Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Steel & Iron Products

Rating :
61/99

BSE: 533758 | NSE: APLAPOLLO

1398.95
-6.95 (-0.49%)
22-Mar-2019 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1430.00
  •  1430.00
  •  1388.85
  •  1405.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8646
  •  120.95
  •  2250.00
  •  1003.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,346.76
  • 25.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,115.08
  • 0.99%
  • 3.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.25%
  • 5.12%
  • 14.45%
  • FII
  • DII
  • Others
  • 0.07%
  • 13.57%
  • 29.54%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.05
  • 16.40
  • 8.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.43
  • 17.66
  • 5.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.15
  • 21.80
  • 16.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.91
  • 18.68
  • 21.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.54
  • 3.45
  • 4.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.99
  • 9.82
  • 11.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
1,691.20
1,314.38
28.67%
1,690.47
1,337.47
26.39%
1,676.53
1,301.12
28.85%
1,519.41
1,205.16
26.08%
Expenses
1,631.97
1,225.93
33.12%
1,604.25
1,243.53
29.01%
1,567.87
1,222.41
28.26%
1,416.78
1,119.44
26.56%
EBITDA
59.23
88.45
-33.04%
86.22
93.94
-8.22%
108.66
78.71
38.05%
102.63
85.72
19.73%
EBIDTM
3.50%
6.73%
5.10%
7.02%
6.48%
6.05%
6.75%
7.11%
Other Income
3.24
2.08
55.77%
1.89
1.81
4.42%
3.74
9.53
-60.76%
1.90
-0.84
-
Interest
27.14
20.25
34.02%
30.96
20.76
49.13%
26.31
17.69
48.73%
22.60
15.45
46.28%
Depreciation
15.70
13.90
12.95%
16.15
12.35
30.77%
15.20
12.20
24.59%
14.96
13.08
14.37%
PBT
19.63
56.38
-65.18%
41.00
62.64
-34.55%
70.89
58.35
21.49%
66.97
56.35
18.85%
Tax
6.76
20.45
-66.94%
14.32
21.94
-34.73%
23.90
19.50
22.56%
22.46
6.44
248.76%
PAT
12.87
35.93
-64.18%
26.68
40.70
-34.45%
46.99
38.85
20.95%
44.51
49.91
-10.82%
PATM
0.76%
2.73%
1.58%
3.04%
2.80%
2.99%
2.93%
4.14%
EPS
5.42
15.14
-64.20%
11.24
17.25
-34.84%
19.80
16.47
20.22%
18.76
21.16
-11.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
6,577.61
5,334.77
3,923.90
4,213.59
3,138.27
2,496.95
2,008.28
1,392.29
905.19
618.01
526.66
Net Sales Growth
27.52%
35.96%
-6.88%
34.26%
25.68%
24.33%
44.24%
53.81%
46.47%
17.35%
 
Cost Of Goods Sold
5,818.57
4,548.33
3,232.40
3,550.74
2,683.45
2,211.50
1,688.77
1,166.23
736.12
507.21
451.17
Gross Profit
759.04
786.44
691.50
662.85
454.82
285.46
319.51
226.07
169.07
110.81
75.50
GP Margin
11.54%
14.74%
17.62%
15.73%
14.49%
11.43%
15.91%
16.24%
18.68%
17.93%
14.34%
Total Expenditure
6,220.87
4,963.73
3,590.93
3,931.93
2,956.66
2,332.40
1,848.76
1,277.93
816.00
560.89
504.29
Power & Fuel Cost
-
66.43
58.83
52.75
46.39
41.06
33.53
22.88
14.41
11.70
8.66
% Of Sales
-
1.25%
1.50%
1.25%
1.48%
1.64%
1.67%
1.64%
1.59%
1.89%
1.64%
Employee Cost
-
86.16
75.35
62.87
41.20
29.29
24.45
17.13
11.29
1.55
1.04
% Of Sales
-
1.62%
1.92%
1.49%
1.31%
1.17%
1.22%
1.23%
1.25%
0.25%
0.20%
Manufacturing Exp.
-
48.72
52.76
46.94
25.09
21.71
26.74
18.44
19.61
16.69
13.56
% Of Sales
-
0.91%
1.34%
1.11%
0.80%
0.87%
1.33%
1.32%
2.17%
2.70%
2.57%
General & Admin Exp.
-
21.20
21.32
14.01
11.26
22.94
8.20
2.56
4.69
2.81
3.03
% Of Sales
-
0.40%
0.54%
0.33%
0.36%
0.92%
0.41%
0.18%
0.52%
0.45%
0.58%
Selling & Distn. Exp.
-
163.32
132.50
188.71
145.80
5.90
57.89
44.52
28.96
19.25
20.12
% Of Sales
-
3.06%
3.38%
4.48%
4.65%
0.24%
2.88%
3.20%
3.20%
3.11%
3.82%
Miscellaneous Exp.
-
29.57
17.77
15.91
3.47
0.00
9.17
6.17
0.92
1.69
20.12
% Of Sales
-
0.55%
0.45%
0.38%
0.11%
0%
0.46%
0.44%
0.10%
0.27%
1.28%
EBITDA
356.74
371.04
332.97
281.66
181.61
164.55
159.52
114.36
89.19
57.12
22.37
EBITDA Margin
5.42%
6.96%
8.49%
6.68%
5.79%
6.59%
7.94%
8.21%
9.85%
9.24%
4.25%
Other Income
10.77
8.01
5.97
10.27
4.51
2.04
1.71
0.76
1.97
9.17
6.16
Interest
107.01
81.30
72.03
69.51
66.44
60.93
42.95
33.59
22.65
17.22
18.64
Depreciation
62.01
53.41
50.90
34.10
22.01
16.43
12.51
8.60
5.73
3.61
2.10
PBT
198.49
244.34
216.01
188.32
97.67
89.23
105.78
72.93
62.78
45.45
7.79
Tax
67.44
86.21
63.90
62.42
33.92
29.99
36.37
23.43
19.52
15.68
5.25
Tax Rate
33.98%
35.28%
29.58%
38.30%
34.73%
33.71%
34.63%
32.33%
31.18%
34.50%
67.39%
PAT
131.05
158.13
152.11
100.57
63.75
58.98
68.64
49.05
43.09
29.77
2.54
PAT before Minority Interest
131.05
158.13
152.11
100.57
63.75
58.98
68.64
49.05
43.09
29.77
2.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.99%
2.96%
3.88%
2.39%
2.03%
2.36%
3.42%
3.52%
4.76%
4.82%
0.48%
PAT Growth
-20.76%
3.96%
51.25%
57.76%
8.09%
-14.07%
39.94%
13.83%
44.74%
1,072.05%
 
Unadjusted EPS
55.22
66.84
64.65
42.91
27.20
25.63
31.48
23.03
21.23
13.61
4.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
837.85
703.36
567.55
495.10
425.21
367.76
299.37
236.64
191.05
166.03
Share Capital
23.73
23.59
23.44
23.44
23.44
22.32
21.30
20.30
20.30
20.30
Total Reserves
808.08
674.92
544.11
471.66
401.77
341.39
269.81
209.12
170.76
145.73
Non-Current Liabilities
215.01
249.58
279.60
219.06
191.77
125.90
102.09
55.33
168.15
184.57
Secured Loans
78.20
104.92
187.59
140.62
137.18
84.25
71.90
36.13
157.25
178.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Long Term Provisions
7.81
58.85
5.07
2.92
2.37
1.55
1.16
1.25
0.00
0.00
Current Liabilities
1,259.84
1,031.83
885.49
649.36
533.28
503.72
304.34
262.37
35.78
20.23
Trade Payables
379.27
392.03
254.28
204.54
124.17
97.45
35.74
26.84
4.68
4.86
Other Current Liabilities
137.26
78.68
104.11
86.76
41.14
33.82
25.24
16.07
14.19
11.40
Short Term Borrowings
595.15
463.97
410.91
292.56
340.26
340.34
224.20
203.07
0.00
0.00
Short Term Provisions
148.16
97.15
116.19
65.50
27.70
32.12
19.16
16.40
16.91
3.96
Total Liabilities
2,312.70
1,984.77
1,732.64
1,363.52
1,150.26
997.38
705.80
554.34
394.98
370.83
Net Block
874.91
657.52
666.18
614.08
420.02
322.91
223.04
181.57
100.69
59.47
Gross Block
973.44
702.75
771.98
690.31
474.48
361.47
249.69
199.70
110.92
66.50
Accumulated Depreciation
98.53
45.23
105.80
76.23
54.46
38.56
26.65
18.14
10.23
7.03
Non Current Assets
1,042.77
978.41
770.67
707.94
510.42
402.66
314.06
232.45
120.94
73.05
Capital Work in Progress
45.95
122.39
31.99
23.97
27.88
15.12
45.55
18.78
20.25
11.54
Non Current Investment
12.02
12.74
13.13
19.06
17.57
1.21
0.05
2.31
0.00
2.04
Long Term Loans & Adv.
42.98
115.17
56.94
48.02
44.95
63.43
45.41
29.79
0.00
0.00
Other Non Current Assets
66.91
70.59
2.43
2.81
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,269.93
1,006.36
961.97
644.09
628.11
589.06
389.39
320.84
273.34
297.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
591.49
469.61
594.37
319.56
288.49
288.18
152.46
146.54
80.50
44.43
Sundry Debtors
432.13
294.87
220.14
175.25
249.43
219.37
173.39
101.29
78.17
72.71
Cash & Bank
6.80
1.57
1.35
18.82
10.08
14.18
5.07
21.83
27.19
93.89
Other Current Assets
239.51
41.88
41.57
50.74
80.11
67.34
58.47
51.18
87.49
86.73
Short Term Loans & Adv.
171.59
198.43
104.54
79.72
68.11
60.82
47.57
37.01
69.85
68.61
Net Current Assets
10.09
-25.47
76.48
-5.27
94.83
85.33
85.05
58.47
237.57
277.54
Total Assets
2,312.70
1,984.77
1,732.64
1,363.52
1,150.26
997.38
705.81
554.34
394.98
370.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
91.37
315.35
11.30
314.80
132.71
25.57
37.29
33.36
13.86
1.20
PBT
244.34
216.01
162.99
97.67
88.97
105.01
72.49
62.61
43.17
13.38
Adjustment
141.41
129.24
124.99
87.17
77.63
58.34
42.92
26.99
21.01
20.71
Changes in Working Capital
-234.16
32.96
-233.47
136.66
-9.20
-112.11
-61.53
-43.23
-49.53
-18.10
Cash after chg. in Working capital
151.59
378.21
54.51
321.50
157.39
51.24
53.88
46.37
14.65
15.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-60.22
-62.86
-43.21
-6.70
-24.68
-25.66
-16.59
-13.01
-3.07
-9.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-165.37
-169.70
-92.68
-190.88
-127.88
-104.92
-91.48
-109.34
-36.47
-64.50
Net Fixed Assets
-180.01
-228.86
-55.32
-82.79
-69.52
-37.85
-48.42
-29.65
-43.35
-25.99
Net Investments
0.72
-313.57
-1.79
-1.50
-8.63
-1.16
2.21
-35.51
2.04
-42.58
Others
13.92
372.73
-35.57
-106.59
-49.73
-65.91
-45.27
-44.18
4.84
4.07
Cash from Financing Activity
79.23
-145.43
80.88
-124.32
-8.92
88.46
37.42
70.62
-44.09
152.16
Net Cash Inflow / Outflow
5.23
0.22
-0.50
-0.40
-4.09
9.11
-16.76
-5.36
-66.71
88.86
Opening Cash & Equivalents
1.57
1.35
1.52
1.92
14.18
5.07
21.83
27.19
93.89
5.03
Closing Cash & Equivalent
6.80
1.57
1.02
1.52
10.08
14.18
5.07
21.83
27.19
93.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
350.53
296.10
242.13
206.32
176.41
160.39
135.58
112.51
93.79
81.80
ROA
7.36%
8.18%
6.50%
5.07%
5.49%
8.06%
7.79%
9.08%
7.78%
0.92%
ROE
20.67%
24.03%
19.14%
14.21%
15.29%
21.23%
18.97%
20.58%
16.71%
2.23%
ROCE
22.38%
22.90%
21.29%
17.42%
17.38%
20.92%
19.46%
20.53%
18.10%
10.74%
Fixed Asset Turnover
6.53
5.94
6.37
5.98
6.68
7.35
6.84
6.34
7.51
11.82
Receivable days
24.24
21.47
15.50
22.26
30.66
31.90
32.63
33.25
41.35
35.87
Inventory Days
35.39
44.36
35.82
31.87
37.72
35.79
35.52
42.06
34.24
32.66
Payable days
27.92
32.85
21.14
20.22
16.97
12.78
8.93
6.90
3.03
3.98
Cash Conversion Cycle
31.72
32.98
30.18
33.91
51.41
54.90
59.22
68.40
72.56
64.56
Total Debt/Equity
0.93
0.85
1.15
1.00
1.22
1.24
1.08
1.08
0.83
1.08
Interest Cover
4.01
4.00
3.34
2.47
2.46
3.44
3.16
3.76
3.64
1.42

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.