Nifty
Sensex
:
:
25476.10
83536.08
-46.40 (-0.18%)
-176.43 (-0.21%)

Electric Equipment

Rating :
66/99

BSE: 532259 | NSE: APARINDS

8808.00
09-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  8590
  •  8880.5
  •  8586.5
  •  8620.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  69324
  •  608399065
  •  11779.9
  •  4308.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35,378.44
  • 43.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 35,087.55
  • 0.58%
  • 7.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.77%
  • 0.93%
  • 9.28%
  • FII
  • DII
  • Others
  • 9.87%
  • 18.69%
  • 3.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.17
  • 16.82
  • 20.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.49
  • 26.31
  • 24.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.49
  • 43.59
  • 47.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.73
  • 17.49
  • 28.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.57
  • 4.45
  • 6.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 10.60
  • 14.68

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
212.1
204.47
232.88
285.77
P/E Ratio
41.53
43.08
37.82
30.82
Revenue
16153
18492
21744
25197
EBITDA
1522
1547
1811
2166
Net Income
825
821
936
1139
ROA
9.3
7.9
7.5
8.2
P/B Ratio
9.57
7.86
6.74
5.76
ROE
27
19.6
19.3
19.99
FCFF
-898
516
549
1045
FCFF Yield
-2.89
1.66
1.77
3.36
Net Debt
-275
-385
100
-53
BVPS
920.06
1121.12
1306.6
1528.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
5,209.76
4,455.11
16.94%
4,716.42
4,008.53
17.66%
4,644.51
3,922.25
18.41%
4,010.52
3,767.09
6.46%
Expenses
4,751.53
4,028.41
17.95%
4,360.32
3,603.49
21.00%
4,287.97
3,574.99
19.94%
3,634.89
3,420.93
6.25%
EBITDA
458.23
426.70
7.39%
356.10
405.04
-12.08%
356.54
347.26
2.67%
375.63
346.16
8.51%
EBIDTM
8.80%
9.58%
7.55%
10.10%
7.68%
8.85%
9.37%
9.19%
Other Income
17.13
27.46
-37.62%
34.18
21.00
62.76%
32.78
21.25
54.26%
16.22
13.86
17.03%
Interest
99.65
101.08
-1.41%
118.35
112.82
4.90%
100.56
103.08
-2.44%
90.35
69.60
29.81%
Depreciation
35.62
31.47
13.19%
33.37
28.84
15.71%
32.06
28.17
13.81%
31.11
27.23
14.25%
PBT
340.09
321.61
5.75%
238.56
284.38
-16.11%
256.70
237.26
8.19%
270.39
263.19
2.74%
Tax
90.06
85.40
5.46%
63.56
66.73
-4.75%
62.85
62.89
-0.06%
67.85
65.72
3.24%
PAT
250.03
236.21
5.85%
175.00
217.65
-19.60%
193.85
174.37
11.17%
202.54
197.47
2.57%
PATM
4.80%
5.30%
3.71%
5.43%
4.17%
4.45%
5.05%
5.24%
EPS
62.23
58.81
5.82%
43.54
54.16
-19.61%
48.26
45.43
6.23%
50.42
51.59
-2.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
18,581.21
16,152.98
14,336.30
9,316.57
6,388.02
7,425.45
7,963.85
5,818.53
4,831.98
5,078.49
5,121.86
Net Sales Growth
15.03%
12.67%
53.88%
45.84%
-13.97%
-6.76%
36.87%
20.42%
-4.85%
-0.85%
 
Cost Of Goods Sold
14,739.33
12,539.97
11,076.22
7,207.82
4,800.10
5,707.32
6,336.16
4,479.72
3,578.91
3,895.86
4,093.28
Gross Profit
3,841.88
3,613.01
3,260.08
2,108.75
1,587.92
1,718.13
1,627.69
1,338.81
1,253.07
1,182.63
1,028.58
GP Margin
20.68%
22.37%
22.74%
22.63%
24.86%
23.14%
20.44%
23.01%
25.93%
23.29%
20.08%
Total Expenditure
17,034.71
14,588.12
13,096.53
8,783.75
5,959.43
6,938.78
7,473.44
5,393.19
4,399.97
4,700.58
4,858.15
Power & Fuel Cost
-
159.90
127.04
89.98
78.28
91.78
100.81
60.49
61.18
56.42
59.36
% Of Sales
-
0.99%
0.89%
0.97%
1.23%
1.24%
1.27%
1.04%
1.27%
1.11%
1.16%
Employee Cost
-
288.85
220.50
172.49
160.38
168.83
148.02
126.08
107.37
90.97
79.38
% Of Sales
-
1.79%
1.54%
1.85%
2.51%
2.27%
1.86%
2.17%
2.22%
1.79%
1.55%
Manufacturing Exp.
-
481.31
371.42
543.34
463.13
482.99
458.75
363.82
349.94
329.20
288.41
% Of Sales
-
2.98%
2.59%
5.83%
7.25%
6.50%
5.76%
6.25%
7.24%
6.48%
5.63%
General & Admin Exp.
-
161.03
156.95
79.88
66.32
85.29
82.18
67.90
55.47
47.82
47.25
% Of Sales
-
1.00%
1.09%
0.86%
1.04%
1.15%
1.03%
1.17%
1.15%
0.94%
0.92%
Selling & Distn. Exp.
-
797.12
995.55
546.06
312.78
288.90
288.51
241.43
199.79
226.50
242.46
% Of Sales
-
4.93%
6.94%
5.86%
4.90%
3.89%
3.62%
4.15%
4.13%
4.46%
4.73%
Miscellaneous Exp.
-
159.94
148.85
144.18
78.44
114.89
62.10
56.74
60.38
54.29
242.46
% Of Sales
-
0.99%
1.04%
1.55%
1.23%
1.55%
0.78%
0.98%
1.25%
1.07%
0.94%
EBITDA
1,546.50
1,564.86
1,239.77
532.82
428.59
486.67
490.41
425.34
432.01
377.91
263.71
EBITDA Margin
8.32%
9.69%
8.65%
5.72%
6.71%
6.55%
6.16%
7.31%
8.94%
7.44%
5.15%
Other Income
100.31
89.38
63.26
77.64
29.88
24.00
15.60
11.37
16.88
12.53
11.29
Interest
408.91
432.07
344.11
170.74
156.76
254.14
223.12
158.07
130.52
175.14
171.07
Depreciation
132.16
115.71
104.34
97.84
93.44
87.12
66.67
55.87
44.97
37.76
31.21
PBT
1,105.74
1,106.46
854.58
341.88
208.27
169.41
216.22
222.77
273.40
177.54
72.72
Tax
284.32
280.74
216.84
85.27
47.77
34.26
80.16
78.03
97.15
57.26
23.06
Tax Rate
25.71%
25.37%
25.37%
24.94%
22.94%
20.22%
37.07%
35.03%
35.53%
32.25%
31.82%
PAT
821.42
825.11
637.72
256.73
160.50
135.15
136.06
144.74
176.25
120.28
49.51
PAT before Minority Interest
821.42
825.11
637.72
256.73
160.50
135.15
136.06
144.74
176.25
120.28
49.41
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
PAT Margin
4.42%
5.11%
4.45%
2.76%
2.51%
1.82%
1.71%
2.49%
3.65%
2.37%
0.97%
PAT Growth
-0.52%
29.38%
148.40%
59.96%
18.76%
-0.67%
-6.00%
-17.88%
46.53%
142.94%
 
EPS
204.33
205.25
158.64
63.86
39.93
33.62
33.85
36.00
43.84
29.92
12.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,876.44
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
Share Capital
40.17
38.27
38.27
38.27
38.27
38.27
38.27
38.27
38.50
38.50
Total Reserves
3,836.27
2,198.12
1,676.96
1,361.25
1,128.16
1,164.10
1,069.98
997.85
815.44
691.31
Non-Current Liabilities
423.13
257.75
324.10
278.84
256.04
179.88
203.91
143.56
121.05
128.43
Secured Loans
334.31
151.37
195.38
184.63
187.93
130.31
161.86
90.55
83.47
94.79
Unsecured Loans
0.00
0.00
0.00
6.96
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
14.05
12.45
12.32
8.13
8.18
6.00
4.91
4.39
3.55
4.01
Current Liabilities
5,316.19
5,723.51
4,568.20
3,320.62
3,231.33
3,574.72
2,963.69
2,268.54
1,943.57
2,096.47
Trade Payables
4,813.05
5,206.30
4,083.41
3,038.08
2,847.96
3,263.73
2,551.12
1,772.49
1,395.91
1,573.01
Other Current Liabilities
393.93
370.95
426.45
246.68
287.92
210.30
166.82
216.45
147.83
121.03
Short Term Borrowings
4.35
94.27
39.06
21.48
94.02
87.82
169.75
186.47
263.80
386.67
Short Term Provisions
104.86
51.99
19.28
14.38
1.43
12.87
76.00
93.13
136.03
15.76
Total Liabilities
9,615.76
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
Net Block
1,192.83
950.48
881.24
877.91
884.66
708.84
648.52
573.87
397.85
394.56
Gross Block
1,836.75
1,489.88
1,326.50
1,235.80
1,152.99
897.81
775.99
647.28
434.90
624.36
Accumulated Depreciation
643.92
539.40
445.26
357.89
268.33
188.97
127.47
73.41
37.05
229.80
Non Current Assets
1,445.79
1,211.10
1,049.67
956.41
986.57
845.16
702.97
650.64
668.10
449.59
Capital Work in Progress
122.45
99.31
38.49
28.71
54.71
103.48
19.50
27.75
56.11
10.24
Non Current Investment
7.38
4.18
0.52
0.40
0.00
0.00
0.00
0.00
3.21
0.00
Long Term Loans & Adv.
119.44
154.57
82.34
42.37
43.41
28.86
33.90
30.08
182.64
44.79
Other Non Current Assets
3.69
2.56
47.08
7.02
3.79
3.98
1.05
18.94
28.29
0.00
Current Assets
8,169.97
7,006.55
5,557.86
4,042.57
3,667.23
4,111.81
3,572.88
2,797.58
2,250.46
2,506.33
Current Investments
3.38
50.10
30.00
60.00
0.00
186.92
0.00
118.57
109.24
5.26
Inventories
2,864.46
2,575.64
2,138.65
1,562.71
1,331.43
1,282.88
1,212.26
993.54
769.76
944.25
Sundry Debtors
3,928.91
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
Cash & Bank
646.03
530.10
266.41
222.45
176.23
225.29
274.37
122.97
133.86
100.47
Other Current Assets
727.19
204.09
245.41
119.17
260.97
275.11
351.77
308.18
147.21
189.35
Short Term Loans & Adv.
588.01
448.55
346.26
217.67
118.43
165.93
242.65
223.12
98.76
150.73
Net Current Assets
2,853.78
1,283.04
989.66
721.95
435.90
537.09
609.19
529.04
306.89
409.86
Total Assets
9,615.76
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-283.29
698.34
243.75
281.37
94.17
632.04
225.04
312.44
413.51
298.43
PBT
1,106.46
854.58
341.88
208.27
169.41
216.22
222.77
273.40
220.65
72.47
Adjustment
449.35
356.98
206.71
164.33
291.94
184.37
153.31
102.08
67.09
98.13
Changes in Working Capital
-1,591.72
-294.23
-214.01
-47.09
-287.46
304.07
-91.38
37.46
159.70
146.14
Cash after chg. in Working capital
-35.91
917.33
334.58
325.51
173.89
704.66
284.70
412.94
447.44
316.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-247.38
-218.99
-90.83
-44.14
-79.72
-72.62
-59.66
-100.50
-33.93
-18.31
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
-268.14
-267.45
-90.61
-114.70
45.22
-387.94
-4.57
-166.31
-152.23
-59.30
Net Fixed Assets
-363.92
-204.83
-83.69
-45.73
-161.04
-198.82
-115.65
-112.36
157.01
-52.80
Net Investments
45.62
-23.90
30.00
-61.39
186.91
-186.91
118.56
-9.34
-78.85
-0.66
Others
50.16
-38.72
-36.92
-7.58
19.35
-2.21
-7.48
-44.61
-230.39
-5.84
Cash from Financing Activity
635.16
-185.55
-106.35
-123.16
-188.83
-293.32
-68.92
-157.45
-224.79
-369.27
Net Cash Inflow / Outflow
83.73
245.34
46.79
43.51
-49.44
-49.22
151.55
-11.32
36.49
-130.14
Opening Cash & Equivalents
498.81
253.16
207.02
163.92
213.24
274.37
122.97
133.86
100.47
230.61
Closing Cash & Equivalent
584.00
498.81
253.16
207.02
163.92
225.28
274.37
122.97
136.96
100.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
965.01
584.37
448.19
365.70
304.79
314.18
289.59
270.74
221.80
189.56
ROA
9.25%
8.60%
4.42%
3.33%
2.81%
2.95%
3.75%
5.54%
4.10%
1.66%
ROE
27.00%
32.28%
16.48%
12.51%
11.41%
11.78%
13.50%
18.65%
15.19%
6.93%
ROCE
45.08%
52.72%
27.94%
23.20%
28.82%
30.03%
27.09%
31.32%
28.65%
17.96%
Fixed Asset Turnover
9.75
10.20
7.27
5.35
7.24
9.52
8.35
9.77
10.48
9.46
Receivable days
80.24
72.77
86.03
107.40
99.30
88.82
91.85
80.91
77.50
77.13
Inventory Days
61.25
59.88
72.51
82.68
64.25
57.18
67.79
60.85
56.35
63.81
Payable days
28.18
39.48
58.52
79.62
49.69
35.97
84.60
132.12
117.77
109.77
Cash Conversion Cycle
113.30
93.16
100.02
110.46
113.86
110.04
75.04
9.63
16.08
31.17
Total Debt/Equity
0.10
0.14
0.17
0.19
0.27
0.21
0.33
0.29
0.45
0.68
Interest Cover
3.56
3.48
3.00
2.33
1.67
1.97
2.41
3.09
2.01
1.42

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.