Nifty
Sensex
:
:
16951.70
57613.72
-34.00 (-0.20%)
-40.14 (-0.07%)

Pipes - Metal

Rating :
74/99

BSE: 533758 | NSE: APLAPOLLO

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,222.84
  • 56.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33,426.99
  • 0.29%
  • 11.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.15%
  • 3.73%
  • 18.43%
  • FII
  • DII
  • Others
  • 24.27%
  • 9.12%
  • 13.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.59
  • 19.62
  • 19.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.47
  • 20.57
  • 14.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.30
  • 28.65
  • 32.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.58
  • 33.53
  • 44.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 6.70
  • 8.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.53
  • 18.56
  • 23.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
4,327.10
3,230.38
33.95%
3,969.21
3,083.93
28.71%
3,438.55
2,534.28
35.68%
4,214.73
2,586.97
62.92%
Expenses
4,054.25
3,028.10
33.89%
3,737.34
2,861.73
30.60%
3,244.62
2,279.62
42.33%
3,948.61
2,380.52
65.87%
EBITDA
272.85
202.28
34.89%
231.87
222.20
4.35%
193.93
254.66
-23.85%
266.12
206.45
28.90%
EBIDTM
6.31%
6.26%
5.84%
7.21%
5.64%
10.05%
6.31%
7.98%
Other Income
9.30
7.91
17.57%
11.60
11.35
2.20%
8.32
10.23
-18.67%
11.01
12.64
-12.90%
Interest
18.63
10.89
71.07%
13.59
10.69
27.13%
9.98
12.80
-22.03%
10.09
14.35
-29.69%
Depreciation
34.54
27.24
26.80%
27.62
27.28
1.25%
29.36
26.52
10.71%
27.93
27.54
1.42%
PBT
228.98
172.06
33.08%
202.26
195.58
3.42%
162.91
225.57
-27.78%
239.11
177.20
34.94%
Tax
59.80
44.18
35.36%
52.07
49.51
5.17%
42.24
57.15
-26.09%
62.50
42.80
46.03%
PAT
169.18
127.88
32.30%
150.19
146.07
2.82%
120.67
168.42
-28.35%
176.61
134.40
31.41%
PATM
3.91%
3.96%
3.78%
4.74%
3.51%
6.65%
4.19%
5.20%
EPS
6.10
5.11
19.37%
5.42
5.85
-7.35%
4.28
5.90
-27.46%
6.51
4.77
36.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
15,949.59
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
Net Sales Growth
39.47%
53.69%
10.05%
7.98%
34.07%
35.96%
-6.88%
34.26%
25.68%
24.33%
 
Cost Of Goods Sold
13,918.43
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
Gross Profit
2,031.16
1,840.20
1,334.95
1,146.94
844.64
786.44
691.50
662.85
454.82
285.46
319.51
GP Margin
12.73%
14.09%
15.71%
14.85%
11.81%
14.74%
17.62%
15.73%
14.49%
11.43%
15.91%
Total Expenditure
14,984.82
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
Power & Fuel Cost
-
155.80
102.70
103.84
78.08
66.43
58.83
52.75
46.39
41.06
33.53
% Of Sales
-
1.19%
1.21%
1.34%
1.09%
1.25%
1.50%
1.25%
1.48%
1.64%
1.67%
Employee Cost
-
153.04
129.63
142.19
107.94
86.16
75.35
62.87
41.20
29.29
24.45
% Of Sales
-
1.17%
1.53%
1.84%
1.51%
1.62%
1.92%
1.49%
1.31%
1.17%
1.22%
Manufacturing Exp.
-
102.66
90.54
81.97
58.07
48.72
52.76
46.94
25.09
21.71
26.74
% Of Sales
-
0.79%
1.07%
1.06%
0.81%
0.91%
1.34%
1.11%
0.80%
0.87%
1.33%
General & Admin Exp.
-
29.51
21.19
28.88
28.29
21.20
21.32
14.01
11.26
22.94
8.20
% Of Sales
-
0.23%
0.25%
0.37%
0.40%
0.40%
0.54%
0.33%
0.36%
0.92%
0.41%
Selling & Distn. Exp.
-
430.93
292.13
300.09
170.26
163.32
132.50
188.71
145.80
5.90
57.89
% Of Sales
-
3.30%
3.44%
3.89%
2.38%
3.06%
3.38%
4.48%
4.65%
0.24%
2.88%
Miscellaneous Exp.
-
23.00
20.05
12.63
13.33
29.57
17.77
15.91
3.47
0.00
57.89
% Of Sales
-
0.18%
0.24%
0.16%
0.19%
0.55%
0.45%
0.38%
0.11%
0%
0.46%
EBITDA
964.77
945.26
678.71
477.34
388.67
371.04
332.97
281.66
181.61
164.55
159.52
EBITDA Margin
6.05%
7.24%
7.99%
6.18%
5.43%
6.96%
8.49%
6.68%
5.79%
6.59%
7.94%
Other Income
40.23
40.50
35.94
22.18
15.88
8.01
5.97
10.27
4.51
2.04
1.71
Interest
52.29
44.47
66.09
107.27
113.35
81.30
72.03
69.51
66.44
60.93
42.95
Depreciation
119.45
108.97
102.77
95.91
64.26
53.41
50.90
34.10
22.01
16.43
12.51
PBT
833.26
832.32
545.79
296.34
226.94
244.34
216.01
188.32
97.67
89.23
105.78
Tax
216.61
213.34
138.09
40.34
78.69
86.21
63.90
62.42
33.92
29.99
36.37
Tax Rate
26.00%
25.63%
25.30%
13.61%
34.67%
35.28%
29.58%
38.30%
34.73%
33.71%
34.63%
PAT
616.65
557.29
360.16
237.97
148.25
158.13
152.11
100.57
63.75
58.98
68.64
PAT before Minority Interest
589.49
618.98
407.70
256.00
148.25
158.13
152.11
100.57
63.75
58.98
68.64
Minority Interest
-27.16
-61.69
-47.54
-18.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.87%
4.27%
4.24%
3.08%
2.07%
2.96%
3.88%
2.39%
2.03%
2.36%
3.42%
PAT Growth
6.91%
54.73%
51.35%
60.52%
-6.25%
3.96%
51.25%
57.76%
8.09%
-14.07%
 
EPS
22.24
20.10
12.99
8.58
5.35
5.70
5.49
3.63
2.30
2.13
2.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,263.98
1,694.66
1,356.15
964.06
837.85
703.36
567.55
495.10
425.21
367.76
Share Capital
50.06
24.98
24.87
23.85
23.73
23.59
23.44
23.44
23.44
22.32
Total Reserves
2,212.34
1,665.89
1,322.14
932.56
808.08
674.92
544.11
471.66
401.77
341.39
Non-Current Liabilities
818.58
506.18
640.67
403.79
215.01
249.58
279.60
219.06
191.77
125.90
Secured Loans
346.94
183.47
404.32
174.52
78.20
104.92
187.59
140.62
137.18
84.25
Unsecured Loans
0.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
276.44
135.01
67.11
60.89
7.81
58.85
5.07
2.92
2.37
1.55
Current Liabilities
1,614.38
1,353.79
1,282.98
1,598.27
1,259.84
1,031.83
885.49
649.36
533.28
503.72
Trade Payables
1,059.45
785.85
764.41
698.92
379.27
392.03
254.28
204.54
124.17
97.45
Other Current Liabilities
138.92
125.86
132.24
213.83
137.26
78.68
104.11
86.76
41.14
33.82
Short Term Borrowings
166.06
258.02
322.85
535.59
595.15
463.97
410.91
292.56
340.26
340.34
Short Term Provisions
249.95
184.06
63.48
149.93
148.16
97.15
116.19
65.50
27.70
32.12
Total Liabilities
4,896.97
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
Net Block
1,837.36
1,735.69
1,708.37
1,033.63
874.91
657.52
666.18
614.08
420.02
322.91
Gross Block
2,279.38
2,076.42
1,958.22
1,190.64
973.44
702.75
771.98
690.31
474.48
361.47
Accumulated Depreciation
442.02
340.73
249.85
157.01
98.53
45.23
105.80
76.23
54.46
38.56
Non Current Assets
2,884.92
2,118.41
1,866.96
1,335.85
1,042.77
978.41
770.67
707.94
510.42
402.66
Capital Work in Progress
503.68
107.67
10.09
27.46
45.95
122.39
31.99
23.97
27.88
15.12
Non Current Investment
86.25
1.48
1.52
49.38
12.02
12.74
13.13
19.06
17.57
1.21
Long Term Loans & Adv.
451.64
268.99
140.26
143.75
42.98
115.17
56.94
48.02
44.95
63.43
Other Non Current Assets
5.99
4.58
6.72
81.63
66.91
70.59
2.43
2.81
0.00
0.00
Current Assets
2,012.05
1,574.52
1,508.26
1,630.27
1,269.93
1,006.36
961.97
644.09
628.11
589.06
Current Investments
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
847.22
759.92
784.18
783.50
591.49
469.61
594.37
319.56
288.49
288.18
Sundry Debtors
341.70
130.59
476.36
543.31
432.13
294.87
220.14
175.25
249.43
219.37
Cash & Bank
376.42
357.93
45.61
47.80
6.80
1.57
1.35
18.82
10.08
14.18
Other Current Assets
441.71
42.65
108.75
61.35
239.51
240.31
146.11
130.46
80.11
67.34
Short Term Loans & Adv.
359.96
283.43
93.36
194.31
171.59
198.43
104.54
79.72
68.11
60.82
Net Current Assets
397.67
220.73
225.28
32.00
10.09
-25.47
76.48
-5.27
94.83
85.33
Total Assets
4,896.97
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
651.71
977.11
509.55
357.64
91.37
315.35
11.30
314.80
132.71
25.57
PBT
832.32
545.79
296.34
226.94
244.34
216.01
162.99
97.67
88.97
105.01
Adjustment
134.08
138.73
193.12
169.25
141.41
129.24
124.99
87.17
77.63
58.34
Changes in Working Capital
-115.37
412.07
101.66
28.71
-234.16
32.96
-233.47
136.66
-9.20
-112.11
Cash after chg. in Working capital
851.03
1,096.59
591.12
424.90
151.59
378.21
54.51
321.50
157.39
51.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-199.32
-119.48
-81.57
-67.26
-60.22
-62.86
-43.21
-6.70
-24.68
-25.66
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
-530.13
-646.83
-434.92
-263.93
-165.37
-169.70
-92.68
-190.88
-127.88
-104.92
Net Fixed Assets
-64.44
-37.63
-204.43
-129.11
-180.01
-228.86
-55.32
-82.79
-69.52
-37.85
Net Investments
-290.78
-130.22
-3.30
10.45
0.72
-313.57
-1.79
-1.50
-8.63
-1.16
Others
-174.91
-478.98
-227.19
-145.27
13.92
372.73
-35.57
-106.59
-49.73
-65.91
Cash from Financing Activity
26.03
-358.55
-77.83
-53.03
79.23
-145.43
80.88
-124.32
-8.92
88.46
Net Cash Inflow / Outflow
147.61
-28.27
-3.20
40.68
5.23
0.22
-0.50
-0.40
-4.09
9.11
Opening Cash & Equivalents
16.12
44.39
47.30
6.62
1.57
1.35
1.52
1.92
14.18
5.07
Closing Cash & Equivalent
163.73
16.12
44.39
47.30
6.80
1.57
1.02
1.52
10.08
14.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
90.39
67.69
54.16
80.20
70.11
59.22
48.43
41.26
35.28
32.08
ROA
14.41%
11.54%
8.07%
5.62%
7.36%
8.18%
6.50%
5.07%
5.49%
8.06%
ROE
31.31%
26.84%
22.23%
16.58%
20.67%
24.03%
19.14%
14.21%
15.29%
21.23%
ROCE
34.66%
27.78%
20.12%
19.81%
22.38%
22.90%
21.29%
17.42%
17.38%
20.92%
Fixed Asset Turnover
6.14
4.33
5.07
6.74
6.63
5.94
6.37
5.98
6.68
7.35
Receivable days
6.45
12.67
23.33
24.42
23.89
21.47
15.50
22.26
30.66
31.90
Inventory Days
21.94
32.24
35.87
34.42
34.87
44.36
35.82
31.87
37.72
35.79
Payable days
30.01
39.49
36.50
28.67
27.92
32.85
21.14
20.22
16.97
12.78
Cash Conversion Cycle
-1.61
5.42
22.70
30.17
30.85
32.98
30.18
33.91
51.41
54.90
Total Debt/Equity
0.26
0.31
0.62
0.90
0.93
0.85
1.15
1.00
1.22
1.24
Interest Cover
19.72
9.26
3.76
3.00
4.01
4.00
3.34
2.47
2.46
3.44

News Update:


  • APL Apollo Tubes launches next-gen steel building solutions
    17th Mar 2023, 11:19 AM

    The next-gen steel building solutions are launched to ensure better & faster construction

    Read More
  • APL Apollo Tubes reports 32% rise in Q3 consolidated net profit
    2nd Feb 2023, 17:26 PM

    Total consolidated income of the company increased 33.91% at Rs 4336.40 crore for Q3FY23

    Read More
  • APL Apollo Tubes - Quarterly Results
    2nd Feb 2023, 14:17 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.