Aptech Ltd

Aptech Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Aptech Ltd

₹ 219 -2.12%
03 Jul 4:10 p.m.
aptech-worldwide.com BSE: 532475 NSE: APTECHT
About

Aptech Ltd. is a pioneer in the non-formal education and training business in the country with a significant global presence.
It was established in 1986 and has 800 centers. It has a presence in diverse sectors ranging from IT training, media & entertainment, retail & aviation, beauty & wellness, banking & finance, and pre-school segment amongst others. It has successfully trained students, professionals, universities & corporates through its two main streams of business - Individual Training and Enterprise Business Group [1]

Key Points

Revenue Segments FY22:

Website BSE NSE
  • Market Cap ₹ 1,269 Cr.
  • Current Price ₹ 219
  • High / Low ₹ 389 / 201
  • Stock P/E 37.4
  • Book Value ₹ 44.8
  • Dividend Yield 2.06 %
  • ROCE 18.4 %
  • ROE 13.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 56.1%
  • Debtor days have improved from 67.6 to 39.6 days.

Cons

  • Working capital days have increased from 73.3 days to 121 days

* 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: Computer Education Industry: Computers - Education

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
32.82 19.59 33.94 79.36 64.74 56.00 105.00 117.46 178.46 122.78 109.32 100.64 104.06
26.68 19.09 24.24 62.05 55.05 52.27 90.65 94.79 143.48 108.90 95.72 91.55 99.28
Operating Profit 6.14 0.50 9.70 17.31 9.69 3.73 14.35 22.67 34.98 13.88 13.60 9.09 4.78
OPM % 18.71% 2.55% 28.58% 21.81% 14.97% 6.66% 13.67% 19.30% 19.60% 11.30% 12.44% 9.03% 4.59%
2.69 1.32 7.12 2.19 2.26 1.94 5.38 2.83 3.01 -0.49 4.85 2.44 1.97
Interest 0.05 0.05 0.02 0.03 0.05 0.00 0.00 0.00 0.13 0.30 0.44 0.31 0.33
Depreciation 2.86 1.59 1.49 1.89 1.82 1.66 1.64 1.47 1.73 1.86 1.99 2.12 2.39
Profit before tax 5.92 0.18 15.31 17.58 10.08 4.01 18.09 24.03 36.13 11.23 16.02 9.10 4.03
Tax % -64.02% 194.44% 26.13% 27.47% -153.47% 25.19% 25.10% 26.09% 7.67% 27.78% 28.65% 25.71% 31.51%
9.71 -0.18 11.31 12.75 25.55 3.01 13.55 17.77 33.35 8.11 11.43 6.75 2.75
EPS in Rs 1.71 -0.03 1.98 2.21 4.41 0.52 2.34 3.06 5.75 1.40 1.97 1.16 0.47
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
172 177 170 162 212 228 207 158 118 225 456 437
142 146 145 142 183 200 177 132 102 184 380 395
Operating Profit 29 31 25 20 29 28 29 26 16 41 76 41
OPM % 17% 18% 15% 13% 14% 12% 14% 16% 13% 18% 17% 9%
19 13 5 4 4 21 4 5 8 11 13 9
Interest 1 1 1 1 0 0 0 1 2 0 1 1
Depreciation 9 8 10 10 11 11 11 9 12 8 6 8
Profit before tax 39 36 19 13 23 37 22 21 9 43 82 40
Tax % 19% 16% 18% 21% 15% 10% 19% 36% -40% -14% 18% 28%
31 30 16 10 19 33 18 14 12 49 68 29
EPS in Rs 4.58 5.32 2.80 1.82 3.45 5.88 3.26 2.40 2.15 8.54 11.67 5.01
Dividend Payout % 62% 60% 83% 39% 62% 42% 77% 134% 75% 42% 37% 90%
Compounded Sales Growth
10 Years: 9%
5 Years: 16%
3 Years: 55%
TTM: -4%
Compounded Profit Growth
10 Years: 1%
5 Years: 13%
3 Years: 40%
TTM: -50%
Stock Price CAGR
10 Years: 12%
5 Years: 17%
3 Years: 6%
1 Year: -38%
Return on Equity
10 Years: 11%
5 Years: 15%
3 Years: 22%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 49 40 40 40 40 40 40 40 41 41 41 58
Reserves 292 185 183 189 208 239 239 219 126 169 215 202
0 0 0 0 0 0 0 28 2 0 7 8
54 43 37 31 39 45 52 54 56 101 218 140
Total Liabilities 395 268 260 260 286 324 330 341 224 311 481 409
95 32 32 29 33 28 28 29 20 19 23 32
CWIP 3 1 2 3 3 3 2 1 1 1 3 0
Investments 111 111 111 111 127 138 132 132 24 23 23 23
186 123 115 116 124 155 168 180 179 269 433 354
Total Assets 395 268 260 260 286 324 330 341 224 311 481 409

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
25 11 17 14 29 12 14 -10 41 45 99 -8
-24 46 -21 -14 -24 2 0 22 -6 -1 -54 -24
-0 -60 -1 -0 -0 -14 -17 -18 -24 -6 -21 -28
Net Cash Flow 1 -4 -4 1 5 -0 -3 -6 11 38 24 -60

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 56 68 72 91 72 99 122 171 185 118 45 40
Inventory Days
Days Payable
Cash Conversion Cycle 56 68 72 91 72 99 122 171 185 118 45 40
Working Capital Days -22 12 18 37 37 68 85 188 190 81 19 121
ROCE % 9% 13% 9% 6% 10% 8% 8% 8% 5% 23% 35%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
48.42% 48.37% 47.78% 47.69% 47.66% 47.41% 47.39% 47.37% 47.35% 47.37% 47.36% 47.36%
9.79% 9.74% 9.70% 9.52% 9.23% 7.99% 8.00% 7.57% 6.22% 5.32% 1.51% 0.50%
0.01% 0.01% 0.01% 0.58% 0.86% 1.31% 1.23% 1.22% 1.26% 1.08% 1.10% 2.10%
41.78% 41.88% 42.52% 42.21% 42.25% 43.29% 43.36% 43.85% 45.17% 46.22% 50.02% 50.04%
No. of Shareholders 63,67860,69457,89361,09862,00263,44559,72557,24177,55187,20795,05497,917

* 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

Annual reports

Concalls