✓In favour?
✓Real player?
✓Healthy?
✓Smart money?
5Mgmt view?
6Right price?

APOLLOTYRE.NS Apollo Tyres Limited

INR·Price 428.65·Mkt cap 271.16B

82funnel

as of 2026-06-19

Key numbers

Market cap

₹27,116 Cr

Current price

₹428.65

52w high / low

—

Stock P/E

19.8

Book value

₹264.24

P/B

1.6

ROCE

12.3%

ROE

8.2%

Computed from the latest reported financials and the current market price.

Who's the real player?

Strong90

A genuine play on this theme — most of its business sits right here.

Tyres~100% core revenue

Is the business healthy?

Strong78

Healthy business: it turns profit into real cash and earns solid returns on capital.

cashflow quality: 84.9capital efficiency: 35.1growth quality: 100balance sheet: 74.5valuation: 96.5

FCF conversion

165.0%

FCF margin

8.0%

Accrual ratio

-8.1%

ROCE

12.3%

ROIC

10.1%

Net debt / EBITDA

0.8

Interest coverage

6.6

Revenue CAGR

—

Piotroski F

Altman Z

3.6

P / FCF

12.0

EV / EBITDA

9.2

Strong cash flow quality
Positive FCF conversion
Low accrual ratio indicating credible earnings

Are the smart people buying?

Strong70

No ownership-change data for this stock. The score reflects heavy growth investment (capex) and buybacks, not visible insider buying.

Capex growth 82.6%Ownership-change data not available for this stock.

Strong capex growth
Active buybacks
High promoter/insider ownership
Significant institutional ownership

What is management saying?

No earnings-call transcript or filings found for this stock.

Is the price right?

cheap100

Intrinsic value 947.15 vs price 428.65 — screens cheap on a cash-flow DCF (121.0% to intrinsic). The base DCF growth of 15% is not believable given the reverse-DCF implied growth of 4.83%, suggesting the market expects much lower future growth than the model's assumptions.

Intrinsic / share	947.15
Price	428.65
Upside to intrinsic	121.0%
Reverse-DCF implied g	4.8%

Base FCF 20.09B · growth 15.0% · discount 12.0% · terminal 5.0%.

Sensitivity — intrinsic value / share

Each cell is the intrinsic value at that growth (across →) and discount rate (down ↓). Center ★ is the base case. Cells green = above price (cheap), red = below (expensive).

Growth rate →
Disc ↓ ╲ g	11%	13%	15%	17%	19%
10%	1022.31	1200.51	1407.44	1647.28	1924.72
11%	831.64	973.56	1138.03	1328.31	1548.06
12%	696.18	812.55	★ 947.15	1102.59	1281.81
13%	595.17	692.68	805.25	935.01	1084.38
14%	517.09	600.18	695.91	806.07	932.66

Through the masters' eyes

would they buy it?

Each investor's numeric rules, checked against this stock's metrics: exact math, no guesswork. Tap one to see which rules pass, fail, and what to judge yourself.

Scoring this stock against the masters' frameworks…

Financial statements (INR)

↗ source

Cash-flow lines highlighted — we trust cash over reported profit.

Line	2026	2025	2024	2023	2022
Revenue	284.71B	261.23B	250.20B	241.22B	—
Operating income	26.00B	20.73B	29.91B	19.15B	—
EBITDA	32.44B	34.92B	45.13B	33.63B	—
Net income	13.72B	11.21B	17.22B	10.46B	—
Operating cash flow	36.67B	18.23B	34.40B	21.37B	—
Capex	-14.03B	-7.69B	-7.30B	-7.77B	—
Free cash flow	22.64B	10.55B	27.09B	13.60B	—
Total assets	292.40B	273.06B	269.57B	273.53B	—
Total equity	167.15B	147.66B	139.02B	125.78B	—
Total debt	36.75B	44.10B	49.05B	64.21B	—
Cash & equivalents	10.29B	8.86B	9.12B	8.36B	—

Technical entry

—