Nifty

:

25763.35

Sensex

:

83978.49

41.25 (0.16%)
39.78 (0.05%)

Login

Nifty
Sensex

:
:

25763.35
83978.49

41.25 (0.16%)
39.78 (0.05%)

Apollo Pipes Ltd.

Pipes - Plastic

Rating :

38/99

BSE: 531761 | NSE: APOLLOPIPE

Watchlist

NSE BSE

306.35

03-Nov-2025

Open
High
Low
Previous Close

311
312
299
307.45

Volume
Traded Value (lacs)
52 Week High
52 Week Low

244811
74620701.2
528.2
297.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,347.43
52.35
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,339.14
0.23%
1.64

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.95
12.31
0.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.03
3.02
4.72

PAT CAGR (%)

10 Years
5 Years
3 Years

20.62
-7.07
8.83

P:E (Median)

8 Years
5 Years
3 Years

63.79
186.96
186.41

P:BV (Average)

8 Years
5 Years
3 Years

2.13
0.80
1.33

EV:EBITDA (Average)

8 Years
5 Years
3 Years

41.40
55.43
53.41

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 194.09 200.59 -3.24% 220.01 240.23 -8.42% 240.22 245.79 -2.27% 244.63 221.56 10.41%
Expenses 176.87 182.48 -3.07% 201.33 215.89 -6.74% 218.54 220.87 -1.05% 223.62 201.43 11.02%
EBITDA 17.22 18.12 -4.97% 18.67 24.34 -23.29% 21.68 24.91 -12.97% 21.02 20.13 4.42%
EBIDTM 8.87% 9.03% 8.49% 10.13% 9.03% 10.14% 8.59% 9.09%
Other Income 2.35 0.53 343.40% 2.78 0.82 239.02% 3.30 0.33 900.00% 0.15 1.09 -86.24%
Interest 1.68 3.26 -48.47% 1.75 2.02 -13.37% 1.32 1.48 -10.81% 2.58 1.39 85.61%
Depreciation 13.08 9.09 43.89% 10.62 8.34 27.34% 10.83 8.34 29.86% 10.36 7.50 38.13%
PBT 4.80 6.29 -23.69% 9.08 14.80 -38.65% 12.84 15.42 -16.73% 8.23 12.33 -33.25%
Tax 2.73 1.82 50.00% 0.97 3.92 -75.26% 3.35 8.91 -62.40% 2.26 3.25 -30.46%
PAT 2.08 4.47 -53.47% 8.11 10.88 -25.46% 9.49 6.52 45.55% 5.97 9.08 -34.25%
PATM 1.07% 2.23% 3.69% 4.53% 3.95% 2.65% 2.44% 4.10%
EPS 0.47 1.02 -53.92% 1.84 2.47 -25.51% 2.16 1.48 45.95% 1.36 2.06 -33.98%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 235.71 250.44 -5.88% 275.00 308.50 -10.86% 314.78 255.60 23.15% 307.93 0.00 0
Expenses 219.95 231.03 -4.80% 254.32 279.53 -9.02% 290.74 230.18 26.31% 284.66 0.00 0
EBITDA 15.77 19.40 -18.71% 20.68 28.96 -28.59% 24.04 25.41 -5.39% 23.27 0.00 0
EBIDTM 6.69% 7.75% 7.52% 9.39% 7.64% 9.94% 7.56% 0.00%
Other Income 5.35 0.64 735.94% 3.00 0.99 203.03% 3.36 0.33 918.18% 0.28 0.00 0
Interest 2.51 3.70 -32.16% 2.44 2.23 9.42% 1.93 1.47 31.29% 3.13 0.00 0
Depreciation 14.50 10.58 37.05% 12.12 9.93 22.05% 12.25 8.46 44.80% 11.78 0.00 0
PBT 4.11 5.77 -28.77% 9.13 17.79 -48.68% 13.22 15.81 -16.38% 8.64 0.00 0
Tax 2.73 1.82 50.00% 0.97 3.92 -75.26% 3.35 8.91 -62.40% 2.26 0.00 0
PAT 1.39 3.95 -64.81% 8.16 13.88 -41.21% 9.87 6.90 43.04% 6.38 0.00 0
PATM 0.59% 1.58% 2.97% 4.50% 3.14% 2.70% 2.07% 0.00%
EPS 0.37 1.01 -63.37% 1.85 3.02 -38.74% 2.22 1.71 29.82% 1.41 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 898.95 925.69 977.14 914.52 784.08 518.07 407.96 361.84 284.48 241.10 0.00 Net Sales Growth -1.02% -5.27% 6.85% 16.64% 51.35% 26.99% 12.75% 27.19% 17.99% 0 Cost Of Goods Sold 643.86 660.72 705.11 692.76 573.19 361.80 288.79 262.46 202.62 175.68 0.00 Gross Profit 255.09 264.97 272.02 221.76 210.89 156.27 119.17 99.38 81.87 65.42 0.00 GP Margin 28.38% 28.62% 27.84% 24.25% 26.90% 30.16% 29.21% 27.47% 28.78% 27.13% 0 Total Expenditure 820.36 839.32 881.09 845.93 690.59 443.64 361.32 322.52 251.46 210.41 0.10 Power & Fuel Cost - 27.82 28.42 24.06 19.22 14.18 12.84 12.39 12.22 10.82 0.00 % Of Sales - 3.01% 2.91% 2.63% 2.45% 2.74% 3.15% 3.42% 4.30% 4.49% 0 Employee Cost - 64.58 61.27 51.73 41.41 29.26 26.39 20.70 13.91 8.83 0.00 % Of Sales - 6.98% 6.27% 5.66% 5.28% 5.65% 6.47% 5.72% 4.89% 3.66% 0 Manufacturing Exp. - 31.49 29.76 23.97 17.91 13.60 10.12 9.98 7.58 7.44 0.00 % Of Sales - 3.40% 3.05% 2.62% 2.28% 2.63% 2.48% 2.76% 2.66% 3.09% 0 General & Admin Exp. - 13.77 13.73 11.77 9.62 5.21 5.58 4.69 4.04 3.20 0.06 % Of Sales - 1.49% 1.41% 1.29% 1.23% 1.01% 1.37% 1.30% 1.42% 1.33% 0 Selling & Distn. Exp. - 36.84 38.47 37.76 26.37 18.28 15.22 10.17 9.18 3.47 0.04 % Of Sales - 3.98% 3.94% 4.13% 3.36% 3.53% 3.73% 2.81% 3.23% 1.44% 0 Miscellaneous Exp. - 4.10 4.31 3.87 2.87 1.32 2.36 2.14 1.91 0.97 0.04 % Of Sales - 0.44% 0.44% 0.42% 0.37% 0.25% 0.58% 0.59% 0.67% 0.40% 0 EBITDA 78.59 86.37 96.05 68.59 93.49 74.43 46.64 39.32 33.02 30.69 -0.10 EBITDA Margin 8.74% 9.33% 9.83% 7.50% 11.92% 14.37% 11.43% 10.87% 11.61% 12.73% 0 Other Income 8.58 4.79 3.90 1.96 3.79 8.41 10.13 12.09 8.12 1.60 0.00 Interest 7.33 10.39 5.78 9.43 4.38 4.54 6.36 6.11 2.97 3.55 0.00 Depreciation 44.89 38.61 29.74 28.39 25.70 17.63 12.70 9.69 6.92 4.68 0.00 PBT 34.95 42.16 64.44 32.74 67.20 60.67 37.72 35.61 31.25 24.06 -0.09 Tax 9.31 11.34 22.00 8.82 17.44 16.20 9.19 10.00 9.19 8.37 0.02 Tax Rate 26.64% 26.90% 34.14% 26.94% 25.95% 26.70% 24.36% 29.47% 29.41% 34.79% -22.22% PAT 25.65 30.82 42.44 23.91 49.76 44.47 28.53 23.93 22.06 15.69 -0.11 PAT before Minority Interest 25.65 30.82 42.44 23.91 49.76 44.47 28.53 23.93 22.06 15.69 -0.11 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.85% 3.33% 4.34% 2.61% 6.35% 8.58% 6.99% 6.61% 7.75% 6.51% 0 PAT Growth -17.12% -27.38% 77.50% -51.95% 11.90% 55.87% 19.22% 8.48% 40.60% - EPS 5.83 7.00 9.65 5.43 11.31 10.11 6.48 5.44 5.01 3.57 -0.03

Description TTM Mar 25 Mar 24 Mar 17 Mar 16 Mar 15
Net Sales - 1,181.64 986.95 239.69 208.35 89.57 Net Sales Growth - 19.73% 311.76% 15.04% 132.61% Cost Of Goods Sold - 827.55 713.62 174.53 156.41 71.63 Gross Profit - 354.08 273.33 65.16 51.94 17.93 GP Margin - 29.97% 27.69% 27.19% 24.93% 20.02% Total Expenditure - 1,084.75 890.40 207.76 184.47 81.70 Power & Fuel Cost - 42.23 28.64 10.82 9.77 3.75 % Of Sales - 3.57% 2.90% 4.51% 4.69% 4.19% Employee Cost - 92.83 61.40 7.85 5.82 2.11 % Of Sales - 7.86% 6.22% 3.28% 2.79% 2.36% Manufacturing Exp. - 44.36 30.09 6.94 6.22 1.57 % Of Sales - 3.75% 3.05% 2.90% 2.99% 1.75% General & Admin Exp. - 19.96 13.74 4.59 4.00 2.07 % Of Sales - 1.69% 1.39% 1.91% 1.92% 2.31% Selling & Distn. Exp. - 53.36 38.60 2.72 1.91 0.56 % Of Sales - 4.52% 3.91% 1.13% 0.92% 0.63% Miscellaneous Exp. - 4.46 4.31 0.31 0.35 0.00 % Of Sales - 0.38% 0.44% 0.13% 0.17% 0% EBITDA - 96.89 96.55 31.93 23.88 7.87 EBITDA Margin - 8.20% 9.78% 13.32% 11.46% 8.79% Other Income - 5.27 3.90 0.32 0.33 0.53 Interest - 12.19 5.77 3.56 4.72 2.84 Depreciation - 44.53 29.86 4.68 4.09 2.10 PBT - 45.43 64.83 24.01 15.39 3.45 Tax - 11.34 22.00 8.37 5.45 1.10 Tax Rate - 24.96% 33.93% 34.86% 35.41% 8.72% PAT - 32.65 42.64 7.90 5.01 5.81 PAT before Minority Interest - 34.09 42.82 15.64 9.94 11.52 Minority Interest - -1.44 -0.18 -7.74 -4.93 -5.71 PAT Margin - 2.76% 4.32% 3.30% 2.40% 6.49% PAT Growth - -23.43% 439.75% 57.68% -13.77% EPS - 7.42 9.69 1.80 1.14 1.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 805.01 573.85 457.22 405.34 351.47 306.52 229.81 113.27 91.40 9.41 Share Capital 44.05 39.35 39.33 39.33 13.11 13.11 11.98 11.03 11.03 5.00 Total Reserves 758.88 469.66 415.99 364.18 338.02 273.35 181.18 102.23 80.36 4.41 Non-Current Liabilities 55.28 12.60 6.38 12.16 21.94 33.17 74.12 153.10 13.54 0.49 Secured Loans 39.79 0.00 0.00 9.18 18.20 29.54 20.52 9.19 10.90 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 49.78 141.89 0.64 0.49 Long Term Provisions 3.03 2.22 1.93 1.56 1.32 1.10 0.74 0.05 0.08 0.00 Current Liabilities 189.05 237.23 198.35 139.04 133.79 151.62 95.59 143.03 41.01 0.05 Trade Payables 126.12 116.70 111.73 54.99 48.16 67.99 36.12 39.02 18.92 0.00 Other Current Liabilities 60.45 56.75 41.71 44.24 34.55 25.38 23.96 90.34 7.78 0.05 Short Term Borrowings 0.00 61.49 42.56 20.27 34.05 48.05 26.43 4.10 6.13 0.00 Short Term Provisions 2.48 2.28 2.35 19.54 17.03 10.21 9.08 9.57 8.18 0.00 Total Liabilities 1,049.34 823.68 661.95 556.54 507.20 491.31 399.52 409.40 145.95 9.95 Net Block 398.23 345.33 280.68 236.41 220.98 154.14 116.79 78.59 69.82 0.00 Gross Block 587.89 496.98 404.08 331.85 291.27 206.96 157.17 109.67 94.36 0.00 Accumulated Depreciation 189.66 151.64 123.40 95.44 70.29 52.82 40.39 31.08 24.54 0.00 Non Current Assets 682.36 565.80 331.67 258.92 241.14 189.68 140.09 95.99 72.35 9.91 Capital Work in Progress 37.27 8.42 5.59 7.06 7.71 30.46 11.74 14.87 0.00 0.00 Non Current Investment 205.63 169.98 40.07 4.15 0.31 0.31 0.26 0.21 0.21 9.91 Long Term Loans & Adv. 41.09 41.93 5.10 11.23 12.07 4.72 1.87 1.61 1.56 0.00 Other Non Current Assets 0.15 0.15 0.23 0.07 0.06 0.05 9.43 0.71 0.77 0.00 Current Assets 366.97 257.88 330.29 297.62 266.07 301.62 259.43 313.41 73.60 0.04 Current Investments 0.00 0.00 0.00 0.18 0.17 0.06 0.10 0.38 0.00 0.00 Inventories 158.19 160.35 170.75 131.63 78.22 82.44 52.26 44.34 22.68 0.00 Sundry Debtors 47.15 52.17 65.75 70.50 62.69 59.40 35.79 38.54 34.24 0.00 Cash & Bank 129.08 20.49 34.77 41.80 72.22 127.99 147.44 204.67 1.30 0.04 Other Current Assets 32.55 5.88 2.99 6.48 52.78 31.74 23.85 25.48 15.37 0.00 Short Term Loans & Adv. 27.93 19.00 56.02 47.03 38.24 23.73 16.70 18.58 12.44 0.00 Net Current Assets 177.93 20.65 131.93 158.58 132.27 150.01 163.84 170.38 32.59 -0.01 Total Assets 1,049.33 823.68 661.96 556.54 507.21 491.30 399.52 409.40 145.95 9.95

Description Mar 25 Mar 24 Mar 17 Mar 16 Mar 15
Shareholder's Funds 792.75 574.05 36.89 28.98 23.97 Share Capital 44.05 39.35 5.00 5.00 5.00 Total Reserves 746.62 469.85 31.89 23.98 18.97 Non-Current Liabilities 22.71 -20.08 13.90 15.56 18.59 Secured Loans 39.79 0.00 10.91 13.30 17.22 Unsecured Loans 1.48 1.73 0.64 0.49 0.27 Long Term Provisions 7.13 5.85 0.36 0.24 0.22 Current Liabilities 288.37 340.50 36.64 35.43 42.92 Trade Payables 174.44 166.93 19.11 8.81 9.14 Other Current Liabilities 100.22 86.78 7.08 8.09 7.71 Short Term Borrowings 0.00 61.49 6.13 16.22 23.30 Short Term Provisions 13.71 25.30 4.33 2.31 2.76 Total Liabilities 1,191.11 988.50 121.16 105.96 106.54 Net Block 555.04 496.81 49.49 45.28 37.26 Gross Block 818.46 717.29 74.03 65.22 53.17 Accumulated Depreciation 263.42 220.48 24.54 19.93 15.91 Non Current Assets 700.53 601.43 51.54 56.83 48.64 Capital Work in Progress 37.27 8.42 0.00 0.00 0.00 Non Current Investment 64.86 51.58 0.30 0.30 0.30 Long Term Loans & Adv. 43.22 44.48 1.75 11.25 11.08 Other Non Current Assets 0.15 0.15 0.00 0.00 0.00 Current Assets 489.30 383.77 69.62 49.13 57.90 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 212.98 198.71 22.68 13.72 24.90 Sundry Debtors 94.98 79.55 34.21 29.51 19.72 Cash & Bank 137.75 56.01 1.31 1.95 2.94 Other Current Assets 43.59 8.55 1.08 0.65 10.34 Short Term Loans & Adv. 36.11 40.95 10.34 3.30 9.78 Net Current Assets 200.93 43.28 32.98 13.70 14.99 Total Assets 1,189.83 985.20 121.16 105.96 106.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 70.06 123.02 68.73 36.33 20.86 12.43 25.78 15.43 23.90 -0.20 PBT 42.16 64.44 32.73 67.20 60.67 37.88 35.60 31.11 24.06 -0.09 Adjustment 46.93 33.25 35.78 26.62 16.56 8.63 2.41 6.19 8.01 -0.01 Changes in Working Capital -7.01 43.31 14.56 -41.74 -43.43 -26.17 -1.52 -9.84 -2.24 0.00 Cash after chg. in Working capital 82.08 141.00 83.07 52.08 33.81 20.33 36.49 27.46 29.83 -0.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -12.02 -17.97 -14.34 -15.75 -12.95 -7.90 -10.71 -12.03 -5.93 -0.09 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 -141.39 -213.68 -67.96 -36.75 -55.56 -52.07 -43.81 -27.39 -8.76 0.00 Net Fixed Assets -119.76 -95.73 -70.76 -39.93 -61.56 -68.51 -44.37 -30.18 -94.36 0.00 Net Investments -35.65 -129.91 -35.74 -3.85 -0.11 -0.01 0.23 -0.38 9.70 0.00 Others 14.02 11.96 38.54 7.03 6.11 16.45 0.33 3.17 75.90 0.00 Cash from Financing Activity 179.93 76.38 -7.80 -30.00 -20.96 20.19 -39.19 215.32 -15.16 0.22 Net Cash Inflow / Outflow 108.59 -14.28 -7.03 -30.42 -55.66 -19.45 -57.23 203.36 -0.02 0.02 Opening Cash & Equivalents 20.49 34.77 41.80 72.22 127.99 147.44 204.67 1.30 1.32 0.02 Closing Cash & Equivalent 129.08 20.49 34.77 41.80 72.33 127.99 147.44 204.67 1.30 0.04

Description Mar 25 Mar 24 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 28.67 124.66 16.39 21.67 6.69 PBT 45.43 64.83 24.01 15.39 3.45 Adjustment 54.45 33.36 0.49 3.87 7.94 Changes in Working Capital -59.19 44.45 -2.19 7.49 -12.02 Cash after chg. in Working capital 40.69 142.64 22.32 26.76 -0.62 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -12.02 -17.97 -5.93 -5.09 -1.85 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 9.17 Cash From Investing Activity -150.55 -214.01 -8.87 -12.10 -39.51 Net Fixed Assets -119.76 -411.04 -94.36 0.00 Net Investments -35.65 -169.77 9.70 0.00 Others 4.86 366.80 75.79 -12.10 Cash from Financing Activity 205.05 -63.69 -8.15 -10.57 35.72 Net Cash Inflow / Outflow 83.17 -153.04 -0.64 -0.99 2.90 Opening Cash & Equivalents 54.58 207.62 1.95 2.94 0.04 Closing Cash & Equivalent 137.75 54.58 1.31 1.95 2.94

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 182.28 129.34 115.77 102.60 89.28 72.84 161.18 102.65 82.83 18.83 ROA 3.29% 5.71% 3.93% 9.36% 8.91% 6.40% 5.92% 7.94% 20.13% -1.15% ROE 4.70% 8.80% 5.57% 13.19% 13.95% 11.90% 15.62% 21.56% 31.13% -1.21% ROCE 7.00% 12.36% 8.93% 16.68% 16.08% 11.93% 11.54% 14.78% 45.45% -0.95% Fixed Asset Turnover 3.28 3.98 4.20 3.54 2.90 2.24 2.71 2.87 2.85 0.00 Receivable days 10.19 12.00 16.10 22.06 30.83 42.58 37.49 45.31 46.42 0.00 Inventory Days 32.68 33.69 35.72 34.76 40.57 60.26 48.72 41.72 30.75 0.00 Payable days 67.07 59.12 43.92 32.84 58.59 65.79 40.84 40.30 16.35 0.00 Cash Conversion Cycle -24.20 -13.43 7.90 23.98 12.81 37.05 45.37 46.73 60.81 0.00 Total Debt/Equity 0.08 0.12 0.10 0.10 0.18 0.31 0.58 2.10 0.22 0.05 Interest Cover 5.06 12.16 4.47 16.34 14.36 6.93 6.55 11.54 7.77 -151.20

Description Mar 25 Mar 24 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 179.50 129.39 73.81 57.99 47.98 ROA 3.13% 7.72% 13.77% 9.35% 10.81% ROE 5.24% 15.68% 47.50% 37.54% 48.06% ROCE 7.54% 20.17% 45.87% 30.45% 22.41% Fixed Asset Turnover 1.54 2.49 3.85 3.94 1.88 Receivable days 26.96 21.04 43.42 38.56 72.05 Inventory Days 63.58 40.94 24.80 30.26 90.97 Payable days 75.28 47.58 24.37 17.92 42.34 Cash Conversion Cycle 15.26 14.40 43.85 50.90 120.68 Total Debt/Equity 0.12 0.14 0.55 1.18 1.88 Interest Cover 4.73 12.24 7.75 4.26 5.44

Top Investors:

franklin india small cap fund

kotak small cap fund

mukul mahavir agrawal

hsbc small cap fund

ohana india growth fund

singularity equity fund i

alps/kotak india esg fund

bandhan elss tax saver fund

Annual Reports:

News Update:

Apollo Pipes - Quarterly Results
30th Oct 2025, 00:00 AM

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.

Feedback