Gujarat Apollo Industries Ltd

₹ 379 6.83%

13 Jun - close price

About

Incorporated in 1986, Gujarat Apollo
Industries Ltd manufactures different
types of Mining & Road Construction
and Maintenance Machinery^[1]

Key Points

Business Overview:^[1]
GAIL is a flagship company of the Apollo group
of Industries. It is an ISO 9001 :2015 certified manufacturer of high-quality crushing and screening equipment, including Integrated
Static and Mobile Crushing & Screening
solutions and other Allied Equipment

Website BSE NSE

Market Cap ₹ 447 Cr.
Current Price ₹ 379
High / Low ₹ 442 / 237
Stock P/E 191
Book Value ₹ 416
Dividend Yield 0.53 %
ROCE 1.88 %
ROE 0.48 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.91 times its book value

Cons

The company has delivered a poor sales growth of 9.42% over past five years.
Company has a low return on equity of 1.75% over last 3 years.
Earnings include an other income of Rs.28.7 Cr.
Company has high debtors of 169 days.
Promoter holding has decreased over last 3 years: -4.35%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Capital Goods Industrial Manufacturing Industrial Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	23.18	29.19	13.93	10.48	18.28	13.21	17.18	13.68	13.00	8.53	9.83	6.23	16.95
	21.81	30.17	15.68	11.05	20.53	13.43	18.14	13.30	15.19	10.61	11.00	8.13	25.51
Operating Profit	1.37	-0.98	-1.75	-0.57	-2.25	-0.22	-0.96	0.38	-2.19	-2.08	-1.17	-1.90	-8.56
OPM %	5.91%	-3.36%	-12.56%	-5.44%	-12.31%	-1.67%	-5.59%	2.78%	-16.85%	-24.38%	-11.90%	-30.50%	-50.50%
	5.23	5.51	8.59	5.24	5.18	5.37	7.60	6.03	4.45	8.32	8.15	6.47	5.74
Interest	0.56	0.49	0.68	0.62	0.59	0.66	0.52	0.55	0.32	0.41	0.74	1.01	1.53
Depreciation	1.06	1.27	1.29	1.28	1.27	1.22	1.22	1.23	1.15	1.15	1.19	1.17	1.63
Profit before tax	4.98	2.77	4.87	2.77	1.07	3.27	4.90	4.63	0.79	4.68	5.05	2.39	-5.98
Tax %	49.40%	45.49%	29.16%	5.42%	-356.07%	4.89%	2.86%	2.59%	235.44%	9.62%	11.49%	4.18%	59.36%
	2.28	2.95	6.66	2.48	-0.67	3.24	5.21	4.42	-1.81	3.98	4.79	2.33	-8.76
EPS in Rs	1.93	2.50	5.64	2.10	-0.57	2.75	4.42	3.75	-1.53	3.37	4.06	1.97	-7.42
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	58.36	80.86	81.59	67.57	68.44	30.05	26.49	55.03	55.63	71.84	56.74	41.55
	72.07	87.46	90.18	84.03	77.70	36.70	33.27	66.03	59.31	76.95	58.65	55.25
Operating Profit	-13.71	-6.60	-8.59	-16.46	-9.26	-6.65	-6.78	-11.00	-3.68	-5.11	-1.91	-13.70
OPM %	-23.49%	-8.16%	-10.53%	-24.36%	-13.53%	-22.13%	-25.59%	-19.99%	-6.62%	-7.11%	-3.37%	-32.97%
	195.71	23.69	24.78	38.83	45.08	18.81	27.04	98.51	24.95	24.09	22.36	28.68
Interest	4.86	11.17	10.30	5.96	1.75	1.24	1.27	2.04	2.48	2.38	2.04	3.69
Depreciation	3.05	3.98	3.30	2.69	2.70	2.57	2.49	3.44	5.02	5.10	4.82	5.14
Profit before tax	174.09	1.94	2.59	13.72	31.37	8.35	16.50	82.03	13.77	11.50	13.59	6.15
Tax %	-1.02%	151.55%	-637.84%	-6.34%	23.49%	13.77%	17.64%	45.62%	40.60%	-8.43%	16.70%	76.10%
	175.86	-1.00	19.10	31.29	31.49	19.15	13.58	44.60	8.18	12.47	11.33	2.34
EPS in Rs	106.10	-0.66	13.98	22.91	24.87	15.12	10.73	35.22	6.93	10.57	9.60	1.98
Dividend Payout %	2.27%	-379.00%	17.88%	10.91%	12.06%	19.83%	27.97%	5.68%	28.85%	18.93%	20.83%	0.00%

Compounded Sales Growth
10 Years:	-6%
5 Years:	9%
3 Years:	-9%
TTM:	-27%

Compounded Profit Growth
10 Years:	16%
5 Years:	-30%
3 Years:	-33%
TTM:	-81%

Stock Price CAGR
10 Years:	11%
5 Years:	18%
3 Years:	23%
1 Year:	54%

Return on Equity
10 Years:	3%
5 Years:	2%
3 Years:	2%
Last Year:	0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	15.94	15.16	13.66	13.66	12.66	12.66	12.66	12.66	11.80	11.80	11.80	11.80
Reserves	349.83	337.74	413.01	472.97	457.17	463.97	480.55	520.60	511.69	466.90	470.69	478.97
	108.75	116.50	116.82	39.20	10.02	17.21	14.10	65.30	17.89	25.50	21.67	50.09
	36.68	20.49	21.86	12.98	7.02	10.13	10.00	15.84	28.41	14.44	16.25	13.75
Total Liabilities	511.20	489.89	565.35	538.81	486.87	503.97	517.31	614.40	569.79	518.64	520.41	554.61
	54.54	49.92	54.82	45.31	43.12	40.37	38.94	115.37	113.86	108.40	109.53	127.98
CWIP	1.61	5.97	0.02	0.00	0.22	0.00	0.00	0.50	0.54	5.17	4.32	2.60
Investments	183.61	180.41	286.43	268.89	203.04	211.04	219.47	113.39	116.27	59.71	56.24	60.49
	271.44	253.59	224.08	224.61	240.49	252.56	258.90	385.14	339.12	345.36	350.32	363.54
Total Assets	511.20	489.89	565.35	538.81	486.87	503.97	517.31	614.40	569.79	518.64	520.41	554.61

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	80.94	-36.42	16.02	-2.11	-40.03	-8.15	10.50	-63.27	-14.46	-69.55	7.40	-15.57
	-62.84	34.59	10.21	86.68	92.36	10.57	1.93	20.43	92.42	68.75	3.39	-13.19
	6.67	-8.68	-35.34	-79.40	-48.51	-5.51	-12.74	42.84	-77.74	0.55	-10.58	28.57
Net Cash Flow	24.77	-10.51	-9.10	5.16	3.82	-3.09	-0.31	0.00	0.22	-0.25	0.20	-0.19

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	87.50	41.62	42.63	49.43	39.25	127.90	62.97	71.10	99.07	135.66	158.57	168.93
Inventory Days	271.16	175.03	173.89	196.49	156.94	307.40	372.42	132.04	388.71	198.15	199.59	281.85
Days Payable	109.37	44.46	36.20	57.99	18.83	88.37	70.57	45.52	112.75	45.72	51.56	70.52
Cash Conversion Cycle	249.29	172.19	180.32	187.92	177.37	346.93	364.82	157.62	375.04	288.08	306.61	380.26
Working Capital Days	1,159.98	897.06	655.25	825.40	870.53	2,003.55	2,380.01	1,173.60	1,285.67	1,555.26	1,226.87	1,761.58
ROCE %	4.82%	2.80%	1.96%	0.79%	3.35%	2.65%	3.56%	2.19%	2.69%	2.38%	3.32%	1.88%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	56.34%	55.70%	55.70%	55.70%	55.70%	55.70%	54.86%	54.79%	54.64%	51.99%	51.99%	51.99%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.09%	0.01%	0.03%	0.01%	0.01%
	0.50%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	43.16%	44.29%	44.31%	44.30%	44.31%	44.30%	45.14%	45.11%	45.34%	47.98%	48.00%	48.01%
No. of Shareholders	6,677	7,764	7,493	7,159	7,099	6,787	7,138	10,698	10,259	10,246	9,945	9,779

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	60.38%	64.06%	56.45%	56.40%	56.40%	56.34%	55.70%	54.79%	51.99%
	0.67%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.09%	0.01%
	0.02%	0.05%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00%	0.00%	0.00%	0.37%	0.46%	0.50%	0.00%	0.00%	0.00%
	38.93%	35.90%	43.53%	43.23%	43.13%	43.16%	44.30%	45.11%	48.01%
No. of Shareholders	7,945	7,426	7,001	6,529	6,076	6,753	7,159	10,698	9,779

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Gujarat Apollo Industries Ltd

Gujarat Apollo Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings