Nifty
Sensex
:
:
25910.05
84562.78
30.90 (0.12%)
84.11 (0.10%)

Electronics - Components

Rating :
75/99

BSE: 540879 | NSE: APOLLO

279.45
13-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  281.7
  •  285.65
  •  276.1
  •  281.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3275975
  •  919935813.25
  •  354.7
  •  90.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,380.43
  • 114.55
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,670.10
  • 0.09%
  • 8.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.33%
  • 2.22%
  • 32.42%
  • FII
  • DII
  • Others
  • 8.94%
  • 1.34%
  • 4.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.46
  • 22.58
  • 23.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.71
  • 27.39
  • 15.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.42
  • 40.64
  • 44.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 83.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 34.63

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
1.86
2.7
4.2
6.3
P/E Ratio
150.24
103.50
66.54
44.36
Revenue
562.07
814.5
1221.8
1710.5
EBITDA
129.21
195.5
296.9
419.1
Net Income
56.4
93.5
158.7
239.8
ROA
5
P/B Ratio
14.11
6.31
6.32
5.56
ROE
10.02
8.8
10
13.4
FCFF
-113.61
0.01
FCFF Yield
-1.16
0
Net Debt
272.87
303.8
50.6
BVPS
19.8
44.3
44.2
50.3

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
225.26
160.71
40.17%
133.58
91.20
46.47%
161.77
135.44
19.44%
148.39
91.34
62.46%
Expenses
166.07
127.81
29.94%
92.65
68.83
34.61%
125.78
106.69
17.89%
110.44
67.33
64.03%
EBITDA
59.19
32.89
79.96%
40.94
22.37
83.01%
35.99
28.74
25.23%
37.96
24.01
58.10%
EBIDTM
26.28%
20.47%
30.65%
24.53%
22.25%
21.22%
25.58%
26.29%
Other Income
1.30
0.59
120.34%
0.87
0.58
50.00%
0.73
0.86
-15.12%
0.98
0.50
96.00%
Interest
12.60
7.28
73.08%
12.03
7.60
58.29%
10.58
8.30
27.47%
8.76
7.30
20.00%
Depreciation
4.75
3.75
26.67%
4.49
3.45
30.14%
4.15
3.14
32.17%
3.99
2.84
40.49%
PBT
43.15
22.46
92.12%
25.29
11.90
112.52%
22.00
18.17
21.08%
26.19
14.37
82.25%
Tax
13.12
6.73
94.95%
7.60
3.47
119.02%
8.04
5.23
53.73%
7.95
4.41
80.27%
PAT
30.03
15.73
90.91%
17.68
8.43
109.73%
13.96
12.93
7.97%
18.24
9.96
83.13%
PATM
13.33%
9.79%
13.24%
9.24%
8.63%
9.55%
12.29%
10.91%
EPS
0.93
0.51
82.35%
0.56
0.28
100.00%
0.46
0.46
0.00%
0.60
0.35
71.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
669.00
562.07
371.63
297.53
243.19
203.07
245.90
Net Sales Growth
39.76%
51.24%
24.91%
22.34%
19.76%
-17.42%
 
Cost Of Goods Sold
452.49
396.74
258.41
209.78
181.13
150.84
180.11
Gross Profit
216.51
165.32
113.22
87.75
62.06
52.24
65.79
GP Margin
32.36%
29.41%
30.47%
29.49%
25.52%
25.73%
26.75%
Total Expenditure
494.94
432.86
287.77
233.44
197.67
164.55
197.24
Power & Fuel Cost
-
0.75
0.65
0.54
0.43
0.39
0.37
% Of Sales
-
0.13%
0.17%
0.18%
0.18%
0.19%
0.15%
Employee Cost
-
19.64
14.53
10.15
8.09
6.86
7.62
% Of Sales
-
3.49%
3.91%
3.41%
3.33%
3.38%
3.10%
Manufacturing Exp.
-
0.63
0.77
0.59
0.64
0.53
0.56
% Of Sales
-
0.11%
0.21%
0.20%
0.26%
0.26%
0.23%
General & Admin Exp.
-
11.57
10.96
8.35
4.97
4.45
5.58
% Of Sales
-
2.06%
2.95%
2.81%
2.04%
2.19%
2.27%
Selling & Distn. Exp.
-
1.35
1.56
3.31
1.69
0.42
2.37
% Of Sales
-
0.24%
0.42%
1.11%
0.69%
0.21%
0.96%
Miscellaneous Exp.
-
2.17
0.88
0.72
0.73
1.06
0.63
% Of Sales
-
0.39%
0.24%
0.24%
0.30%
0.52%
0.26%
EBITDA
174.08
129.21
83.86
64.09
45.52
38.52
48.66
EBITDA Margin
26.02%
22.99%
22.57%
21.54%
18.72%
18.97%
19.79%
Other Income
3.88
2.89
1.83
0.82
0.76
0.64
1.60
Interest
43.97
34.22
30.30
22.37
17.05
16.02
15.10
Depreciation
17.38
15.33
11.30
10.37
8.98
8.69
9.90
PBT
116.63
82.55
44.09
32.18
20.25
14.46
25.26
Tax
36.71
26.19
12.99
10.22
5.64
4.21
11.25
Tax Rate
31.48%
31.73%
29.46%
35.29%
27.85%
29.11%
44.54%
PAT
79.91
56.40
31.12
18.75
14.62
10.25
14.01
PAT before Minority Interest
81.88
56.36
31.11
18.74
14.62
10.25
14.01
Minority Interest
1.97
0.04
0.01
0.01
0.00
0.00
0.00
PAT Margin
11.94%
10.03%
8.37%
6.30%
6.01%
5.05%
5.70%
PAT Growth
69.84%
81.23%
65.97%
28.25%
42.63%
-26.84%
 
EPS
2.38
1.68
0.93
0.56
0.44
0.31
0.42

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
606.90
518.52
383.49
319.31
305.21
295.92
Share Capital
30.65
28.24
20.76
20.76
20.76
20.76
Total Reserves
576.25
479.06
316.76
298.55
284.44
275.16
Non-Current Liabilities
114.84
45.27
29.50
21.33
17.32
13.94
Secured Loans
69.76
9.44
1.87
0.67
0.00
0.01
Unsecured Loans
0.00
0.00
0.03
0.00
0.27
0.00
Long Term Provisions
1.63
1.11
0.25
0.88
0.83
0.74
Current Liabilities
577.08
391.75
278.93
257.85
208.52
155.51
Trade Payables
279.94
169.14
112.29
128.06
78.30
56.94
Other Current Liabilities
32.54
25.14
20.60
10.34
10.03
9.27
Short Term Borrowings
243.62
188.76
139.81
114.56
116.07
82.82
Short Term Provisions
20.97
8.70
6.23
4.89
4.12
6.48
Total Liabilities
1,299.49
956.24
692.63
599.21
531.78
465.37
Net Block
181.90
144.33
106.13
86.08
49.34
50.34
Gross Block
258.11
205.21
160.60
130.19
84.54
76.86
Accumulated Depreciation
76.21
60.88
54.47
44.11
35.21
26.51
Non Current Assets
270.20
189.23
139.53
116.24
102.77
86.86
Capital Work in Progress
72.28
34.84
31.64
29.62
52.21
36.52
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
16.02
10.06
1.76
0.54
1.23
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,029.28
767.01
553.10
482.96
429.00
378.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
600.64
433.56
341.53
296.16
225.69
207.95
Sundry Debtors
238.33
235.27
146.60
136.41
169.50
135.48
Cash & Bank
62.48
20.74
14.08
16.23
13.40
12.48
Other Current Assets
127.84
1.99
1.22
0.90
20.40
22.60
Short Term Loans & Adv.
125.43
75.45
49.68
33.27
19.95
22.21
Net Current Assets
452.20
375.26
274.17
225.12
220.47
222.99
Total Assets
1,299.48
956.24
692.63
599.20
531.77
465.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
10.24
-75.83
-16.29
43.18
6.19
46.91
PBT
82.55
44.09
28.96
20.25
14.46
25.26
Adjustment
46.96
39.77
31.89
25.27
24.17
23.37
Changes in Working Capital
-112.31
-157.21
-74.05
-0.86
-29.26
4.07
Cash after chg. in Working capital
17.20
-73.35
-13.20
44.66
9.36
52.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.96
-2.49
-3.09
-1.48
-3.18
-5.80
Other Direct Exp. Paid
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
Cash From Investing Activity
-91.29
-60.38
-34.76
-24.30
-22.67
-18.69
Net Fixed Assets
-87.25
-43.54
-30.78
-20.23
-20.57
Net Investments
-0.60
-0.01
0.00
0.00
-1.33
Others
-3.44
-16.83
-3.98
-4.07
-0.77
Cash from Financing Activity
121.13
136.16
50.95
-18.67
16.51
-36.03
Net Cash Inflow / Outflow
40.07
-0.05
-0.09
0.22
0.04
-7.81
Opening Cash & Equivalents
0.20
0.25
0.34
0.13
0.09
7.89
Closing Cash & Equivalent
40.27
0.20
0.25
0.34
0.13
0.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
19.80
17.97
16.26
15.38
146.99
142.55
ROA
5.00%
3.77%
2.90%
2.58%
2.06%
3.01%
ROE
10.12%
7.36%
5.71%
4.68%
3.41%
4.73%
ROCE
14.05%
11.90%
10.68%
8.71%
7.61%
10.64%
Fixed Asset Turnover
2.43
2.03
2.05
2.27
2.52
3.20
Receivable days
153.78
187.53
173.59
229.56
274.08
201.09
Inventory Days
335.80
380.63
391.15
391.62
389.71
308.66
Payable days
206.58
198.76
209.09
207.92
163.62
115.38
Cash Conversion Cycle
282.99
369.39
355.65
413.26
500.17
394.37
Total Debt/Equity
0.55
0.41
0.42
0.36
0.38
0.28
Interest Cover
3.41
2.46
2.29
2.19
1.90
2.67

News Update:


  • Apollo Micro Systems bags orders worth Rs 34.09 crore
    7th Nov 2025, 11:00 AM

    The company has received order worth Rs 11.01 crore from DRDO

    Read More
  • Apollo Micro Systems bags orders worth Rs 18.43 crore
    29th Oct 2025, 12:21 PM

    The company has received orders from DRDO, Defense Public Sector undertakings and Private Companies

    Read More
  • Apollo Micro Systems enters into MoU with Sibersentinel Technologies, Zoom Technologies
    18th Sep 2025, 16:59 PM

    The purpose of this MoU is to jointly design, develop, and deploy advanced cybersecurity solutions

    Read More
  • Apollo Micro Systems’ arm inks MoU with Dynamic Engineering and Design Incorporation
    11th Sep 2025, 15:11 PM

    This strategic collaboration will enable Apollo to integrate indigenously developed warheads with domestically produced rocket motors

    Read More
  • Apollo Micro Systems secures DRDO approval for MIGM-Vighana production
    29th Aug 2025, 14:53 PM

    The company has entered into Agreement with DRDO for Transfer of Technology

    Read More
  • Apollo Micro Systems declared as lowest bidder for orders worth Rs 25.12 crore
    21st Aug 2025, 15:36 PM

    The company has received this orders from DRDO & Defence PSU’s

    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.