Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Pipes - Metal

Rating :
N/A

BSE: 533758 | NSE: APLAPOLLO

1569.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1575.00
  •  1580.75
  •  1551.00
  •  1580.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1028694
  •  16061.72
  •  1774.00
  •  1305.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 41,942.29
  • 71.95
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 42,741.05
  • 0.36%
  • 10.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.32%
  • 2.11%
  • 11.25%
  • FII
  • DII
  • Others
  • 31.92%
  • 14.27%
  • 12.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.16
  • 18.59
  • 11.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.70
  • 20.09
  • 4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.65
  • 25.21
  • 5.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.76
  • 50.57
  • 55.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.56
  • 9.36
  • 11.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.80
  • 25.91
  • 31.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
4,773.91
4,630.40
3.10%
4,974.30
4,544.90
9.45%
4,765.74
4,431.09
7.55%
4,177.76
4,327.10
-3.45%
Expenses
4,635.85
4,305.39
7.68%
4,672.65
4,237.66
10.26%
4,485.37
4,108.19
9.18%
3,898.21
4,054.25
-3.85%
EBITDA
138.06
325.01
-57.52%
301.65
307.24
-1.82%
280.37
322.90
-13.17%
279.55
272.85
2.46%
EBIDTM
2.89%
7.02%
6.06%
6.76%
5.88%
7.29%
6.69%
6.31%
Other Income
14.78
19.61
-24.63%
24.71
21.67
14.03%
18.57
17.96
3.40%
15.02
9.30
61.51%
Interest
36.37
26.62
36.63%
27.84
27.14
2.58%
31.13
24.89
25.07%
28.50
18.63
52.98%
Depreciation
46.88
41.34
13.40%
46.50
40.92
13.64%
46.59
46.82
-0.49%
47.08
34.54
36.31%
PBT
69.59
276.66
-74.85%
252.02
260.85
-3.39%
221.22
269.15
-17.81%
218.99
228.98
-4.36%
Tax
15.78
73.79
-78.61%
58.85
67.23
-12.46%
50.78
67.34
-24.59%
53.48
59.80
-10.57%
PAT
53.81
202.87
-73.48%
193.17
193.62
-0.23%
170.44
201.81
-15.54%
165.51
169.18
-2.17%
PATM
1.13%
4.38%
3.88%
4.26%
3.58%
4.55%
3.96%
3.91%
EPS
1.94
7.31
-73.46%
6.96
6.98
-0.29%
6.14
7.28
-15.66%
5.96
6.10
-2.30%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
18,691.71
18,118.80
16,165.95
13,063.32
8,499.75
7,723.23
7,152.32
5,334.77
3,923.90
4,213.59
3,138.27
Net Sales Growth
4.23%
12.08%
23.75%
53.69%
10.05%
7.98%
34.07%
35.96%
-6.88%
34.26%
 
Cost Of Goods Sold
16,229.68
15,617.20
14,027.03
11,223.12
7,164.80
6,576.29
6,307.68
4,548.33
3,232.40
3,550.74
2,683.45
Gross Profit
2,462.03
2,501.60
2,138.92
1,840.20
1,334.95
1,146.94
844.64
786.44
691.50
662.85
454.82
GP Margin
13.17%
13.81%
13.23%
14.09%
15.71%
14.85%
11.81%
14.74%
17.62%
15.73%
14.49%
Total Expenditure
17,692.08
16,926.63
15,144.40
12,118.06
7,821.04
7,245.89
6,763.65
4,963.73
3,590.93
3,931.93
2,956.66
Power & Fuel Cost
-
256.98
217.37
155.80
102.70
103.84
78.08
66.43
58.83
52.75
46.39
% Of Sales
-
1.42%
1.34%
1.19%
1.21%
1.34%
1.09%
1.25%
1.50%
1.25%
1.48%
Employee Cost
-
257.61
206.19
153.04
129.63
142.19
107.94
86.16
75.35
62.87
41.20
% Of Sales
-
1.42%
1.28%
1.17%
1.53%
1.84%
1.51%
1.62%
1.92%
1.49%
1.31%
Manufacturing Exp.
-
147.87
119.84
102.66
90.54
81.97
58.07
48.72
52.76
46.94
25.09
% Of Sales
-
0.82%
0.74%
0.79%
1.07%
1.06%
0.81%
0.91%
1.34%
1.11%
0.80%
General & Admin Exp.
-
49.61
37.34
29.51
21.19
28.88
28.29
21.20
21.32
14.01
11.26
% Of Sales
-
0.27%
0.23%
0.23%
0.25%
0.37%
0.40%
0.40%
0.54%
0.33%
0.36%
Selling & Distn. Exp.
-
553.72
502.98
430.93
292.13
300.09
170.26
163.32
132.50
188.71
145.80
% Of Sales
-
3.06%
3.11%
3.30%
3.44%
3.89%
2.38%
3.06%
3.38%
4.48%
4.65%
Miscellaneous Exp.
-
43.64
33.65
23.00
20.05
12.63
13.33
29.57
17.77
15.91
145.80
% Of Sales
-
0.24%
0.21%
0.18%
0.24%
0.16%
0.19%
0.55%
0.45%
0.38%
0.11%
EBITDA
999.63
1,192.17
1,021.55
945.26
678.71
477.34
388.67
371.04
332.97
281.66
181.61
EBITDA Margin
5.35%
6.58%
6.32%
7.24%
7.99%
6.18%
5.43%
6.96%
8.49%
6.68%
5.79%
Other Income
73.08
74.87
47.18
40.50
35.94
22.18
15.88
8.01
5.97
10.27
4.51
Interest
123.84
113.39
67.09
44.47
66.09
107.27
113.35
81.30
72.03
69.51
66.44
Depreciation
187.05
175.93
138.33
108.97
102.77
95.91
64.26
53.41
50.90
34.10
22.01
PBT
761.82
977.72
863.31
832.32
545.79
296.34
226.94
244.34
216.01
188.32
97.67
Tax
178.89
245.28
221.45
213.34
138.09
40.34
78.69
86.21
63.90
62.42
33.92
Tax Rate
23.48%
25.09%
25.65%
25.63%
25.30%
13.61%
34.67%
35.28%
29.58%
38.30%
34.73%
PAT
582.93
732.44
641.86
618.98
360.16
237.97
148.25
158.13
152.11
100.57
63.75
PAT before Minority Interest
582.93
732.44
641.86
618.98
407.70
256.00
148.25
158.13
152.11
100.57
63.75
Minority Interest
0.00
0.00
0.00
0.00
-47.54
-18.03
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.12%
4.04%
3.97%
4.74%
4.24%
3.08%
2.07%
2.96%
3.88%
2.39%
2.03%
PAT Growth
-24.05%
14.11%
3.70%
71.86%
51.35%
60.52%
-6.25%
3.96%
51.25%
57.76%
 
EPS
21.01
26.39
23.13
22.31
12.98
8.58
5.34
5.70
5.48
3.62
2.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,604.62
3,005.61
2,464.01
1,694.66
1,356.15
964.06
837.85
703.36
567.55
495.10
Share Capital
55.51
55.47
50.06
24.98
24.87
23.85
23.73
23.59
23.44
23.44
Total Reserves
3,549.11
2,948.32
2,407.00
1,665.89
1,322.14
932.56
808.08
674.92
544.11
471.66
Non-Current Liabilities
1,315.46
831.53
818.58
506.18
640.67
403.79
215.01
249.58
279.60
219.06
Secured Loans
756.19
390.31
346.94
183.47
404.32
174.52
78.20
104.92
187.59
140.62
Unsecured Loans
30.31
17.82
0.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
254.73
187.54
276.44
135.01
67.11
60.89
7.81
58.85
5.07
2.92
Current Liabilities
2,974.00
2,693.37
1,614.38
1,353.79
1,282.98
1,598.27
1,259.84
1,031.83
885.49
649.36
Trade Payables
1,981.63
1,597.00
1,059.45
785.85
764.41
698.92
379.27
392.03
254.28
204.54
Other Current Liabilities
328.10
258.33
138.92
125.86
132.24
213.83
137.26
78.68
104.11
86.76
Short Term Borrowings
142.15
303.70
166.06
258.02
322.85
535.59
595.15
463.97
410.91
292.56
Short Term Provisions
522.12
534.34
249.95
184.06
63.48
149.93
148.16
97.15
116.19
65.50
Total Liabilities
7,894.08
6,530.51
4,896.97
3,692.93
3,375.22
2,966.12
2,312.70
1,984.77
1,732.64
1,363.52
Net Block
3,280.96
2,580.45
1,837.36
1,735.69
1,708.37
1,033.63
874.91
657.52
666.18
614.08
Gross Block
3,984.36
3,144.12
2,277.43
2,076.42
1,958.22
1,190.64
973.44
702.75
771.98
690.31
Accumulated Depreciation
703.40
563.67
440.07
340.73
249.85
157.01
98.53
45.23
105.80
76.23
Non Current Assets
4,074.15
3,459.62
2,884.92
2,118.41
1,866.96
1,335.85
1,042.77
978.41
770.67
707.94
Capital Work in Progress
202.99
373.98
503.68
107.67
10.09
27.46
45.95
122.39
31.99
23.97
Non Current Investment
102.69
96.04
86.25
1.48
1.52
49.38
12.02
12.74
13.13
19.06
Long Term Loans & Adv.
484.70
404.68
451.83
268.99
140.26
143.75
42.98
115.17
56.94
48.02
Other Non Current Assets
2.81
4.47
5.80
4.58
6.72
81.63
66.91
70.59
2.43
2.81
Current Assets
3,819.93
3,051.62
2,012.05
1,574.52
1,508.26
1,630.27
1,269.93
1,006.36
961.97
644.09
Current Investments
0.00
0.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,637.93
1,479.87
847.22
759.92
784.18
783.50
591.49
469.61
594.37
319.56
Sundry Debtors
139.08
137.44
341.70
130.59
476.36
543.31
432.13
294.87
220.14
175.25
Cash & Bank
347.60
352.47
376.42
357.93
45.61
47.80
6.80
1.57
1.35
18.82
Other Current Assets
1,695.32
25.07
12.85
42.65
202.11
255.66
239.51
240.31
146.11
130.46
Short Term Loans & Adv.
1,599.13
1,056.77
428.86
283.43
93.36
194.31
171.59
198.43
104.54
79.72
Net Current Assets
845.93
358.25
397.67
220.73
225.28
32.00
10.09
-25.47
76.48
-5.27
Total Assets
7,894.08
6,511.24
4,896.97
3,692.93
3,375.22
2,966.12
2,312.70
1,984.77
1,732.64
1,363.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,111.56
691.26
651.71
977.11
509.55
357.64
91.37
315.35
11.30
314.80
PBT
977.72
863.31
832.32
545.79
296.34
226.94
244.34
216.01
162.99
97.67
Adjustment
231.61
191.53
134.08
138.73
193.12
169.25
141.41
129.24
124.99
87.17
Changes in Working Capital
120.19
-147.49
-115.37
412.07
101.66
28.71
-234.16
32.96
-233.47
136.66
Cash after chg. in Working capital
1,329.52
907.35
851.03
1,096.59
591.12
424.90
151.59
378.21
54.51
321.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-217.96
-216.09
-199.32
-119.48
-81.57
-67.26
-60.22
-62.86
-43.21
-6.70
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
-915.64
-875.74
-530.13
-646.83
-434.92
-263.93
-165.37
-169.70
-92.68
-190.88
Net Fixed Assets
-67.15
-56.87
-708.33
-37.63
-204.43
-129.11
-180.01
-228.86
-55.32
-82.79
Net Investments
-384.18
-422.14
-12.76
-130.22
-3.30
10.45
0.72
-313.57
-1.79
-1.50
Others
-464.31
-396.73
190.96
-478.98
-227.19
-145.27
13.92
372.73
-35.57
-106.59
Cash from Financing Activity
26.55
143.44
26.03
-358.55
-77.83
-53.03
79.23
-145.43
80.88
-124.32
Net Cash Inflow / Outflow
222.47
-41.04
147.61
-28.27
-3.20
40.68
5.23
0.22
-0.50
-0.40
Opening Cash & Equivalents
122.69
163.73
16.12
44.39
47.30
6.62
1.57
1.35
1.52
1.92
Closing Cash & Equivalent
345.16
122.69
163.73
16.12
44.39
47.30
6.80
1.57
1.02
1.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
129.87
108.30
98.16
67.69
54.16
80.20
70.11
59.22
48.43
41.26
ROA
10.16%
11.23%
14.41%
11.54%
8.07%
5.62%
7.36%
8.18%
6.50%
5.07%
ROE
22.17%
23.51%
29.85%
26.84%
22.23%
16.58%
20.67%
24.03%
19.14%
14.21%
ROCE
25.35%
26.88%
33.34%
27.78%
20.12%
19.81%
22.38%
22.90%
21.29%
17.42%
Fixed Asset Turnover
5.28
6.20
6.14
4.33
5.07
6.74
6.63
5.94
6.37
5.98
Receivable days
2.68
5.20
6.45
12.67
23.33
24.42
23.89
21.47
15.50
22.26
Inventory Days
30.26
25.27
21.94
32.24
35.87
34.42
34.87
44.36
35.82
31.87
Payable days
41.82
34.56
30.01
39.49
36.50
28.67
27.92
32.85
21.14
20.22
Cash Conversion Cycle
-8.87
-4.08
-1.61
5.42
22.70
30.17
30.85
32.98
30.18
33.91
Total Debt/Equity
0.31
0.29
0.24
0.31
0.62
0.90
0.93
0.85
1.15
1.00
Interest Cover
9.62
13.87
19.72
9.26
3.76
3.00
4.01
4.00
3.34
2.47

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.