
Gujarat Apollo Industries Ltd
NSE:GUJAPOLLO

Intrinsic Value
The intrinsic value of one
GUJAPOLLO
stock under the Base Case scenario is
99.92
INR.
Compared to the current market price of 365.35 INR,
Gujarat Apollo Industries Ltd
is
Overvalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Gujarat Apollo Industries Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Gujarat Apollo Industries Ltd
Balance Sheet Decomposition
Gujarat Apollo Industries Ltd
Current Assets | 2.2B |
Cash & Short-Term Investments | 9.9m |
Receivables | 1.8B |
Other Current Assets | 316.9m |
Non-Current Assets | 3.4B |
Long-Term Investments | 606.9m |
PP&E | 1.2B |
Intangibles | 112.2m |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Gujarat Apollo Industries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Gujarat Apollo Industries Ltd
Revenue
|
415.5m
INR
|
Cost of Revenue
|
-338m
INR
|
Gross Profit
|
77.5m
INR
|
Operating Expenses
|
-265.9m
INR
|
Operating Income
|
-188.5m
INR
|
Other Expenses
|
211.9m
INR
|
Net Income
|
23.4m
INR
|
GUJAPOLLO Profitability Score
Profitability Due Diligence
Gujarat Apollo Industries Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
Gujarat Apollo Industries Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
GUJAPOLLO Solvency Score
Solvency Due Diligence
Gujarat Apollo Industries Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Gujarat Apollo Industries Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GUJAPOLLO Price Targets Summary
Gujarat Apollo Industries Ltd
Dividends
Current shareholder yield for GUJAPOLLO is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
GUJAPOLLO
stock under the Base Case scenario is
99.92
INR.
Compared to the current market price of 365.35 INR,
Gujarat Apollo Industries Ltd
is
Overvalued by 73%.