Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Pipes - Metal

Rating :
70/99

BSE: 533758 | NSE: APLAPOLLO

2704.95
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2740.25
  •  2775.50
  •  2647.80
  •  2715.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  332896
  •  9026.21
  •  2840.00
  •  1030.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,737.95
  • 33.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,526.09
  • N/A
  • 4.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.40%
  • 2.69%
  • 11.71%
  • FII
  • DII
  • Others
  • 0%
  • 10.16%
  • 37.04%

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
  • 17.99
  • 21.09
  • 23.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.96
  • 3.94
  • 4.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.03
  • 10.95
  • 11.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,109.81
2,071.60
-46.43%
1,888.50
2,094.12
-9.82%
2,115.85
1,691.20
25.11%
1,647.28
1,690.47
-2.55%
Expenses
1,038.74
1,946.61
-46.64%
1,768.64
1,955.38
-9.55%
1,955.34
1,631.97
19.81%
1,575.30
1,604.25
-1.80%
EBITDA
71.07
124.99
-43.14%
119.86
138.74
-13.61%
160.51
59.23
170.99%
71.98
86.22
-16.52%
EBIDTM
6.40%
6.03%
6.35%
6.63%
7.59%
3.50%
4.37%
5.10%
Other Income
4.87
4.55
7.03%
8.33
2.84
193.31%
4.68
3.24
44.44%
4.62
1.89
144.44%
Interest
21.17
28.26
-25.09%
24.09
28.94
-16.76%
28.04
27.14
3.32%
26.88
30.96
-13.18%
Depreciation
23.91
20.24
18.13%
25.49
17.22
48.03%
26.23
15.70
67.07%
23.95
16.15
48.30%
PBT
30.86
81.04
-61.92%
78.61
95.42
-17.62%
110.92
19.63
465.05%
25.77
41.00
-37.15%
Tax
8.97
28.91
-68.97%
17.82
33.72
-47.15%
27.67
6.76
309.32%
-34.06
14.32
-
PAT
21.89
52.13
-58.01%
60.79
61.70
-1.47%
83.25
12.87
546.85%
59.83
26.68
124.25%
PATM
1.97%
2.52%
3.22%
2.95%
3.93%
0.76%
3.63%
1.58%
EPS
8.79
20.94
-58.02%
24.41
24.78
-1.49%
33.43
5.17
546.62%
24.03
10.71
124.37%

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
6,761.44
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
-10.41%
7.98%
34.07%
35.96%
-6.88%
34.26%
25.68%
24.33%
44.24%
53.81%
 
Cost Of Goods Sold
5,714.31
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
1,047.13
1,144.68
844.64
786.44
691.50
662.85
454.82
285.46
319.51
226.07
169.07
GP Margin
15.49%
14.82%
11.81%
14.74%
17.62%
15.73%
14.49%
11.43%
15.91%
16.24%
18.68%
Total Expenditure
6,338.02
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
27.16
21.20
21.32
14.01
11.26
22.94
8.20
2.56
4.69
% Of Sales
-
0.37%
0.38%
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
14.46
29.57
17.77
15.91
3.47
0.00
9.17
6.17
28.96
% Of Sales
-
0.16%
0.20%
0.55%
0.45%
0.38%
0.11%
0%
0.46%
0.44%
0.10%
EBITDA
423.42
477.34
388.67
371.04
332.97
281.66
181.61
164.55
159.52
114.36
89.19
EBITDA Margin
6.26%
6.18%
5.43%
6.96%
8.49%
6.68%
5.79%
6.59%
7.94%
8.21%
9.85%
Other Income
22.50
22.18
15.88
8.01
5.97
10.27
4.51
2.04
1.71
0.76
1.97
Interest
100.18
107.27
113.35
81.30
72.03
69.51
66.44
60.93
42.95
33.59
22.65
Depreciation
99.58
95.91
64.26
53.41
50.90
34.10
22.01
16.43
12.51
8.60
5.73
PBT
246.16
296.34
226.94
244.34
216.01
188.32
97.67
89.23
105.78
72.93
62.78
Tax
20.40
40.34
78.69
86.21
63.90
62.42
33.92
29.99
36.37
23.43
19.52
Tax Rate
8.29%
13.61%
34.67%
35.28%
29.58%
38.30%
34.73%
33.71%
34.63%
32.33%
31.18%
PAT
225.76
237.97
148.25
158.13
152.11
100.57
63.75
58.98
68.64
49.05
43.09
PAT before Minority Interest
202.98
256.00
148.25
158.13
152.11
100.57
63.75
58.98
68.64
49.05
43.09
Minority Interest
-22.78
-18.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.34%
3.08%
2.07%
2.96%
3.88%
2.39%
2.03%
2.36%
3.42%
3.52%
4.76%
PAT Growth
47.19%
60.52%
-6.25%
3.96%
51.25%
57.76%
8.09%
-14.07%
39.94%
13.83%
 
EPS
90.67
95.57
59.54
63.51
61.09
40.39
25.60
23.69
27.57
19.70
17.31

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
1,708.09
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
1,134.53
60.89
7.81
58.85
5.07
2.92
2.37
1.55
1.16
1.25
Current Liabilities
1,382.98
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
163.48
149.93
148.16
97.15
116.19
65.50
27.70
32.12
19.16
16.40
Total Liabilities
4,542.64
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
2,934.38
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.
1,207.68
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
1,608.26
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
302.11
60.47
67.92
41.88
146.11
130.46
80.11
67.34
58.47
51.18
Short Term Loans & Adv.
193.34
195.19
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
4,542.64
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
-263.88
-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
-145.22
13.92
372.73
-35.57
-106.59
-49.73
-65.91
-45.27
-44.18
Cash from Financing Activity
-77.83
-52.76
79.23
-145.43
80.88
-124.32
-8.92
88.46
37.42
70.62
Net Cash Inflow / Outflow
-3.20
41.00
5.23
0.22
-0.50
-0.40
-4.09
9.11
-16.76
-5.36
Opening Cash & Equivalents
47.30
6.80
1.57
1.35
1.52
1.92
14.18
5.07
21.83
27.19
Closing Cash & Equivalent
44.39
47.80
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.)
541.62
401.01
350.53
296.10
242.13
206.32
176.41
160.39
135.58
112.51
ROA
5.95%
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
28.68
27.92
32.85
21.14
20.22
16.97
12.78
8.93
6.90
Cash Conversion Cycle
22.70
30.16
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

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.