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

Tyres & Allied

Rating :
44/99

BSE: 500877 | NSE: APOLLOTYRE

221.05
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  228.00
  •  230.00
  •  218.65
  •  226.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4081606
  •  9108.80
  •  261.25
  •  137.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,045.26
  • 13.56
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,333.17
  • 1.58%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.34%
  • 0.48%
  • 8.29%
  • FII
  • DII
  • Others
  • 20.48%
  • 19.15%
  • 14.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.65
  • 5.71
  • -0.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.64
  • 8.62
  • 7.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.62
  • -20.45
  • -19.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.54
  • 16.45
  • 17.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.24
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.59
  • 7.68
  • 7.08

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
4,584.47
2,881.74
59.09%
5,025.69
3,615.57
39.00%
5,153.84
4,399.73
17.14%
4,282.66
3,985.81
7.45%
Expenses
4,017.68
2,636.15
52.41%
4,211.04
3,135.10
34.32%
4,164.44
3,866.18
7.71%
3,587.90
3,553.80
0.96%
EBITDA
566.79
245.59
130.79%
814.65
480.47
69.55%
989.39
533.54
85.44%
694.75
432.01
60.82%
EBIDTM
12.36%
8.52%
16.21%
13.29%
19.20%
12.13%
16.22%
10.84%
Other Income
40.45
18.54
118.18%
61.88
-7.83
-
63.58
17.80
257.19%
38.45
4.00
861.25%
Interest
104.58
117.17
-10.75%
104.20
91.23
14.22%
104.88
67.25
55.96%
116.72
63.98
82.43%
Depreciation
340.37
309.14
10.10%
347.70
313.67
10.85%
327.30
282.96
15.67%
330.81
274.18
20.65%
PBT
161.34
-162.19
-
423.38
67.74
525.01%
615.26
201.13
205.90%
279.75
97.86
185.87%
Tax
33.57
-27.62
-
136.13
-10.12
-
171.46
27.21
530.14%
79.79
14.81
438.76%
PAT
127.78
-134.56
-
287.25
77.86
268.93%
443.80
173.92
155.17%
199.96
83.05
140.77%
PATM
2.79%
-4.67%
5.72%
2.15%
8.61%
3.95%
4.67%
2.08%
EPS
2.01
-2.35
-
4.52
1.36
232.35%
6.99
3.04
129.93%
3.50
1.45
141.38%

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
19,046.66
17,397.00
16,350.19
17,548.84
14,842.85
13,180.04
11,848.56
12,815.42
13,411.98
12,798.87
12,153.29
Net Sales Growth
27.98%
6.40%
-6.83%
18.23%
12.62%
11.24%
-7.54%
-4.45%
4.79%
5.31%
 
Cost Of Goods Sold
10,388.20
9,394.51
9,075.59
10,138.26
8,395.50
6,890.06
5,954.79
7,075.42
7,794.38
8,025.25
8,066.76
Gross Profit
8,658.46
8,002.49
7,274.60
7,410.58
6,447.35
6,289.98
5,893.77
5,740.00
5,617.59
4,773.62
4,086.52
GP Margin
45.46%
46.00%
44.49%
42.23%
43.44%
47.72%
49.74%
44.79%
41.88%
37.30%
33.62%
Total Expenditure
15,981.06
14,579.41
14,392.14
15,572.66
13,174.82
11,316.57
9,845.83
10,878.87
11,551.42
11,356.72
11,030.51
Power & Fuel Cost
-
469.30
428.25
488.86
379.16
326.72
329.00
299.04
378.52
361.09
333.27
% Of Sales
-
2.70%
2.62%
2.79%
2.55%
2.48%
2.78%
2.33%
2.82%
2.82%
2.74%
Employee Cost
-
2,513.37
2,482.20
2,429.58
2,156.65
1,926.97
1,570.79
1,610.62
1,581.19
1,471.38
1,335.01
% Of Sales
-
14.45%
15.18%
13.84%
14.53%
14.62%
13.26%
12.57%
11.79%
11.50%
10.98%
Manufacturing Exp.
-
496.56
503.66
510.35
528.35
461.36
586.07
592.89
650.30
573.53
404.69
% Of Sales
-
2.85%
3.08%
2.91%
3.56%
3.50%
4.95%
4.63%
4.85%
4.48%
3.33%
General & Admin Exp.
-
263.59
431.03
644.83
596.82
560.20
485.02
477.96
320.85
254.34
322.20
% Of Sales
-
1.52%
2.64%
3.67%
4.02%
4.25%
4.09%
3.73%
2.39%
1.99%
2.65%
Selling & Distn. Exp.
-
1,170.32
1,203.33
1,167.80
909.05
930.05
781.75
752.03
681.58
577.30
480.04
% Of Sales
-
6.73%
7.36%
6.65%
6.12%
7.06%
6.60%
5.87%
5.08%
4.51%
3.95%
Miscellaneous Exp.
-
271.77
268.08
192.97
209.28
221.21
138.42
70.92
144.59
93.83
480.04
% Of Sales
-
1.56%
1.64%
1.10%
1.41%
1.68%
1.17%
0.55%
1.08%
0.73%
0.73%
EBITDA
3,065.58
2,817.59
1,958.05
1,976.18
1,668.03
1,863.47
2,002.73
1,936.55
1,860.56
1,442.15
1,122.78
EBITDA Margin
16.10%
16.20%
11.98%
11.26%
11.24%
14.14%
16.90%
15.11%
13.87%
11.27%
9.24%
Other Income
204.36
129.38
23.68
123.12
114.21
151.81
67.98
53.94
122.02
118.71
85.36
Interest
430.38
463.08
300.17
198.63
177.36
117.62
101.04
188.89
293.01
322.52
296.70
Depreciation
1,346.18
1,314.95
1,138.12
812.67
592.55
461.81
426.79
388.29
410.85
396.56
325.60
PBT
1,479.73
1,168.93
543.44
1,088.01
1,012.33
1,435.85
1,542.88
1,413.32
1,278.71
841.78
585.85
Tax
420.95
211.00
67.04
208.29
288.45
336.55
467.69
353.22
226.87
244.84
144.35
Tax Rate
28.45%
37.60%
12.34%
23.46%
28.49%
23.44%
29.40%
26.54%
18.42%
28.51%
25.94%
PAT
1,058.79
350.19
476.40
679.72
723.88
1,099.30
1,122.96
977.61
1,005.06
614.56
412.21
PAT before Minority Interest
1,058.79
350.19
476.40
679.72
723.88
1,099.30
1,122.96
977.61
1,005.06
613.80
412.12
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.76
0.09
PAT Margin
5.56%
2.01%
2.91%
3.87%
4.88%
8.34%
9.48%
7.63%
7.49%
4.80%
3.39%
PAT Growth
428.68%
-26.49%
-29.91%
-6.10%
-34.15%
-2.11%
14.87%
-2.73%
63.54%
49.09%
 
EPS
16.67
5.51
7.50
10.70
11.40
17.31
17.68
15.39
15.83
9.68
6.49

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
11,443.13
9,930.01
10,039.82
9,776.67
7,289.95
6,604.61
5,042.30
4,574.62
3,400.86
2,832.77
Share Capital
63.51
57.20
57.20
57.20
50.90
50.90
50.91
50.41
50.41
50.41
Total Reserves
11,379.62
9,872.81
9,982.61
9,719.47
7,239.05
6,553.71
4,991.39
4,513.44
3,339.68
2,782.36
Non-Current Liabilities
7,670.72
7,562.04
5,736.65
5,318.98
3,486.06
1,541.68
958.19
1,381.41
2,282.58
2,151.33
Secured Loans
4,808.18
5,147.88
4,166.33
3,700.22
2,155.90
649.27
333.94
713.73
1,353.15
1,615.78
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
300.00
0.00
Long Term Provisions
155.79
167.71
147.06
148.75
67.82
36.44
125.78
137.07
109.32
93.91
Current Liabilities
9,146.14
7,945.42
6,327.13
6,720.47
6,018.80
4,847.66
3,675.84
4,030.13
3,596.91
4,042.28
Trade Payables
2,806.70
2,309.05
2,066.48
2,447.08
1,731.76
1,543.17
893.37
1,253.76
1,007.29
1,300.58
Other Current Liabilities
3,238.64
1,626.65
1,406.68
1,324.41
1,158.60
688.23
692.71
1,039.78
756.07
745.21
Short Term Borrowings
303.34
1,432.00
554.67
745.45
1,088.63
739.90
466.64
275.12
628.49
933.90
Short Term Provisions
2,797.46
2,577.72
2,299.30
2,203.54
2,039.82
1,876.36
1,623.13
1,461.46
1,205.05
1,062.58
Total Liabilities
28,259.99
25,437.47
22,103.60
21,816.12
16,794.81
12,993.95
9,676.33
9,986.16
9,280.35
9,027.14
Net Block
16,419.57
15,448.40
11,754.02
10,403.08
6,691.50
5,213.61
4,382.05
4,593.31
4,312.90
4,157.59
Gross Block
26,783.15
24,341.24
19,267.47
17,425.65
12,628.26
11,052.62
9,178.64
9,605.64
8,665.50
8,168.18
Accumulated Depreciation
10,363.59
8,892.84
7,513.45
7,022.57
5,936.76
5,839.02
4,796.59
5,012.32
4,352.60
4,010.58
Non Current Assets
18,155.95
17,724.01
14,262.30
13,158.72
10,214.99
6,991.48
4,827.73
4,862.08
4,868.25
4,724.63
Capital Work in Progress
1,106.51
1,641.98
1,539.30
2,304.07
2,915.09
993.64
218.21
46.48
319.87
330.55
Non Current Investment
19.55
19.42
6.02
3.45
1.75
4.18
0.72
63.72
54.58
15.82
Long Term Loans & Adv.
326.12
462.41
873.99
384.79
581.91
779.80
190.48
137.16
180.91
220.67
Other Non Current Assets
284.21
151.80
88.98
63.33
24.74
0.26
36.27
21.41
0.00
0.00
Current Assets
10,104.04
7,713.46
7,841.30
8,657.40
6,579.82
6,002.47
4,848.60
5,124.08
4,412.09
4,302.51
Current Investments
90.07
0.00
0.00
1,339.05
394.44
501.77
100.00
0.00
0.00
0.00
Inventories
3,318.53
3,206.92
3,484.09
2,945.35
2,645.53
1,939.09
1,778.21
2,066.42
2,031.08
1,995.47
Sundry Debtors
1,380.82
939.88
1,314.36
1,435.03
1,127.50
1,084.35
958.94
1,042.67
1,019.65
1,145.80
Cash & Bank
2,145.79
749.60
562.65
599.19
336.92
594.20
594.59
654.05
334.78
173.03
Other Current Assets
3,168.84
270.71
199.39
233.44
2,075.44
1,883.07
1,416.87
1,360.94
1,026.59
988.20
Short Term Loans & Adv.
2,744.13
2,546.36
2,280.82
2,105.35
1,861.01
1,540.56
1,199.46
1,182.08
902.94
844.45
Net Current Assets
957.90
-231.95
1,514.17
1,936.93
561.02
1,154.82
1,172.76
1,093.95
815.19
260.23
Total Assets
28,259.99
25,437.47
22,103.60
21,816.12
16,794.81
12,993.95
9,676.33
9,986.16
9,280.34
9,027.14

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
2,446.87
2,517.36
1,071.12
1,719.67
902.26
2,122.50
1,411.97
1,645.46
1,275.35
751.76
PBT
561.22
543.44
888.13
1,012.33
1,435.55
1,590.65
1,330.83
1,231.93
858.64
556.47
Adjustment
1,627.62
1,271.19
946.17
638.44
516.12
436.50
657.74
521.95
684.25
604.41
Changes in Working Capital
461.58
795.19
-543.25
315.38
-723.00
320.65
-218.18
130.18
-154.13
-313.80
Cash after chg. in Working capital
2,650.41
2,609.82
1,291.05
1,966.15
1,228.67
2,347.81
1,770.38
1,884.05
1,388.76
847.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-203.54
-92.46
-219.94
-246.48
-326.41
-391.36
-295.42
-238.59
-113.41
-95.33
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
166.05
-63.00
0.00
0.00
0.00
Cash From Investing Activity
-2,344.32
-2,795.87
-995.92
-3,862.81
-2,952.13
-2,282.76
-750.02
-119.26
-594.48
-805.21
Net Fixed Assets
-1,376.24
-4,079.83
-1,089.52
-1,299.25
-1,939.12
-851.44
-220.83
-206.82
-368.47
-601.08
Net Investments
-90.27
-176.95
745.86
-1,579.13
106.79
-754.17
-100.46
-38.76
-50.05
-3.30
Others
-877.81
1,460.91
-652.26
-984.43
-1,119.80
-677.15
-428.73
126.32
-175.96
-200.83
Cash from Financing Activity
152.15
472.47
-62.21
2,320.88
1,894.63
-254.66
-683.59
-1,207.51
-505.25
30.25
Net Cash Inflow / Outflow
254.71
193.96
12.98
177.74
-155.24
-414.93
-21.64
318.69
175.62
-23.20
Opening Cash & Equivalents
632.67
461.31
480.62
19.18
228.02
586.13
643.81
323.61
152.75
177.29
Closing Cash & Equivalent
890.15
632.67
462.20
480.62
19.18
228.02
586.24
643.81
323.61
152.67

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.)
180.13
173.53
175.45
170.85
143.15
129.69
99.00
90.49
67.20
56.14
ROA
1.30%
2.00%
3.10%
3.75%
7.38%
9.91%
9.94%
10.43%
6.71%
4.87%
ROE
3.28%
4.77%
6.86%
8.49%
15.83%
19.29%
20.37%
25.29%
19.75%
15.73%
ROCE
5.93%
5.30%
7.35%
9.46%
16.46%
23.67%
24.65%
24.93%
20.10%
16.11%
Fixed Asset Turnover
0.68
0.75
0.96
1.00
1.20
1.27
1.47
1.58
1.63
1.70
Receivable days
24.34
25.16
28.59
30.98
28.49
29.02
26.44
26.15
28.75
29.67
Inventory Days
68.45
74.68
66.86
67.58
59.05
52.79
50.79
51.96
53.47
53.03
Payable days
62.04
54.10
46.98
48.97
46.33
42.64
34.19
33.24
32.61
33.59
Cash Conversion Cycle
30.76
45.75
48.48
49.59
41.21
39.16
43.05
44.87
49.61
49.11
Total Debt/Equity
0.56
0.68
0.51
0.48
0.47
0.23
0.22
0.35
0.78
1.01
Interest Cover
2.21
2.81
5.47
6.71
13.21
16.74
8.05
5.20
3.66
2.88

News Update:


  • Apollo Tyres partners with Tata Motors
    21st Oct 2021, 15:21 PM

    Apollo Alnac 4G tyres were chosen as the OE fitment for Tata Motors newly launched mini SUV, Punch

    Read More
  • Apollo Tyres launches EnduRace RAT
    13th Oct 2021, 15:22 PM

    Produced at company’s state-of-the-art facility in Chennai, these tyres have been tested extensively

    Read More
  • Apollo Tyres partners with KONAMI
    25th Aug 2021, 15:31 PM

    Apollo Tyres is the Global Tyre Partner of Manchester United Football Club

    Read More
  • Apollo Tyres reports consolidated net profit of Rs 128 crore in Q1
    5th Aug 2021, 12:11 PM

    Total consolidated income of the company increased by 59.46% at Rs 4,624.92 crore for Q1FY22

    Read More
  • Apollo Tyres conducts Global Partners’ Summit 2021
    27th Jul 2021, 12:32 PM

    ‘Sustainability in Uncertainty - the Challenges Ahead’ was the theme for Apollo Tyres Global Partners’ Summit 2021

    Read More
  • Apollo Tyres’ CV Zones gets TUV - IRF certification
    17th Jul 2021, 12:15 PM

    This certification will ensure standardised service delivery across all the 50 Apollo CV Zones pan India

    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.