Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Electric Equipment

Rating :
83/99

BSE: 532259 | NSE: APARINDS

7078.90
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  6950.00
  •  7108.80
  •  6891.40
  •  7005.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  62317
  •  4373.74
  •  7447.00
  •  2501.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,441.58
  • 34.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,330.04
  • 0.56%
  • 7.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.77%
  • 1.09%
  • 9.89%
  • FII
  • DII
  • Others
  • 10.98%
  • 17.43%
  • 2.84%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 12.50
  • 30.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.99
  • 20.38
  • 23.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.68
  • 36.20
  • 58.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.89
  • 14.59
  • 15.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.74
  • 2.84
  • 3.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 6.54
  • 8.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
4,013.16
3,938.92
1.88%
3,925.98
3,234.88
21.36%
3,773.01
3,093.23
21.98%
4,088.58
3,012.45
35.72%
Expenses
3,608.12
3,595.70
0.35%
3,576.22
3,009.00
18.85%
3,426.85
2,855.83
19.99%
3,664.67
2,838.90
29.09%
EBITDA
405.04
343.22
18.01%
349.76
225.88
54.84%
346.16
237.40
45.81%
423.91
173.55
144.26%
EBIDTM
10.09%
8.71%
8.91%
6.98%
9.17%
7.67%
10.37%
5.76%
Other Income
21.00
6.63
216.74%
18.76
12.22
53.52%
13.86
4.48
209.38%
10.68
8.86
20.54%
Interest
112.82
93.96
20.07%
103.08
71.14
44.90%
69.60
61.31
13.52%
79.09
45.76
72.84%
Depreciation
28.84
26.08
10.58%
28.17
26.05
8.14%
27.23
24.93
9.23%
27.28
24.82
9.91%
PBT
284.38
229.81
23.75%
237.27
140.91
68.38%
263.19
155.64
69.10%
328.22
111.83
193.50%
Tax
66.73
59.91
11.38%
62.89
38.28
64.29%
65.72
33.18
98.07%
85.47
29.28
191.91%
PAT
217.65
169.90
28.10%
174.38
102.63
69.91%
197.47
122.46
61.25%
242.75
82.55
194.06%
PATM
5.42%
4.31%
4.44%
3.17%
5.23%
3.96%
5.94%
2.74%
EPS
54.16
44.40
21.98%
45.44
26.82
69.43%
51.59
32.00
61.22%
63.43
21.59
193.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
15,800.73
14,352.15
9,316.57
6,388.02
7,425.45
7,963.85
5,818.53
4,831.98
5,078.49
5,121.86
4,631.63
Net Sales Growth
18.99%
54.05%
45.84%
-13.97%
-6.76%
36.87%
20.42%
-4.85%
-0.85%
10.58%
 
Cost Of Goods Sold
11,782.59
10,708.75
7,207.82
4,800.10
5,707.32
6,336.16
4,479.72
3,578.91
3,895.86
4,093.28
3,677.65
Gross Profit
4,018.14
3,643.40
2,108.75
1,587.92
1,718.13
1,627.69
1,338.81
1,253.07
1,182.63
1,028.58
953.98
GP Margin
25.43%
25.39%
22.63%
24.86%
23.14%
20.44%
23.01%
25.93%
23.29%
20.08%
20.60%
Total Expenditure
14,275.86
13,112.36
8,783.75
5,959.43
6,938.78
7,473.44
5,393.19
4,399.97
4,700.58
4,858.15
4,324.97
Power & Fuel Cost
-
127.04
89.98
78.28
91.78
100.81
60.49
61.18
56.42
59.36
56.41
% Of Sales
-
0.89%
0.97%
1.23%
1.24%
1.27%
1.04%
1.27%
1.11%
1.16%
1.22%
Employee Cost
-
220.50
172.49
160.38
168.83
148.02
126.08
107.37
90.97
79.38
66.79
% Of Sales
-
1.54%
1.85%
2.51%
2.27%
1.86%
2.17%
2.22%
1.79%
1.55%
1.44%
Manufacturing Exp.
-
752.57
543.34
463.13
482.99
458.75
363.82
349.94
329.20
288.41
240.03
% Of Sales
-
5.24%
5.83%
7.25%
6.50%
5.76%
6.25%
7.24%
6.48%
5.63%
5.18%
General & Admin Exp.
-
156.95
79.88
66.32
85.29
82.18
67.90
55.47
47.82
47.25
43.57
% Of Sales
-
1.09%
0.86%
1.04%
1.15%
1.03%
1.17%
1.15%
0.94%
0.92%
0.94%
Selling & Distn. Exp.
-
988.16
546.06
312.78
288.90
288.51
241.43
199.79
226.50
242.46
201.93
% Of Sales
-
6.89%
5.86%
4.90%
3.89%
3.62%
4.15%
4.13%
4.46%
4.73%
4.36%
Miscellaneous Exp.
-
158.39
144.18
78.44
114.89
62.10
56.74
60.38
54.29
48.02
201.93
% Of Sales
-
1.10%
1.55%
1.23%
1.55%
0.78%
0.98%
1.25%
1.07%
0.94%
0.91%
EBITDA
1,524.87
1,239.79
532.82
428.59
486.67
490.41
425.34
432.01
377.91
263.71
306.66
EBITDA Margin
9.65%
8.64%
5.72%
6.71%
6.55%
6.16%
7.31%
8.94%
7.44%
5.15%
6.62%
Other Income
64.30
63.24
77.64
29.88
24.00
15.60
11.37
16.88
12.53
11.29
74.07
Interest
364.59
344.11
170.74
156.76
254.14
223.12
158.07
130.52
175.14
171.07
224.32
Depreciation
111.52
104.34
97.84
93.44
87.12
66.67
55.87
44.97
37.76
31.21
27.02
PBT
1,113.06
854.58
341.88
208.27
169.41
216.22
222.77
273.40
177.54
72.72
129.39
Tax
280.81
216.84
85.27
47.77
34.26
80.16
78.03
97.15
57.26
23.06
38.62
Tax Rate
25.23%
25.37%
24.94%
22.94%
20.22%
37.07%
35.03%
35.53%
32.25%
31.82%
30.05%
PAT
832.25
637.72
256.73
160.50
135.15
136.06
144.74
176.25
120.28
49.51
89.65
PAT before Minority Interest
832.25
637.72
256.73
160.50
135.15
136.06
144.74
176.25
120.28
49.41
89.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
-0.26
PAT Margin
5.27%
4.44%
2.76%
2.51%
1.82%
1.71%
2.49%
3.65%
2.37%
0.97%
1.94%
PAT Growth
74.28%
148.40%
59.96%
18.76%
-0.67%
-6.00%
-17.88%
46.53%
142.94%
-44.77%
 
EPS
207.03
158.64
63.86
39.93
33.62
33.85
36.00
43.84
29.92
12.32
22.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,236.39
1,715.23
1,399.52
1,166.43
1,202.37
1,108.25
1,036.12
853.94
729.81
696.22
Share Capital
38.27
38.27
38.27
38.27
38.27
38.27
38.27
38.50
38.50
38.47
Total Reserves
2,198.12
1,676.96
1,361.25
1,128.16
1,164.10
1,069.98
997.85
815.44
691.31
657.75
Non-Current Liabilities
254.04
324.10
278.84
256.04
179.88
203.91
143.56
121.05
128.43
102.31
Secured Loans
151.37
195.38
184.63
187.93
130.31
161.86
90.55
83.47
94.79
55.13
Unsecured Loans
0.00
0.00
6.96
0.00
0.00
0.00
0.00
0.00
0.00
15.00
Long Term Provisions
12.18
12.32
8.13
8.18
6.00
4.91
4.39
3.55
4.01
3.07
Current Liabilities
5,727.22
4,568.20
3,320.62
3,231.33
3,574.72
2,963.69
2,268.54
1,943.57
2,096.47
2,197.64
Trade Payables
5,206.57
4,083.41
3,038.08
2,847.96
3,263.73
2,551.12
1,772.49
1,395.91
1,573.01
1,367.26
Other Current Liabilities
372.10
426.45
246.68
287.92
210.30
166.82
216.45
147.83
121.03
98.07
Short Term Borrowings
96.56
39.06
21.48
94.02
87.82
169.75
186.47
263.80
386.67
707.99
Short Term Provisions
51.99
19.28
14.38
1.43
12.87
76.00
93.13
136.03
15.76
24.32
Total Liabilities
8,217.65
6,607.53
4,998.98
4,653.80
4,956.97
4,275.85
3,448.22
2,918.56
2,955.92
2,997.99
Net Block
950.48
881.24
877.91
884.66
708.84
648.52
573.87
397.85
394.56
358.68
Gross Block
1,489.86
1,326.50
1,235.80
1,152.99
897.81
775.99
647.28
434.90
624.36
561.85
Accumulated Depreciation
539.38
445.26
357.89
268.33
188.97
127.47
73.41
37.05
229.80
203.17
Non Current Assets
1,210.09
1,049.67
956.41
986.57
845.16
702.97
650.64
668.10
449.59
422.08
Capital Work in Progress
99.31
38.49
28.71
54.71
103.48
19.50
27.75
56.11
10.24
18.08
Non Current Investment
4.18
0.52
0.40
0.00
0.00
0.00
0.00
3.21
0.00
0.00
Long Term Loans & Adv.
154.57
82.34
42.37
43.41
28.86
33.90
30.08
182.64
44.79
45.32
Other Non Current Assets
1.55
47.08
7.02
3.79
3.98
1.05
18.94
28.29
0.00
0.00
Current Assets
7,007.56
5,557.86
4,042.57
3,667.23
4,111.81
3,572.88
2,797.58
2,250.46
2,506.33
2,575.91
Current Investments
50.10
30.00
60.00
0.00
186.92
0.00
118.57
109.24
5.26
1.50
Inventories
2,575.64
2,138.65
1,562.71
1,331.43
1,282.88
1,212.26
993.54
769.76
944.25
1,017.04
Sundry Debtors
3,198.07
2,531.13
1,860.57
1,898.60
2,141.61
1,734.48
1,254.32
1,090.39
1,267.00
1,103.57
Cash & Bank
530.10
266.41
222.45
176.23
225.29
274.37
122.97
133.86
100.47
230.61
Other Current Assets
653.65
245.41
119.17
142.54
275.11
351.77
308.18
147.21
189.35
223.19
Short Term Loans & Adv.
448.55
346.26
217.67
118.43
165.93
242.65
223.12
98.76
150.73
174.84
Net Current Assets
1,280.34
989.66
721.95
435.90
537.09
609.19
529.04
306.89
409.86
378.27
Total Assets
8,217.65
6,607.53
4,998.98
4,653.80
4,956.97
4,275.85
3,448.22
2,918.56
2,955.92
2,997.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
698.34
243.75
281.37
94.17
632.04
225.04
312.44
413.51
298.43
-632.03
PBT
854.58
341.88
208.27
169.41
216.22
222.77
273.40
220.65
72.47
128.53
Adjustment
339.04
206.71
164.33
291.94
184.37
153.31
102.08
67.09
98.13
16.54
Changes in Working Capital
-276.29
-214.01
-47.09
-287.46
304.07
-91.38
37.46
159.70
146.14
-759.84
Cash after chg. in Working capital
917.33
334.58
325.51
173.89
704.66
284.70
412.94
447.44
316.74
-614.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-218.99
-90.83
-44.14
-79.72
-72.62
-59.66
-100.50
-33.93
-18.31
-17.26
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
-268.94
-90.61
-114.70
45.22
-387.94
-4.57
-166.31
-152.23
-59.30
-11.73
Net Fixed Assets
-204.83
-83.69
-45.73
-161.04
-198.82
-115.65
-112.36
157.01
-52.80
-78.02
Net Investments
-23.90
30.00
-61.39
186.91
-186.91
118.56
-9.34
-78.85
-0.66
78.12
Others
-40.21
-36.92
-7.58
19.35
-2.21
-7.48
-44.61
-230.39
-5.84
-11.83
Cash from Financing Activity
-184.06
-106.35
-123.16
-188.83
-293.32
-68.92
-157.45
-224.79
-369.27
-180.56
Net Cash Inflow / Outflow
245.34
46.79
43.51
-49.44
-49.22
151.55
-11.32
36.49
-130.14
-824.32
Opening Cash & Equivalents
253.16
207.02
163.92
213.24
274.37
122.97
133.86
100.47
230.61
1,054.93
Closing Cash & Equivalent
498.81
253.16
207.02
163.92
225.28
274.37
122.97
136.96
100.47
230.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
584.37
448.19
365.70
304.79
314.18
289.59
270.74
221.80
189.56
180.98
ROA
8.60%
4.42%
3.33%
2.81%
2.95%
3.75%
5.54%
4.10%
1.66%
2.87%
ROE
32.28%
16.48%
12.51%
11.41%
11.78%
13.50%
18.65%
15.19%
6.93%
13.59%
ROCE
52.72%
27.94%
23.20%
28.82%
30.03%
27.09%
31.32%
28.65%
17.96%
22.77%
Fixed Asset Turnover
10.19
7.27
5.35
7.24
9.52
8.35
9.77
10.48
9.46
10.02
Receivable days
72.85
86.03
107.40
99.30
88.82
91.85
80.91
77.50
77.13
68.56
Inventory Days
59.95
72.51
82.68
64.25
57.18
67.79
60.85
56.35
63.81
63.24
Payable days
40.84
58.52
79.62
49.69
35.97
84.60
132.12
117.77
109.77
121.61
Cash Conversion Cycle
91.95
100.02
110.46
113.86
110.04
75.04
9.63
16.08
31.17
10.19
Total Debt/Equity
0.14
0.17
0.19
0.27
0.21
0.33
0.29
0.45
0.68
1.14
Interest Cover
3.48
3.00
2.33
1.67
1.97
2.41
3.09
2.01
1.42
1.57

News Update:


  • Apar Industries gets nod to incorporate wholly owned subsidiary in Brazil
    30th Jan 2024, 14:51 PM

    The Board of Directors of the Company at its meeting held on January 30, 2024, has approved the same.

    Read More
  • Apar Inds - Quarterly Results
    30th Jan 2024, 13:20 PM

    Read More

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