Apollo Micro Systems Ltd

₹ 93.6 0.00%

24 Dec 9:07 a.m.

apollo-micro.com BSE: 540879 NSE: APOLLO

About

Apollo Micro Systems Ltd is a pioneer in design, development, assembly and testing of electronic and electro mechanical solutions.^[1]

Key Points

Service Offerings
The company is a leading player in India, specializing in electronic, electro-mechanical, and engineering design and manufacturing services. Its offerings include electronic manufacturing services (EMS), PCB fabrication, embedded software design and development, circuit board assembly, hardware design services, concept-to-product development, host interface development, and custom-built electronic systems.^[1]

It has over 700 onboard technologies and is actively involved in more than 150 indigenous programs and 60 DcPP programs as a sub-system partner. ^[2]

Website BSE NSE

Market Cap ₹ 2,867 Cr.
Current Price ₹ 93.6
High / Low ₹ 148 / 88.0
Stock P/E 60.1
Book Value ₹ 18.8
Dividend Yield 0.05 %
ROCE 12.0 %
ROE 7.04 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Company's median sales growth is 19.8% of last 10 years

Cons

Stock is trading at 4.97 times its book value
Company has a low return on equity of 6.08% over last 3 years.
Promoters have pledged 25.3% of their holding.
Company has high debtors of 231 days.
Promoter holding has decreased over last 3 years: -3.99%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Aerospace & Defence Industry: Electronics - Components

Part of BSE Allcap BSE SmallCap BSE Industrials

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	46	65	106	56	52	82	107	58	87	91	135	91	161
	36	53	89	46	40	63	84	45	69	67	107	69	128
Operating Profit	10	12	16	10	12	20	23	13	18	24	29	22	33
OPM %	22%	19%	16%	18%	23%	24%	21%	22%	21%	26%	21%	25%	20%
	0	0	0	0	0	-1	-1	0	0	1	1	1	1
Interest	4	4	5	4	5	6	7	8	7	7	8	8	7
Depreciation	2	2	2	3	3	3	3	3	3	3	3	3	4
Profit before tax	4	6	9	4	5	9	12	3	9	15	18	12	23
Tax %	32%	43%	10%	54%	33%	28%	36%	40%	26%	31%	29%	29%	30%
	3	3	8	2	3	7	8	2	7	10	13	9	16
EPS in Rs	0.13	0.16	0.38	0.08	0.16	0.32	0.36	0.09	0.28	0.36	0.47	0.28	0.52
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	24	69	103	151	201	220	263	246	203	243	298	372	479
	19	59	85	126	160	171	215	197	165	198	233	288	371
Operating Profit	5	10	18	25	41	49	48	49	39	46	64	84	108
OPM %	22%	15%	18%	17%	20%	22%	18%	20%	19%	19%	22%	23%	23%
	0	0	0	0	2	0	3	2	1	1	-2	2	4
Interest	2	3	5	8	11	12	13	15	16	17	22	30	30
Depreciation	0	0	4	3	4	6	6	10	9	9	10	11	13
Profit before tax	3	7	9	15	27	31	33	25	14	20	29	45	68
Tax %	14%	27%	21%	33%	36%	38%	11%	45%	29%	28%	35%	29%
	3	5	7	10	17	19	29	14	10	15	19	32	48
EPS in Rs	0.40	0.39	0.54	0.73	1.27	0.92	1.40	0.67	0.49	0.70	0.92	1.12	1.63
Dividend Payout %	0%	0%	0%	0%	0%	0%	7%	7%	5%	4%	3%	4%

Compounded Sales Growth
10 Years:	18%
5 Years:	7%
3 Years:	22%
TTM:	43%

Compounded Profit Growth
10 Years:	20%
5 Years:	2%
3 Years:	46%
TTM:	93%

Stock Price CAGR
10 Years:	%
5 Years:	67%
3 Years:	95%
1 Year:	-19%

Return on Equity
10 Years:	8%
5 Years:	5%
3 Years:	6%
Last Year:	7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	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	6	14	14	14	14	21	21	21	21	21	21	28	31
Reserves	6	14	21	31	50	235	261	275	284	299	363	491	545
	16	35	58	71	88	87	108	83	116	116	144	208	212
	3	22	42	87	94	121	61	86	109	163	165	228	264
Total Liabilities	31	85	135	203	246	463	451	465	530	598	692	955	1,052
	4	6	23	21	30	29	42	50	49	86	106	144	163
CWIP	3	12	1	10	13	29	28	37	50	25	25	24	44
Investments	0	0	0	0	0	0	0	0	1	1	1	1	1
	25	67	110	172	203	406	380	378	430	487	561	786	844
Total Assets	31	85	135	203	246	463	451	465	530	598	692	955	1,052

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-4	4	14	-42	-73	47	8	43	-16	-80
	-10	-10	-17	-109	64	-19	-23	-25	-35	-57
	16	9	-11	152	10	-36	15	-18	51	138
Net Cash Flow	1	3	-14	0	1	-8	0	0	-0	0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	179	213	217	209	130	190	235	201	305	205	180	231
Inventory Days		155	204	228	275	391	317	421	546	597	594	612
Days Payable		124	161	225	164	212	68	115	189	258	195	234
Cash Conversion Cycle	179	243	261	212	241	369	484	507	661	544	579	610
Working Capital Days	337	246	250	201	171	298	415	435	581	486	493	550
ROCE %	22%		19%	22%	28%	18%	12%	10%	8%	9%	11%	12%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	59.10%	59.10%	59.10%	59.10%	59.10%	59.10%	59.10%	52.67%	53.21%	53.21%	55.12%	55.12%
	3.90%	1.75%	1.78%	0.71%	0.65%	0.12%	0.17%	5.27%	11.01%	11.14%	7.42%	0.19%
	0.00%	0.00%	0.00%	0.00%	2.63%	3.59%	3.64%	3.31%	0.01%	0.01%	0.00%	0.87%
	37.00%	39.15%	39.11%	40.18%	37.63%	37.19%	37.10%	38.76%	35.76%	35.62%	37.46%	43.82%
No. of Shareholders	44,826	48,531	47,628	46,146	41,535	42,134	59,539	85,206	1,43,778	1,79,049	2,15,587	2,82,055

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	63.92%	63.92%	63.92%	59.10%	59.10%	59.10%	53.21%	55.12%
	4.63%	4.26%	3.90%	3.86%	1.75%	0.12%	11.14%	0.19%
	7.35%	6.69%	4.67%	2.22%	0.00%	3.59%	0.01%	0.87%
	24.10%	25.10%	27.49%	34.82%	39.15%	37.19%	35.62%	43.82%
	0.00%	0.02%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%
No. of Shareholders	31,720	29,992	28,375	41,492	48,531	42,134	1,79,049	2,82,055

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

DRHP

Credit ratings

Concalls

Dec 2024

Transcript

Notes
PPT
Oct 2024

Transcript

Notes
PPT
Aug 2024

Transcript

Notes
PPT
May 2024

Transcript

Notes
PPT
Nov 2023

Transcript

Notes
PPT
Sep 2023

Transcript

Notes
PPT
May 2023

Transcript

Notes
PPT
Nov 2018
Transcript
PPT