.03.
For Price / BV (X), as of Mar 24, the value is 1.36. This value is within the healthy range. It has decreased from 2.81 (Mar 23) to 1.36, marking a decrease of 1.45.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.83. This value is within the healthy range. It has increased from 1.80 (Mar 23) to 1.83, marking an increase of 0.03.
For EarningsYield, as of Mar 24, the value is 0.06. This value is below the healthy minimum of 5. It has decreased from 0.09 (Mar 23) to 0.06, marking a decrease of 0.03.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Adroit Infotech Ltd as of May 23, 2025 is: 37.70

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of May 23, 2025, Adroit Infotech Ltd is Undervalued by 211.57% compared to the current share price 12.10

Intrinsic Value of Adroit Infotech Ltd as of May 23, 2025 is: 43.04

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of May 23, 2025, Adroit Infotech Ltd is Undervalued by 255.70% compared to the current share price 12.10

Last 5 Year EPS CAGR: 14.17%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock is trading at a low valuation with an average P/B ratio of 0.99 and average Dividend Yield of 15.88%. The stock has a high average ROCE of 15.30%, which is a positive sign. The company has higher reserves (4.04 cr) compared to borrowings (3.99 cr), indicating strong financial stability. The company has shown consistent growth in sales (20.07 cr) and profit (1.08 cr) over the years.	The stock has a high average Working Capital Days of 187.39, which may not be favorable. The stock has a high average Cash Conversion Cycle of 197.16, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Adroit Infotech Ltd:
1. Net Profit Margin: 12.05%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 9.76% (Industry Average ROCE: 16.73%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 8.96% (Industry Average ROE: 15.41%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 13.4
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 2.53
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 19.9 (Industry average Stock P/E: 34.84)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.09
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Adroit Infotech Ltd. is a Public Limited Listed company incorporated on 19/03/1990 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L72300TG1990PLC011129 and registration number is 011129. Currently Company is involved in the business activities of Computer programming, consultancy and related activities. Company's Total Operating Revenue is Rs. 5.87 Cr. and Equity Capital is Rs. 29.79 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
IT Enabled Services	# Plot No. 7A, MLA Colony, Hyderabad Telangana 500034	cs@adroitinfotech.com http://www.adroitinfotech.com

Management
Name	Position Held
Mr. Sudhakiran Reddy Sunkerneni	Managing Director
Mr. Venkat Lakshma Reddy Patlola	Independent Director
Mr. Venkateshwara Reddy Varri	Independent Director
Mr. Sridhar Pyata Reddy	Non Independent Director
Mr. Sunkireddy Rajashekar Reddy	Non Independent Director
Mr. Kanthi Reddy Sunkerneni	Non Independent Director

FAQ

What is the intrinsic value of Adroit Infotech Ltd?

Adroit Infotech Ltd's intrinsic value (as of 23 May 2025) is ₹37.70 — 211.57% higher the current market price of 12.10, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 65.8 Cr. market cap, FY2025-2026 high/low of ₹30.4/10.1, reserves of 12.51 Cr, and liabilities of 72.46 Cr.

What is the Market Cap of Adroit Infotech Ltd?

The Market Cap of Adroit Infotech Ltd is 65.8 Cr..

What is the current Stock Price of Adroit Infotech Ltd as on 23 May 2025?

The current stock price of Adroit Infotech Ltd as on 23 May 2025 is 12.1.

What is the High / Low of Adroit Infotech Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Adroit Infotech Ltd stocks is ₹30.4/10.1.

What is the Stock P/E of Adroit Infotech Ltd?

The Stock P/E of Adroit Infotech Ltd is 19.9.

What is the Book Value of Adroit Infotech Ltd?

The Book Value of Adroit Infotech Ltd is 21.3.

What is the Dividend Yield of Adroit Infotech Ltd?

The Dividend Yield of Adroit Infotech Ltd is 0.00 %.

What is the ROCE of Adroit Infotech Ltd?

The ROCE of Adroit Infotech Ltd is 13.3 %.

What is the ROE of Adroit Infotech Ltd?

The ROE of Adroit Infotech Ltd is 10.9 %.

What is the Face Value of Adroit Infotech Ltd?

The Face Value of Adroit Infotech Ltd is 10.0.