APOLLO PIPES
|
APOLLO PIPES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,794 Cr | ₹1,545 Cr | ₹1,102 Cr | ₹723 Cr | ₹408 Cr |
Sales | ₹1,789 Cr | ₹1,541 Cr | ₹1,098 Cr | ₹721 Cr | ₹406 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.79 Cr | ₹3.60 Cr | ₹3.26 Cr | ₹1.96 Cr | ₹1.54 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹977 Cr | ₹915 Cr | ₹784 Cr | ₹518 Cr | ₹408 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.02 Cr | ₹-35 Cr | ₹-37 Cr | ₹1.01 Cr | ₹-13 Cr |
Raw Material Consumed | ₹708 Cr | ₹728 Cr | ₹610 Cr | ₹361 Cr | ₹302 Cr |
Opening Raw Materials | ₹54 Cr | ₹51 Cr | ₹41 Cr | ₹39 Cr | ₹25 Cr |
Purchases Raw Materials | ₹686 Cr | ₹726 Cr | ₹613 Cr | ₹357 Cr | ₹312 Cr |
Closing Raw Materials | ₹40 Cr | ₹54 Cr | ₹51 Cr | ₹41 Cr | ₹39 Cr |
Other Direct Purchases / Brought in cost | ₹7.74 Cr | ₹5.39 Cr | ₹7.69 Cr | ₹6.19 Cr | ₹4.80 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹28 Cr | ₹24 Cr | ₹19 Cr | ₹14 Cr | ₹13 Cr |
Electricity & Power | ₹28 Cr | ₹24 Cr | ₹19 Cr | ₹14 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹61 Cr | ₹52 Cr | ₹41 Cr | ₹29 Cr | ₹26 Cr |
Salaries, Wages & Bonus | ₹56 Cr | ₹48 Cr | ₹37 Cr | ₹27 Cr | ₹24 Cr |
Contributions to EPF & Pension Funds | ₹1.53 Cr | ₹1.27 Cr | ₹1.05 Cr | ₹0.83 Cr | ₹0.62 Cr |
Workmen and Staff Welfare Expenses | ₹2.19 Cr | ₹1.70 Cr | ₹1.33 Cr | ₹0.98 Cr | ₹0.85 Cr |
Other Employees Cost | ₹1.58 Cr | ₹0.80 Cr | ₹2.12 Cr | ₹0.85 Cr | ₹0.47 Cr |
Other Manufacturing Expenses | ₹30 Cr | ₹24 Cr | ₹18 Cr | ₹14 Cr | ₹10 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1.10 Cr | ₹1.15 Cr | ₹0.80 Cr | ₹1.01 Cr | ₹0.75 Cr |
Repairs and Maintenance | ₹6.05 Cr | ₹3.57 Cr | ₹2.20 Cr | ₹2.51 Cr | ₹1.66 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹23 Cr | ₹19 Cr | ₹15 Cr | ₹10 Cr | ₹7.71 Cr |
General and Administration Expenses | ₹14 Cr | ₹12 Cr | ₹9.62 Cr | ₹5.21 Cr | ₹5.59 Cr |
Rent , Rates & Taxes | ₹1.06 Cr | ₹1.02 Cr | ₹1.55 Cr | ₹0.66 Cr | ₹1.10 Cr |
Insurance | ₹1.20 Cr | ₹1.09 Cr | ₹0.91 Cr | ₹0.61 Cr | ₹0.36 Cr |
Printing and stationery | ₹0.16 Cr | ₹0.13 Cr | ₹0.16 Cr | - | - |
Professional and legal fees | ₹3.08 Cr | ₹2.82 Cr | ₹2.34 Cr | ₹0.94 Cr | ₹1.24 Cr |
Traveling and conveyance | ₹6.26 Cr | ₹5.01 Cr | ₹3.22 Cr | ₹1.77 Cr | ₹1.97 Cr |
Other Administration | ₹1.97 Cr | ₹1.71 Cr | ₹1.44 Cr | ₹1.22 Cr | ₹0.92 Cr |
Selling and Distribution Expenses | ₹38 Cr | ₹38 Cr | ₹26 Cr | ₹18 Cr | ₹15 Cr |
Advertisement & Sales Promotion | ₹9.14 Cr | ₹14 Cr | ₹8.99 Cr | ₹4.95 Cr | ₹5.09 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹24 Cr | ₹21 Cr | ₹16 Cr | ₹12 Cr | ₹9.25 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹5.75 Cr | ₹2.40 Cr | ₹1.81 Cr | ₹1.55 Cr | ₹0.88 Cr |
Miscellaneous Expenses | ₹4.31 Cr | ₹3.87 Cr | ₹2.87 Cr | ₹1.32 Cr | ₹2.36 Cr |
Bad debts /advances written off | ₹0.59 Cr | ₹0.37 Cr | ₹0.45 Cr | - | - |
Provision for doubtful debts | - | - | ₹0.47 Cr | ₹0.09 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹0.67 Cr | - | - | ₹1.30 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.72 Cr | ₹2.83 Cr | ₹1.95 Cr | ₹1.23 Cr | ₹1.07 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹881 Cr | ₹846 Cr | ₹691 Cr | ₹444 Cr | ₹361 Cr |
Operating Profit (Excl OI) | ₹96 Cr | ₹69 Cr | ₹93 Cr | ₹74 Cr | ₹47 Cr |
Other Income | ₹3.91 Cr | ₹1.96 Cr | ₹3.79 Cr | ₹8.41 Cr | ₹10 Cr |
Interest Received | ₹1.51 Cr | ₹1.36 Cr | ₹2.44 Cr | ₹5.83 Cr | ₹10 Cr |
Dividend Received | - | ₹0.00 Cr | - | - | - |
Profit on sale of Fixed Assets | ₹0.51 Cr | ₹0.07 Cr | ₹0.13 Cr | - | ₹0.05 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹1.70 Cr | ₹0.38 Cr | ₹0.43 Cr | ₹2.32 Cr | - |
Others | ₹0.19 Cr | ₹0.15 Cr | ₹0.79 Cr | ₹0.27 Cr | ₹0.00 Cr |
Operating Profit | ₹100 Cr | ₹71 Cr | ₹97 Cr | ₹83 Cr | ₹57 Cr |
Interest | ₹5.78 Cr | ₹9.43 Cr | ₹4.38 Cr | ₹4.54 Cr | ₹6.36 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.03 Cr | ₹0.73 Cr | ₹1.69 Cr | ₹2.18 Cr | ₹1.97 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.86 Cr | ₹2.67 Cr | ₹0.30 Cr | ₹0.54 Cr | ₹1.30 Cr |
Other Interest | ₹0.89 Cr | ₹6.03 Cr | ₹2.39 Cr | ₹1.82 Cr | ₹3.09 Cr |
PBDT | ₹94 Cr | ₹61 Cr | ₹93 Cr | ₹78 Cr | ₹50 Cr |
Depreciation | ₹30 Cr | ₹28 Cr | ₹26 Cr | ₹18 Cr | ₹13 Cr |
Profit Before Taxation & Exceptional Items | ₹64 Cr | ₹33 Cr | ₹67 Cr | ₹61 Cr | ₹38 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹64 Cr | ₹33 Cr | ₹67 Cr | ₹61 Cr | ₹38 Cr |
Provision for Tax | ₹22 Cr | ₹8.82 Cr | ₹17 Cr | ₹16 Cr | ₹9.19 Cr |
Current Income Tax | ₹17 Cr | ₹9.89 Cr | ₹18 Cr | ₹16 Cr | ₹10 Cr |
Deferred Tax | ₹4.61 Cr | ₹-1.08 Cr | - | ₹-0.07 Cr | ₹-0.59 Cr |
Other taxes | ₹0.00 Cr | ₹0.01 Cr | ₹-0.96 Cr | - | ₹-0.32 Cr |
Profit After Tax | ₹42 Cr | ₹24 Cr | ₹50 Cr | ₹44 Cr | ₹29 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹207 Cr | ₹187 Cr | ₹137 Cr | ₹93 Cr | ₹66 Cr |
Appropriations | ₹249 Cr | ₹211 Cr | ₹187 Cr | ₹137 Cr | ₹94 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.29 Cr | ₹3.93 Cr | - | - | ₹1.58 Cr |
Equity Dividend % | ₹10.00 | ₹6.00 | ₹10.00 | - | - |
Earnings Per Share | ₹10.78 | ₹6.08 | ₹12.65 | ₹33.93 | ₹21.76 |
Adjusted EPS | ₹10.78 | ₹6.08 | ₹12.65 | ₹11.31 | ₹7.25 |
Compare Income Statement of peers of APOLLO PIPES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
APOLLO PIPES | ₹2,068.2 Cr | -2.5% | -4.2% | -27.5% | Stock Analytics | |
SUPREME INDUSTRIES | ₹60,262.8 Cr | -6.6% | 3% | 2.8% | Stock Analytics | |
ASTRAL | ₹44,898.3 Cr | -6% | -5% | -7.7% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹14,748.7 Cr | -1.7% | -9.2% | 15.4% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,747.9 Cr | -2.5% | -2% | -18.9% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,393.1 Cr | -3.6% | -5% | -42% | Stock Analytics |
APOLLO PIPES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
APOLLO PIPES | -2.5% |
-4.2% |
-27.5% |
SENSEX | -2.7% |
-0.8% |
9.9% |
You may also like the below Video Courses