APL Apollo Tubes Limited

NSE: APLAPOLLO · BSE: 533758 · Steel Tubes & Pipes · Initiating Coverage · 2-Jul-2026
Mid-Cap · Institutional Analyst: A. Desk · CFA
CMP₹1,844
Target (EV/EBITDA)₹2,368
Upside~28%
Horizon12–18 mo
Method EV/EBITDA ₹2,368 ★ · P/E ₹2,821 · DCF ₹2,029
Δ highlightflags cells with >N% change
%
00

Company Overview

▢ excluded
APL Apollo Tubes overview▢ excluded

APL Apollo Tubes Limited is India's largest structural steel tubes manufacturer, commanding a dominant market share with annual capacity exceeding 4.5 million tonnes per annum (MTPA). The company has transformed the steel tubes industry from a commodity business to a branded, value-added products enterprise. APL Apollo's distribution network spans 800+ distributors and 50,000+ retailers across India.

The company's strategic pivot toward Direct Forming Technology (DFT) and premium products has driven EBITDA-per-tonne expansion. Revenue grew from ₹13,063 Cr (FY22) to ₹23,079 Cr (FY26), driven by both volume and mix improvement. APL Apollo also operates a plant in Dubai, expanding its international footprint. The company recently divested its non-core subsidiary BOPPL for ₹160 Crore, signalling capital discipline.

Business segments▢ excluded
General ~40%
General Structures — Commodity hollow sections (ERW, square, rectangular). Historically lower-margin (~₹2,000/tonne). Strategic price hikes in Jan-25 nearly doubled EBITDA/tonne to ~₹3,400. Accounts for ~40% of sales by volume.
Value-Added ~60%
Value-Added & Specialty — Apollo-Z (pre-galvanised), Apollo-Trails, Apollo-H (heavy sections), Raipur/Dubai DFT plants (₹5,500–₹6,000/tonne EBITDA). Roofing products target ₹7,000/tonne; Scaffolding ₹1,500–₹2,000/tonne. Future: super-specialty EV/aerospace tubes (₹10,000–₹15,000/tonne targeted FY28–30).
EBITDA/tonne trajectory
Overall blended EBITDA/tonne: ~₹3,400 (H1 FY26E) vs ~₹2,800 (FY25). Management targets ₹4,000+ as Raipur and Dubai ramp up. Mix shift to specialty products is the key margin driver through FY29.
01

Executive Summary

▢ excluded
Investment thesis▢ excluded
01
Brand-led pricing power in a commodity business. APL Apollo has successfully branded structural steel tubes — a segment no competitor has replicated. This has allowed 20–30% premium pricing versus unbranded. The brand moat compounds as the distributor/retailer network reaches 50,000+ touch points. Trigger: Consumer pull data showing branded demand outpacing industry.
02
Net cash balance sheet supports capex for super-specialty tubes. Switched from net debt (FY22) to net cash of ~₹1,532 Cr (FY26). Management planning JVs for super-specialty tubes (EV, aerospace, oil & gas) targeting ₹10,000–₹15,000/tonne — 4–5× current blended EBITDA. Trigger: JV announcement with specialty steel partner.
03
Structural demand from construction, infra, and manufacturing. India's housing boom (PM Awas Yojana), infrastructure expansion (bridges, warehouses, metro stations), and PLI-driven manufacturing capex all drive structural tube demand. APL Apollo's volume CAGR of ~16% over FY22–26 is expected to continue at 12–14%.
Catalysts & risks▢ excluded
Top catalysts
• JV announcement for super-specialty tubes (EV/aerospace/oil & gas)
• Raipur and Dubai capacity utilisation ramp to 80%+
• General Structures EBITDA/tonne sustaining at ₹3,400+ post price hike
• Construction demand acceleration (PM Awas, industrial parks)
• Dividend/buyback — management guided "good dividend" or buyback once cash pile grows
Key risks
• Steel price volatility — input cost spikes can compress EBITDA/tonne
• Iran-Israel War volume impact visible in Mar-27 (disruption to Dubai plant)
• Real estate slowdown reducing construction demand
• Competition from JSW Steel, Tata Steel entering tubes segment
• Working capital build if receivables increase in new markets
Snapshot▢ excluded
Mkt Cap₹51,190 Cr52-Wk High / Low₹2,301 / ₹1,492
Revenue FY26₹23,079 CrEBITDA Margin FY26~7.8%
Capacity4.5 MTPANet Debt / CashNet Cash ₹1,532 Cr
P/E (FY26E)~41.4×EV/EBITDA (FY26E)~28.4×
ROE FY26~23%Dividend Yield0.32%
5Y Return+127%10Y Return+1,919%
Shareholding (Mar-26): Promoter 28.25% · FII 37.52% · DII 16.05% · Public 18.18%
02

Financial Performance

▢ excluded₹ Cr · Consolidated
Profit & Loss statement▢ excluded
ParticularsFY22FY23FY24FY25FY26
Revenue (₹ Cr)13,06316,16618,11920,69023,079
YoY Growth—23.8%12.1%14.2%11.5%
EBITDA (₹ Cr)—~1,193~1,200~1,580~1,802
EBITDA Margin—7.4%6.6%7.6%7.8%
PAT (₹ Cr)~687~643~733~758~1,204
EPS (₹/share)24.7323.1426.3927.2843.33
EPS Growth YoY—−6.4%+14.0%+3.4%+58.8%
Net Debt (₹ Cr)—−18.5−304.7−1,532.3~−2,400

FY26 EPS jumped sharply on margin expansion (price hike in General Structures) and volume growth from new plants. Net cash position enhances balance sheet quality.

Margin & volume trends▢ excluded
MetricFY23FY24FY25FY26FY27E
Revenue Growth23.8%12.1%14.2%11.5%12.0%
EBITDA Margin7.4%6.6%7.6%7.8%7.0%
EBITDA (₹ Cr)~1,193~1,200~1,580~1,802~1,809
ROE~23%~22%~22%~23%~23%
EPS (₹)23.1426.3927.2843.3352.01

FY27 margin assumption conservatively set at 7% given Iran-Israel War impact on Dubai plant volumes. Recovery expected in FY28–29 as specialty mix improves to 60%+.

03

Valuation Frameworks

▢ excludedEV/EBITDA · P/E · DCF
EV/EBITDA model — primary valuation▢ excluded
Why EV/EBITDA? APL Apollo is a capital-intensive manufacturer with significant fixed assets and ongoing expansion. EBITDA eliminates depreciation distortions from new plant additions and adjusts for the balance sheet shift from net debt to net cash. Widely used across steel, pipes, and building material companies.
ItemFY24FY25FY26FY27EFY28EFY29E
Revenue (₹ Cr)18,11920,69023,07925,84829,46733,593
Revenue Growth12.1%14.2%11.5%12.0%14.0%14.0%
EBITDA (₹ Cr)~1,200~1,580~1,8021,8092,0632,351
EV/EBITDA (Base)25.8×25.8×26.0×26.0×
Net Debt (Cash)(305)(1,532)(2,400)(2,400)(3,400)(4,700)
Equity Value (Base, ₹ Cr)49,08257,03065,839
Price/Share — Base (₹)1,7662,0512,368
Price/Share — Bear (₹)1,5831,8662,110
Price/Share — Bull (₹)1,9092,3482,829

Revenue growth for FY27 moderated to 12% due to Iran-Israel War impact on Dubai plant; growth normalises to 14% in FY28–29. OPM held at 7% for FY27 conservatively.

P/E model — EPS via ROE × BVPS▢ excluded
FY22FY23FY24FY25FY26FY27EFY28EFY29E
EPS (₹)24.7323.1426.3927.2843.3352.0158.5168.81
BVPS (₹)————~190226266313
▼ Bear
P/E 36×
FY29E₹2,477
◆ Base
P/E 41×
FY27E₹2,133
FY28E₹2,399
FY29E₹2,821
▲ Bull
P/E 48–50×
FY29E₹3,440
DCF model▢ excluded
WACC 11%  ·  Terminal g 5.0%  ·  EBIT Margin 6.5%
ItemFY27EFY28EFY29E
Revenue (₹ Cr)25,84829,46733,593
FCFF (₹ Cr)1,2961,8352,599
Terminal Value45,478
Price / Share₹2,029
DCF aligns closely with the EV/EBITDA base case, reinforcing ₹2,000–₹2,400 as a reasonable intrinsic value range at current multiples.
EV/EBITDA sensitivity at FY29E (₹)▢ excluded
EV/EBITDAPrice (FY29E)
23.0×₹2,115 ← Bear
24.0×₹2,199
25.0×₹2,284
26.0×₹2,368 ← Base
28.0×₹2,537
30.0×₹2,707
32.0×₹2,876 ← Bull
04

Risk & Capacity

▢ excluded
Risk → mitigation▢ excluded
Steel price volatility. HRC prices impact EBITDA/tonne materially. A ₹5,000/tonne rise in HRC compresses EBITDA/tonne by ~₹1,000. Mitigation: Inventory management (keep <30 days), pass-through pricing within 30–45 days, net cash reduces cost of funding WC.
Geopolitical impact on Dubai plant. Iran-Israel War disrupting logistics in Gulf; Dubai plant faces volume headwinds in FY27. Mitigation: Dubai plant contributes only ~8–10% of revenue; focus on high-margin specialty products limits financial impact.
Real estate slowdown. General Structures tubes (40% of revenue) are tied to construction activity. Any policy shock to real estate (rate hikes, RERA tightening) could hit volumes. Mitigation: Diversification into industrial/warehousing demand; roofing and scaffolding markets provide alternate demand.
Promoter stake dilution. Promoter stake has steadily declined from 34.5% (FY22) to 28.25% (FY26) — partly via secondary market sales. Continued dilution without buyback signals potential alignment issues. Mitigation: Sanjay Gupta family still holds controlling stake; management has guided dividend/buyback with growing cash.
05

Industry & Macro

▢ excluded
Steel tubes & TAM▢ excluded
India's structural steel tubes market is estimated at ~15 MTPA with APL Apollo commanding ~30% share. The sector benefits from India's urbanisation (500 Mn+ urban population by 2030), infrastructure spending (₹11 Lakh Crore CAPEX in Union Budget FY26), and manufacturing push under Make in India/PLI schemes. Growth drivers: (1) PM Awas Yojana 2.0 targeting 30 Mn houses; (2) warehousing boom driven by e-commerce and 3PL; (3) industrial shed construction driven by PLI capex; (4) renewable energy infrastructure (solar mounting structures). APL Apollo's total addressable opportunity expands to super-specialty segments (EV chassis tubes, aerospace, oil & gas pipelines) worth ₹2,000–₹3,000 Cr additional revenue by FY30.
06

Peer Comparison

▢ excluded
Operational KPIs — Steel pipes & tubes peers▢ excluded
CompanyCMP (₹)Mkt Cap (₹ Cr)Revenue (₹ Cr)EBITDA MarginEV/EBITDANet Debt
APL Apollo Tubes1,84451,190~23,079~7.8%~28.4×Net Cash
Jindal SAW~320~21,100~17,000~12%~12×Net Debt
Welspun Corp~760~19,800~14,000~10%~10×Net Cash
Surya Roshni~230~3,900~6,500~6%~10×Net Debt
APL Apollo trades at a significant premium to peers on EV/EBITDA due to higher brand value, net cash position, and superior growth trajectory. The premium is partially justified by ~3× higher revenue growth vs Jindal SAW/Welspun Corp.
₹10,000 invested · price return only▢ excluded
PeriodAPL ApolloJindal SAWWelspun CorpSurya RoshniNifty 50
10 years₹2,01,868₹1,11,739₹1,82,857₹67,692₹28,442
5 years₹22,707₹47,593₹96,438₹18,993₹14,800
1 year₹10,251₹10,936₹15,892₹7,976₹9,460
07

Sector-Specific KPIs

▢ excluded
Manufacturing & steel pipes KPIs▢ excluded
Capacity (MTPA)4.5 Mn T+Dubai
EBITDA/Tonne FY26~₹3,400+70% vs FY24
Net Cash (FY26)₹1,532 Cr↑ from net debt
Specialty Mix~60%vs ~50% FY23
Distributor Network800+50,000+ retailers
Revenue CAGR FY22–26~15%4-year
Dividend (FY26)₹8.50/shFinal declared
Promoter Stake28.25%↓ from 34.5%
08

Latest Updates

▢ excludedFY26
Recent news & developments▢ excluded
BOPPL divestiture — ₹160 Crore non-core sale
APL Apollo divesting 100% stake in Blue Ocean Projects Pvt Ltd (real estate subsidiary). Completion by Dec-26. Reflects corporate restructuring — monetising non-core real estate holding. Frees up capital; reinforces management focus on core tubes business.
Final dividend ₹8.50/share & net liabilities to be cleared
Net liabilities ~₹500 Crore expected to be eliminated in Q1–Q2 FY27. Post that, management explicitly stated: "I can say yes" to higher dividends or buybacks. Reflects strong confidence in FCF generation and shareholder-friendly capital allocation.
Super-specialty tubes JV exploration (FY28–FY30)
Management exploring JVs for super-specialty tubes targeting EV, aerospace, and oil & gas markets. Expected EBITDA spread of ₹10,000–₹15,000/tonne — 4–5× current blended levels. Still in planning stage; announcement could be a major re-rating catalyst.
10

ESG & Governance

▢ excluded
Governance review▢ excluded
• Promoter family (Gupta group) holds 28.25% — declining trend warrants monitoring
• Sanjay Gupta (MD) has been candid in communications about capital allocation plans — positive governance signal
• Zero-debt balance sheet reflects disciplined financial management
• BOPPL divestiture shows willingness to exit non-core businesses and focus on core competency
• ESG: Green manufacturing initiatives underway; specific disclosures improving but still limited vs global peers
11

Self Research Points

▢ excludedyour notes
Datewise research log▢ excluded
Add a dated observation or chart clip.
12

Glossary

▢ excludedreference
Steel & Manufacturing Terms▢ excluded
TermFull FormDefinition
HRCHot Rolled CoilPrimary raw material for structural steel tubes — rolled steel coil used as input. APL Apollo's EBITDA/tonne is directly impacted by HRC price movements.
ERWElectric Resistance WeldingStandard tube manufacturing process; lower-cost commodity tubes. Dominant in General Structures segment.
DFTDirect Forming TechnologyAPL Apollo's proprietary manufacturing process enabling complex section profiles (hollow, square, rectangular) with higher precision and lower material waste vs conventional welding.
EBITDA/Tonne—Operating profit per tonne of steel tubes manufactured; key sector-specific profitability metric. APL Apollo target: ₹4,000/tonne by FY27–28 vs ~₹3,400 currently.
MTPAMillion Tonnes Per AnnumCapacity measurement for steel manufacturing plants. APL Apollo: 4.5 MTPA across India + Dubai.
Value-Added Products—Higher-margin specialty tubes with coatings, profiles, or end-use certifications (pre-galvanised, Apollo-Z, Apollo-Trails). ~60% of revenue mix.
Super-Specialty Tubes—Advanced tubes for EV chassis, aerospace components, and oil & gas applications. Target EBITDA: ₹10,000–₹15,000/tonne. Future growth driver FY28–30.
Book-to-Bill—In manufacturing context: orders-in-hand vs revenue run rate. APL Apollo monitors this as indicator of near-term demand health.
Financial Metrics▢ excluded
AbbreviationFull FormDefinition
EV/EBITDAEnterprise Value / EBITDAPrimary valuation metric for manufacturing. EV = Mkt Cap + Net Debt. Removes capital structure and depreciation policy differences. APL Apollo at ~28× vs sector average ~12–14×, reflecting growth premium.
ROICReturn on Invested CapitalNOPAT ÷ Invested Capital; measures capital efficiency. APL Apollo benefits from negative working capital as it has strong bargaining power with distributors (takes upfront payment) relative to trade payables.
Working Capital—Current assets − Current liabilities; APL Apollo has achieved negative working capital (−2% of revenue) — a key competitive advantage vs peers who require significant WC funding.
WACCWeighted Average Cost of CapitalBlended cost of debt and equity used in DCF. APL Apollo's WACC ~11% reflecting equity risk premium on a mid-cap manufacturing company.
FCFFree Cash FlowNOPAT + D&A − Capex − WC changes; improving steadily as capex cycle peaks and WC benefits from negative conversion cycle.