Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Pipes - Metal

Rating :
65/99

BSE: 533758 | NSE: APLAPOLLO

816.45
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  826.05
  •  830.95
  •  809.10
  •  823.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  382870
  •  3131.10
  •  1044.70
  •  293.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,399.26
  • 41.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,561.66
  • N/A
  • 10.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.84%
  • 9.99%
  • 14.70%
  • FII
  • DII
  • Others
  • 25.24%
  • 7.88%
  • 5.35%

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
  • 20.20
  • 25.61
  • 25.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.84
  • 4.87
  • 4.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.61
  • 14.22
  • 15.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
2,534.28
1,109.81
128.35%
2,586.97
1,888.50
36.99%
2,600.92
2,115.85
22.93%
2,202.05
1,647.28
33.68%
Expenses
2,279.62
1,038.74
119.46%
2,380.52
1,768.64
34.60%
2,368.81
1,955.34
21.15%
2,032.97
1,575.30
29.05%
EBITDA
254.66
71.07
258.32%
206.45
119.86
72.24%
232.11
160.51
44.61%
169.08
71.98
134.90%
EBIDTM
10.05%
6.40%
7.98%
6.35%
8.92%
7.59%
7.68%
4.37%
Other Income
10.23
4.87
110.06%
12.64
8.33
51.74%
8.34
4.68
78.21%
10.09
4.62
118.40%
Interest
12.80
21.17
-39.54%
14.35
24.09
-40.43%
14.69
28.04
-47.61%
15.88
26.88
-40.92%
Depreciation
26.52
23.91
10.92%
27.54
25.49
8.04%
26.24
26.23
0.04%
25.08
23.95
4.72%
PBT
225.57
30.86
630.95%
177.20
78.61
125.42%
199.52
110.92
79.88%
138.21
25.77
436.32%
Tax
57.15
8.97
537.12%
42.80
17.82
140.18%
50.74
27.67
83.38%
35.58
-34.06
-
PAT
168.42
21.89
669.39%
134.40
60.79
121.09%
148.78
83.25
78.71%
102.63
59.83
71.54%
PATM
6.65%
1.97%
5.20%
3.22%
5.72%
3.93%
4.66%
3.63%
EPS
5.90
0.13
4,438.46%
4.77
2.28
109.21%
5.29
2.99
76.92%
3.70
4.55
-18.68%

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
9,924.22
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
46.78%
10.05%
7.98%
34.07%
35.96%
-6.88%
34.26%
25.68%
24.33%
44.24%
 
Cost Of Goods Sold
8,311.23
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
1,612.99
1,334.95
1,146.94
844.64
786.44
691.50
662.85
454.82
285.46
319.51
226.07
GP Margin
16.25%
15.71%
14.85%
11.81%
14.74%
17.62%
15.73%
14.49%
11.43%
15.91%
16.24%
Total Expenditure
9,061.92
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
862.30
678.71
477.34
388.67
371.04
332.97
281.66
181.61
164.55
159.52
114.36
EBITDA Margin
8.69%
7.99%
6.18%
5.43%
6.96%
8.49%
6.68%
5.79%
6.59%
7.94%
8.21%
Other Income
41.30
35.94
22.18
15.88
8.01
5.97
10.27
4.51
2.04
1.71
0.76
Interest
57.72
66.09
107.27
113.35
81.30
72.03
69.51
66.44
60.93
42.95
33.59
Depreciation
105.38
102.77
95.91
64.26
53.41
50.90
34.10
22.01
16.43
12.51
8.60
PBT
740.50
545.79
296.34
226.94
244.34
216.01
188.32
97.67
89.23
105.78
72.93
Tax
186.27
138.09
40.34
78.69
86.21
63.90
62.42
33.92
29.99
36.37
23.43
Tax Rate
25.15%
25.30%
13.61%
34.67%
35.28%
29.58%
38.30%
34.73%
33.71%
34.63%
32.33%
PAT
554.23
360.16
237.97
148.25
158.13
152.11
100.57
63.75
58.98
68.64
49.05
PAT before Minority Interest
490.73
407.70
256.00
148.25
158.13
152.11
100.57
63.75
58.98
68.64
49.05
Minority Interest
-63.50
-47.54
-18.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.58%
4.24%
3.08%
2.07%
2.96%
3.88%
2.39%
2.03%
2.36%
3.42%
3.52%
PAT Growth
145.50%
51.35%
60.52%
-6.25%
3.96%
51.25%
57.76%
8.09%
-14.07%
39.94%
 
EPS
22.19
14.42
9.53
5.93
6.33
6.09
4.03
2.55
2.36
2.75
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
35.78
36.50
28.67
27.92
32.85
21.14
20.22
16.97
12.78
8.93
Cash Conversion Cycle
9.14
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:


  • Patent Office grants registrations to 6 innovative products of APL Apollo Tubes
    13th Sep 2021, 10:36 AM

    With these fresh registrations, the overall portfolio of these registrations for APL Apollo Tubes has risen to 15

    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.