Apollo Pipes Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 13, 2025, 12:54 am

Market Cap	1,788 Cr.
Current Price	389
High / Low	695/313
Stock P/E	58.0
Book Value	183
Dividend Yield	0.26 %
ROCE	6.84 %
ROE	4.47 %
Face Value	10.0
PEG Ratio	-5.87

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Apollo Pipes Ltd

Competitors of Apollo Pipes Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Dutron Polymers Ltd	82.6 Cr.	138	233/110	33.3	47.1	1.09 %	13.2 %	9.55 %	10.0
Captain Polyplast Ltd	484 Cr.	84.1	128/43.0	26.9	25.5	0.00 %	16.0 %	15.0 %	2.00
Captain Pipes Ltd	235 Cr.	15.3	21.0/13.0	53.2	2.58	0.00 %	17.0 %	13.5 %	1.00
Caprihans India Ltd	183 Cr.	125	195/114		337	0.00 %	1.54 %	15.2 %	10.0
Ashish Polyplast Ltd	13.0 Cr.	38.1	95.4/28.5	18.3	20.9	0.00 %	5.18 %	3.47 %	10.0
Industry Average	5,304.88 Cr	220.52		36.69	88.18	0.19%	12.60%	12.76%	8.00

All Competitor Stocks of Apollo Pipes Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	190.85	247.45	218.89	207.02	236.68	251.94	260.33	249.45	221.56	245.79	240.23	200.60	244.64
Expenses	169.22	219.07	198.85	204.53	220.60	222.52	234.16	225.31	201.43	220.88	215.90	182.48	223.63
Operating Profit	21.63	28.38	20.04	2.49	16.08	29.42	26.17	24.14	20.13	24.91	24.33	18.12	21.01
OPM %	11.33%	11.47%	9.16%	1.20%	6.79%	11.68%	10.05%	9.68%	9.09%	10.13%	10.13%	9.03%	8.59%
Other Income	1.17	1.07	0.82	0.40	0.02	0.72	1.18	1.31	1.09	0.33	0.82	0.52	0.15
Interest	0.76	1.75	2.17	2.18	2.07	2.44	1.52	0.69	1.39	1.48	2.02	3.26	2.57
Depreciation	6.65	7.15	6.39	7.03	7.42	7.56	6.65	7.24	7.50	8.34	8.34	9.09	10.36
Profit before tax	15.39	20.55	12.30	-6.32	6.61	20.14	19.18	17.52	12.33	15.42	14.79	6.29	8.23
Tax %	26.19%	24.09%	28.21%	-24.05%	26.48%	25.42%	27.37%	26.20%	26.36%	57.78%	26.44%	28.93%	27.46%
Net Profit	11.36	15.60	8.83	-4.80	4.86	15.03	13.92	12.92	9.08	6.52	10.88	4.47	5.97
EPS in Rs	2.89	3.97	2.25	-1.22	1.24	3.82	3.54	3.29	2.31	1.66	2.63	1.08	1.36

Last Updated: March 3, 2025, 5:35 pm

Below is a detailed analysis of the quarterly data for Apollo Pipes Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is 244.64 Cr.. The value appears strong and on an upward trend. It has increased from 200.60 Cr. (Sep 2024) to 244.64 Cr., marking an increase of 44.04 Cr..
For Expenses, as of Dec 2024, the value is 223.63 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 182.48 Cr. (Sep 2024) to 223.63 Cr., marking an increase of 41.15 Cr..
For Operating Profit, as of Dec 2024, the value is 21.01 Cr.. The value appears strong and on an upward trend. It has increased from 18.12 Cr. (Sep 2024) to 21.01 Cr., marking an increase of 2.89 Cr..
For OPM %, as of Dec 2024, the value is 8.59%. The value appears to be declining and may need further review. It has decreased from 9.03% (Sep 2024) to 8.59%, marking a decrease of 0.44%.
For Other Income, as of Dec 2024, the value is 0.15 Cr.. The value appears to be declining and may need further review. It has decreased from 0.52 Cr. (Sep 2024) to 0.15 Cr., marking a decrease of 0.37 Cr..
For Interest, as of Dec 2024, the value is 2.57 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 3.26 Cr. (Sep 2024) to 2.57 Cr., marking a decrease of 0.69 Cr..
For Depreciation, as of Dec 2024, the value is 10.36 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 9.09 Cr. (Sep 2024) to 10.36 Cr., marking an increase of 1.27 Cr..
For Profit before tax, as of Dec 2024, the value is 8.23 Cr.. The value appears strong and on an upward trend. It has increased from 6.29 Cr. (Sep 2024) to 8.23 Cr., marking an increase of 1.94 Cr..
For Tax %, as of Dec 2024, the value is 27.46%. The value appears to be improving (decreasing) as expected. It has decreased from 28.93% (Sep 2024) to 27.46%, marking a decrease of 1.47%.
For Net Profit, as of Dec 2024, the value is 5.97 Cr.. The value appears strong and on an upward trend. It has increased from 4.47 Cr. (Sep 2024) to 5.97 Cr., marking an increase of 1.50 Cr..
For EPS in Rs, as of Dec 2024, the value is 1.36. The value appears strong and on an upward trend. It has increased from 1.08 (Sep 2024) to 1.36, marking an increase of 0.28.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 9:16 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	1	1	1	0	241	284	362	408	518	784	915	977	931
Expenses	0	0	0	0	210	251	323	361	444	690	846	881	843
Operating Profit	1	1	1	-0	31	33	39	47	74	94	69	96	88
OPM %	78%	77%	86%		13%	12%	11%	11%	14%	12%	8%	10%	9%
Other Income	0	0	0	0	2	8	10	10	8	3	2	4	2
Interest	0	0	0	0	4	3	6	6	5	4	9	6	9
Depreciation	0	0	0	0	5	7	10	13	18	26	28	30	36
Profit before tax	1	1	0	-0	24	31	34	38	61	67	33	64	45
Tax %	32%	34%	29%	22%	35%	29%	29%	24%	27%	26%	27%	34%
Net Profit	0	0	0	-0	16	22	24	29	44	50	24	42	28
EPS in Rs	0.24	0.24	0.14	-0.07	10.46	6.66	6.65	7.26	11.32	12.65	6.08	10.78	6.73
Dividend Payout %	0%	0%	0%	0%	0%	0%	5%	0%	0%	8%	10%	9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	37.50%	9.09%	20.83%	51.72%	13.64%	-52.00%	75.00%
Change in YoY Net Profit Growth (%)	0.00%	-28.41%	11.74%	30.89%	-38.09%	-65.64%	127.00%

Apollo Pipes Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	104%
5 Years:	18%
3 Years:	6%
TTM:	-5%

Compounded Profit Growth
10 Years:	65%
5 Years:	2%
3 Years:	-15%
TTM:	-27%

Stock Price CAGR
10 Years:	24%
5 Years:	30%
3 Years:	-7%
1 Year:	-35%

Return on Equity
10 Years:	10%
5 Years:	8%
3 Years:	6%
Last Year:	4%

Last Updated: Unknown

Balance Sheet

Last Updated: March 14, 2025, 4:07 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	5	5	5	5	11	11	12	13	13	39	39	39	41
Reserves	4	4	5	4	80	102	218	293	338	366	418	534	636
Borrowings	0	0	0	0	20	238	112	90	63	39	44	62	116
Other Liabilities	0	0	0	0	30	49	49	85	80	100	161	188	167
Total Liabilities	9	10	10	10	142	401	391	482	494	544	662	824	960
Fixed Assets	0	0	0	0	70	79	117	154	221	236	281	345	355
CWIP	0	0	0	0	0	15	12	30	8	7	6	8	41
Investments	0	0	10	10	0	1	0	0	0	4	40	170	183
Other Assets	9	10	0	0	72	307	262	297	265	296	336	300	381
Total Assets	9	10	10	10	142	401	391	482	494	544	662	824	960

Below is a detailed analysis of the balance sheet data for Apollo Pipes Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹41.00 Cr.. The value appears strong and on an upward trend. It has increased from 39.00 Cr. (Mar 2024) to ₹41.00 Cr., marking an increase of 2.00 Cr..
For Reserves, as of Sep 2024, the value is ₹636.00 Cr.. The value appears strong and on an upward trend. It has increased from 534.00 Cr. (Mar 2024) to ₹636.00 Cr., marking an increase of 102.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹116.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 62.00 Cr. (Mar 2024) to ₹116.00 Cr., marking an increase of 54.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹167.00 Cr.. The value appears to be improving (decreasing). It has decreased from 188.00 Cr. (Mar 2024) to ₹167.00 Cr., marking a decrease of 21.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹960.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 824.00 Cr. (Mar 2024) to ₹960.00 Cr., marking an increase of 136.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹355.00 Cr.. The value appears strong and on an upward trend. It has increased from 345.00 Cr. (Mar 2024) to ₹355.00 Cr., marking an increase of 10.00 Cr..
For CWIP, as of Sep 2024, the value is ₹41.00 Cr.. The value appears strong and on an upward trend. It has increased from 8.00 Cr. (Mar 2024) to ₹41.00 Cr., marking an increase of 33.00 Cr..
For Investments, as of Sep 2024, the value is ₹183.00 Cr.. The value appears strong and on an upward trend. It has increased from 170.00 Cr. (Mar 2024) to ₹183.00 Cr., marking an increase of 13.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹381.00 Cr.. The value appears strong and on an upward trend. It has increased from 300.00 Cr. (Mar 2024) to ₹381.00 Cr., marking an increase of 81.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹960.00 Cr.. The value appears strong and on an upward trend. It has increased from 824.00 Cr. (Mar 2024) to ₹960.00 Cr., marking an increase of 136.00 Cr..

Notably, the Reserves (636.00 Cr.) exceed the Borrowings (116.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	0	10	-0	24	15	26	12	21	36	69	123	70
Cash from Investing Activity +	0	-10	0	-9	-27	-44	-52	-56	-37	-68	-214	-141
Cash from Financing Activity +	0	0	0	-15	215	-39	20	-21	-30	-8	76	180
Net Cash Flow	0	-0	0	-0	203	-57	-19	-56	-30	-7	-14	109

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	1.00	1.00	1.00	0.00	11.00	-205.00	-73.00	-43.00	11.00	55.00	25.00	34.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

No data available for the Financial Efficiency data table.

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	52.03%	52.03%	52.03%	52.03%	52.03%	52.03%	52.03%	50.80%	50.80%	50.80%	50.77%	45.90%
FIIs	1.91%	1.21%	1.04%	1.01%	2.21%	2.38%	2.71%	2.56%	2.67%	3.23%	4.24%	4.14%
DIIs	9.54%	10.85%	11.32%	11.92%	11.76%	12.17%	12.65%	13.09%	14.87%	14.70%	14.68%	17.19%
Public	35.75%	35.14%	34.97%	34.41%	33.35%	32.78%	32.07%	33.01%	31.11%	30.74%	29.87%	32.37%
Others	0.76%	0.76%	0.63%	0.63%	0.63%	0.63%	0.53%	0.53%	0.53%	0.53%	0.43%	0.41%
No. of Shareholders	18,360	39,783	42,988	40,106	40,605	39,776	37,581	35,245	38,472	41,443	40,999	40,786

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Kotak Small Cap Fund - Regular Plan	1,525,268	0.56	97.4	1,525,268	2025-04-22 17:25:42	0%
Bandhan ELSS Tax Saver Fund	500,000	0.44	31.93	500,000	2025-04-22 17:25:42	0%
Navi ELSS Tax Saver Fund - Regular Plan	8,600	0.82	0.55	8,600	2025-04-22 17:25:42	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 17	Mar 16	Mar 15	Mar 14
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	10.84	15.82	10.02	11.63	0.73
Diluted EPS (Rs.)	10.59	15.82	10.02	11.63	0.73
Cash EPS (Rs.)	18.47	40.66	28.08	27.25	0.72
Book Value[Excl.RevalReserv]/Share (Rs.)	169.76	141.30	110.01	90.14	18.63
Book Value[Incl.RevalReserv]/Share (Rs.)	169.76	141.30	110.01	90.14	18.63
Revenue From Operations / Share (Rs.)	250.79	479.61	416.91	179.26	1.46
PBDIT / Share (Rs.)	25.35	64.53	48.44	16.78	1.12
PBIT / Share (Rs.)	17.76	55.17	40.25	12.59	1.12
PBT / Share (Rs.)	16.47	48.05	30.80	6.91	1.12
Net Profit / Share (Rs.)	10.88	31.30	19.89	23.06	0.72
NP After MI And SOA / Share (Rs.)	10.88	15.82	10.02	11.63	0.72
PBDIT Margin (%)	10.10	13.45	11.61	9.36	76.55
PBIT Margin (%)	7.08	11.50	9.65	7.02	76.55
PBT Margin (%)	6.56	10.01	7.38	3.85	76.55
Net Profit Margin (%)	4.33	6.52	4.77	12.86	50.02
NP After MI And SOA Margin (%)	4.33	3.29	2.40	6.48	50.02
Return on Networth / Equity (%)	7.45	21.43	17.28	24.24	3.91
Return on Capital Employeed (%)	10.18	32.62	28.51	9.88	5.96
Return On Assets (%)	4.23	6.52	4.72	5.45	3.82
Long Term Debt / Equity (X)	0.00	0.31	0.47	0.72	0.00
Total Debt / Equity (X)	0.11	0.47	1.04	1.70	0.00
Asset Turnover Ratio (%)	0.00	1.95	0.00	0.00	0.00
Current Ratio (X)	1.14	1.90	1.39	1.35	0.29
Quick Ratio (X)	0.53	1.28	0.99	0.76	0.29
Inventory Turnover Ratio (X)	0.00	9.51	0.00	0.00	0.00
Dividend Payout Ratio (NP) (%)	5.51	0.00	0.00	0.00	0.00
Dividend Payout Ratio (CP) (%)	3.24	0.00	0.00	0.00	0.00
Earning Retention Ratio (%)	94.49	0.00	0.00	0.00	0.00
Cash Earning Retention Ratio (%)	96.76	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	19.69	9.06	5.13	2.96	0.00
Interest Coverage Ratio (Post Tax) (X)	9.45	5.39	3.10	1.83	0.00
Enterprise Value (Cr.)	2604.29	230.26	105.73	120.67	11.20
EV / Net Operating Revenue (X)	2.64	0.96	0.50	1.35	15.39
EV / EBITDA (X)	26.11	7.14	4.37	14.39	20.10
MarketCap / Net Operating Revenue (X)	2.54	0.75	0.24	0.68	15.45
Retention Ratios (%)	94.48	0.00	0.00	0.00	0.00
Price / BV (X)	4.36	4.88	1.78	2.58	1.21
Price / Net Operating Revenue (X)	2.54	0.75	0.24	0.68	15.45
EarningsYield	0.01	0.04	0.09	0.09	0.03

After reviewing the key financial ratios for Apollo Pipes Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 17) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 10.84. This value is within the healthy range. It has decreased from 15.82 (Mar 17) to 10.84, marking a decrease of 4.98.
For Diluted EPS (Rs.), as of Mar 24, the value is 10.59. This value is within the healthy range. It has decreased from 15.82 (Mar 17) to 10.59, marking a decrease of 5.23.
For Cash EPS (Rs.), as of Mar 24, the value is 18.47. This value is within the healthy range. It has decreased from 40.66 (Mar 17) to 18.47, marking a decrease of 22.19.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 169.76. It has increased from 141.30 (Mar 17) to 169.76, marking an increase of 28.46.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 169.76. It has increased from 141.30 (Mar 17) to 169.76, marking an increase of 28.46.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 250.79. It has decreased from 479.61 (Mar 17) to 250.79, marking a decrease of 228.82.
For PBDIT / Share (Rs.), as of Mar 24, the value is 25.35. This value is within the healthy range. It has decreased from 64.53 (Mar 17) to 25.35, marking a decrease of 39.18.
For PBIT / Share (Rs.), as of Mar 24, the value is 17.76. This value is within the healthy range. It has decreased from 55.17 (Mar 17) to 17.76, marking a decrease of 37.41.
For PBT / Share (Rs.), as of Mar 24, the value is 16.47. This value is within the healthy range. It has decreased from 48.05 (Mar 17) to 16.47, marking a decrease of 31.58.
For Net Profit / Share (Rs.), as of Mar 24, the value is 10.88. This value is within the healthy range. It has decreased from 31.30 (Mar 17) to 10.88, marking a decrease of 20.42.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 10.88. This value is within the healthy range. It has decreased from 15.82 (Mar 17) to 10.88, marking a decrease of 4.94.
For PBDIT Margin (%), as of Mar 24, the value is 10.10. This value is within the healthy range. It has decreased from 13.45 (Mar 17) to 10.10, marking a decrease of 3.35.
For PBIT Margin (%), as of Mar 24, the value is 7.08. This value is below the healthy minimum of 10. It has decreased from 11.50 (Mar 17) to 7.08, marking a decrease of 4.42.
For PBT Margin (%), as of Mar 24, the value is 6.56. This value is below the healthy minimum of 10. It has decreased from 10.01 (Mar 17) to 6.56, marking a decrease of 3.45.
For Net Profit Margin (%), as of Mar 24, the value is 4.33. This value is below the healthy minimum of 5. It has decreased from 6.52 (Mar 17) to 4.33, marking a decrease of 2.19.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 4.33. This value is below the healthy minimum of 8. It has increased from 3.29 (Mar 17) to 4.33, marking an increase of 1.04.
For Return on Networth / Equity (%), as of Mar 24, the value is 7.45. This value is below the healthy minimum of 15. It has decreased from 21.43 (Mar 17) to 7.45, marking a decrease of 13.98.
For Return on Capital Employeed (%), as of Mar 24, the value is 10.18. This value is within the healthy range. It has decreased from 32.62 (Mar 17) to 10.18, marking a decrease of 22.44.
For Return On Assets (%), as of Mar 24, the value is 4.23. This value is below the healthy minimum of 5. It has decreased from 6.52 (Mar 17) to 4.23, marking a decrease of 2.29.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. It has decreased from 0.31 (Mar 17) to 0.00, marking a decrease of 0.31.
For Total Debt / Equity (X), as of Mar 24, the value is 0.11. This value is within the healthy range. It has decreased from 0.47 (Mar 17) to 0.11, marking a decrease of 0.36.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.00. It has decreased from 1.95 (Mar 17) to 0.00, marking a decrease of 1.95.
For Current Ratio (X), as of Mar 24, the value is 1.14. This value is below the healthy minimum of 1.5. It has decreased from 1.90 (Mar 17) to 1.14, marking a decrease of 0.76.
For Quick Ratio (X), as of Mar 24, the value is 0.53. This value is below the healthy minimum of 1. It has decreased from 1.28 (Mar 17) to 0.53, marking a decrease of 0.75.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 4. It has decreased from 9.51 (Mar 17) to 0.00, marking a decrease of 9.51.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 5.51. This value is below the healthy minimum of 20. It has increased from 0.00 (Mar 17) to 5.51, marking an increase of 5.51.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 3.24. This value is below the healthy minimum of 20. It has increased from 0.00 (Mar 17) to 3.24, marking an increase of 3.24.
For Earning Retention Ratio (%), as of Mar 24, the value is 94.49. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 17) to 94.49, marking an increase of 94.49.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 96.76. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 17) to 96.76, marking an increase of 96.76.
For Interest Coverage Ratio (X), as of Mar 24, the value is 19.69. This value is within the healthy range. It has increased from 9.06 (Mar 17) to 19.69, marking an increase of 10.63.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 9.45. This value is within the healthy range. It has increased from 5.39 (Mar 17) to 9.45, marking an increase of 4.06.
For Enterprise Value (Cr.), as of Mar 24, the value is 2,604.29. It has increased from 230.26 (Mar 17) to 2,604.29, marking an increase of 2,374.03.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 2.64. This value is within the healthy range. It has increased from 0.96 (Mar 17) to 2.64, marking an increase of 1.68.
For EV / EBITDA (X), as of Mar 24, the value is 26.11. This value exceeds the healthy maximum of 15. It has increased from 7.14 (Mar 17) to 26.11, marking an increase of 18.97.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 2.54. This value is within the healthy range. It has increased from 0.75 (Mar 17) to 2.54, marking an increase of 1.79.
For Retention Ratios (%), as of Mar 24, the value is 94.48. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 17) to 94.48, marking an increase of 94.48.
For Price / BV (X), as of Mar 24, the value is 4.36. This value exceeds the healthy maximum of 3. It has decreased from 4.88 (Mar 17) to 4.36, marking a decrease of 0.52.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 2.54. This value is within the healthy range. It has increased from 0.75 (Mar 17) to 2.54, marking an increase of 1.79.
For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. It has decreased from 0.04 (Mar 17) to 0.01, marking a decrease of 0.03.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Apollo Pipes Ltd as of May 12, 2025 is: 380.54

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of May 12, 2025, Apollo Pipes Ltd is Overvalued by 2.17% compared to the current share price 389.00

Intrinsic Value of Apollo Pipes Ltd as of May 12, 2025 is: 342.95

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of May 12, 2025, Apollo Pipes Ltd is Overvalued by 11.84% compared to the current share price 389.00

Last 5 Year EPS CAGR: -9.88%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Apollo Pipes Ltd:
1. Net Profit Margin: 4.33%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 10.18% (Industry Average ROCE: 12.6%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 7.45% (Industry Average ROE: 10.79%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 9.45
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.53
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 58 (Industry average Stock P/E: 25.4)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.11
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Apollo Pipes Ltd. is a Public Limited Listed company incorporated on 09/12/1985 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L65999DL1985PLC022723 and registration number is 022723. Currently Company is involved in the business activities of Manufacture of plastics products. Company's Total Operating Revenue is Rs. 977.14 Cr. and Equity Capital is Rs. 39.35 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Plastics - Pipes & Fittings	37, Hargobind Enclave, Vikas Marg, New Delhi Delhi 110092	compliance@apollopipes.com http://www.apollopipes.com

Management
Name	Position Held
Mr. Sameer Gupta	Chairman & Managing Director
Mr. Arun Agarwal	Joint Managing Director
Mr. Pradeep Kumar Jain	Director
Ms. Neeru Abrol	Director
Mr. Ashok Kumar Gupta	Director
Mr. Abhilash Lal	Director

FAQ

What is the intrinsic value of Apollo Pipes Ltd?

Apollo Pipes Ltd's intrinsic value (as of 12 May 2025) is ₹380.54 — 2.17% lower the current market price of 389.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 1,788 Cr. market cap, FY2025-2026 high/low of ₹695/313, reserves of 636 Cr, and liabilities of 960 Cr.

What is the Market Cap of Apollo Pipes Ltd?

The Market Cap of Apollo Pipes Ltd is 1,788 Cr..

What is the current Stock Price of Apollo Pipes Ltd as on 12 May 2025?

The current stock price of Apollo Pipes Ltd as on 12 May 2025 is 389.

What is the High / Low of Apollo Pipes Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Apollo Pipes Ltd stocks is ₹695/313.

What is the Stock P/E of Apollo Pipes Ltd?

The Stock P/E of Apollo Pipes Ltd is 58.0.

What is the Book Value of Apollo Pipes Ltd?

The Book Value of Apollo Pipes Ltd is 183.

What is the Dividend Yield of Apollo Pipes Ltd?

The Dividend Yield of Apollo Pipes Ltd is 0.26 %.

What is the ROCE of Apollo Pipes Ltd?

The ROCE of Apollo Pipes Ltd is 6.84 %.

What is the ROE of Apollo Pipes Ltd?

The ROE of Apollo Pipes Ltd is 4.47 %.

What is the Face Value of Apollo Pipes Ltd?

The Face Value of Apollo Pipes Ltd is 10.0.