APOLLO MICRO SYSTEMS LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 112.9 INR | +4.63% |
|
+11.12% | -0.92% |
| 02/04 | Acuite Keeps BBB Rating on Apollo Micro Systems' Bank Loans; Outlook Stable | MT |
| 28/03 | Apollo Micro Systems Limited Enters into a Term Loan Agreement with State Bank of India | CI |
Valuation
| Fiscal Period: Marzo | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 5,750 | 33,742 | - | - |
| Enterprise Value (EV) 1 | 5,750 | 35,405 | 35,489 | 35,353 |
| P/E ratio | 3.07 x | 70.6 x | 47 x | 34.2 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 7.66 x | 5.28 x | 4.07 x |
| EV / Revenue | - | 8.04 x | 5.56 x | 4.26 x |
| EV / EBITDA | - | 35.3 x | 24.9 x | 18.6 x |
| EV / FCF | - | -43.7 x | -670 x | 35.4 x |
| FCF Yield | - | -2.29% | -0.15% | 2.83% |
| Price to Book | - | 7.06 x | 5.65 x | 4.91 x |
| Nbr of stocks (in thousands) | 2,07,639 | 2,98,865 | - | - |
| Reference price 2 | 27.69 | 112.9 | 112.9 | 112.9 |
| Announcement Date | 29/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 4,403 | 6,385 | 8,300 |
| EBITDA 1 | - | 1,002 | 1,425 | 1,904 |
| EBIT 1 | - | 842 | 1,215 | 1,660 |
| Operating Margin | - | 19.12% | 19.03% | 20% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 187.5 | 476 | 724 | 999 |
| Net margin | - | 10.81% | 11.34% | 12.04% |
| EPS 2 | 9.020 | 1.600 | 2.400 | 3.300 |
| Free Cash Flow 1 | - | -811 | -53 | 1,000 |
| FCF margin | - | -18.42% | -0.83% | 12.05% |
| FCF Conversion (EBITDA) | - | - | - | 52.52% |
| FCF Conversion (Net income) | - | - | - | 100.1% |
| Dividend per Share | - | - | - | - |
| Announcement Date | 29/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: |
|---|
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | 1,663 | 1,747 | 1,611 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.66 x | 1.226 x | 0.8461 x |
| Free Cash Flow 1 | - | -811 | -53 | 1,000 |
| ROE (net income / shareholders' equity) | - | 9.5% | 11.6% | 14.2% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 16.00 | 20.00 | 23.00 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 601 | 501 | 301 |
| Capex / Sales | - | 13.65% | 7.85% | 3.63% |
| Announcement Date | 29/05/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
112.9
INR
Average target price
163
INR
Spread / Average Target
+44.38%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.92% | 39Cr | |
| +23.82% | 14TCr | |
| +15.15% | 8.19TCr | |
| +0.44% | 6.96TCr | |
| +39.51% | 4.44TCr | |
| +6.15% | 4.24TCr | |
| +68.71% | 3.64TCr | |
| +78.40% | 2.42TCr | |
| +11.79% | 2.18TCr | |
| +40.60% | 2.18TCr |
- Stock Market
- Equities
- APOLLO Stock
- Financials Apollo Micro Systems Limited