Valuation Apollo Pipes Limited

Stocks

Market Closed - Bombay S.E. 06:02:26 2026-10-30 EDT			5-day change	1st Jan Change
502.10 ^INR	-7.12%		+3.99%	+70.70%

09-17	Apollo Pipes Limited acquired 76% stake in Mazzini Tiles LLP for approximately INR 400 million.	CI
08-31	Apollo Pipes Limited announced that it expects to receive INR 472.75 million in funding from Agdg Enterprises LLP and other investors.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	19,055	21,560	25,031	16,679	18,289	22,117	-	-
Change	-	13.15%	16.1%	-33.37%	9.65%	20.93%	-	-
Enterprise Value (EV) ¹	19,022	21,656	25,441	15,993	18,389	22,313	22,039	22,117
Change	-	13.85%	17.48%	-37.14%	14.98%	21.34%	-1.23%	0.35%
P/E	38.3x	90.2x	60.3x	54.1x	150x	108x	39.5x	30.8x
PBR	4.7x	4.72x	4.36x	2.07x	2.16x	2.52x	2.38x	2.31x
PEG	-	-1.7x	0.8x	-1.6x	-2.5x	1.6x	0x	1.1x
Capitalization / Revenue	2.43x	2.36x	2.56x	1.8x	2.06x	1.6x	1.32x	1.27x
EV / Revenue	2.43x	2.37x	2.6x	1.73x	2.07x	1.61x	1.31x	1.27x
EV / EBITDA	20.4x	31.8x	26.7x	18.8x	26.8x	24.6x	15.4x	13.1x
EV / EBIT	28.1x	54.6x	38.8x	34.4x	106x	72.1x	27.5x	22.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1	0.6	-	0.7	0.7	0.85	1.1	1.2
Rate of return	0.21%	0.11%	-	0.18%	0.17%	0.17%	0.22%	0.24%
EPS ²	12.65	6.08	10.54	7	2.77	4.65	12.7	16.3
Distribution rate	7.91%	9.87%	-	10%	25.3%	18.3%	8.66%	7.36%
Net sales ¹	7,841	9,145	9,771	9,257	8,874	13,844	16,780	17,477
EBITDA ¹	934	680.3	953.5	851.6	686.8	905.5	1,433	1,683
EBIT ¹	676.9	396.4	656.1	465.4	172.7	309.5	802.5	969
Net income ¹	497.6	239.1	424.4	308.2	121.9	205.5	560	716
Net Debt ¹	-32.59	96.4	410	-686.1	100	196	-78	-
Reference price ²	484.50	548.20	636.05	378.65	415.20	502.10	502.10	502.10
Nbr of stocks (in thousands)	39,328	39,328	39,353	44,048	44,048	44,048	-	-
Announcement Date	5/6/22	5/8/23	5/20/24	5/10/25	5/7/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APOLLO PIPES LIMITED	107.98x	1.61x	24.64x	0.17%	233M
ASSA ABLOY AB	25.11x	3.12x	15.14x	1.75%	44.45B
SAINT-GOBAIN	11.69x	0.91x	5.96x	3.46%	37.08B
GEBERIT AG	29.52x	5.91x	20.04x	2.33%	22.57B
KINGSPAN GROUP PLC	22.04x	1.88x	13.63x	0.66%	19.02B
MASCO CORPORATION	17.13x	2.35x	11.5x	1.59%	15.54B
CARLISLE COMPANIES INCORPORATED	20.32x	3.19x	13.39x	1.25%	14.51B
QXO, INC.	-17.07x	1.4x	16.52x	3.31%	11.45B
ADVANCED DRAINAGE SYSTEMS, INC.	21.8x	3.41x	11.26x	0.59%	10.21B
OWENS CORNING	15.23x	1.46x	7.35x	2.61%	9.58B
Average	25.37x	2.52x	13.94x	1.77%	18.46B
Weighted average by Cap.	18.38x	2.65x	12.78x	2.08%