Apollo Finvest (India) Ltd

About [ edit ]

Apollo Finvest india is engaged in the business of Non-Systemically Important (Non-Deposit taking) Non Banking Financial Company (NBFC-ND) and holding a Certificate of Registration.(Source : 201903 Annual Report Page No:38)

  • Market Cap 129 Cr.
  • Current Price 347
  • High / Low 555 / 166
  • Stock P/E 42.1
  • Book Value 70.9
  • Dividend Yield 0.00 %
  • ROCE 23.4 %
  • ROE 30.5 %
  • Face Value 10.0

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend

Peer comparison

Sector: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
1.46 0.33 0.25 1.36 1.10 3.29 6.97 7.95 10.04 3.16 2.23 3.52
0.28 0.32 0.26 0.87 0.75 1.58 3.72 5.22 7.72 1.94 1.94 2.46
Operating Profit 1.18 0.01 -0.01 0.49 0.35 1.71 3.25 2.73 2.32 1.22 0.29 1.06
OPM % 80.82% 3.03% -4.00% 36.03% 31.82% 51.98% 46.63% 34.34% 23.11% 38.61% 13.00% 30.11%
Other Income 0.03 0.58 0.17 -0.04 0.19 0.05 0.83 0.18 -0.49 0.18 0.22 0.20
Interest 0.00 0.00 0.00 0.10 0.00 0.29 0.43 0.27 0.29 0.02 0.01 0.00
Depreciation 0.02 0.02 0.04 0.04 0.02 0.04 0.04 0.04 0.04 0.05 0.05 0.05
Profit before tax 1.19 0.57 0.12 0.31 0.52 1.43 3.61 2.60 1.50 1.33 0.45 1.21
Tax % 8.40% -1.75% 383.33% -96.77% 13.46% -8.39% 32.69% 29.62% 44.67% 22.56% 13.33% 28.93%
Net Profit 1.09 0.58 -0.35 0.61 0.45 1.55 2.43 1.83 0.83 1.02 0.38 0.86
EPS in Rs 2.92 1.55 -0.94 1.63 1.21 4.15 6.51 4.90 2.22 2.73 1.02 2.30

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0.34 0.79 1.91 0.60 1.15 1.67 3.30 1.75 1.10 1.78 3.56 28.25 18.95
4.69 0.81 0.79 0.90 0.81 0.75 0.99 0.91 1.26 0.71 1.60 18.22 14.06
Operating Profit -4.35 -0.02 1.12 -0.30 0.34 0.92 2.31 0.84 -0.16 1.07 1.96 10.03 4.89
OPM % -1,279.41% -2.53% 58.64% -50.00% 29.57% 55.09% 70.00% 48.00% -14.55% 60.11% 55.06% 35.50% 25.80%
Other Income 0.33 2.94 0.45 0.04 0.04 0.06 0.08 0.26 0.14 0.13 0.15 0.57 0.11
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.23 1.29 0.32
Depreciation 0.07 0.05 0.04 0.04 0.02 0.02 0.07 0.07 0.07 0.09 0.14 0.15 0.19
Profit before tax -4.09 2.87 1.53 -0.30 0.36 0.96 2.32 1.03 -0.09 1.11 1.74 9.16 4.49
Tax % 4.65% 0.00% -2.61% 50.00% 13.89% 17.71% 24.57% 16.50% 233.33% 2.70% 13.22% 27.40%
Net Profit -3.90 2.87 1.57 -0.16 0.30 0.79 1.76 0.86 0.11 1.09 1.51 6.64 3.09
EPS in Rs -10.43 7.67 4.20 -0.43 0.80 2.11 4.70 2.30 0.29 2.92 4.05 17.80 8.27
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:43%
5 Years:54%
3 Years:195%
TTM:-2%
Compounded Profit Growth
10 Years:11%
5 Years:31%
3 Years:380%
TTM:-51%
Stock Price CAGR
10 Years:41%
5 Years:84%
3 Years:164%
1 Year:58%
Return on Equity
10 Years:9%
5 Years:12%
3 Years:17%
Last Year:31%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
3.74 3.74 3.74 3.74 3.74 3.74 3.74 3.74 3.73 3.73 3.73 3.73 3.73
Reserves 3.68 6.54 8.12 7.96 8.26 9.05 10.82 11.68 11.80 12.88 14.73 21.31 22.71
Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.54 35.11 18.71
5.90 3.66 2.49 2.12 1.83 1.93 1.91 0.24 0.13 0.36 0.59 5.73 4.55
Total Liabilities 13.32 13.94 14.35 13.82 13.83 14.72 16.47 15.66 15.66 16.97 29.59 65.88 49.70
0.88 0.83 0.68 0.17 0.15 0.14 1.12 1.05 1.17 1.09 7.25 7.38 7.31
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.20 0.00 0.00 0.00 0.00 0.00
Investments 11.23 10.71 8.81 6.55 6.34 6.11 5.56 4.76 6.26 4.19 2.72 25.61 4.57
1.21 2.40 4.86 7.10 7.34 8.47 9.79 9.65 8.23 11.69 19.62 32.89 37.82
Total Assets 13.32 13.94 14.35 13.82 13.83 14.72 16.47 15.66 15.66 16.97 29.59 65.88 49.70

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0.77 -1.87 -2.89 -1.79 -1.13 -0.13 0.03 0.44 0.52 -1.74 -2.41 26.12
0.84 1.91 2.78 1.75 1.13 0.15 0.13 -0.49 -0.58 3.99 -4.21 -23.47
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.21 -2.08
Net Cash Flow 0.07 0.04 -0.11 -0.04 0.00 0.02 0.17 -0.05 -0.06 2.25 -1.41 0.57

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -40.23% 25.65% 9.58% -2.55% 3.04% 7.75% 16.89% 5.94% -0.90% 6.66% 8.55% 23.44%
Debtor Days 139.56 83.16 135.68 73.00 95.22 76.50 134.94 177.29 282.05 0.00 0.00 0.00
Inventory Turnover 0.67 -0.67 0.67 1.00 1.00 1.00 1.00 1.00 2.00

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
71.59 71.59 71.59 71.59 71.59 71.59 71.59 71.59 71.59 71.59 71.59 71.59
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
28.37 28.37 28.37 28.37 28.37 28.37 28.37 28.37 28.37 28.37 28.37 28.37

Documents