Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Pipes - Metal

Rating :
65/99

BSE: 533758 | NSE: APLAPOLLO

846.25
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 843.90
  • 855.00
  • 836.00
  • 849.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  165325
  •  1399.07
  •  1114.55
  •  718.08

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,178.74
  • 37.92
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,341.14
  • 0.41%
  • 9.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.52%
  • 10.41%
  • 15.94%
  • FII
  • DII
  • Others
  • 23.29%
  • 10.20%
  • 5.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.83
  • 16.72
  • 5.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.49
  • 15.31
  • 11.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.06
  • 18.81
  • 34.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.99
  • 29.44
  • 38.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.73
  • 5.87
  • 6.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.31
  • 16.24
  • 18.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
4,214.73
2,586.97
62.92%
3,230.38
2,600.92
24.20%
3,083.93
2,202.05
40.05%
2,534.28
1,109.81
128.35%
Expenses
3,948.61
2,380.52
65.87%
3,028.10
2,368.81
27.83%
2,861.73
2,032.97
40.77%
2,279.62
1,038.74
119.46%
EBITDA
266.12
206.45
28.90%
202.28
232.11
-12.85%
222.20
169.08
31.42%
254.66
71.07
258.32%
EBIDTM
6.31%
7.98%
6.26%
8.92%
7.21%
7.68%
10.05%
6.40%
Other Income
11.01
12.64
-12.90%
7.91
8.34
-5.16%
11.35
10.09
12.49%
10.23
4.87
110.06%
Interest
10.09
14.35
-29.69%
10.89
14.69
-25.87%
10.69
15.88
-32.68%
12.80
21.17
-39.54%
Depreciation
27.93
27.54
1.42%
27.24
26.24
3.81%
27.28
25.08
8.77%
26.52
23.91
10.92%
PBT
239.11
177.20
34.94%
172.06
199.52
-13.76%
195.58
138.21
41.51%
225.57
30.86
630.95%
Tax
62.50
42.80
46.03%
44.18
50.74
-12.93%
49.51
35.58
39.15%
57.15
8.97
537.12%
PAT
176.61
134.40
31.41%
127.88
148.78
-14.05%
146.07
102.63
42.33%
168.42
21.89
669.39%
PATM
4.19%
5.20%
3.96%
5.72%
4.74%
4.66%
6.65%
1.97%
EPS
6.51
4.77
36.48%
4.62
5.29
-12.67%
5.26
3.70
42.16%
5.90
0.13
4,438.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
13,063.32
8,499.75
7,723.23
7,152.32
5,334.77
3,923.90
4,213.59
3,138.27
2,496.95
2,008.28
1,392.29
Net Sales Growth
53.69%
10.05%
7.98%
34.07%
35.96%
-6.88%
34.26%
25.68%
24.33%
44.24%
 
Cost Of Goods Sold
11,223.12
7,164.80
6,576.29
6,307.68
4,548.33
3,232.40
3,550.74
2,683.45
2,211.50
1,688.77
1,166.23
Gross Profit
1,840.20
1,334.95
1,146.94
844.64
786.44
691.50
662.85
454.82
285.46
319.51
226.07
GP Margin
14.09%
15.71%
14.85%
11.81%
14.74%
17.62%
15.73%
14.49%
11.43%
15.91%
16.24%
Total Expenditure
12,118.06
7,821.04
7,245.89
6,763.65
4,963.73
3,590.93
3,931.93
2,956.66
2,332.40
1,848.76
1,277.93
Power & Fuel Cost
-
102.70
103.84
78.08
66.43
58.83
52.75
46.39
41.06
33.53
22.88
% Of Sales
-
1.21%
1.34%
1.09%
1.25%
1.50%
1.25%
1.48%
1.64%
1.67%
1.64%
Employee Cost
-
129.63
142.19
107.94
86.16
75.35
62.87
41.20
29.29
24.45
17.13
% Of Sales
-
1.53%
1.84%
1.51%
1.62%
1.92%
1.49%
1.31%
1.17%
1.22%
1.23%
Manufacturing Exp.
-
90.54
81.97
58.07
48.72
52.76
46.94
25.09
21.71
26.74
18.44
% Of Sales
-
1.07%
1.06%
0.81%
0.91%
1.34%
1.11%
0.80%
0.87%
1.33%
1.32%
General & Admin Exp.
-
21.19
28.88
28.29
21.20
21.32
14.01
11.26
22.94
8.20
2.56
% Of Sales
-
0.25%
0.37%
0.40%
0.40%
0.54%
0.33%
0.36%
0.92%
0.41%
0.18%
Selling & Distn. Exp.
-
292.13
300.09
170.26
163.32
132.50
188.71
145.80
5.90
57.89
44.52
% Of Sales
-
3.44%
3.89%
2.38%
3.06%
3.38%
4.48%
4.65%
0.24%
2.88%
3.20%
Miscellaneous Exp.
-
20.05
12.63
13.33
29.57
17.77
15.91
3.47
0.00
9.17
44.52
% Of Sales
-
0.24%
0.16%
0.19%
0.55%
0.45%
0.38%
0.11%
0%
0.46%
0.44%
EBITDA
945.26
678.71
477.34
388.67
371.04
332.97
281.66
181.61
164.55
159.52
114.36
EBITDA Margin
7.24%
7.99%
6.18%
5.43%
6.96%
8.49%
6.68%
5.79%
6.59%
7.94%
8.21%
Other Income
40.50
35.94
22.18
15.88
8.01
5.97
10.27
4.51
2.04
1.71
0.76
Interest
44.47
66.09
107.27
113.35
81.30
72.03
69.51
66.44
60.93
42.95
33.59
Depreciation
108.97
102.77
95.91
64.26
53.41
50.90
34.10
22.01
16.43
12.51
8.60
PBT
832.32
545.79
296.34
226.94
244.34
216.01
188.32
97.67
89.23
105.78
72.93
Tax
213.34
138.09
40.34
78.69
86.21
63.90
62.42
33.92
29.99
36.37
23.43
Tax Rate
25.63%
25.30%
13.61%
34.67%
35.28%
29.58%
38.30%
34.73%
33.71%
34.63%
32.33%
PAT
618.98
360.16
237.97
148.25
158.13
152.11
100.57
63.75
58.98
68.64
49.05
PAT before Minority Interest
557.29
407.70
256.00
148.25
158.13
152.11
100.57
63.75
58.98
68.64
49.05
Minority Interest
-61.69
-47.54
-18.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.74%
4.24%
3.08%
2.07%
2.96%
3.88%
2.39%
2.03%
2.36%
3.42%
3.52%
PAT Growth
51.82%
51.35%
60.52%
-6.25%
3.96%
51.25%
57.76%
8.09%
-14.07%
39.94%
 
EPS
24.73
14.39
9.51
5.92
6.32
6.08
4.02
2.55
2.36
2.74
1.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,694.66
1,356.15
964.06
837.85
703.36
567.55
495.10
425.21
367.76
299.37
Share Capital
24.98
24.87
23.85
23.73
23.59
23.44
23.44
23.44
22.32
21.30
Total Reserves
1,665.89
1,322.14
932.56
808.08
674.92
544.11
471.66
401.77
341.39
269.81
Non-Current Liabilities
506.18
640.67
403.79
215.01
249.58
279.60
219.06
191.77
125.90
102.09
Secured Loans
183.47
404.32
174.52
78.20
104.92
187.59
140.62
137.18
84.25
71.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
135.01
67.11
60.89
7.81
58.85
5.07
2.92
2.37
1.55
1.16
Current Liabilities
1,353.79
1,282.98
1,598.27
1,259.84
1,031.83
885.49
649.36
533.28
503.72
304.34
Trade Payables
785.85
764.41
698.92
379.27
392.03
254.28
204.54
124.17
97.45
35.74
Other Current Liabilities
125.86
132.24
213.83
137.26
78.68
104.11
86.76
41.14
33.82
25.24
Short Term Borrowings
258.02
322.85
535.59
595.15
463.97
410.91
292.56
340.26
340.34
224.20
Short Term Provisions
184.06
63.48
149.93
148.16
97.15
116.19
65.50
27.70
32.12
19.16
Total Liabilities
3,692.93
3,375.22
2,966.12
2,312.70
1,984.77
1,732.64
1,363.52
1,150.26
997.38
705.80
Net Block
1,735.69
1,708.37
1,033.63
874.91
657.52
666.18
614.08
420.02
322.91
223.04
Gross Block
2,078.54
1,958.22
1,190.64
973.44
702.75
771.98
690.31
474.48
361.47
249.69
Accumulated Depreciation
342.85
249.85
157.01
98.53
45.23
105.80
76.23
54.46
38.56
26.65
Non Current Assets
2,118.41
1,866.96
1,335.85
1,042.77
978.41
770.67
707.94
510.42
402.66
314.06
Capital Work in Progress
107.67
10.09
27.46
45.95
122.39
31.99
23.97
27.88
15.12
45.55
Non Current Investment
1.48
1.52
49.38
12.02
12.74
13.13
19.06
17.57
1.21
0.05
Long Term Loans & Adv.
268.99
140.26
143.75
42.98
115.17
56.94
48.02
44.95
63.43
45.41
Other Non Current Assets
4.58
6.72
81.63
66.91
70.59
2.43
2.81
0.00
0.00
0.00
Current Assets
1,574.52
1,508.26
1,630.27
1,269.93
1,006.36
961.97
644.09
628.11
589.06
389.39
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
759.92
784.18
783.50
591.49
469.61
594.37
319.56
288.49
288.18
152.46
Sundry Debtors
130.59
476.36
543.31
432.13
294.87
220.14
175.25
249.43
219.37
173.39
Cash & Bank
357.93
45.61
47.80
6.80
1.57
1.35
18.82
10.08
14.18
5.07
Other Current Assets
326.08
108.75
61.35
67.92
240.31
146.11
130.46
80.11
67.34
58.47
Short Term Loans & Adv.
283.27
93.36
194.31
171.59
198.43
104.54
79.72
68.11
60.82
47.57
Net Current Assets
220.73
225.28
32.00
10.09
-25.47
76.48
-5.27
94.83
85.33
85.05
Total Assets
3,692.93
3,375.22
2,966.12
2,312.70
1,984.77
1,732.64
1,363.52
1,150.26
997.38
705.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
977.11
509.55
357.64
91.37
315.35
11.30
314.80
132.71
25.57
37.29
PBT
545.79
296.34
226.94
244.34
216.01
162.99
97.67
88.97
105.01
72.49
Adjustment
138.73
193.12
169.25
141.41
129.24
124.99
87.17
77.63
58.34
42.92
Changes in Working Capital
412.07
101.66
28.71
-234.16
32.96
-233.47
136.66
-9.20
-112.11
-61.53
Cash after chg. in Working capital
1,096.59
591.12
424.90
151.59
378.21
54.51
321.50
157.39
51.24
53.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-119.48
-81.57
-67.26
-60.22
-62.86
-43.21
-6.70
-24.68
-25.66
-16.59
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
-646.83
-434.92
-263.93
-165.37
-169.70
-92.68
-190.88
-127.88
-104.92
-91.48
Net Fixed Assets
-38.53
-204.43
-129.11
-180.01
-228.86
-55.32
-82.79
-69.52
-37.85
-48.42
Net Investments
-130.22
-3.30
10.45
0.72
-313.57
-1.79
-1.50
-8.63
-1.16
2.21
Others
-478.08
-227.19
-145.27
13.92
372.73
-35.57
-106.59
-49.73
-65.91
-45.27
Cash from Financing Activity
-358.55
-77.83
-53.03
79.23
-145.43
80.88
-124.32
-8.92
88.46
37.42
Net Cash Inflow / Outflow
-28.27
-3.20
40.68
5.23
0.22
-0.50
-0.40
-4.09
9.11
-16.76
Opening Cash & Equivalents
44.39
47.30
6.62
1.57
1.35
1.52
1.92
14.18
5.07
21.83
Closing Cash & Equivalent
16.12
44.39
47.30
6.80
1.57
1.02
1.52
10.08
14.18
5.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
67.69
54.16
80.20
70.11
59.22
48.43
41.26
35.28
32.08
27.12
ROA
11.54%
8.07%
5.62%
7.36%
8.18%
6.50%
5.07%
5.49%
8.06%
7.79%
ROE
26.84%
22.23%
16.58%
20.67%
24.03%
19.14%
14.21%
15.29%
21.23%
18.97%
ROCE
27.78%
20.12%
19.81%
22.38%
22.90%
21.29%
17.42%
17.38%
20.92%
19.46%
Fixed Asset Turnover
4.33
5.07
6.74
6.63
5.94
6.37
5.98
6.68
7.35
6.84
Receivable days
12.67
23.33
24.42
23.89
21.47
15.50
22.26
30.66
31.90
32.63
Inventory Days
32.24
35.87
34.42
34.87
44.36
35.82
31.87
37.72
35.79
35.52
Payable days
39.49
36.50
28.67
27.92
32.85
21.14
20.22
16.97
12.78
8.93
Cash Conversion Cycle
5.42
22.70
30.17
30.85
32.98
30.18
33.91
51.41
54.90
59.22
Total Debt/Equity
0.31
0.62
0.90
0.93
0.85
1.15
1.00
1.22
1.24
1.08
Interest Cover
9.26
3.76
3.00
4.01
4.00
3.34
2.47
2.46
3.44
3.16

News Update:


  • APL Apollo Tubes launches new brand ‘Apollo Navrang’
    1st Jul 2022, 11:15 AM

    The company has come out with a wide range of colour coated coils and sheets for PEB Purlins under the brand umbrella of ‘Navrang’

    Read More
  • APL Apollo Tubes - Quarterly Results
    13th May 2022, 15:19 PM

    Read More
  • APL Apollo Tubes posts 26.73% growth in sales volume in Q4FY22
    1st Apr 2022, 12:36 PM

    The value added product portfolio contributed 63% in FY22 vs 57% in FY21

    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.