Nifty
Sensex
:
:
14310.80
47883.38
-524.05 (-3.53%)
-1707.94 (-3.44%)

Pipes - Metal

Rating :
76/99

BSE: 533758 | NSE: APLAPOLLO

1230.30
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1295.00
  •  1295.65
  •  1215.00
  •  1303.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  203703
  •  2512.02
  •  1448.00
  •  230.01

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,324.11
  • 51.46
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,112.25
  • N/A
  • 9.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.47%
  • 11.13%
  • 13.86%
  • FII
  • DII
  • Others
  • 17.81%
  • 10.77%
  • 6.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.91
  • 12.88
  • 13.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.26
  • 11.13
  • 5.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.64
  • 18.80
  • 14.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.07
  • 23.10
  • 23.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.15
  • 4.05
  • 3.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 12.33
  • 12.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,600.92
2,115.85
22.93%
2,202.05
1,647.28
33.68%
1,109.81
2,071.60
-46.43%
1,888.50
2,094.12
-9.82%
Expenses
2,368.81
1,955.34
21.15%
2,032.97
1,575.30
29.05%
1,038.74
1,946.61
-46.64%
1,768.64
1,955.38
-9.55%
EBITDA
232.11
160.51
44.61%
169.08
71.98
134.90%
71.07
124.99
-43.14%
119.86
138.74
-13.61%
EBIDTM
8.92%
7.59%
7.68%
4.37%
6.40%
6.03%
6.35%
6.63%
Other Income
8.34
4.68
78.21%
10.09
4.62
118.40%
4.87
4.55
7.03%
8.33
2.84
193.31%
Interest
14.69
28.04
-47.61%
15.88
26.88
-40.92%
21.17
28.26
-25.09%
24.09
28.94
-16.76%
Depreciation
26.24
26.23
0.04%
25.08
23.95
4.72%
23.91
20.24
18.13%
25.49
17.22
48.03%
PBT
199.52
110.92
79.88%
138.21
25.77
436.32%
30.86
81.04
-61.92%
78.61
95.42
-17.62%
Tax
50.74
27.67
83.38%
35.58
-34.06
-
8.97
28.91
-68.97%
17.82
33.72
-47.15%
PAT
148.78
83.25
78.71%
102.63
59.83
71.54%
21.89
52.13
-58.01%
60.79
61.70
-1.47%
PATM
5.72%
3.93%
4.66%
3.63%
1.97%
2.52%
3.22%
2.95%
EPS
10.58
5.97
77.22%
7.39
4.55
62.42%
1.35
4.27
-68.38%
4.57
5.17
-11.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
7,801.28
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
905.19
Net Sales Growth
-1.61%
7.98%
34.07%
35.96%
-6.88%
34.26%
25.68%
24.33%
44.24%
53.81%
 
Cost Of Goods Sold
6,552.35
6,578.55
6,307.68
4,548.33
3,232.40
3,550.74
2,683.45
2,211.50
1,688.77
1,166.23
736.12
Gross Profit
1,248.93
1,144.68
844.64
786.44
691.50
662.85
454.82
285.46
319.51
226.07
169.07
GP Margin
16.01%
14.82%
11.81%
14.74%
17.62%
15.73%
14.49%
11.43%
15.91%
16.24%
18.68%
Total Expenditure
7,209.16
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
816.00
Power & Fuel Cost
-
103.84
78.08
66.43
58.83
52.75
46.39
41.06
33.53
22.88
14.41
% Of Sales
-
1.34%
1.09%
1.25%
1.50%
1.25%
1.48%
1.64%
1.67%
1.64%
1.59%
Employee Cost
-
142.19
107.94
86.16
75.35
62.87
41.20
29.29
24.45
17.13
11.29
% Of Sales
-
1.84%
1.51%
1.62%
1.92%
1.49%
1.31%
1.17%
1.22%
1.23%
1.25%
Manufacturing Exp.
-
79.71
58.07
48.72
52.76
46.94
25.09
21.71
26.74
18.44
19.61
% Of Sales
-
1.03%
0.81%
0.91%
1.34%
1.11%
0.80%
0.87%
1.33%
1.32%
2.17%
General & Admin Exp.
-
28.88
28.29
21.20
21.32
14.01
11.26
22.94
8.20
2.56
4.69
% Of Sales
-
0.37%
0.40%
0.40%
0.54%
0.33%
0.36%
0.92%
0.41%
0.18%
0.52%
Selling & Distn. Exp.
-
300.09
170.26
163.32
132.50
188.71
145.80
5.90
57.89
44.52
28.96
% Of Sales
-
3.89%
2.38%
3.06%
3.38%
4.48%
4.65%
0.24%
2.88%
3.20%
3.20%
Miscellaneous Exp.
-
12.63
13.33
29.57
17.77
15.91
3.47
0.00
9.17
6.17
28.96
% Of Sales
-
0.16%
0.19%
0.55%
0.45%
0.38%
0.11%
0%
0.46%
0.44%
0.10%
EBITDA
592.12
477.34
388.67
371.04
332.97
281.66
181.61
164.55
159.52
114.36
89.19
EBITDA Margin
7.59%
6.18%
5.43%
6.96%
8.49%
6.68%
5.79%
6.59%
7.94%
8.21%
9.85%
Other Income
31.63
22.18
15.88
8.01
5.97
10.27
4.51
2.04
1.71
0.76
1.97
Interest
75.83
107.27
113.35
81.30
72.03
69.51
66.44
60.93
42.95
33.59
22.65
Depreciation
100.72
95.91
64.26
53.41
50.90
34.10
22.01
16.43
12.51
8.60
5.73
PBT
447.20
296.34
226.94
244.34
216.01
188.32
97.67
89.23
105.78
72.93
62.78
Tax
113.11
40.34
78.69
86.21
63.90
62.42
33.92
29.99
36.37
23.43
19.52
Tax Rate
25.29%
13.61%
34.67%
35.28%
29.58%
38.30%
34.73%
33.71%
34.63%
32.33%
31.18%
PAT
334.09
237.97
148.25
158.13
152.11
100.57
63.75
58.98
68.64
49.05
43.09
PAT before Minority Interest
297.76
256.00
148.25
158.13
152.11
100.57
63.75
58.98
68.64
49.05
43.09
Minority Interest
-36.33
-18.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.28%
3.08%
2.07%
2.96%
3.88%
2.39%
2.03%
2.36%
3.42%
3.52%
4.76%
PAT Growth
30.04%
60.52%
-6.25%
3.96%
51.25%
57.76%
8.09%
-14.07%
39.94%
13.83%
 
EPS
26.77
19.07
11.88
12.67
12.19
8.06
5.11
4.73
5.50
3.93
3.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,356.15
964.06
837.85
703.36
567.55
495.10
425.21
367.76
299.37
236.64
Share Capital
24.87
23.85
23.73
23.59
23.44
23.44
23.44
22.32
21.30
20.30
Total Reserves
1,322.14
932.56
808.08
674.92
544.11
471.66
401.77
341.39
269.81
209.12
Non-Current Liabilities
708.09
403.79
215.01
249.58
279.60
219.06
191.77
125.90
102.09
55.33
Secured Loans
404.32
174.52
78.20
104.92
187.59
140.62
137.18
84.25
71.90
36.13
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
134.53
60.89
7.81
58.85
5.07
2.92
2.37
1.55
1.16
1.25
Current Liabilities
1,282.98
1,598.27
1,259.84
1,031.83
885.49
649.36
533.28
503.72
304.34
262.37
Trade Payables
764.41
698.92
379.27
392.03
254.28
204.54
124.17
97.45
35.74
26.84
Other Current Liabilities
132.24
213.83
137.26
78.68
104.11
86.76
41.14
33.82
25.24
16.07
Short Term Borrowings
322.85
535.59
595.15
463.97
410.91
292.56
340.26
340.34
224.20
203.07
Short Term Provisions
63.48
149.93
148.16
97.15
116.19
65.50
27.70
32.12
19.16
16.40
Total Liabilities
3,442.64
2,966.12
2,312.70
1,984.77
1,732.64
1,363.52
1,150.26
997.38
705.80
554.34
Net Block
1,708.37
1,033.63
874.91
657.52
666.18
614.08
420.02
322.91
223.04
181.57
Gross Block
1,958.45
1,190.64
973.44
702.75
771.98
690.31
474.48
361.47
249.69
199.70
Accumulated Depreciation
250.08
157.01
98.53
45.23
105.80
76.23
54.46
38.56
26.65
18.14
Non Current Assets
1,934.38
1,335.85
1,042.77
978.41
770.67
707.94
510.42
402.66
314.06
232.45
Capital Work in Progress
10.09
27.46
45.95
122.39
31.99
23.97
27.88
15.12
45.55
18.78
Non Current Investment
1.52
49.38
12.02
12.74
13.13
19.06
17.57
1.21
0.05
2.31
Long Term Loans & Adv.
207.68
143.75
42.98
115.17
56.94
48.02
44.95
63.43
45.41
29.79
Other Non Current Assets
6.72
81.63
66.91
70.59
2.43
2.81
0.00
0.00
0.00
0.00
Current Assets
1,508.26
1,630.27
1,269.93
1,006.36
961.97
644.09
628.11
589.06
389.39
320.84
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
784.18
783.50
591.49
469.61
594.37
319.56
288.49
288.18
152.46
146.54
Sundry Debtors
476.36
543.31
432.13
294.87
220.14
175.25
249.43
219.37
173.39
101.29
Cash & Bank
45.61
47.80
6.80
1.57
1.35
18.82
10.08
14.18
5.07
21.83
Other Current Assets
202.11
61.35
67.92
41.88
146.11
130.46
80.11
67.34
58.47
51.18
Short Term Loans & Adv.
93.23
194.31
171.59
198.43
104.54
79.72
68.11
60.82
47.57
37.01
Net Current Assets
225.28
32.00
10.09
-25.47
76.48
-5.27
94.83
85.33
85.05
58.47
Total Assets
3,442.64
2,966.12
2,312.70
1,984.77
1,732.64
1,363.52
1,150.26
997.38
705.81
554.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
509.55
357.64
91.37
315.35
11.30
314.80
132.71
25.57
37.29
33.36
PBT
296.34
226.94
244.34
216.01
162.99
97.67
88.97
105.01
72.49
62.61
Adjustment
193.12
169.25
141.41
129.24
124.99
87.17
77.63
58.34
42.92
26.99
Changes in Working Capital
101.66
28.71
-234.16
32.96
-233.47
136.66
-9.20
-112.11
-61.53
-43.23
Cash after chg. in Working capital
591.12
424.90
151.59
378.21
54.51
321.50
157.39
51.24
53.88
46.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-81.57
-67.26
-60.22
-62.86
-43.21
-6.70
-24.68
-25.66
-16.59
-13.01
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
-434.92
-263.93
-165.37
-169.70
-92.68
-190.88
-127.88
-104.92
-91.48
-109.34
Net Fixed Assets
-205.33
-129.11
-180.01
-228.86
-55.32
-82.79
-69.52
-37.85
-48.42
-29.65
Net Investments
-3.30
10.45
0.72
-313.57
-1.79
-1.50
-8.63
-1.16
2.21
-35.51
Others
-226.29
-145.27
13.92
372.73
-35.57
-106.59
-49.73
-65.91
-45.27
-44.18
Cash from Financing Activity
-77.83
-53.03
79.23
-145.43
80.88
-124.32
-8.92
88.46
37.42
70.62
Net Cash Inflow / Outflow
-3.20
40.68
5.23
0.22
-0.50
-0.40
-4.09
9.11
-16.76
-5.36
Opening Cash & Equivalents
47.30
6.62
1.57
1.35
1.52
1.92
14.18
5.07
21.83
27.19
Closing Cash & Equivalent
44.39
47.30
6.80
1.57
1.02
1.52
10.08
14.18
5.07
21.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
108.32
80.20
350.53
296.10
242.13
206.32
176.41
160.39
135.58
112.51
ROA
7.99%
5.62%
7.36%
8.18%
6.50%
5.07%
5.49%
8.06%
7.79%
9.08%
ROE
22.23%
16.58%
20.67%
24.03%
19.14%
14.21%
15.29%
21.23%
18.97%
20.58%
ROCE
20.12%
19.81%
22.38%
22.90%
21.29%
17.42%
17.38%
20.92%
19.46%
20.53%
Fixed Asset Turnover
5.07
6.74
6.63
5.94
6.37
5.98
6.68
7.35
6.84
6.34
Receivable days
23.33
24.42
23.89
21.47
15.50
22.26
30.66
31.90
32.63
33.25
Inventory Days
35.87
34.42
34.87
44.36
35.82
31.87
37.72
35.79
35.52
42.06
Payable days
36.50
28.67
27.92
32.85
21.14
20.22
16.97
12.78
8.93
6.90
Cash Conversion Cycle
22.70
30.17
30.85
32.98
30.18
33.91
51.41
54.90
59.22
68.40
Total Debt/Equity
0.62
0.90
0.93
0.85
1.15
1.00
1.22
1.24
1.08
1.08
Interest Cover
3.76
3.00
4.01
4.00
3.34
2.47
2.46
3.44
3.16
3.76

News Update:


  • APL Apollo Tubes unveils India's first closed steel door, window frames ‘Apollo Chaukhat’
    25th Feb 2021, 14:45 PM

    It is synonymous with strength, durability and world-class quality

    Read More
  • APL Infrastructure offloads 30 lakh shares of APL Apollo Tubes
    17th Feb 2021, 12:54 PM

    This took the total deal value to Rs 289.54 crore

    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.