GUJARAT APOLLO IND. LTD Nifty: 2604.40 Date: 02.12.

08
Road Construction and Maintenance Machineries and
Price: 88.00
Construction Activities % fall 78.00
High/ Low 400.00 84.50
Avg. Daily Volume (BSE/ NSE) 10053 2868
PARTICULARS 31/03/2007 FV No. of Sh. Sh.Hold. 30.09.08 %
Rs.(In crores) (In crores)
Equity 10.50 10.00 1.05 Promoters 45.77
Reserves (excluding Rev. Reserve)- Latest 83.13 FII 0.95
Shareholders Funds 93.63
Book Value 89.17
Dividend %-31.03.2008 30 PROJECTED
Market Price 88.00 85 80 75 70
Dividend Yield (%) 3.41 3.53 3.75 4.00 4.29
Market Price/ B V 0.99 0.95 0.90 0.84 0.79
Loans- 31.03.07 31.22
Market Cap 92.40 89.25 84.00 78.75 73.50
EV 124 120 115 110 105
EBITDA - Year end 31.03.2008 54.55
EV/ EBITDA 2.27 2.21 2.11 2.02 1.92
Bonus 1:2. Record Date 22.12.2008
Running Year 31/03/2008 30/06/2008 30/09/2008 31/12/2008 31/03/2009
12 Months Q1 Q2 Q3 Q4E
Cons Cons. Standalone
Net Sales 256.93 61.30 44.48
Other Income 2.45 1.39 0.50
EBITDA 54.55 12.33 10.21
PAT - Excl Ext.Ord.Exp/Inc./Frx Loss 35.11 7.15 6.19
EPS - (Annualised) 33.44 27.24 23.58
PE 2.63 3.23 3.73
Extra Ord. Gain/ (Loss) (net of tax) 16.30 0.00 0.00
*PAT is excluding Deferred Tax

Remarks -
Consolidated Results include results of Apollo Earthmovers Ltd and Apollo Industrial Products Ltd

Reports recommended - (Last 6 months coverage)

Report by Date Buy/ Recom. TARGET
Sell Price Price Period

Recommendation

(SAJAN DIDWANIA)