SUZLON ENERGY

TOTAL SHARES ISSUED – 1556723743 shs.

GROSS DEBT – Rs. 13477 cr.

NET DEBT – Rs. 12525 cr. (As on SEP 09).

CASH HOLDINGS – Rs. 952 cr.

REPOWER SYSTEMS AG - RPW:GR

Total Shares Issued – 9177039 shs.

Suzlon holds – 8325409 shs - 90.72%.

Free Float – 851630 shs - 9.28%.

CMP- 8th DEC 2009, 114 Euros. 1Euro/Rs. 68.95

MKT CAP – 1046.18 million Euros, Rs. 7213.42 cr.

Free Float MKT CAP – 97.08582 million Euros, Rs.669.406 cr.

EPS – 0.16, PE – 711.13, P/B – 3.11, NP – 1479000 Euros, Rs.10.2073 cr.

Suzlon's stakes in REpower valued at Rs.6544.021 cr

HANSEN TRANSMISSION INTERNATIONAL NV - HSN:LN

Total Shares Issued – 670104208 shs.

After the 35.01% stake sale in November 2009.

Suzlon now holds – 174632079 shs a 26.06%. V/S 410632079 shs 61.28%.

CMP as on 8th DEC 2009 1.13 GBp. 1GBP/ Rs.76.04

MKT CAP – 757.21 million Pounds, Rs. 5757.88 cr.

EPS – 1.98p, PE – 53.41, P/B – 1.39, NP – 1319131000 GBp – Rs.101.1546 cr

Suzlon's stakes in Hansen valued at Rs. 1500.52 cr.

NOW,

REpower contributes to Rs.42.03 to Suzlon´s CMP of Rs.85 a nearly 49.45% of Suzlon.

HANSEN contributes to Rs. 9.63 to Suzlon´s CMP of Rs. 85 a nearly 11.34% of Suzlon. So Suzlon valued at Rs.33.34.

Suzlon´s enterprise value is around Rs 33801.69 cr (217/Sh).

Networth around Rs 6580.32 cr.

IF SUZLON ENERGY MANAGES TO RETIRE ITS Rs. 13000 cr DEBTS IT’S VALUE CAN GO…. I SAY CAN GO TILL Rs.180. BUT SINCE IT’S A HIGH BETA STOCK ALWAYS TRADE WITH STRICK STOPLOSS.