Valuation Apollo Pipes Limited

Stocks

Market Closed - Bombay S.E. 06:02:28 2026-09-28 EDT			5-day change	1st Jan Change
522.35 ^INR	+2.22%		-3.87%	+77.58%

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	23,009	-	-
Change	-	13.15%	16.1%	-33.37%	9.65%	25.81%	-	-
Enterprise Value (EV) ¹	19,022	21,656	25,441	15,993	18,389	23,205	22,931	23,009
Change	-	13.85%	17.48%	-37.14%	14.98%	26.19%	-1.18%	0.34%
P/E	38.3x	90.2x	60.3x	54.1x	150x	112x	41.1x	32x
PBR	4.7x	4.72x	4.36x	2.07x	2.16x	2.63x	2.48x	2.4x
PEG	-	-1.7x	0.8x	-1.6x	-2.5x	1.7x	0x	1.1x
Capitalization / Revenue	2.43x	2.36x	2.56x	1.8x	2.06x	1.66x	1.37x	1.32x
EV / Revenue	2.43x	2.37x	2.6x	1.73x	2.07x	1.68x	1.37x	1.32x
EV / EBITDA	20.4x	31.8x	26.7x	18.8x	26.8x	25.6x	16x	13.7x
EV / EBIT	28.1x	54.6x	38.8x	34.4x	106x	75x	28.6x	23.7x
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%	0.16%	0.21%	0.23%
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	522.35	522.35	522.35
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	109.89x	1.64x	25.07x	0.17%	235M
GEBERIT AG	28.15x	5.63x	19.1x	2.46%	21.31B
ADVANCED DRAINAGE SYSTEMS, INC.	21.43x	3.36x	11.12x	0.6%	10.04B
ASTRAL LIMITED	52.19x	4.68x	28.65x	0.35%	3.92B
RELIANCE WORLDWIDE CORPORATION LIMITED	18.04x	1.96x	10.44x	1.54%	2.44B
ZHEJIANG WEIXING NEW BUILDING MATERIALS CO., LTD.	15.32x	2.11x	10.54x	5.43%	1.91B
CHINA LESSO GROUP HOLDINGS LIMITED	5.7x	0.75x	4.84x	6.23%	1.27B
FINOLEX INDUSTRIES LIMITED	17.52x	1.59x	11.89x	2.55%	995M
Average	33.53x	2.72x	15.21x	2.42%	5.26B
Weighted average by Cap.	27.14x	4.37x	16.63x	2%