SlideShare una empresa de Scribd logo
1 de 18
Descargar para leer sin conexión
IEA-Equity
Strategy

India Equity Analytics

6th March, 2014

Daily Fundamental Report on Indian Equities

Hindustan Zinc LTD : Good gains ahead

"BUY"

Edition : 219
6th Mar 2014

Zinc fundamentals are becoming attractive with suppotive lead prices brings a positive outlook for Hindustan Zinc.With a cash-rich balance sheet
and strong visibility over production growth of zinc, lead and silver over FY2013-15, we are positive on HZL.Being an integrated & dominant
player in the domestic industry with low cost of production, the company is poised to benefit in the long run. Now the stock is trading at 1.6x in
one year forward P/B we estimated it at 1.8x for 2015.At current level we see a significant growth in the stock. We valued & reaffirm our
positive stance on HZL and assign a BUY rating to the stock with a target price of Rs. 148/-. ....................................................... ( Page : 2-4)

Voltas Ltd : Downgrade to "Neutral"…….

"NEUTRAL"

6th Mar 2014

The company has been evaluating strategic alternatives since 2012, we believe the company is not inclined to sell at valuations multiple of 2
times of its FY15E book value. However, If the company if things will going positively we could rationalize valuations near Rs. 145 per share, but
we don't believe buyers would be willing to pay a premium to BVPS more than 2 times at this time. We are downgrading Voltas to Neutral given
the recent rise in its share price following 3QFY14 earnings and revised our price target to Rs. 120. ................................................................ (
Page : 5-6)

SWARAJ ENGINES Ltd :

"BOOK PROFIT"

6th Mar 2014

In our earlier report dated 25-04-13, we had recommended readers to buy the scrip with a view to earn healthy gains. As expected, the counter
have given a premium of 40 per cent over its recommended price. We expect the current price growth rally factored all the fundamental
changes, and we advise our readers to book profits at the current levels. Our bearish attitude on the counter stems from its valuations. At a
P/BV of 2.8x of its annualised FY14E RoE of Rs 28.7%, we believe that the counter is very expensive in comparison of its own past historical data .
...................................................................... ( Page : 7-8)

EROSMEDIA :"Moving to Blockbuster"

"BUY"

5th Mar 2014

Healthy movies pipeline for FY15E; Company is expecting to release more than 8 big budget movies across Hindi and regional languages.
Likewise, company is going to release much awaited Rajnikanth’s movie Kochadaiiyaan on 11 April, 2014. Its well positioned to monetize rich
content of library ensures annuity and regular set of revenue. .......................................... ( Page :9-11)

Escorts Ltd: "Volume Growth Remains The Key;Retain Buy"

"BUY"

5th Mar 2014

Going forward, we remain positive on the company’s growth prospects particularly in AMP segment. We expect demand to improve further in
FY2014E with the economic recovery. However, we remain cautious with regards to growth in Construction Equipment segment in near-tomedium. Thus, We revise our estimates upwards to factor in the strong CY13 tractor volume performance. We therefore revised our rating on
the stock from "Reduce" to "Buy" and advised to our investors to enter at current level with Revised price target of Rs. 175
........................................................................ ( Page : 12-13)

Infosys : "Meritocracy to growth"

"BUY"

4th Mar 2014

In the recent webcast, Mr. Narayan Murthy expressed its view regarding senior level exits from the company. In near term, non-performers in
Infosys could be asked to leave or may hand over layoff notices. Infosys will retain its revenue acceleration and margin expansion, also operating
metrics will turn into greenery from hay. At a CMP of Rs 3793, it trades at 17.4x FY15E earnings. We retain our “BUY” view on the stock with a
target price of target price of Rs 3910 . ............................................................... ( Page : 14-16)

Powergrid :

"BUY"

3th Mar 2014

The stock is trading at 1.7x FY15E BVPS. We estimate to Power grid stock to trade at 1.8x BVPS. Valuation is very reasonable for a business
model with RoE (16%), strong growth visibility and minimal operational risks. We valued stock for a 12 month period at a target price of
Rs.118.With equity dilution overhang on the stock is removed, so we expect the stock price will drive by purely on its fundamentals, on our
estimates we maintain a positive fundamental outlook for Power grid. Also, govt. stake coming down to 58% is a positive, as risk of further
equity dilution is reduced . ............................................................ (Page : 17)
Narnolia Securities Ltd,
Hindustan Zinc LTD.

"BUY"
6th March' 14

Good gains ahead
Result Update

BUY

CMP
Target Price
Previous Target Price
Upside
Change from Previous

123
148
148
20%
0%

Market Data
BSE Code
NSE Symbol
52wk Range H/L
Mkt Capital (Rs Crores)
Average Daily Volume (Nos.)
Nifty

500188
HINDZINC
142/94
51929
5192
6329

Stock Performance-%
1M
4.3
0.0

Absolute
Rel. to Nifty

1yr
-1.7
9.2

YTD
-3.4
11.3

Share Holding Pattern-%
3QFY14
64.9
1.8
31.4
1.8

Promoters
FII
DII
Others

2QFY14 1QFY14
64.9
64.9
1.8
1.5
31.4
31.5
1.8
2.1

450

400
350
300
250
200

150
100
50

Jul-13

Jan-14

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jul-09

Jan-10

Jul-08

Jan-09

Jul-07

0

Jan-08

We believe Zinc price will be the core fundamental behind the Hindustan zinc’s bull story
in the coming years. We see a improving volume of production through FY15.More So
Govt. The attorney-general’s clearance for the Centre’s proposal to divest its residual
stake in Hindustan Zinc Ltd (HZL) lifted the Street’s mood. Again the board delayed this
process and guided investors that disinvestment of government's remaining stake in
Hindustan Zinc will happen next fiscal year. Stake sale in HZL again seems to be back
burner now. We also see gradual and sustainable recovery in global macro Scenario
which supports a positive cycle in industrial metals. So, we believe there exists a strong
case for significant earnings estimate for Hind Zinc in coming months.
Robust Q3FY14 Performance :
Hindustan Zinc’s (HZL) Q3FY14 performance was inline to our estimates on the back of
healthy zinc sales volumes and higher metal premiums. Total operating income for
Q3FY14 stood at Rs. 3450.1 crore higher by 8.6% YoY but lower by 3.1% QoQ. Total zinc
sales in Q3FY14 came in at 196,000 tonne, up 17% YoY and 2% QoQ . The company
realised premium on metal sales amounting to $241/tonne for zinc (Zn) & $305/tonne for
lead (Pb) . Lead sales volume for the quarter stood at 23500 tonnes (lower by 24% QoQ
and 22% YoY), while silver sales volumes stood at 78500 kg (lower by 31% YoY and 14%
QoQ) . EBITDA came in at Rs.1823.8 crore and inline to our estimate of Rs. 1829.6 crore.
Subsequently, net profit stood at Rs. 1722.7 crore .
Valuation & Recommendation
Zinc fundamentals are becoming attractive with suppotive lead prices brings a positive
outlook for Hindustan Zinc.With a cash-rich balance sheet and strong visibility over
production growth of zinc, lead and silver over FY2013-15, we are positive on HZL.Being
an integrated & dominant player in the domestic industry with low cost of production,
the company is poised to benefit in the long run. Now the stock is trading at 1.6x in one
year forward P/B we estimated it at 1.8x for 2015.At current level we see a significant
growth in the stock. We valued & reaffirm our positive stance on HZL and assign a BUY
rating to the stock with a target price of Rs. 148/-.

1 yr Forward P/B

Jan-07

Zinc market was bearish during last consecutive years having surplus in inventory, but
now sentiment is slowly turning positive showing some uptrends in Zinc LME prices.
Visible inventories on the London Metals Exchange, as well as on the Shanghai Futures
Exchange, are down about 30% over the last year. And zinc demand is increasing steadily.

Source - Comapany/EastWind Research

Financials :
Net Revenue
EBITDA
Depriciation
Tax
PAT

Q3FY14
3450
1824
210
305
1723

Y-o-Y %
8.6
22.1
18.6
50.2
6.8

Q-o-Q %
-9.8
-3.1
12.9
20.1
5.1

Q3FY13
3178
1494
177
203
1613

Q2FY14
3826
1883
186
254
1640
(In Crs)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

2
Hindustan Zinc LTD.
Silver(rs/ounce)

Nov-13

Dec-13

Nov-13

Dec-13

Nov-13

Dec-13

Oct-13

Sep-13

Aug-13

Jul-13

Jun-13

Apr-13

May-13

B. A reason to wait and watch , is since the government is looking at auction, how much
will Vedanta be able to garner and what price it is willing to pay is not known.

Feb-13

1800
1600
1400
1200
1000
800
600
400
200
0
Mar-13

Key Concerns
A. Volatile Desel Price and high Sulphuric acid price affecting the company,s PAT adversly.

LME Price/Ton

Jan-13

Lower Production Guideline
HZL has marginally downward revised its mined metal production guidance for FY14 from
950,000 tonnes earlier to 900,000 tonnes. This reflects slower-than-expected ramp up of
underground mining projects and some changes in mining sequence wherein preference
has been given to primary mine development during this period.

Source - Comapany/EastWind Research

H. Zinc premium reaches six year high as inventories shrink
I. Fees that zinc smelter charge to refine the metat that probably to increase 5%.

Narnolia Securities Ltd,

LME Price/Ton
Lead

Oct-13

Sep-13

Aug-13

Jul-13

Jun-13

May-13

Apr-13

Mar-13

Feb-13

Jan-13

160000
140000
120000
100000
80000
60000
40000
20000
0

Source - Comapany/EastWind Research

LME Price/Ton
Zinc

Oct-13

Sep-13

Aug-13

Jul-13

Jun-13

May-13

Apr-13

Mar-13

Feb-13

125000
120000
115000
110000
105000
100000
95000
90000

Jan-13

C. HZL’s revenues are directly linked with the global market for products essentially, Zinc
and Lead which are priced with reference to LME prices and Silver to LBMA (London
Bullion Metal Association) prices.
D. Lower than expected demand by galvanizing industries for zinc and industrial batteries,
car batteries industries for lead would affect the company estimates.
E. Disruptions in mining due to equipment failures, unexpected maintenance problems ,
non-availability of raw materials of appropriate price, quantity and quality for energy
requirements, disruptions to or increased cost of transport services or strikes and
industrial actions or disputes.
Key Triggers for Growth
A. Company is tracking on 95% capacity utilization.
B. Captive plants enjoy the lower Tax rate and company enjoys zero tax from tax free
geographycal areas.
C. Smelting Plants are improvised and management is confident that the smelting plants
will maintain their stance for the coming quarters also.
D. The Rampura Agucha underground mine project is operational via ramps (tunnel driven
downward from the surface) and commercial production already ramp up in Q3 and will
in Q4 of FY14 . The Kayad mine project will also commence commercial production in
the current fiscal year.
E. A cash-rich balance sheet, low cost of production and inexpensive valuations make HZL
an attractive bet at the current price levels.
F. Disinvestment of government's remaining stake in Hindustan Zinc and Bharat
Aluminium (Balco) will happen next fiscal year .
G. In the past Vedanta Group has said it wanted majority control when Vedanta had earlier
offered Rs 149 a share . If this is any benchmark,then investors will stand to gain.

Source - Comapany/EastWind Research

3
Hindustan Zinc LTD.
P/L PERFORMANCE
Net Revenue from Operation
Other Income
Total Income
Power, fuel & water
Repairs
Expenditure
EBITDA
Depriciation
Interest Cost
Net tax expense / (benefit)
PAT
ROE%
B/S PERFORMANCE
Share capital
Reserve & Surplus
Total equity
Trade payables
Short-term provisions
Total liabilities
Intangibles
Tangible assets
Capital work-in-progress
Long-term loans and advances
Inventories
Trade receivables
Cash and bank balances
Short-term loans and advances
Total Assets

FY11
9912
979
10891
1023
492
4417
5496
475
19
1059
4900
22.0
FY10
423
17701
18124
478
340
20238
109
6071
1113
361
452
152
928
96
20238

FY12
11405
1543
12948
1228
568
5336
6069
611
14
1419
5526
21.0
FY11
845
21688
22533
475
567
25053
109
7145
875
594
762
209
5633
158
25053

FY13
12700
2032
14732
1070
696
6218
6482
647
29
921
6899
21.0
FY12
845
26036
26881
410
504
29485
47
8466
445
876
798
332
5255
233
29485

FY14E
13577
1787
15364
1291
707
6484
7093
718
37
1097
6967
19.0
FY13
845
31431
32276
484
825
35465
10
8474
1082
1898
1111
403
6942
373
35465

RATIOS
P/B
EPS
Debtor to Turnover%
Creditors to Turnover%
Inventories to Turnover%
CASH FLOWS
Cash from Operation
Changes In Working Capital
Net Cash From Operation
Cash From Investment
Cash from Finance
Net Cash Flow during year

FY10

FY11

FY12

FY13

3.2
95.6
1.9
6.0
0.6
FY10
4001
77
4077
-3881
-187
8

2.2
11.6
2.1
4.8
0.8
FY11
4483
-212
4272
-3658
-363
250

2.1
13.1
2.9
3.6
0.7
FY12
4553
-61
4492
-3499
-1242
-248

1.7
16.3
3.2
3.8
0.9
FY13
4935
-183
4752
-3234
-1257
262

Narnolia Securities Ltd,

Net
Revenue
from
Operatio
n

4000
3500
3000
2500

30.0

Revenue
Growth

4500

15.0

25.0
20.0

2000

10.0

1500

5.0

1000
0.0

500
0

-5.0

Source - Comapany/EastWind Research
ZinC Productions:
250000

Zinc Production
(tons)

200000
150000
100000

50000
0

Source - Comapany/EastWind Research
EBIDTA & Margin :
2500

EBIDTA %

2000

49

49

50

47
43

1500

60

EBIDTA

43

41

40

42

30
1000
20
500

10

0

0

Source - Comapany/EastWind Research
4
Voltas Ltd.

"Neutral"
6th Mar' 14

Downgrade to "Neutral"…….
Company update

Neutral

CMP
Target Price
Previous
Target Price
Upside
Change from
Previous

139
125
95
-10%
32%

Market Data
BSE Code
NSE Symbol
52wk Range
H/L Capital
Mkt
(Rs Crores) Vol. (Nos.)
Average Daily
Nifty

500575
VOLTAS
65/143
4,609
624,126
6,329

Stock Performance-%
1M
28.5
23.1

Absolute
Rel. to Nifty

1yr
75.2
64.0

Promoters
FII
DII
Others

1 yr Forward P/B

Management comment on above JV :
Water has been identified as a key focus area for the Tata group. With its unrivalled know-how
and technological leadership in the water treatment space, the partnership, will help Voltas
Water Solutions cater to the growing water treatment requirements of the Indian subcontinent.
They further believe that partnership will simultaneously leverage the brand and distribution
strength of Voltas, along with the technology prowess of the water and process solutions division
of the Dow Group.

YTD
84.2
72.9

Our View on said JV :
In today scenario major Water and Waste Water Treatment market is mostly and largely catered
by unorganized players. And the market which is targeted by this new joint venture will provide a
branded and differentiated product line in the sector, with a focus on quality and service
delivery.

2QFY13 1QFY14
30.2
30.2
14.5
18.1
29.8
25.6
25.6
26.1

About Dow Group :
Dow Chemical Pacific (Singapore) Pte Ltd was established in 1992. Catering to customers in Asia
Pacific, particularly South East Asia, Dow Group combines the power of science and technology to
passionately innovate what is essential to human progress. The company is driving innovations
that extract value from the Intersection of chemical, physical and biological sciences to help
address many of the world's most challenging problems such as the need for clean water, clean
energy generation and conservation, and increasing agricultural productivity. The company's
integrated, market-driven, industry-leading portfolio of specialty chemical, advanced materials,
agrosciences and plastics businesses delivers a broad range of technology-based products and
solutions to customers in high growth sectors such as packaging, electronics, water, coatings and
agriculture.
Valuation :
The company has been evaluating strategic alternatives since 2012, we believe the company is
not inclined to sell at valuations multiple of 2 times of its FY15E book value. We estimate that at
the lower end of management's guidance this translates into a 12.1%/12.7% RoE forFY14/15E.
We believe management is attempting to be conservative regarding the guidance for FY14 &
FY15, but even with a 60/90 bps improvement in the operating margin the RoE would be
approximately 12.1%/12.7% for FY14/15E , which we believes would translate into a P/B multiple
of approximately 2.0x – to 2.2x. This translates to a 12 month price target of approximately Rs.
120 based on our FY14E BVPS of Rs. 59. However, If the company if things will going positively we
could rationalize valuations near Rs. 145 per share, but we don't believe buyers would be willing
to pay a premium to BVPS more than 2 times at this time. We are downgrading Voltas to Neutral
given the recent rise in its share price following 3QFY14 earnings and revised our price target
to Rs. 120.”

Share Holding Pattern-%
3QFY14
30.3
15.2
29.8
24.8

What New...???
Voltas Ltd has proposed to form a new joint venture (JV) company named –“ Voltas Water
Solutions” which will have equal capital contribution from “Voltas” and “Dow Chemical Pacific”
(Singapore) Pte (Dow). This JV company will market and distribute standard packaged Water
Treatment Systems and Waste Water Treatment Systems of capacity up to 20 m 3/hour, to
residential and commercial complexes and light industrial markets in the Indian subcontinent.
The entity's operations would include designing, procuring, testing, marketing, selling and
servicing of such standard water treatment systems and waste water treatment systems.

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

5
Voltas Ltd.
Key financials :
PARTICULAR

2009A

2010A

2011A

2012A

2013A

2014E

2015E

Performance
Revenue

4326

4757

5191

5186

5531

5320

5852

Other Income

94

78

58

98

90

84

100

Total Income

4420

4836

5250

5284

5621

5404

5952

EBITDA

283

460

463

336

245

261

296

EBIT

262

438

442

303

217

237

268

DEPRICIATION

21

21

21

34

28

24

28

INTREST COST

11

10

17

31

40

35

42

PBT

372

532

524

219

280

286

326

TAX
Extra Oridiniary Items
Reported PAT
Dividend (INR)
DPS
EPS

117
26
255
73
2.2
7.7

147
25
385
73
2.2
11.6

172
40
352
73
2.2
10.6

57
-150
162
73
2.2
4.9

73
12
207
73
2.2
6.3

74
0
211
54
61.5
6.4

85
0
241
54
61.5
7.3

6.5%
5.8%
16.2%
4.7%
32.2%
27.3%

9.7%
8.0%
6.5%
1.2%
35.4%
35.2%

8.9%
6.7%
6.2%
1.3%
25.8%
24.6%

6.5%
3.1%
4.4%
2.0%
11.0%
11.4%

4.4%
3.7%
8.3%
2.9%
12.7%
13.1%

4.9%
3.9%
4.4%
42.4%
11.9%
12.3%

5.1%
4.0%
5.0%
42.4%
12.3%
13.0%

790
181
971
33
48

1085
35
1120
33
178

1362
137
1498
33
172

1478
223
1701
33
112

Yeild %
EBITDA %
NPM %
Earning Yeild %
Dividend Yeild %
ROE %
ROCE%
Position
Net Worth
Total Debt
Ammount in crores
Capital Employed
No of Share (Adj)
INR in crores
CMP

1626
1775
1955
261
225
225
(Source: Company/Eastwind)
1887
2000
2180
33
33
33
(Source: Company/Eastwind)
75
145
145

Ammount in crores

(Source: Company/Eastwind)

Valuation
Book Value
P/B
Int/Coverage
P/E
Ammount in crore

23.9
2.0
23.8
6.2

32.8
5.4
44.5
15.3

41.2
4.2
26.7
16.1

44.7
2.5
9.6
22.9

49.1
1.5
5.5
12.1

53.7
2.7
6.8
22.7

59.1
2.5
6.4
19.9

(Source: Company/Eastwind)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

6
SWARAJ ENGINES Ltd.

V-

"Book Profit"
6th Mar' 14

" Book Profits While The Going Is Good…. "
Company update

Book Profit

CMP
Target Price
Previous Target Price
Upside
Change from Previous

648
648
600
0%
7%

Market Data
BSE Code
NSE Symbol
52wk Range H/L
Mkt Capital (Rs Crores)
Average Daily Volume
Nifty

500407
SWARAJENG
382/672
801
1,015
6,329

Stock Performance-%
Absolute
Rel. to Nifty

1M
5.3
(0.2)

1yr
47.8
36.6

YTD
63.4
52.0

In our earlier report dated 25-04-13, we had recommended readers to buy the scrip with a view
to earn healthy gains. As expected, the counter have given a premium of 40 per cent over its
recommended price. We expect the current price growth rally factored all the fundamental
changes, and we advise our readers to book profits at the current levels.
We are quite positive on the Swaraj Engines, owing to its strong tractor volume growth, capacity
expansion to 1,05,000 engines pa from 75,000 of current level, softening of commodity prices
and company presence in all HP segments. We are upbeat on the stock on the account of core
business momentum remains robust with healthy EPS growth, cash flow generation and high
RoE.
Moreover, we feel that caution is necessary over the recent robust financial as well as
operational performance that the company has delivered over the past year. With 90 per cent of
its turnover generated through parent company, the revenue stream also seems concentrated. In
conclusion, looking at the above mentioned woes, we advise readers to book profits in the
counter at its current levels and fresh buying may be considered at cheaper levels of around Rs.
500-550 a share.
Our bearish attitude on the counter stems from its valuations. At a P/BV of 2.8x of its annualised
FY14E RoE of Rs 28.7%, we believe that the counter is very expensive in comparison of its own
past historical data
Recommendation History

Share Holding Pattern-%
Promoters
FII
DII
Others

3QFY14
50.6
1.9
10.6
36.9

1 yr Forward P/B

2QFY14
50.6
1.9
10.4
37.1

1QFY14
50.6
1.5
10.6
37.3

Date
25th April' 13
17th June' 13
10th July' 13
1st Aug' 13
26th Nov' 13
3rd Feb' 14

Report Type

CMP

Target Price

Change From
Previous in %

Company Update
Company Update
Company Update
Result Update
Result Update
Result Update

460
511
533
484
610
602

515
535
535
535
600
648

NA
3.9%
0.0%
0.0%
12.1%
8.0%

Valuation
At the CMP of INR610, the stock discounts its FY14E EPS of Rs. 54.20 by 12.0x and FY15E EPS of
Rs. 61.7 by 10.5x. Given the strong revenue growth at a CAGR of 21%; PAT growth at CAGR of
26% post acquisition and stable margins at ~15%, the company is poised to grow further and
capable of ustaining its healthy earnings. Furthermore, despite the capex of Rs. 38 crore, the
company has strong cash flows and the company is debt free. Also, Company assurance of 3060% dividend payout ratio implies an attractive dividend yield of 4-9%.

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

7
9

SWARAJ ENGINES Ltd.
Key financials :
PARTICULAR

2009A

2010A

2011A

2012A

2013A

2014E

2015E

208
5
213
32
27
5
0
32
11
21
7
17.2
5.9

282
10
292
50
45
5
0
55
17
37
12
30.1
9.3

361
8
369
61
56
4
0
64
20
44
14
35.4
11.6

449
12
461
69
65
4
0
77
24
53
19
42.5
15.1

479
15
494
71
64
7
0
79
24
55
48
44.6
38.4

600
18
618
89
80
9
0
98
30
67
24
54.2
19.3

680
20
700
102
91
11
0
111
34
77
30
61.7
24.2

15.3%
15.5%
10.2%
8.0%
2.7%
21.9%
21.9%

17.6%
19.4%
13.2%
31.6%
9.8%
30.4%
30.4%

16.8%
17.8%
12.2%
12.2%
4.0%
28.8%
28.8%

15.5%
17.2%
11.8%
9.9%
3.5%
28.4%
28.4%

14.9%
16.6%
11.6%
11.3%
9.7%
28.6%
28.6%

14.8%
16.3%
11.2%
8.4%
3.0%
28.5%
28.5%

15.0%
16.3%
11.3%
9.5%
3.7%
26.6%
26.6%

97
1
214

123
1
95

152
1
290

186
1
429

194
1
395

236
1
648

287
1
648

Performance
Revenue
Other Income
Total Income
EBITDA
EBIT
DEPRICIATION
INTREST COST
PBT
TAX
Reported PAT
Dividend
EPS
DPS
Yeild %
EBITDA %
PBT %
NPM %
Earning Yeild %
Dividend Yeild %
ROE %
ROCE%
Position
Net Worth
No of Share
CMP
(Ammount in crore)
Valuation

Book Value
P/B
P/E
Net Sales/Equity

(Source: Company/Eastwind)

78.3
2.7
3.5
2.1

(Source: Company/Eastwind Research)

98.8
1.0
5.3
2.3

122.6
2.4
5.6
2.4

150.0
2.9
5.1
2.4

156.0
2.5
6.8
2.5

190.2
3.4
12.0
2.5

231.5
2.8
10.5
2.4

(Figures In crore)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

8
EROSMEDIA

"BUY"
5th March' 14

"Moving to Blockbuster"
Initiating Report

Buy

CMP

160

Target Price
Previous Target Price
Upside
Change from Previous

200
25%

Market Data
BSE Code
NSE Symbol

533261
EROSMEDIA

52wk Range H/L
Mkt Capital (Rs Crores)
Average Daily Volume
Nifty

195/107

1467
26241
6298

Stock Performance
1M
Absolute
Rel. to Nifty

1yr

YTD

13.1
8.2

-7.3
-17.4

-

Share Holding Pattern-%
Promoters
FII
DII
Others

Current
74.88

2QFY14
74.88

12.45
1.56
11.11

12.16
1.87
11.09

P/BV-1 year forward

1QFY14
74.88
11.35
2.95
10.82

Healthy movies pipeline for FY15E; Company is expecting to release more than
8 big budget movies across Hindi and regional languages. Likewise, company is
going to release much awaited Rajnikanth’s movie Kochadaiiyaan on 11 April,
2014. Apart from this, company is expected to release Dishkiyaaoon, Shadi Ke
Side Effect, Action Jackson, Tanu weds Manu season 2, Sarkar3, Chalo China,
NH-10, Dekho Magar Pyaar Se, Happy Ending and Rana in FY15E.
It has largest Indian content library of films with 1100+ films and digital rights
to an additional 700 films. Its well positioned to monetize rich content of
library ensures annuity and regular set of revenue.
Considering diversified and sustainable Business Model along with well
positioned to monetize rich content of its library and block buster success ratio
of movies (out of the top 10 grossing films in recent years, 3 are from Eros.)
make us positive view on the stock.
About Company: Eros International Media (EROS) is one of the largest films coproduction and distribution company in India and overseas, engage with presales of overseas rights, music rights and broadcasting rights. It recovers 35-40%
of its costs by selling movie rights to channels, recovers another 35-40% from
selling its overseas rights to overseas entities. Similarly, it gets 10-15% of the
cost of movies by selling music rights .
Robust 3QFY14 Result: Company reported better numbers with sales growth of
17% (YoY) led by huge spurt in catalogue monetization, which increase by approx75% (YoY). Its PAT grew by 41%(YoY).
During the quarter, Its EBITDA margin improved by 680bps (YoY) to 31.3%
because of reduction in operational expenses and employee expenses.
Management expects to see EBITDA margin at 25% in FY14E and FY15E than 2022% range of margin in previous 4 years.
Recent initiatives: Eros has struck new deals during the period with MSM
Satellite Singapore private ltd for broadcast of films on Sony as well as with
Viacom18 media for broadcast films on colours.
Recently Eros International media has launched two new movie channels HBO
DEFINED and HBO HITS, which will reduce its dependence on highly
unpredictable revenue streams going forward.
View and Valuation: Management is very excited to invest into different
medium like internet and launching channels to generate revenue. Company’s
optimistic stance towards maintaining margins, strong movies slate and very low
valuation makes attractive. At a CMP of Rs 160, stock trades at 1.1 P/BVx FY15.
We initiate “BUY” with a target price of Rs 200.
Financials
Revenue
EBITDA
PAT
EBITDA Margin
PAT Margin

3QFY14
432.68
135.6
92.0
31.3%
21.3%

2QFY14
201
51.2
37.0
25.4%
18.4%

(QoQ)-%
115.2
165.0
148.8
590bps
290bps

3QFY13
369.3
90.6
65.2
24.5%
17.7%

Rs, Crore
(YoY)-%
17.2
49.6
41.1
680bps
360bps

(Source: Company/Eastwind)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

9
EROSMEDIA
Sales and Sales growth(%)(yoy)
Key Concerns:
1. Piracy is the key concern for the

company. Indian film industry loses
approx. Rs.2000 cr. every year due to
piracy (source: FICCI-KPMG report 2009).
2. Lower consumer discretionary demand.
(Source: Company/Eastwind)

3. Difficult to predict fate of films.

Margin-%

(Source: Company/Eastwind)

Upcoming Movies:
Date of Release
Q4FY14E
28-Feb-14
21-Mar-14
28-Mar-14

Upcoming movies

Director

Starcast

Shaadi Ke Side Effects
Dishkiyaaoon
Happy Ending

Saket Chaudhary
Sanmjit Singh Talwar
Raj and DK

Farhan Akhtar,Vidya Balan
Sunny Deol, Harman Baweja
Saif Ali Khan, Ileana D'Cruz

Q1FY15
11-Apr-14
6-Jun-14

Kochadaiiyaan
Action Jackson

Soundarya Ashwin
Prabhu Deva

Rajnikanth, Deepika Padukone
Ajay Devgn, Sonakshi Sinha

Q2FY15
12-Sep-14

NH-10

Navdeep singh

Anushka sharma,Neil bhoopalam

Tanu Weds Manu Season 2
R. Balki Untitled
Aankheen 2
Illuminati Untitled
Dekh Tamasha Dekh
Purani Jeans
Chalo china

Anand Rai
R.Balki
Apoorva Lakhia
Arif Ali
Feroz Abbas Khan
Tanushree Basu
Shashank Ghosh

R.Madhavan,Kangana Ranaut
Amitabh Bachchan, Dhanush
Abhishek Bachchan
Armaan Jain
Satish Kaushik and Others
Aditya Seal
Vinay Pathak, Lara Dutta

FY15E

(Source: Company/Eastwind)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

10
EROSMEDIA
Management Guidance:
1.
2.
3.
4.
5.
6

Catalogue monetization will continue to grow strong in the upcoming quarters.
Company will monetize entire portfolio across different platforms
Catalogue monetization will increase from 13%-14% to 20-25% of overall revenue in coming 3 to 4 years.
Management is looking for more and more free cash flows going forward.
Q4 will be very positive and going forward FY15E will also be very positive for the company.
Management is very confident about its performance going forward and expects EBITDA margin to be around 25% in
FY14E and FY15E.

Financials;
Rs,cr
Sales
RM Cost(Operatinal expenses)
WIP
Employee Cost
Other expenses
Total expenses
EBITDA
Depreciation and Amortisation
Other Income
EBIT
Interest
PBT
Tax Exp
PAT
Growth-% (YoY)
Sales
EBITDA
PAT
Expenses on Sales-%
RM Cost
Employee Cost
Other expenses
Tax rate
Margin-%
EBITDA
EBIT
PAT
Valuation:
CMP
No of Share
NW
EPS
BVPS
RoE-%
P/BV
P/E

FY10
640.88
480.33
0
19.7
27.81
527.84
113.04
4.39
12.62
108.65
9.02
112.25
29.63
82.62

FY11
706.97
495.13
0.84
25.28
29.57
550.82
156.15
3.82
8.95
152.33
9.39
151.89
33.67
118.22

FY12
943.88
665.45
-2.92
22.55
42.96
728.04
215.84
6
19.3
209.84
13.44
215.7
63.14
152.56

FY13
1067.95
765.78
-2.55
27.29
47.47
837.99
229.96
6.45
6.4
223.51
9.22
220.69
61.19
159.5

FY14E
1110.8
766.5
-2.7
29.4
29.4
822.7
288.1
7.7
11.1
280.4
25.4
266.2
77.7
188.5

FY15E
1229.9
860.9
-2.9
36.9
36.9
931.8
298.1
9.2
12.3
288.9
26.0
275.2
80.4
194.8

16.9%
52.8%
72.1%

10.3%
38.1%
43.1%

33.5%
38.2%
29.0%

13.1%
6.5%
4.5%

4.0%
25.3%
18.2%

10.7%
3.5%
3.4%

74.9%
3.1%
4.3%
4.6%

70.0%
3.6%
4.2%
4.8%

70.5%
2.4%
4.6%
6.7%

71.7%
2.6%
4.4%
5.7%

69.0%
2.7%
2.7%
7.0%

70.0%
3.0%
3.0%
6.5%

17.6%
17.0%
12.9%

22.1%
21.5%
16.7%

22.9%
22.2%
16.2%

21.5%
20.9%
14.9%

25.9%
25.2%
17.0%

24.2%
23.5%
15.8%

138.9
9.14
237.55
9.0
26.0
35%
5.3
15.4

138.9
9.14
670.48
12.9
73.4
17.6%
1.9
10.7

181.15
9.17
834.61
16.6
91.0
18.3%
2.0
10.9

180.53
9.19
986.5
17.4
107.3
16.2%
1.7
10.4

160.0
9.2
1158.6
20.5
126.1
16.3%
1.3
7.8

160.0
9.2
1337.0
21.2
145.5
14.6%
1.1
7.5

(Source: Company/Eastwind)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

11
Escorts Ltd.

V-

"Buy"
5th Mar' 14

"Volume Growth Remains The Key; Retain Buy……."
Company update

Buy

CMP
Target Price
Previous
Target Price
Upside
Change from
Previous

115
175
95
52%
84%

Market Data
BSE Code
NSE Symbol
52wk Range
H/L Capital
Mkt
(Rs Crores)
Average Daily
Volume
Nifty

500495
ESCORTS
48/96
1,402
225,953
6,298

In February month company witnessed a good tractor volume number. In February 2014
company sold 4,627 tractors, growth of 7.5% against 4,305 tractors in February month of 2013.
Domestic sales in February 2014 up by 6.8% stood at 4,581 tractors as against 4,288 tractors in
February 2013. Export for the month of February 2014 stood at 46 tractors as that of 17
tractors in February 2013. Also during the last 17 months tractor sales grossed at 94553 units
as against 86337 units sold during corresponding period of 15 months last year. Going forward
management indicated that volume growth is to be in double digit and at arround 14%. The
management further indicated that margins should improve from the current level on the back
of improvement in the product mix, taking hikes in the prices, controlling inflation, rid of
inflation, as well as cutting down on the other costs.
Tractor Volume

Stock Performance-%
Absolute
Rel. to Nifty

1M
(7.5)
(10.9)

1yr
86.6
77.3

YTD
131.4
121.9

Share Holding Pattern-%
Promoter's
FII's
DII's
Others's

3QFY14
42.0
9.4
2.1
46.5

2QFY14 1QFY14
42.0
42.0
12.3
12.1
4.7
5.4
41.0
40.6

(Source: Company/Eastwind Research)

Outlook
An increase in volumes is an indication of healthy demand. The rise in volumes for this quarter
can be attributed to a good monsoon. Tractor sales seem to have improved across all players,
indicating an overall improvement in demand. We believe that this segment will continue to
support the growth of the company. The adverse macroeconomic conditions, however, will see
the performance of its construction equipment segment and auto ancillary segment remaining
subdued. For these businesses, the firm is looking at premium product positioning and to deliver
a better than expected customer experience. In addition, it is looking at the export market as a
window of opportunity especially in the auto ancillary business.
Valuation
The stock is currently trading at 6.5x FY14E EPS with a negative bias in case of construction
equipment segment due to adverse macroeconomic conditions . At current price of Rs. 117, the
stock is trading at P/E of 7.1 x for FY13E and 6.5 x the FY14E. Escorts could post EPS of Rs. 12.13
for FY14E and Rs. 12.98 for FY15E. An increase in volumes is an indication of healthy demand.
Tractor sales revival has enabled the company to register strong result. Escorts’ EBITDA margin
and bottom-line exceeded our expectations. Going forward, we remain positive on the
company’s growth prospects particularly in AMP segment. Going forward, we remain positive on
the company’s growth prospects particularly in AMP segment. We expect demand to improve
further in FY2014E with the economic recovery. However, we remain cautious with regards to
growth in Construction Equipment segment in near-to-medium. Thus, We revise our estimates
upwards to factor in the strong CY13 tractor volume performance. We therefore revised our
rating on the stock from "Reduce" to "Buy" and advised to our investors to enter at current
level with Revised price target of Rs. 175
Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

12
Escorts Ltd.
Key financials :
PARTICULAR

2009A

2010A

2011A

2012A

2014E 18
Months

2015E

2016E

2600
53
2653
160
100
60
67
86
29
57
11
6.3
1.2

3353
27
3380
220
172
48
18
181
49
132
11
12.5
1.0

4101
56
4157
168
120
48
71
104
-15
119
13
11.3
1.2

4049
48
4098
190
139
50
97
90
19
71
13
6.7
1.2

7424
75
7499
438
346
92
135
285
77
208
13
19.7
1.2

6186
60
6246
402
332
70
65
326
88
238
20
22.6
1.9

7424
72
7496
557
473
84
65
479
129
350
20
33.1
1.9

6.2%
3.2%
2.2%
5.7%
1.1%
4.0%
3.1%

6.6%
5.4%
3.9%
5.8%
0.5%
7.8%
6.3%

4.1%
2.5%
2.9%
15.9%
1.7%
6.7%
5.3%

4.7%
2.2%
1.7%
10.6%
1.9%
4.3%
3.2%

5.9%
3.8%
2.8%
17.3%
1.1%
11.4%
9.4%

6.5%
5.2%
3.8%
19.8%
1.7%
11.6%
9.8%

7.5%
6.4%
4.7%
29.1%
1.7%
14.7%
12.7%

1425
402
1827
9
110

1686
405
2091
11
216

1784
486
2270
11
71

1645
554
2199
11
64

1834
390
2224
11
114

2052
375
2427
11
114

2382
375
2757
11
114

157.1
0.7
1.5
17.5
1.4
1.8

159.6
1.4
9.5
17.3
1.6
2.0

168.9
0.4
1.7
6.3
1.8
2.3

155.8
0.4
1.4
9.5
1.8
2.5

173.6
0.7
2.6
5.8
3.3
4.0

194.3
0.6
5.1
5.1
2.5
3.0

225.5
0.5
7.3
3.4
2.7
3.1

Performance
Revenue
Other Income
Total Income
EBITDA
EBIT
DEPRICIATION
INTREST COST
PBT
TAX
Reported PAT
Dividend
EPS
DPS
Yeild %
EBITDA %
PBT %
NPM %
Earning Yeild %
Dividend Yeild %
ROE %
ROCE%
Position
Net Worth
Total Debt
Capital Employed
No of Share
CMP
Valuation
Book Value
P/B
Int/Coverage
P/E
Net Sales/CE
Net Sales/Equity

(Source: Company/Eastwind Research)

(Figures In crore)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

13
Infosys

"BUY"
4th March' 14

"Meritocracy to growth"
Company update

BUY

Focus on meritocracy for client satisfaction as well as margin expansion;

CMP
Target Price
Previous Target Price
Upside
Change from Previous

3793
3910
3620
3%
8%

In the recent webcast, Mr. Narayan Murthy expressed its view regarding senior level
exits from the company. In near term, non-performers in Infosys could be asked to
leave or may hand over layoff notices. Despite high salaries, some identified
employees are not contributing so much to improve productivity and efficiency of
operations. Already, the restructuring initiatives has taken place at the top of the
pyramid and now shifted to mid level of pyramid. Hence, its pink slip strategy indicates
to regain its growth and margin in near term.
Considering the strategy to build clients relation, execution of growth oriented policy
and combination of reduced onsite costs and higher utilization would be an optimistic
growth story despite recent hiccups of top management exit.
Key takeaways from recent webcast;
Restructuring at middle management: Mr. Murthy has taken initiatives to improve
cost efficiency and effective delivery system. The management has rewarded the top
performers and has given an opportunity to mediocre performers. Its PIP (performance
Improvement Program) followed by exam, and appraisal would dictate the level of
efficiency for mediocre, and the situation of involuntary attrition.

Market Data
BSE Code
NSE Symbol
52wk Range H/L
Mkt Capital (Rs Crores)
Average Daily Volume
Nifty

500209
INFY
3847/2190
217810
1240448
6221

Stock Performance
Absolute
Rel. to Nifty

1M
4.5
0.8

1yr
30.4
21.6

YTD
53.1
49.4

Share Holding Pattern-%
Promoters
FII
DII
Others

Current
15.94
40.65
15.35
28.06

1 year forward P/E

2QFY14 1QFY14
15.94
16.04
39.93
39.55
16.16
18.28
27.97
26.13

Cost Rationalization: Company’s employee costs have ballooned very rapidly in the last
2-3 years. For example, on-site compensation was 36% of the overall revenue in FY11
and it went up to 46.3% in FY13, Overall employee cost on sales increased from
52%(FY09) to 56% (FY13). Company has hired a number of employees at higher salaries
outside India and employees are not adding efficient growth in productivity.
Improving utilization level: Comparing with other peers, its utilization level (excluding
trainees) declined from 80% in FY11 to 74% in FY13. Post NRN entry, company had
hiked offshore wage at the rate of 8% and overseas at 3%. We expect that company’s
management could decide for wage hike across onsite as well as offshore to enhance its
utilization rate in near term.
View and Valuation: Infosys seems to be on its way to rediscovering its past mojo with
revenue momentum kicking, and the NRN invisible hand in play. Further announcement
of strategic acquisitions, better utilization of cash balances, better deal win, consistent
client traction and revenue momentum would help the company to bridge the gap with
rivals such as TCS.
On an ongoing basis, Infosys will retain its revenue acceleration and margin expansion,
also operating metrics will turn into greenery from hay. Upgradation of earning
guidance by management hinted to join the party to enjoy with 12-14% earnings
growth for FY14E like other top bellwether. At a CMP of Rs 3793, it trades at 17.4x
FY15E earnings. We retain our “BUY” view on the stock with a target price of target
price of Rs 3910 .
Rs, Crore
Financials
3QFY14
2QFY14
3QFY13
(YoY)-%
(QoQ)-%
Revenue
13026
12965
10424
25.0
0.47
EBITDA
3258.9
2836.9
2677
21.7
14.88
PAT
2874.9
2406.9
2369
21.4
19.44
EBITDA Margin
25.0%
21.9%
310bps
25.7%
(70bps)
PAT Margin
22.1%
18.6%
350bps
22.7%
(60bps)
Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

14
Infosys.
Employee cost on sales-%

Employee cost on sales at all time high

(Source: Company/Eastwind)

Total Employee and additions,

Looking to bring in about maximum 6,000
off-campus offers, Infosys will hire up to
16,000 engineers next year.

(Source: Company/Eastwind)

Headcount Metrics:

Its attrition increased to 18% from
17.3%(2QFY14) on LTM basis, however
on sequentially basis they have been able
to control its attrition. we hope that the
further salary hikes across the board will
bring down the attrition levels going
forward.

(Source: Company/Eastwind)

Utilization:

The Company's Utilization is likely to
keep inching up, which could lead to
margin expansion for a couple of
quarters and that is going to be a huge
positive for Infosys as a company.

(Source: Company/Eastwind)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

15
Infosys.
Key facts from Management Interview;
■ Management upgraded its earning guidance for FY14E from 9-10% to 11.5-12%. This
guidnace means the company only has to achieve flat growth in the fourth quarter to
meet the projection.
■ With 85% of the company’s revenues coming from clients based in US and Europe, the
company should hope the current economic recovery in developed countries would help
its revenues.
■They are seeing confidence coming back from client’s metrics. However, they expect
[their] budgets only remain stable from last year. Clients are still focused on cost.
■ The Company is looking to bring in about maximum 6,000 off-campus offers starting
late January early February, so there is a lot of activity going on that is bringing people in,
engaging and developing.

Financials
Rs in Cr,
Sales, INR
Employee Cost
Other expenses
Total Expenses
EBITDA
Depreciation
Other Income
EBIT
Interest Cost
PBT
Tax
PAT
Growth-%
Sales
EBITDA
PAT
Margin -%
EBITDA
EBIT
PAT
Expenses on Sales-%
Employee Cost
Other expenses
Tax rate
Valuation
CMP
No of Share
NW
EPS
BVPS
RoE-%
Dividen Payout ratio
P/BV
P/E

FY10
22742
12085
2792
14877
7865
905
982
7942
0
7942
1681
6261

FY11
27501
14856
3677
18533
8968
854
1211
9325
0
9325
2490
6835

FY12
33734
18340
4671
23011
10723
928
1904
11699
0
11699
3367
8332

FY13
40352
22565
6254
28819
11533
1099
2365
12799
0
12799
3370
9429

FY14E
50330
28185
8556
36741
13589
1371
2567
14785
0
14785
3992
10793

FY15E
59631
33691
10734
44425
15206
1624
3578
17160
0
17160
4633
12527

4.8%
9.3%
4.6%

20.9%
14.0%
9.2%

22.7%
19.6%
21.9%

19.6%
7.6%
13.2%

24.7%
17.8%
14.5%

18.5%
11.9%
16.1%

34.6%
34.9%
27.5%

32.6%
33.9%
24.9%

31.8%
34.7%
24.7%

28.6%
31.7%
23.4%

27.0%
29.4%
21.4%

25.5%
28.8%
21.0%

53.1%
12.3%
21.2%

54.0%
13.4%
26.7%

54.4%
13.8%
28.8%

55.9%
15.5%
26.3%

56.0%
17.0%
27.0%

56.5%
18.0%
27.0%

2615
57.4
23049.0
109.1
401.7
27.2%
25.1%
6.5
24.0

2765
57.4
25976.0
119.0
452.4
26.3%
45.9%
6.1
23.2

2865
57.4
31332.0
145.1
545.6
26.6%
24.0%
5.3
19.7

2400
57.4
37994.0
164.2
661.7
24.8%
45.1%
3.6
14.6

3793
57.4
45629.8
188.0
794.7
23.7%
23.0%
4.8
20.2

3793
57.4
54797.5
218.2
954.3
22.9%
19.8%
4.0
17.4

(Source: Company/Eastwind)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

16
Powergrid..
Update

BUY

CMP
Target Price
Previous Target Price
Upside
Change from Previous

95
118
NA
25%
NA

Market Data
BSE Code
NSE Symbol

532898
POWERGRID

1yr
9.5
3.8

YTD
8.1
4.0

Strong Capitalization : Power Grid’s adjusted PAT increased 4.3% YoY to Rs. 1,043 crore
in Q3FY14 While asset capitalisation was below estimate Rs. 3050 crore, PGCIL
commissioned another Rs. 3450 crore in January 2014 taking overall capitalisation to Rs.
13000 crore YTDFY14.

Share Holding Pattern-%
Promoters
FII
DII
Others

3QFY14
57.9
25.4
8.6
8.2

Overall revenues increased 9.6% YoY to Rs.3685 crore due to lower than anticipated
capitalisation (Rs.3050 crore) in Q3FY14 . Income increased 6.5%, 10.0% and 121.9% YoY
in transmission, telecom and consultancy income, respectively. Other income declined
9.7% YoY to Rs.116 crore as cash was deployed across various upcoming projects.
Margins declined 336 bps YoY to 87.4% due to 55.7% YoY rise in transmission & other
expenses to Rs.333 crore. Tax expenses increased 7.5% YoY to Rs. 399 crore. Q3FY13
included a one-time income of Rs.167 crore as wage revision benefit. Adjusting the same,
PAT increased 4.3% YoY to Rs.1,043 crore.
The Central Electricity Regulatory Commission (CERC) issued the final tariff regulations for
the period FY15-19 – these regulations form the basis of Power Grid’s earnings (regulated
returns) from its core transmission business over the next five years.The Key take aways
of these Regulations are Normative TAF (NATAF) for incentives lowered; no incentive for
TAF >99.75% .Normative O&M charges raised (vs. draft), but still below FY14 levels.

Stock Performance-%
Absolute
Rel. to Nifty

3rd march' 14

116/87
49490
22270
6277

52wk Range H/L
Mkt Capital (Rs Crores)
Average Daily Volume (Nos.)
Nifty

1M
8.2
9.5

"Buy"

2QFY14 1QFY14
57.9
69.4
19.4
14.7
8.8
7.6
13.9
8.3

1 yr Forward P/B

Capitalisation of assets remains on track. Till Jan end the company has capitalised Rs
118bn of assets which is 70% of our full year estimate. Since last two months of the year
usually account for the bulk of yearly commissioning we are confident that the co. will meet
our estimate of Rs 170bn for FY14.

Power Grid's Raichur-Solapur line has been connected to national grid. Management Says
there were four trippings in the first week. Two were to increase reliability and were
done intentionally, and the other two were because of a few glitches. For the last month
there has been no tripping.
View & Recommendation
With equity dilution overhang on the stock is removed, so we expect the stock price will
drive by purely on its fundamentals, on our estimates we maintain a positive fundamental
outlook for Power grid. Also, govt. stake coming down to 58% is a positive, as risk of
further equity dilution is reduced
The stock is trading at 1.7x FY15E BVPS. We estimate to Power grid stock to trade at 1.8x
BVPS. Valuation is very reasonable for a business model with RoE (16%), strong growth
visibility and minimal operational risks. We valued stock for a 12 month period at a target
price of Rs.118.

Source - Comapany/EastWind Research

Financials :
Revenue
EBIDTA
Net Profit
EBIDTA%
NPM%

Q3FY14
3685
3105
988
84
27

Y-o-Y %
9.4
6.0
-8.5
-3.1
-16.3

Q-o-Q %
-7.9
-8.4
-16.9
-0.6
-9.8

Q3FY13
3369
2930
1080
87
32

Q2FY14
3999
3389
1189
85
30
(In Crs)

Narnolia Securities Ltd,
Please refer to the Disclaimers at the end of this Report.

17
N arnolia Securities Ltd
402, 4th floor 7/ 1, Lord s Sinha Road Kolkata 700071, Ph
033-32011233 Toll Free no : 1-800-345-4000
em ail: research@narnolia.com ,
w ebsite : w w w .narnolia.com

Risk Disclosure & Disclaimer: This report/message is for the personal information of
the authorized recipient and does not construe to be any investment, legal or taxation
advice to you. Narnolia Securities Ltd. (Hereinafter referred as NSL) is not soliciting any
action based upon it. This report/message is not for public distribution and has been
furnished to you solely for your information and should not be reproduced or
redistributed to any other person in any from. The report/message is based upon publicly
available information, findings of our research wing “East wind” & information that we
consider reliable, but we do not represent that it is accurate or complete and we do not
provide any express or implied warranty of any kind, and also these are subject to change
without notice. The recipients of this report should rely on their own investigations,
should use their own judgment for taking any investment decisions keeping in mind that
past performance is not necessarily a guide to future performance & that the the value of
any investment or income are subject to market and other risks. Further it will be safe to
assume that NSL and /or its Group or associate Companies, their Directors, affiliates
and/or employees may have interests/ positions, financial or otherwise, individually or
otherwise in the recommended/mentioned securities/mutual funds/ model funds and
other investment products which may be added or disposed including & other mentioned
in this report/message.

Más contenido relacionado

La actualidad más candente

Stock Investment Tips Recommendation - Buy Stocks of Shree Cement with Target...
Stock Investment Tips Recommendation - Buy Stocks of Shree Cement with Target...Stock Investment Tips Recommendation - Buy Stocks of Shree Cement with Target...
Stock Investment Tips Recommendation - Buy Stocks of Shree Cement with Target...NARNOLIA SECURITIES LIMITED
 
India Equity Today Tips - Buy Stocks of Coal India LTD with target price of R...
India Equity Today Tips - Buy Stocks of Coal India LTD with target price of R...India Equity Today Tips - Buy Stocks of Coal India LTD with target price of R...
India Equity Today Tips - Buy Stocks of Coal India LTD with target price of R...NARNOLIA SECURITIES LIMITED
 
Stock Advisory for Today - Buy Stock of Bank of Baroda
Stock Advisory for Today - Buy Stock of Bank of BarodaStock Advisory for Today - Buy Stock of Bank of Baroda
Stock Advisory for Today - Buy Stock of Bank of BarodaNARNOLIA SECURITIES LIMITED
 
India Equity Analytics | Buy Stock of Sobha Developers Ltd and Suprajit Engin...
India Equity Analytics | Buy Stock of Sobha Developers Ltd and Suprajit Engin...India Equity Analytics | Buy Stock of Sobha Developers Ltd and Suprajit Engin...
India Equity Analytics | Buy Stock of Sobha Developers Ltd and Suprajit Engin...NARNOLIA SECURITIES LIMITED
 
The World This Week 18th Aug - 23rd Aug
The World This Week 18th Aug - 23rd AugThe World This Week 18th Aug - 23rd Aug
The World This Week 18th Aug - 23rd AugKarvy Private Wealth
 
India Equity Analytics for today - Buy Stocks of Hindalco Industries Ltd with...
India Equity Analytics for today - Buy Stocks of Hindalco Industries Ltd with...India Equity Analytics for today - Buy Stocks of Hindalco Industries Ltd with...
India Equity Analytics for today - Buy Stocks of Hindalco Industries Ltd with...NARNOLIA SECURITIES LIMITED
 
The World This Week - January 6th to January 11th, 2014
The World This Week - January 6th to January 11th, 2014The World This Week - January 6th to January 11th, 2014
The World This Week - January 6th to January 11th, 2014Karvy Private Wealth
 
Indian Equity Market Capitalization Today- Buy Stocks of Emami Ltd with Targe...
Indian Equity Market Capitalization Today- Buy Stocks of Emami Ltd with Targe...Indian Equity Market Capitalization Today- Buy Stocks of Emami Ltd with Targe...
Indian Equity Market Capitalization Today- Buy Stocks of Emami Ltd with Targe...NARNOLIA SECURITIES LIMITED
 
The World This Week Apr 07 to Apr 12
The World This Week  Apr 07 to Apr 12The World This Week  Apr 07 to Apr 12
The World This Week Apr 07 to Apr 12Karvy Private Wealth
 
Stock Recommendation for Today: Buy Stock of TCS and Hold HDFC Bank Share
Stock Recommendation for Today: Buy Stock of TCS and Hold HDFC Bank ShareStock Recommendation for Today: Buy Stock of TCS and Hold HDFC Bank Share
Stock Recommendation for Today: Buy Stock of TCS and Hold HDFC Bank ShareNARNOLIA SECURITIES LIMITED
 
India Equity Analytics Today:Buy Stock of Tata Steel Ltd, V-Guard Industries ...
India Equity Analytics Today:Buy Stock of Tata Steel Ltd, V-Guard Industries ...India Equity Analytics Today:Buy Stock of Tata Steel Ltd, V-Guard Industries ...
India Equity Analytics Today:Buy Stock of Tata Steel Ltd, V-Guard Industries ...NARNOLIA SECURITIES LIMITED
 
India Equity Analytics Today: Book Profit on Shree Cement and Axis Bank Stock
India Equity Analytics Today: Book Profit on Shree Cement and Axis Bank StockIndia Equity Analytics Today: Book Profit on Shree Cement and Axis Bank Stock
India Equity Analytics Today: Book Profit on Shree Cement and Axis Bank StockNARNOLIA SECURITIES LIMITED
 
Special report-13-nov -epic-research-2018
Special report-13-nov -epic-research-2018Special report-13-nov -epic-research-2018
Special report-13-nov -epic-research-2018Epic Research Limited
 
Morning tea 18 07-2016
Morning tea 18 07-2016Morning tea 18 07-2016
Morning tea 18 07-2016Choice Equity
 
India Equity Analytics for today - Neutral rating on YES BANK, CMC and buy NI...
India Equity Analytics for today - Neutral rating on YES BANK, CMC and buy NI...India Equity Analytics for today - Neutral rating on YES BANK, CMC and buy NI...
India Equity Analytics for today - Neutral rating on YES BANK, CMC and buy NI...NARNOLIA SECURITIES LIMITED
 
Alt - Cement Sector Call - Sept 28'16
Alt - Cement Sector Call - Sept 28'16Alt - Cement Sector Call - Sept 28'16
Alt - Cement Sector Call - Sept 28'16Ali Shah Jumani
 
Stock Advisory for Today: Buy Stock of eClerx Services with Target Price Rs ...
 Stock Advisory for Today: Buy Stock of eClerx Services with Target Price Rs ... Stock Advisory for Today: Buy Stock of eClerx Services with Target Price Rs ...
Stock Advisory for Today: Buy Stock of eClerx Services with Target Price Rs ...NARNOLIA SECURITIES LIMITED
 
The world this week march 26 - march 30 2012
The world this week  march 26 - march 30 2012The world this week  march 26 - march 30 2012
The world this week march 26 - march 30 2012Karvy Private Wealth
 
The World This Week May 27 - May 31, 2013
The World This Week  May 27 - May 31, 2013The World This Week  May 27 - May 31, 2013
The World This Week May 27 - May 31, 2013Karvy Private Wealth
 
India Equity Analytics: Buy stock of Eros Media and Escorts Ltd
India Equity Analytics: Buy stock of Eros Media and Escorts LtdIndia Equity Analytics: Buy stock of Eros Media and Escorts Ltd
India Equity Analytics: Buy stock of Eros Media and Escorts LtdNARNOLIA SECURITIES LIMITED
 

La actualidad más candente (20)

Stock Investment Tips Recommendation - Buy Stocks of Shree Cement with Target...
Stock Investment Tips Recommendation - Buy Stocks of Shree Cement with Target...Stock Investment Tips Recommendation - Buy Stocks of Shree Cement with Target...
Stock Investment Tips Recommendation - Buy Stocks of Shree Cement with Target...
 
India Equity Today Tips - Buy Stocks of Coal India LTD with target price of R...
India Equity Today Tips - Buy Stocks of Coal India LTD with target price of R...India Equity Today Tips - Buy Stocks of Coal India LTD with target price of R...
India Equity Today Tips - Buy Stocks of Coal India LTD with target price of R...
 
Stock Advisory for Today - Buy Stock of Bank of Baroda
Stock Advisory for Today - Buy Stock of Bank of BarodaStock Advisory for Today - Buy Stock of Bank of Baroda
Stock Advisory for Today - Buy Stock of Bank of Baroda
 
India Equity Analytics | Buy Stock of Sobha Developers Ltd and Suprajit Engin...
India Equity Analytics | Buy Stock of Sobha Developers Ltd and Suprajit Engin...India Equity Analytics | Buy Stock of Sobha Developers Ltd and Suprajit Engin...
India Equity Analytics | Buy Stock of Sobha Developers Ltd and Suprajit Engin...
 
The World This Week 18th Aug - 23rd Aug
The World This Week 18th Aug - 23rd AugThe World This Week 18th Aug - 23rd Aug
The World This Week 18th Aug - 23rd Aug
 
India Equity Analytics for today - Buy Stocks of Hindalco Industries Ltd with...
India Equity Analytics for today - Buy Stocks of Hindalco Industries Ltd with...India Equity Analytics for today - Buy Stocks of Hindalco Industries Ltd with...
India Equity Analytics for today - Buy Stocks of Hindalco Industries Ltd with...
 
The World This Week - January 6th to January 11th, 2014
The World This Week - January 6th to January 11th, 2014The World This Week - January 6th to January 11th, 2014
The World This Week - January 6th to January 11th, 2014
 
Indian Equity Market Capitalization Today- Buy Stocks of Emami Ltd with Targe...
Indian Equity Market Capitalization Today- Buy Stocks of Emami Ltd with Targe...Indian Equity Market Capitalization Today- Buy Stocks of Emami Ltd with Targe...
Indian Equity Market Capitalization Today- Buy Stocks of Emami Ltd with Targe...
 
The World This Week Apr 07 to Apr 12
The World This Week  Apr 07 to Apr 12The World This Week  Apr 07 to Apr 12
The World This Week Apr 07 to Apr 12
 
Stock Recommendation for Today: Buy Stock of TCS and Hold HDFC Bank Share
Stock Recommendation for Today: Buy Stock of TCS and Hold HDFC Bank ShareStock Recommendation for Today: Buy Stock of TCS and Hold HDFC Bank Share
Stock Recommendation for Today: Buy Stock of TCS and Hold HDFC Bank Share
 
India Equity Analytics Today:Buy Stock of Tata Steel Ltd, V-Guard Industries ...
India Equity Analytics Today:Buy Stock of Tata Steel Ltd, V-Guard Industries ...India Equity Analytics Today:Buy Stock of Tata Steel Ltd, V-Guard Industries ...
India Equity Analytics Today:Buy Stock of Tata Steel Ltd, V-Guard Industries ...
 
India Equity Analytics Today: Book Profit on Shree Cement and Axis Bank Stock
India Equity Analytics Today: Book Profit on Shree Cement and Axis Bank StockIndia Equity Analytics Today: Book Profit on Shree Cement and Axis Bank Stock
India Equity Analytics Today: Book Profit on Shree Cement and Axis Bank Stock
 
Special report-13-nov -epic-research-2018
Special report-13-nov -epic-research-2018Special report-13-nov -epic-research-2018
Special report-13-nov -epic-research-2018
 
Morning tea 18 07-2016
Morning tea 18 07-2016Morning tea 18 07-2016
Morning tea 18 07-2016
 
India Equity Analytics for today - Neutral rating on YES BANK, CMC and buy NI...
India Equity Analytics for today - Neutral rating on YES BANK, CMC and buy NI...India Equity Analytics for today - Neutral rating on YES BANK, CMC and buy NI...
India Equity Analytics for today - Neutral rating on YES BANK, CMC and buy NI...
 
Alt - Cement Sector Call - Sept 28'16
Alt - Cement Sector Call - Sept 28'16Alt - Cement Sector Call - Sept 28'16
Alt - Cement Sector Call - Sept 28'16
 
Stock Advisory for Today: Buy Stock of eClerx Services with Target Price Rs ...
 Stock Advisory for Today: Buy Stock of eClerx Services with Target Price Rs ... Stock Advisory for Today: Buy Stock of eClerx Services with Target Price Rs ...
Stock Advisory for Today: Buy Stock of eClerx Services with Target Price Rs ...
 
The world this week march 26 - march 30 2012
The world this week  march 26 - march 30 2012The world this week  march 26 - march 30 2012
The world this week march 26 - march 30 2012
 
The World This Week May 27 - May 31, 2013
The World This Week  May 27 - May 31, 2013The World This Week  May 27 - May 31, 2013
The World This Week May 27 - May 31, 2013
 
India Equity Analytics: Buy stock of Eros Media and Escorts Ltd
India Equity Analytics: Buy stock of Eros Media and Escorts LtdIndia Equity Analytics: Buy stock of Eros Media and Escorts Ltd
India Equity Analytics: Buy stock of Eros Media and Escorts Ltd
 

Destacado

Destacado (8)

Sparta pps
Sparta ppsSparta pps
Sparta pps
 
Sparta dumbed down
Sparta dumbed downSparta dumbed down
Sparta dumbed down
 
Creating Your Media Blog
Creating Your Media BlogCreating Your Media Blog
Creating Your Media Blog
 
Curriculum Mapping Intro 1 13 10
Curriculum Mapping Intro 1 13 10Curriculum Mapping Intro 1 13 10
Curriculum Mapping Intro 1 13 10
 
App.tizer
App.tizer App.tizer
App.tizer
 
Ganesha
GaneshaGanesha
Ganesha
 
Sanoma-onderzoek 'Het Fijne van Vrouwen'
Sanoma-onderzoek 'Het Fijne van Vrouwen'Sanoma-onderzoek 'Het Fijne van Vrouwen'
Sanoma-onderzoek 'Het Fijne van Vrouwen'
 
E-mailmarketing Basics
E-mailmarketing BasicsE-mailmarketing Basics
E-mailmarketing Basics
 

Similar a Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit on Swaraj Engines Ltd

Stock Investment Tips Recommendation Today - Buy Stocks of Tata Motors with T...
Stock Investment Tips Recommendation Today - Buy Stocks of Tata Motors with T...Stock Investment Tips Recommendation Today - Buy Stocks of Tata Motors with T...
Stock Investment Tips Recommendation Today - Buy Stocks of Tata Motors with T...NARNOLIA SECURITIES LIMITED
 
Stock Advisory for Today - But Stock of Coal India LTD and Cipla Limited
Stock Advisory for Today - But Stock of Coal India LTD and Cipla LimitedStock Advisory for Today - But Stock of Coal India LTD and Cipla Limited
Stock Advisory for Today - But Stock of Coal India LTD and Cipla LimitedNARNOLIA SECURITIES LIMITED
 
Investment Funds Advisory for Today: Buy Stock of Powergrid and IFGL Refracto...
Investment Funds Advisory for Today: Buy Stock of Powergrid and IFGL Refracto...Investment Funds Advisory for Today: Buy Stock of Powergrid and IFGL Refracto...
Investment Funds Advisory for Today: Buy Stock of Powergrid and IFGL Refracto...NARNOLIA SECURITIES LIMITED
 
India Equity Analytics Today : Hold Rating on Prestige Estates Stock
India Equity Analytics Today : Hold Rating on Prestige Estates StockIndia Equity Analytics Today : Hold Rating on Prestige Estates Stock
India Equity Analytics Today : Hold Rating on Prestige Estates StockNARNOLIA SECURITIES LIMITED
 
Stock Advisory for Today - Buy Stock of Dabur India Ltd and CAN FIN HOME
Stock Advisory for Today -  Buy Stock of Dabur India Ltd and CAN FIN HOMEStock Advisory for Today -  Buy Stock of Dabur India Ltd and CAN FIN HOME
Stock Advisory for Today - Buy Stock of Dabur India Ltd and CAN FIN HOMENARNOLIA SECURITIES LIMITED
 
Advice to Investor Today: Hold the Stock of ICIC Bank and Book Profit on ACC ...
Advice to Investor Today: Hold the Stock of ICIC Bank and Book Profit on ACC ...Advice to Investor Today: Hold the Stock of ICIC Bank and Book Profit on ACC ...
Advice to Investor Today: Hold the Stock of ICIC Bank and Book Profit on ACC ...NARNOLIA SECURITIES LIMITED
 
Stock Advisory for Today - Buy Infosys stock with target price of target pri...
Stock Advisory for Today -  Buy Infosys stock with target price of target pri...Stock Advisory for Today -  Buy Infosys stock with target price of target pri...
Stock Advisory for Today - Buy Infosys stock with target price of target pri...NARNOLIA SECURITIES LIMITED
 
Indain Equity Analysis by Narnolia Securities Limited - 12 December 2013
Indain Equity Analysis by Narnolia Securities Limited - 12 December 2013Indain Equity Analysis by Narnolia Securities Limited - 12 December 2013
Indain Equity Analysis by Narnolia Securities Limited - 12 December 2013NARNOLIA SECURITIES LIMITED
 
Best Performing Stock Advice for Today - Neutral Rating on GAIL Stock With a ...
Best Performing Stock Advice for Today - Neutral Rating on GAIL Stock With a ...Best Performing Stock Advice for Today - Neutral Rating on GAIL Stock With a ...
Best Performing Stock Advice for Today - Neutral Rating on GAIL Stock With a ...NARNOLIA SECURITIES LIMITED
 
Best performing stock to buy today - Reliance and Emami Ltd
Best performing stock to buy today - Reliance and Emami LtdBest performing stock to buy today - Reliance and Emami Ltd
Best performing stock to buy today - Reliance and Emami LtdNARNOLIA SECURITIES LIMITED
 
India Equity Analytics Today: Buy Stock of Hindalco Industries Ltd
India Equity Analytics Today: Buy Stock of Hindalco Industries LtdIndia Equity Analytics Today: Buy Stock of Hindalco Industries Ltd
India Equity Analytics Today: Buy Stock of Hindalco Industries LtdNARNOLIA SECURITIES LIMITED
 
India Equity Analytics for today - Buy Stocks of Reliance Industries Limited...
 India Equity Analytics for today - Buy Stocks of Reliance Industries Limited... India Equity Analytics for today - Buy Stocks of Reliance Industries Limited...
India Equity Analytics for today - Buy Stocks of Reliance Industries Limited...NARNOLIA SECURITIES LIMITED
 
India Equity Analytics for today - Neutral Rating on HZL Stock with a Target ...
India Equity Analytics for today - Neutral Rating on HZL Stock with a Target ...India Equity Analytics for today - Neutral Rating on HZL Stock with a Target ...
India Equity Analytics for today - Neutral Rating on HZL Stock with a Target ...NARNOLIA SECURITIES LIMITED
 
India Equity Analytics Today- Buy Stock of Oriental Bank and Finolex Cables Ltd
India Equity Analytics Today- Buy Stock of Oriental Bank and Finolex Cables LtdIndia Equity Analytics Today- Buy Stock of Oriental Bank and Finolex Cables Ltd
India Equity Analytics Today- Buy Stock of Oriental Bank and Finolex Cables LtdNARNOLIA SECURITIES LIMITED
 
Buy TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock. Narnolia Securities ...
Buy TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock. Narnolia Securities ...Buy TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock. Narnolia Securities ...
Buy TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock. Narnolia Securities ...NARNOLIA SECURITIES LIMITED
 
Stock Investment Tips Recommendation - Buy Stock SWARAJ ENGINES, Kolte-Patil ...
Stock Investment Tips Recommendation - Buy Stock SWARAJ ENGINES, Kolte-Patil ...Stock Investment Tips Recommendation - Buy Stock SWARAJ ENGINES, Kolte-Patil ...
Stock Investment Tips Recommendation - Buy Stock SWARAJ ENGINES, Kolte-Patil ...NARNOLIA SECURITIES LIMITED
 
Stock Advisory for Today - Natural View on the Stock JSW Steel LTD, Marico a...
Stock Advisory for Today -  Natural View on the Stock JSW Steel LTD, Marico a...Stock Advisory for Today -  Natural View on the Stock JSW Steel LTD, Marico a...
Stock Advisory for Today - Natural View on the Stock JSW Steel LTD, Marico a...NARNOLIA SECURITIES LIMITED
 
Stock Advisory for Today - Book Profit on the Stock KPIT Tech.
Stock Advisory for Today -  Book Profit on the Stock KPIT Tech.Stock Advisory for Today -  Book Profit on the Stock KPIT Tech.
Stock Advisory for Today - Book Profit on the Stock KPIT Tech.NARNOLIA SECURITIES LIMITED
 
Stability in Stock Markets and Sharp Fall in Equity Market | Weekly Share Mar...
Stability in Stock Markets and Sharp Fall in Equity Market | Weekly Share Mar...Stability in Stock Markets and Sharp Fall in Equity Market | Weekly Share Mar...
Stability in Stock Markets and Sharp Fall in Equity Market | Weekly Share Mar...NARNOLIA SECURITIES LIMITED
 
Financial Advisory Stock for Today- Buy Stocks of Infosys with Target Price R...
Financial Advisory Stock for Today- Buy Stocks of Infosys with Target Price R...Financial Advisory Stock for Today- Buy Stocks of Infosys with Target Price R...
Financial Advisory Stock for Today- Buy Stocks of Infosys with Target Price R...NARNOLIA SECURITIES LIMITED
 

Similar a Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit on Swaraj Engines Ltd (20)

Stock Investment Tips Recommendation Today - Buy Stocks of Tata Motors with T...
Stock Investment Tips Recommendation Today - Buy Stocks of Tata Motors with T...Stock Investment Tips Recommendation Today - Buy Stocks of Tata Motors with T...
Stock Investment Tips Recommendation Today - Buy Stocks of Tata Motors with T...
 
Stock Advisory for Today - But Stock of Coal India LTD and Cipla Limited
Stock Advisory for Today - But Stock of Coal India LTD and Cipla LimitedStock Advisory for Today - But Stock of Coal India LTD and Cipla Limited
Stock Advisory for Today - But Stock of Coal India LTD and Cipla Limited
 
Investment Funds Advisory for Today: Buy Stock of Powergrid and IFGL Refracto...
Investment Funds Advisory for Today: Buy Stock of Powergrid and IFGL Refracto...Investment Funds Advisory for Today: Buy Stock of Powergrid and IFGL Refracto...
Investment Funds Advisory for Today: Buy Stock of Powergrid and IFGL Refracto...
 
India Equity Analytics Today : Hold Rating on Prestige Estates Stock
India Equity Analytics Today : Hold Rating on Prestige Estates StockIndia Equity Analytics Today : Hold Rating on Prestige Estates Stock
India Equity Analytics Today : Hold Rating on Prestige Estates Stock
 
Stock Advisory for Today - Buy Stock of Dabur India Ltd and CAN FIN HOME
Stock Advisory for Today -  Buy Stock of Dabur India Ltd and CAN FIN HOMEStock Advisory for Today -  Buy Stock of Dabur India Ltd and CAN FIN HOME
Stock Advisory for Today - Buy Stock of Dabur India Ltd and CAN FIN HOME
 
Advice to Investor Today: Hold the Stock of ICIC Bank and Book Profit on ACC ...
Advice to Investor Today: Hold the Stock of ICIC Bank and Book Profit on ACC ...Advice to Investor Today: Hold the Stock of ICIC Bank and Book Profit on ACC ...
Advice to Investor Today: Hold the Stock of ICIC Bank and Book Profit on ACC ...
 
Stock Advisory for Today - Buy Infosys stock with target price of target pri...
Stock Advisory for Today -  Buy Infosys stock with target price of target pri...Stock Advisory for Today -  Buy Infosys stock with target price of target pri...
Stock Advisory for Today - Buy Infosys stock with target price of target pri...
 
Indain Equity Analysis by Narnolia Securities Limited - 12 December 2013
Indain Equity Analysis by Narnolia Securities Limited - 12 December 2013Indain Equity Analysis by Narnolia Securities Limited - 12 December 2013
Indain Equity Analysis by Narnolia Securities Limited - 12 December 2013
 
Best Performing Stock Advice for Today - Neutral Rating on GAIL Stock With a ...
Best Performing Stock Advice for Today - Neutral Rating on GAIL Stock With a ...Best Performing Stock Advice for Today - Neutral Rating on GAIL Stock With a ...
Best Performing Stock Advice for Today - Neutral Rating on GAIL Stock With a ...
 
Best performing stock to buy today - Reliance and Emami Ltd
Best performing stock to buy today - Reliance and Emami LtdBest performing stock to buy today - Reliance and Emami Ltd
Best performing stock to buy today - Reliance and Emami Ltd
 
India Equity Analytics Today: Buy Stock of Hindalco Industries Ltd
India Equity Analytics Today: Buy Stock of Hindalco Industries LtdIndia Equity Analytics Today: Buy Stock of Hindalco Industries Ltd
India Equity Analytics Today: Buy Stock of Hindalco Industries Ltd
 
India Equity Analytics for today - Buy Stocks of Reliance Industries Limited...
 India Equity Analytics for today - Buy Stocks of Reliance Industries Limited... India Equity Analytics for today - Buy Stocks of Reliance Industries Limited...
India Equity Analytics for today - Buy Stocks of Reliance Industries Limited...
 
India Equity Analytics for today - Neutral Rating on HZL Stock with a Target ...
India Equity Analytics for today - Neutral Rating on HZL Stock with a Target ...India Equity Analytics for today - Neutral Rating on HZL Stock with a Target ...
India Equity Analytics for today - Neutral Rating on HZL Stock with a Target ...
 
India Equity Analytics Today- Buy Stock of Oriental Bank and Finolex Cables Ltd
India Equity Analytics Today- Buy Stock of Oriental Bank and Finolex Cables LtdIndia Equity Analytics Today- Buy Stock of Oriental Bank and Finolex Cables Ltd
India Equity Analytics Today- Buy Stock of Oriental Bank and Finolex Cables Ltd
 
Buy TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock. Narnolia Securities ...
Buy TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock. Narnolia Securities ...Buy TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock. Narnolia Securities ...
Buy TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock. Narnolia Securities ...
 
Stock Investment Tips Recommendation - Buy Stock SWARAJ ENGINES, Kolte-Patil ...
Stock Investment Tips Recommendation - Buy Stock SWARAJ ENGINES, Kolte-Patil ...Stock Investment Tips Recommendation - Buy Stock SWARAJ ENGINES, Kolte-Patil ...
Stock Investment Tips Recommendation - Buy Stock SWARAJ ENGINES, Kolte-Patil ...
 
Stock Advisory for Today - Natural View on the Stock JSW Steel LTD, Marico a...
Stock Advisory for Today -  Natural View on the Stock JSW Steel LTD, Marico a...Stock Advisory for Today -  Natural View on the Stock JSW Steel LTD, Marico a...
Stock Advisory for Today - Natural View on the Stock JSW Steel LTD, Marico a...
 
Stock Advisory for Today - Book Profit on the Stock KPIT Tech.
Stock Advisory for Today -  Book Profit on the Stock KPIT Tech.Stock Advisory for Today -  Book Profit on the Stock KPIT Tech.
Stock Advisory for Today - Book Profit on the Stock KPIT Tech.
 
Stability in Stock Markets and Sharp Fall in Equity Market | Weekly Share Mar...
Stability in Stock Markets and Sharp Fall in Equity Market | Weekly Share Mar...Stability in Stock Markets and Sharp Fall in Equity Market | Weekly Share Mar...
Stability in Stock Markets and Sharp Fall in Equity Market | Weekly Share Mar...
 
Financial Advisory Stock for Today- Buy Stocks of Infosys with Target Price R...
Financial Advisory Stock for Today- Buy Stocks of Infosys with Target Price R...Financial Advisory Stock for Today- Buy Stocks of Infosys with Target Price R...
Financial Advisory Stock for Today- Buy Stocks of Infosys with Target Price R...
 

Más de NARNOLIA SECURITIES LIMITED

Stock Advisory for Today : Book Profit on Persistent System Stock
Stock Advisory for Today : Book Profit on Persistent System StockStock Advisory for Today : Book Profit on Persistent System Stock
Stock Advisory for Today : Book Profit on Persistent System StockNARNOLIA SECURITIES LIMITED
 
Stock portfolio Advisory for Today: Buy Stock of Shakti Pumps (India) Ltd wit...
Stock portfolio Advisory for Today: Buy Stock of Shakti Pumps (India) Ltd wit...Stock portfolio Advisory for Today: Buy Stock of Shakti Pumps (India) Ltd wit...
Stock portfolio Advisory for Today: Buy Stock of Shakti Pumps (India) Ltd wit...NARNOLIA SECURITIES LIMITED
 
Investment Funds Advisory for Today: Buy Stock of HCL tech due to Healthy Ear...
Investment Funds Advisory for Today: Buy Stock of HCL tech due to Healthy Ear...Investment Funds Advisory for Today: Buy Stock of HCL tech due to Healthy Ear...
Investment Funds Advisory for Today: Buy Stock of HCL tech due to Healthy Ear...NARNOLIA SECURITIES LIMITED
 
Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit...
Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit...Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit...
Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit...NARNOLIA SECURITIES LIMITED
 
India Equity Analytics :IT Industry 3QFY14 results review
India Equity Analytics :IT Industry 3QFY14 results reviewIndia Equity Analytics :IT Industry 3QFY14 results review
India Equity Analytics :IT Industry 3QFY14 results reviewNARNOLIA SECURITIES LIMITED
 
Fund Portfolio for Today: Public Sector Banks Result Review 3QFY14
Fund Portfolio for Today: Public Sector Banks Result Review 3QFY14Fund Portfolio for Today: Public Sector Banks Result Review 3QFY14
Fund Portfolio for Today: Public Sector Banks Result Review 3QFY14NARNOLIA SECURITIES LIMITED
 
Stock Advisory for Today - Natural View on the Stock Dena Bank, Nestle India...
Stock Advisory for Today -  Natural View on the Stock Dena Bank, Nestle India...Stock Advisory for Today -  Natural View on the Stock Dena Bank, Nestle India...
Stock Advisory for Today - Natural View on the Stock Dena Bank, Nestle India...NARNOLIA SECURITIES LIMITED
 
Share Analysis Today: Buy Stock of Bank of Baroda’s with Target Price Rs.634/...
Share Analysis Today: Buy Stock of Bank of Baroda’s with Target Price Rs.634/...Share Analysis Today: Buy Stock of Bank of Baroda’s with Target Price Rs.634/...
Share Analysis Today: Buy Stock of Bank of Baroda’s with Target Price Rs.634/...NARNOLIA SECURITIES LIMITED
 
Investment Funds Advisory for Today: Buy Stock of J&K Bank with Target Price ...
Investment Funds Advisory for Today: Buy Stock of J&K Bank with Target Price ...Investment Funds Advisory for Today: Buy Stock of J&K Bank with Target Price ...
Investment Funds Advisory for Today: Buy Stock of J&K Bank with Target Price ...NARNOLIA SECURITIES LIMITED
 
India Equity Analytics Today: Buy Stock of Britannia Industries with Target P...
India Equity Analytics Today: Buy Stock of Britannia Industries with Target P...India Equity Analytics Today: Buy Stock of Britannia Industries with Target P...
India Equity Analytics Today: Buy Stock of Britannia Industries with Target P...NARNOLIA SECURITIES LIMITED
 

Más de NARNOLIA SECURITIES LIMITED (14)

TQU
TQUTQU
TQU
 
Market Diary
Market DiaryMarket Diary
Market Diary
 
Market Diary
Market DiaryMarket Diary
Market Diary
 
IEA Report
IEA ReportIEA Report
IEA Report
 
Stock Advisory for Today : Book Profit on Persistent System Stock
Stock Advisory for Today : Book Profit on Persistent System StockStock Advisory for Today : Book Profit on Persistent System Stock
Stock Advisory for Today : Book Profit on Persistent System Stock
 
Stock portfolio Advisory for Today: Buy Stock of Shakti Pumps (India) Ltd wit...
Stock portfolio Advisory for Today: Buy Stock of Shakti Pumps (India) Ltd wit...Stock portfolio Advisory for Today: Buy Stock of Shakti Pumps (India) Ltd wit...
Stock portfolio Advisory for Today: Buy Stock of Shakti Pumps (India) Ltd wit...
 
Investment Funds Advisory for Today: Buy Stock of HCL tech due to Healthy Ear...
Investment Funds Advisory for Today: Buy Stock of HCL tech due to Healthy Ear...Investment Funds Advisory for Today: Buy Stock of HCL tech due to Healthy Ear...
Investment Funds Advisory for Today: Buy Stock of HCL tech due to Healthy Ear...
 
Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit...
Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit...Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit...
Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit...
 
India Equity Analytics :IT Industry 3QFY14 results review
India Equity Analytics :IT Industry 3QFY14 results reviewIndia Equity Analytics :IT Industry 3QFY14 results review
India Equity Analytics :IT Industry 3QFY14 results review
 
Fund Portfolio for Today: Public Sector Banks Result Review 3QFY14
Fund Portfolio for Today: Public Sector Banks Result Review 3QFY14Fund Portfolio for Today: Public Sector Banks Result Review 3QFY14
Fund Portfolio for Today: Public Sector Banks Result Review 3QFY14
 
Stock Advisory for Today - Natural View on the Stock Dena Bank, Nestle India...
Stock Advisory for Today -  Natural View on the Stock Dena Bank, Nestle India...Stock Advisory for Today -  Natural View on the Stock Dena Bank, Nestle India...
Stock Advisory for Today - Natural View on the Stock Dena Bank, Nestle India...
 
Share Analysis Today: Buy Stock of Bank of Baroda’s with Target Price Rs.634/...
Share Analysis Today: Buy Stock of Bank of Baroda’s with Target Price Rs.634/...Share Analysis Today: Buy Stock of Bank of Baroda’s with Target Price Rs.634/...
Share Analysis Today: Buy Stock of Bank of Baroda’s with Target Price Rs.634/...
 
Investment Funds Advisory for Today: Buy Stock of J&K Bank with Target Price ...
Investment Funds Advisory for Today: Buy Stock of J&K Bank with Target Price ...Investment Funds Advisory for Today: Buy Stock of J&K Bank with Target Price ...
Investment Funds Advisory for Today: Buy Stock of J&K Bank with Target Price ...
 
India Equity Analytics Today: Buy Stock of Britannia Industries with Target P...
India Equity Analytics Today: Buy Stock of Britannia Industries with Target P...India Equity Analytics Today: Buy Stock of Britannia Industries with Target P...
India Equity Analytics Today: Buy Stock of Britannia Industries with Target P...
 

Último

Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...amilabibi1
 
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdfBPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdfHenry Tapper
 
AnyConv.com__FSS Advance Retail & Distribution - 15.06.17.ppt
AnyConv.com__FSS Advance Retail & Distribution - 15.06.17.pptAnyConv.com__FSS Advance Retail & Distribution - 15.06.17.ppt
AnyConv.com__FSS Advance Retail & Distribution - 15.06.17.pptPriyankaSharma89719
 
Role of Information and technology in banking and finance .pptx
Role of Information and technology in banking and finance .pptxRole of Information and technology in banking and finance .pptx
Role of Information and technology in banking and finance .pptxNarayaniTripathi2
 
The Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarThe Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarHarsh Kumar
 
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...Amil baba
 
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)ECTIJ
 
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...Amil baba
 
Unveiling Business Expansion Trends in 2024
Unveiling Business Expansion Trends in 2024Unveiling Business Expansion Trends in 2024
Unveiling Business Expansion Trends in 2024Champak Jhagmag
 
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一S SDS
 
Bladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex
 
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfmagnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfHenry Tapper
 
212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technology212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technologyz xss
 
Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Devarsh Vakil
 
fca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdffca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdfHenry Tapper
 
Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Commonwealth
 
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170Sonam Pathan
 
Stock Market Brief Deck for "this does not happen often".pdf
Stock Market Brief Deck for "this does not happen often".pdfStock Market Brief Deck for "this does not happen often".pdf
Stock Market Brief Deck for "this does not happen often".pdfMichael Silva
 
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfKempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfHenry Tapper
 

Último (20)

Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
 
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdfBPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
 
AnyConv.com__FSS Advance Retail & Distribution - 15.06.17.ppt
AnyConv.com__FSS Advance Retail & Distribution - 15.06.17.pptAnyConv.com__FSS Advance Retail & Distribution - 15.06.17.ppt
AnyConv.com__FSS Advance Retail & Distribution - 15.06.17.ppt
 
Role of Information and technology in banking and finance .pptx
Role of Information and technology in banking and finance .pptxRole of Information and technology in banking and finance .pptx
Role of Information and technology in banking and finance .pptx
 
The Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarThe Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh Kumar
 
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
 
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
 
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
 
Unveiling Business Expansion Trends in 2024
Unveiling Business Expansion Trends in 2024Unveiling Business Expansion Trends in 2024
Unveiling Business Expansion Trends in 2024
 
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
 
Bladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results Presentation
 
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfmagnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
 
212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technology212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technology
 
Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024
 
fca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdffca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdf
 
Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]
 
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
 
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
Q1 2024 Newsletter | Financial Synergies Wealth AdvisorsQ1 2024 Newsletter | Financial Synergies Wealth Advisors
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
 
Stock Market Brief Deck for "this does not happen often".pdf
Stock Market Brief Deck for "this does not happen often".pdfStock Market Brief Deck for "this does not happen often".pdf
Stock Market Brief Deck for "this does not happen often".pdf
 
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfKempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
 

Investing in Shares for Today:Buy Stock of Hindustan Zinc LTD and Book Profit on Swaraj Engines Ltd

  • 1. IEA-Equity Strategy India Equity Analytics 6th March, 2014 Daily Fundamental Report on Indian Equities Hindustan Zinc LTD : Good gains ahead "BUY" Edition : 219 6th Mar 2014 Zinc fundamentals are becoming attractive with suppotive lead prices brings a positive outlook for Hindustan Zinc.With a cash-rich balance sheet and strong visibility over production growth of zinc, lead and silver over FY2013-15, we are positive on HZL.Being an integrated & dominant player in the domestic industry with low cost of production, the company is poised to benefit in the long run. Now the stock is trading at 1.6x in one year forward P/B we estimated it at 1.8x for 2015.At current level we see a significant growth in the stock. We valued & reaffirm our positive stance on HZL and assign a BUY rating to the stock with a target price of Rs. 148/-. ....................................................... ( Page : 2-4) Voltas Ltd : Downgrade to "Neutral"……. "NEUTRAL" 6th Mar 2014 The company has been evaluating strategic alternatives since 2012, we believe the company is not inclined to sell at valuations multiple of 2 times of its FY15E book value. However, If the company if things will going positively we could rationalize valuations near Rs. 145 per share, but we don't believe buyers would be willing to pay a premium to BVPS more than 2 times at this time. We are downgrading Voltas to Neutral given the recent rise in its share price following 3QFY14 earnings and revised our price target to Rs. 120. ................................................................ ( Page : 5-6) SWARAJ ENGINES Ltd : "BOOK PROFIT" 6th Mar 2014 In our earlier report dated 25-04-13, we had recommended readers to buy the scrip with a view to earn healthy gains. As expected, the counter have given a premium of 40 per cent over its recommended price. We expect the current price growth rally factored all the fundamental changes, and we advise our readers to book profits at the current levels. Our bearish attitude on the counter stems from its valuations. At a P/BV of 2.8x of its annualised FY14E RoE of Rs 28.7%, we believe that the counter is very expensive in comparison of its own past historical data . ...................................................................... ( Page : 7-8) EROSMEDIA :"Moving to Blockbuster" "BUY" 5th Mar 2014 Healthy movies pipeline for FY15E; Company is expecting to release more than 8 big budget movies across Hindi and regional languages. Likewise, company is going to release much awaited Rajnikanth’s movie Kochadaiiyaan on 11 April, 2014. Its well positioned to monetize rich content of library ensures annuity and regular set of revenue. .......................................... ( Page :9-11) Escorts Ltd: "Volume Growth Remains The Key;Retain Buy" "BUY" 5th Mar 2014 Going forward, we remain positive on the company’s growth prospects particularly in AMP segment. We expect demand to improve further in FY2014E with the economic recovery. However, we remain cautious with regards to growth in Construction Equipment segment in near-tomedium. Thus, We revise our estimates upwards to factor in the strong CY13 tractor volume performance. We therefore revised our rating on the stock from "Reduce" to "Buy" and advised to our investors to enter at current level with Revised price target of Rs. 175 ........................................................................ ( Page : 12-13) Infosys : "Meritocracy to growth" "BUY" 4th Mar 2014 In the recent webcast, Mr. Narayan Murthy expressed its view regarding senior level exits from the company. In near term, non-performers in Infosys could be asked to leave or may hand over layoff notices. Infosys will retain its revenue acceleration and margin expansion, also operating metrics will turn into greenery from hay. At a CMP of Rs 3793, it trades at 17.4x FY15E earnings. We retain our “BUY” view on the stock with a target price of target price of Rs 3910 . ............................................................... ( Page : 14-16) Powergrid : "BUY" 3th Mar 2014 The stock is trading at 1.7x FY15E BVPS. We estimate to Power grid stock to trade at 1.8x BVPS. Valuation is very reasonable for a business model with RoE (16%), strong growth visibility and minimal operational risks. We valued stock for a 12 month period at a target price of Rs.118.With equity dilution overhang on the stock is removed, so we expect the stock price will drive by purely on its fundamentals, on our estimates we maintain a positive fundamental outlook for Power grid. Also, govt. stake coming down to 58% is a positive, as risk of further equity dilution is reduced . ............................................................ (Page : 17) Narnolia Securities Ltd,
  • 2. Hindustan Zinc LTD. "BUY" 6th March' 14 Good gains ahead Result Update BUY CMP Target Price Previous Target Price Upside Change from Previous 123 148 148 20% 0% Market Data BSE Code NSE Symbol 52wk Range H/L Mkt Capital (Rs Crores) Average Daily Volume (Nos.) Nifty 500188 HINDZINC 142/94 51929 5192 6329 Stock Performance-% 1M 4.3 0.0 Absolute Rel. to Nifty 1yr -1.7 9.2 YTD -3.4 11.3 Share Holding Pattern-% 3QFY14 64.9 1.8 31.4 1.8 Promoters FII DII Others 2QFY14 1QFY14 64.9 64.9 1.8 1.5 31.4 31.5 1.8 2.1 450 400 350 300 250 200 150 100 50 Jul-13 Jan-14 Jul-12 Jan-13 Jul-11 Jan-12 Jul-10 Jan-11 Jul-09 Jan-10 Jul-08 Jan-09 Jul-07 0 Jan-08 We believe Zinc price will be the core fundamental behind the Hindustan zinc’s bull story in the coming years. We see a improving volume of production through FY15.More So Govt. The attorney-general’s clearance for the Centre’s proposal to divest its residual stake in Hindustan Zinc Ltd (HZL) lifted the Street’s mood. Again the board delayed this process and guided investors that disinvestment of government's remaining stake in Hindustan Zinc will happen next fiscal year. Stake sale in HZL again seems to be back burner now. We also see gradual and sustainable recovery in global macro Scenario which supports a positive cycle in industrial metals. So, we believe there exists a strong case for significant earnings estimate for Hind Zinc in coming months. Robust Q3FY14 Performance : Hindustan Zinc’s (HZL) Q3FY14 performance was inline to our estimates on the back of healthy zinc sales volumes and higher metal premiums. Total operating income for Q3FY14 stood at Rs. 3450.1 crore higher by 8.6% YoY but lower by 3.1% QoQ. Total zinc sales in Q3FY14 came in at 196,000 tonne, up 17% YoY and 2% QoQ . The company realised premium on metal sales amounting to $241/tonne for zinc (Zn) & $305/tonne for lead (Pb) . Lead sales volume for the quarter stood at 23500 tonnes (lower by 24% QoQ and 22% YoY), while silver sales volumes stood at 78500 kg (lower by 31% YoY and 14% QoQ) . EBITDA came in at Rs.1823.8 crore and inline to our estimate of Rs. 1829.6 crore. Subsequently, net profit stood at Rs. 1722.7 crore . Valuation & Recommendation Zinc fundamentals are becoming attractive with suppotive lead prices brings a positive outlook for Hindustan Zinc.With a cash-rich balance sheet and strong visibility over production growth of zinc, lead and silver over FY2013-15, we are positive on HZL.Being an integrated & dominant player in the domestic industry with low cost of production, the company is poised to benefit in the long run. Now the stock is trading at 1.6x in one year forward P/B we estimated it at 1.8x for 2015.At current level we see a significant growth in the stock. We valued & reaffirm our positive stance on HZL and assign a BUY rating to the stock with a target price of Rs. 148/-. 1 yr Forward P/B Jan-07 Zinc market was bearish during last consecutive years having surplus in inventory, but now sentiment is slowly turning positive showing some uptrends in Zinc LME prices. Visible inventories on the London Metals Exchange, as well as on the Shanghai Futures Exchange, are down about 30% over the last year. And zinc demand is increasing steadily. Source - Comapany/EastWind Research Financials : Net Revenue EBITDA Depriciation Tax PAT Q3FY14 3450 1824 210 305 1723 Y-o-Y % 8.6 22.1 18.6 50.2 6.8 Q-o-Q % -9.8 -3.1 12.9 20.1 5.1 Q3FY13 3178 1494 177 203 1613 Q2FY14 3826 1883 186 254 1640 (In Crs) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 2
  • 3. Hindustan Zinc LTD. Silver(rs/ounce) Nov-13 Dec-13 Nov-13 Dec-13 Nov-13 Dec-13 Oct-13 Sep-13 Aug-13 Jul-13 Jun-13 Apr-13 May-13 B. A reason to wait and watch , is since the government is looking at auction, how much will Vedanta be able to garner and what price it is willing to pay is not known. Feb-13 1800 1600 1400 1200 1000 800 600 400 200 0 Mar-13 Key Concerns A. Volatile Desel Price and high Sulphuric acid price affecting the company,s PAT adversly. LME Price/Ton Jan-13 Lower Production Guideline HZL has marginally downward revised its mined metal production guidance for FY14 from 950,000 tonnes earlier to 900,000 tonnes. This reflects slower-than-expected ramp up of underground mining projects and some changes in mining sequence wherein preference has been given to primary mine development during this period. Source - Comapany/EastWind Research H. Zinc premium reaches six year high as inventories shrink I. Fees that zinc smelter charge to refine the metat that probably to increase 5%. Narnolia Securities Ltd, LME Price/Ton Lead Oct-13 Sep-13 Aug-13 Jul-13 Jun-13 May-13 Apr-13 Mar-13 Feb-13 Jan-13 160000 140000 120000 100000 80000 60000 40000 20000 0 Source - Comapany/EastWind Research LME Price/Ton Zinc Oct-13 Sep-13 Aug-13 Jul-13 Jun-13 May-13 Apr-13 Mar-13 Feb-13 125000 120000 115000 110000 105000 100000 95000 90000 Jan-13 C. HZL’s revenues are directly linked with the global market for products essentially, Zinc and Lead which are priced with reference to LME prices and Silver to LBMA (London Bullion Metal Association) prices. D. Lower than expected demand by galvanizing industries for zinc and industrial batteries, car batteries industries for lead would affect the company estimates. E. Disruptions in mining due to equipment failures, unexpected maintenance problems , non-availability of raw materials of appropriate price, quantity and quality for energy requirements, disruptions to or increased cost of transport services or strikes and industrial actions or disputes. Key Triggers for Growth A. Company is tracking on 95% capacity utilization. B. Captive plants enjoy the lower Tax rate and company enjoys zero tax from tax free geographycal areas. C. Smelting Plants are improvised and management is confident that the smelting plants will maintain their stance for the coming quarters also. D. The Rampura Agucha underground mine project is operational via ramps (tunnel driven downward from the surface) and commercial production already ramp up in Q3 and will in Q4 of FY14 . The Kayad mine project will also commence commercial production in the current fiscal year. E. A cash-rich balance sheet, low cost of production and inexpensive valuations make HZL an attractive bet at the current price levels. F. Disinvestment of government's remaining stake in Hindustan Zinc and Bharat Aluminium (Balco) will happen next fiscal year . G. In the past Vedanta Group has said it wanted majority control when Vedanta had earlier offered Rs 149 a share . If this is any benchmark,then investors will stand to gain. Source - Comapany/EastWind Research 3
  • 4. Hindustan Zinc LTD. P/L PERFORMANCE Net Revenue from Operation Other Income Total Income Power, fuel & water Repairs Expenditure EBITDA Depriciation Interest Cost Net tax expense / (benefit) PAT ROE% B/S PERFORMANCE Share capital Reserve & Surplus Total equity Trade payables Short-term provisions Total liabilities Intangibles Tangible assets Capital work-in-progress Long-term loans and advances Inventories Trade receivables Cash and bank balances Short-term loans and advances Total Assets FY11 9912 979 10891 1023 492 4417 5496 475 19 1059 4900 22.0 FY10 423 17701 18124 478 340 20238 109 6071 1113 361 452 152 928 96 20238 FY12 11405 1543 12948 1228 568 5336 6069 611 14 1419 5526 21.0 FY11 845 21688 22533 475 567 25053 109 7145 875 594 762 209 5633 158 25053 FY13 12700 2032 14732 1070 696 6218 6482 647 29 921 6899 21.0 FY12 845 26036 26881 410 504 29485 47 8466 445 876 798 332 5255 233 29485 FY14E 13577 1787 15364 1291 707 6484 7093 718 37 1097 6967 19.0 FY13 845 31431 32276 484 825 35465 10 8474 1082 1898 1111 403 6942 373 35465 RATIOS P/B EPS Debtor to Turnover% Creditors to Turnover% Inventories to Turnover% CASH FLOWS Cash from Operation Changes In Working Capital Net Cash From Operation Cash From Investment Cash from Finance Net Cash Flow during year FY10 FY11 FY12 FY13 3.2 95.6 1.9 6.0 0.6 FY10 4001 77 4077 -3881 -187 8 2.2 11.6 2.1 4.8 0.8 FY11 4483 -212 4272 -3658 -363 250 2.1 13.1 2.9 3.6 0.7 FY12 4553 -61 4492 -3499 -1242 -248 1.7 16.3 3.2 3.8 0.9 FY13 4935 -183 4752 -3234 -1257 262 Narnolia Securities Ltd, Net Revenue from Operatio n 4000 3500 3000 2500 30.0 Revenue Growth 4500 15.0 25.0 20.0 2000 10.0 1500 5.0 1000 0.0 500 0 -5.0 Source - Comapany/EastWind Research ZinC Productions: 250000 Zinc Production (tons) 200000 150000 100000 50000 0 Source - Comapany/EastWind Research EBIDTA & Margin : 2500 EBIDTA % 2000 49 49 50 47 43 1500 60 EBIDTA 43 41 40 42 30 1000 20 500 10 0 0 Source - Comapany/EastWind Research 4
  • 5. Voltas Ltd. "Neutral" 6th Mar' 14 Downgrade to "Neutral"……. Company update Neutral CMP Target Price Previous Target Price Upside Change from Previous 139 125 95 -10% 32% Market Data BSE Code NSE Symbol 52wk Range H/L Capital Mkt (Rs Crores) Vol. (Nos.) Average Daily Nifty 500575 VOLTAS 65/143 4,609 624,126 6,329 Stock Performance-% 1M 28.5 23.1 Absolute Rel. to Nifty 1yr 75.2 64.0 Promoters FII DII Others 1 yr Forward P/B Management comment on above JV : Water has been identified as a key focus area for the Tata group. With its unrivalled know-how and technological leadership in the water treatment space, the partnership, will help Voltas Water Solutions cater to the growing water treatment requirements of the Indian subcontinent. They further believe that partnership will simultaneously leverage the brand and distribution strength of Voltas, along with the technology prowess of the water and process solutions division of the Dow Group. YTD 84.2 72.9 Our View on said JV : In today scenario major Water and Waste Water Treatment market is mostly and largely catered by unorganized players. And the market which is targeted by this new joint venture will provide a branded and differentiated product line in the sector, with a focus on quality and service delivery. 2QFY13 1QFY14 30.2 30.2 14.5 18.1 29.8 25.6 25.6 26.1 About Dow Group : Dow Chemical Pacific (Singapore) Pte Ltd was established in 1992. Catering to customers in Asia Pacific, particularly South East Asia, Dow Group combines the power of science and technology to passionately innovate what is essential to human progress. The company is driving innovations that extract value from the Intersection of chemical, physical and biological sciences to help address many of the world's most challenging problems such as the need for clean water, clean energy generation and conservation, and increasing agricultural productivity. The company's integrated, market-driven, industry-leading portfolio of specialty chemical, advanced materials, agrosciences and plastics businesses delivers a broad range of technology-based products and solutions to customers in high growth sectors such as packaging, electronics, water, coatings and agriculture. Valuation : The company has been evaluating strategic alternatives since 2012, we believe the company is not inclined to sell at valuations multiple of 2 times of its FY15E book value. We estimate that at the lower end of management's guidance this translates into a 12.1%/12.7% RoE forFY14/15E. We believe management is attempting to be conservative regarding the guidance for FY14 & FY15, but even with a 60/90 bps improvement in the operating margin the RoE would be approximately 12.1%/12.7% for FY14/15E , which we believes would translate into a P/B multiple of approximately 2.0x – to 2.2x. This translates to a 12 month price target of approximately Rs. 120 based on our FY14E BVPS of Rs. 59. However, If the company if things will going positively we could rationalize valuations near Rs. 145 per share, but we don't believe buyers would be willing to pay a premium to BVPS more than 2 times at this time. We are downgrading Voltas to Neutral given the recent rise in its share price following 3QFY14 earnings and revised our price target to Rs. 120.” Share Holding Pattern-% 3QFY14 30.3 15.2 29.8 24.8 What New...??? Voltas Ltd has proposed to form a new joint venture (JV) company named –“ Voltas Water Solutions” which will have equal capital contribution from “Voltas” and “Dow Chemical Pacific” (Singapore) Pte (Dow). This JV company will market and distribute standard packaged Water Treatment Systems and Waste Water Treatment Systems of capacity up to 20 m 3/hour, to residential and commercial complexes and light industrial markets in the Indian subcontinent. The entity's operations would include designing, procuring, testing, marketing, selling and servicing of such standard water treatment systems and waste water treatment systems. Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 5
  • 6. Voltas Ltd. Key financials : PARTICULAR 2009A 2010A 2011A 2012A 2013A 2014E 2015E Performance Revenue 4326 4757 5191 5186 5531 5320 5852 Other Income 94 78 58 98 90 84 100 Total Income 4420 4836 5250 5284 5621 5404 5952 EBITDA 283 460 463 336 245 261 296 EBIT 262 438 442 303 217 237 268 DEPRICIATION 21 21 21 34 28 24 28 INTREST COST 11 10 17 31 40 35 42 PBT 372 532 524 219 280 286 326 TAX Extra Oridiniary Items Reported PAT Dividend (INR) DPS EPS 117 26 255 73 2.2 7.7 147 25 385 73 2.2 11.6 172 40 352 73 2.2 10.6 57 -150 162 73 2.2 4.9 73 12 207 73 2.2 6.3 74 0 211 54 61.5 6.4 85 0 241 54 61.5 7.3 6.5% 5.8% 16.2% 4.7% 32.2% 27.3% 9.7% 8.0% 6.5% 1.2% 35.4% 35.2% 8.9% 6.7% 6.2% 1.3% 25.8% 24.6% 6.5% 3.1% 4.4% 2.0% 11.0% 11.4% 4.4% 3.7% 8.3% 2.9% 12.7% 13.1% 4.9% 3.9% 4.4% 42.4% 11.9% 12.3% 5.1% 4.0% 5.0% 42.4% 12.3% 13.0% 790 181 971 33 48 1085 35 1120 33 178 1362 137 1498 33 172 1478 223 1701 33 112 Yeild % EBITDA % NPM % Earning Yeild % Dividend Yeild % ROE % ROCE% Position Net Worth Total Debt Ammount in crores Capital Employed No of Share (Adj) INR in crores CMP 1626 1775 1955 261 225 225 (Source: Company/Eastwind) 1887 2000 2180 33 33 33 (Source: Company/Eastwind) 75 145 145 Ammount in crores (Source: Company/Eastwind) Valuation Book Value P/B Int/Coverage P/E Ammount in crore 23.9 2.0 23.8 6.2 32.8 5.4 44.5 15.3 41.2 4.2 26.7 16.1 44.7 2.5 9.6 22.9 49.1 1.5 5.5 12.1 53.7 2.7 6.8 22.7 59.1 2.5 6.4 19.9 (Source: Company/Eastwind) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 6
  • 7. SWARAJ ENGINES Ltd. V- "Book Profit" 6th Mar' 14 " Book Profits While The Going Is Good…. " Company update Book Profit CMP Target Price Previous Target Price Upside Change from Previous 648 648 600 0% 7% Market Data BSE Code NSE Symbol 52wk Range H/L Mkt Capital (Rs Crores) Average Daily Volume Nifty 500407 SWARAJENG 382/672 801 1,015 6,329 Stock Performance-% Absolute Rel. to Nifty 1M 5.3 (0.2) 1yr 47.8 36.6 YTD 63.4 52.0 In our earlier report dated 25-04-13, we had recommended readers to buy the scrip with a view to earn healthy gains. As expected, the counter have given a premium of 40 per cent over its recommended price. We expect the current price growth rally factored all the fundamental changes, and we advise our readers to book profits at the current levels. We are quite positive on the Swaraj Engines, owing to its strong tractor volume growth, capacity expansion to 1,05,000 engines pa from 75,000 of current level, softening of commodity prices and company presence in all HP segments. We are upbeat on the stock on the account of core business momentum remains robust with healthy EPS growth, cash flow generation and high RoE. Moreover, we feel that caution is necessary over the recent robust financial as well as operational performance that the company has delivered over the past year. With 90 per cent of its turnover generated through parent company, the revenue stream also seems concentrated. In conclusion, looking at the above mentioned woes, we advise readers to book profits in the counter at its current levels and fresh buying may be considered at cheaper levels of around Rs. 500-550 a share. Our bearish attitude on the counter stems from its valuations. At a P/BV of 2.8x of its annualised FY14E RoE of Rs 28.7%, we believe that the counter is very expensive in comparison of its own past historical data Recommendation History Share Holding Pattern-% Promoters FII DII Others 3QFY14 50.6 1.9 10.6 36.9 1 yr Forward P/B 2QFY14 50.6 1.9 10.4 37.1 1QFY14 50.6 1.5 10.6 37.3 Date 25th April' 13 17th June' 13 10th July' 13 1st Aug' 13 26th Nov' 13 3rd Feb' 14 Report Type CMP Target Price Change From Previous in % Company Update Company Update Company Update Result Update Result Update Result Update 460 511 533 484 610 602 515 535 535 535 600 648 NA 3.9% 0.0% 0.0% 12.1% 8.0% Valuation At the CMP of INR610, the stock discounts its FY14E EPS of Rs. 54.20 by 12.0x and FY15E EPS of Rs. 61.7 by 10.5x. Given the strong revenue growth at a CAGR of 21%; PAT growth at CAGR of 26% post acquisition and stable margins at ~15%, the company is poised to grow further and capable of ustaining its healthy earnings. Furthermore, despite the capex of Rs. 38 crore, the company has strong cash flows and the company is debt free. Also, Company assurance of 3060% dividend payout ratio implies an attractive dividend yield of 4-9%. Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 7
  • 8. 9 SWARAJ ENGINES Ltd. Key financials : PARTICULAR 2009A 2010A 2011A 2012A 2013A 2014E 2015E 208 5 213 32 27 5 0 32 11 21 7 17.2 5.9 282 10 292 50 45 5 0 55 17 37 12 30.1 9.3 361 8 369 61 56 4 0 64 20 44 14 35.4 11.6 449 12 461 69 65 4 0 77 24 53 19 42.5 15.1 479 15 494 71 64 7 0 79 24 55 48 44.6 38.4 600 18 618 89 80 9 0 98 30 67 24 54.2 19.3 680 20 700 102 91 11 0 111 34 77 30 61.7 24.2 15.3% 15.5% 10.2% 8.0% 2.7% 21.9% 21.9% 17.6% 19.4% 13.2% 31.6% 9.8% 30.4% 30.4% 16.8% 17.8% 12.2% 12.2% 4.0% 28.8% 28.8% 15.5% 17.2% 11.8% 9.9% 3.5% 28.4% 28.4% 14.9% 16.6% 11.6% 11.3% 9.7% 28.6% 28.6% 14.8% 16.3% 11.2% 8.4% 3.0% 28.5% 28.5% 15.0% 16.3% 11.3% 9.5% 3.7% 26.6% 26.6% 97 1 214 123 1 95 152 1 290 186 1 429 194 1 395 236 1 648 287 1 648 Performance Revenue Other Income Total Income EBITDA EBIT DEPRICIATION INTREST COST PBT TAX Reported PAT Dividend EPS DPS Yeild % EBITDA % PBT % NPM % Earning Yeild % Dividend Yeild % ROE % ROCE% Position Net Worth No of Share CMP (Ammount in crore) Valuation Book Value P/B P/E Net Sales/Equity (Source: Company/Eastwind) 78.3 2.7 3.5 2.1 (Source: Company/Eastwind Research) 98.8 1.0 5.3 2.3 122.6 2.4 5.6 2.4 150.0 2.9 5.1 2.4 156.0 2.5 6.8 2.5 190.2 3.4 12.0 2.5 231.5 2.8 10.5 2.4 (Figures In crore) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 8
  • 9. EROSMEDIA "BUY" 5th March' 14 "Moving to Blockbuster" Initiating Report Buy CMP 160 Target Price Previous Target Price Upside Change from Previous 200 25% Market Data BSE Code NSE Symbol 533261 EROSMEDIA 52wk Range H/L Mkt Capital (Rs Crores) Average Daily Volume Nifty 195/107 1467 26241 6298 Stock Performance 1M Absolute Rel. to Nifty 1yr YTD 13.1 8.2 -7.3 -17.4 - Share Holding Pattern-% Promoters FII DII Others Current 74.88 2QFY14 74.88 12.45 1.56 11.11 12.16 1.87 11.09 P/BV-1 year forward 1QFY14 74.88 11.35 2.95 10.82 Healthy movies pipeline for FY15E; Company is expecting to release more than 8 big budget movies across Hindi and regional languages. Likewise, company is going to release much awaited Rajnikanth’s movie Kochadaiiyaan on 11 April, 2014. Apart from this, company is expected to release Dishkiyaaoon, Shadi Ke Side Effect, Action Jackson, Tanu weds Manu season 2, Sarkar3, Chalo China, NH-10, Dekho Magar Pyaar Se, Happy Ending and Rana in FY15E. It has largest Indian content library of films with 1100+ films and digital rights to an additional 700 films. Its well positioned to monetize rich content of library ensures annuity and regular set of revenue. Considering diversified and sustainable Business Model along with well positioned to monetize rich content of its library and block buster success ratio of movies (out of the top 10 grossing films in recent years, 3 are from Eros.) make us positive view on the stock. About Company: Eros International Media (EROS) is one of the largest films coproduction and distribution company in India and overseas, engage with presales of overseas rights, music rights and broadcasting rights. It recovers 35-40% of its costs by selling movie rights to channels, recovers another 35-40% from selling its overseas rights to overseas entities. Similarly, it gets 10-15% of the cost of movies by selling music rights . Robust 3QFY14 Result: Company reported better numbers with sales growth of 17% (YoY) led by huge spurt in catalogue monetization, which increase by approx75% (YoY). Its PAT grew by 41%(YoY). During the quarter, Its EBITDA margin improved by 680bps (YoY) to 31.3% because of reduction in operational expenses and employee expenses. Management expects to see EBITDA margin at 25% in FY14E and FY15E than 2022% range of margin in previous 4 years. Recent initiatives: Eros has struck new deals during the period with MSM Satellite Singapore private ltd for broadcast of films on Sony as well as with Viacom18 media for broadcast films on colours. Recently Eros International media has launched two new movie channels HBO DEFINED and HBO HITS, which will reduce its dependence on highly unpredictable revenue streams going forward. View and Valuation: Management is very excited to invest into different medium like internet and launching channels to generate revenue. Company’s optimistic stance towards maintaining margins, strong movies slate and very low valuation makes attractive. At a CMP of Rs 160, stock trades at 1.1 P/BVx FY15. We initiate “BUY” with a target price of Rs 200. Financials Revenue EBITDA PAT EBITDA Margin PAT Margin 3QFY14 432.68 135.6 92.0 31.3% 21.3% 2QFY14 201 51.2 37.0 25.4% 18.4% (QoQ)-% 115.2 165.0 148.8 590bps 290bps 3QFY13 369.3 90.6 65.2 24.5% 17.7% Rs, Crore (YoY)-% 17.2 49.6 41.1 680bps 360bps (Source: Company/Eastwind) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 9
  • 10. EROSMEDIA Sales and Sales growth(%)(yoy) Key Concerns: 1. Piracy is the key concern for the company. Indian film industry loses approx. Rs.2000 cr. every year due to piracy (source: FICCI-KPMG report 2009). 2. Lower consumer discretionary demand. (Source: Company/Eastwind) 3. Difficult to predict fate of films. Margin-% (Source: Company/Eastwind) Upcoming Movies: Date of Release Q4FY14E 28-Feb-14 21-Mar-14 28-Mar-14 Upcoming movies Director Starcast Shaadi Ke Side Effects Dishkiyaaoon Happy Ending Saket Chaudhary Sanmjit Singh Talwar Raj and DK Farhan Akhtar,Vidya Balan Sunny Deol, Harman Baweja Saif Ali Khan, Ileana D'Cruz Q1FY15 11-Apr-14 6-Jun-14 Kochadaiiyaan Action Jackson Soundarya Ashwin Prabhu Deva Rajnikanth, Deepika Padukone Ajay Devgn, Sonakshi Sinha Q2FY15 12-Sep-14 NH-10 Navdeep singh Anushka sharma,Neil bhoopalam Tanu Weds Manu Season 2 R. Balki Untitled Aankheen 2 Illuminati Untitled Dekh Tamasha Dekh Purani Jeans Chalo china Anand Rai R.Balki Apoorva Lakhia Arif Ali Feroz Abbas Khan Tanushree Basu Shashank Ghosh R.Madhavan,Kangana Ranaut Amitabh Bachchan, Dhanush Abhishek Bachchan Armaan Jain Satish Kaushik and Others Aditya Seal Vinay Pathak, Lara Dutta FY15E (Source: Company/Eastwind) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 10
  • 11. EROSMEDIA Management Guidance: 1. 2. 3. 4. 5. 6 Catalogue monetization will continue to grow strong in the upcoming quarters. Company will monetize entire portfolio across different platforms Catalogue monetization will increase from 13%-14% to 20-25% of overall revenue in coming 3 to 4 years. Management is looking for more and more free cash flows going forward. Q4 will be very positive and going forward FY15E will also be very positive for the company. Management is very confident about its performance going forward and expects EBITDA margin to be around 25% in FY14E and FY15E. Financials; Rs,cr Sales RM Cost(Operatinal expenses) WIP Employee Cost Other expenses Total expenses EBITDA Depreciation and Amortisation Other Income EBIT Interest PBT Tax Exp PAT Growth-% (YoY) Sales EBITDA PAT Expenses on Sales-% RM Cost Employee Cost Other expenses Tax rate Margin-% EBITDA EBIT PAT Valuation: CMP No of Share NW EPS BVPS RoE-% P/BV P/E FY10 640.88 480.33 0 19.7 27.81 527.84 113.04 4.39 12.62 108.65 9.02 112.25 29.63 82.62 FY11 706.97 495.13 0.84 25.28 29.57 550.82 156.15 3.82 8.95 152.33 9.39 151.89 33.67 118.22 FY12 943.88 665.45 -2.92 22.55 42.96 728.04 215.84 6 19.3 209.84 13.44 215.7 63.14 152.56 FY13 1067.95 765.78 -2.55 27.29 47.47 837.99 229.96 6.45 6.4 223.51 9.22 220.69 61.19 159.5 FY14E 1110.8 766.5 -2.7 29.4 29.4 822.7 288.1 7.7 11.1 280.4 25.4 266.2 77.7 188.5 FY15E 1229.9 860.9 -2.9 36.9 36.9 931.8 298.1 9.2 12.3 288.9 26.0 275.2 80.4 194.8 16.9% 52.8% 72.1% 10.3% 38.1% 43.1% 33.5% 38.2% 29.0% 13.1% 6.5% 4.5% 4.0% 25.3% 18.2% 10.7% 3.5% 3.4% 74.9% 3.1% 4.3% 4.6% 70.0% 3.6% 4.2% 4.8% 70.5% 2.4% 4.6% 6.7% 71.7% 2.6% 4.4% 5.7% 69.0% 2.7% 2.7% 7.0% 70.0% 3.0% 3.0% 6.5% 17.6% 17.0% 12.9% 22.1% 21.5% 16.7% 22.9% 22.2% 16.2% 21.5% 20.9% 14.9% 25.9% 25.2% 17.0% 24.2% 23.5% 15.8% 138.9 9.14 237.55 9.0 26.0 35% 5.3 15.4 138.9 9.14 670.48 12.9 73.4 17.6% 1.9 10.7 181.15 9.17 834.61 16.6 91.0 18.3% 2.0 10.9 180.53 9.19 986.5 17.4 107.3 16.2% 1.7 10.4 160.0 9.2 1158.6 20.5 126.1 16.3% 1.3 7.8 160.0 9.2 1337.0 21.2 145.5 14.6% 1.1 7.5 (Source: Company/Eastwind) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 11
  • 12. Escorts Ltd. V- "Buy" 5th Mar' 14 "Volume Growth Remains The Key; Retain Buy……." Company update Buy CMP Target Price Previous Target Price Upside Change from Previous 115 175 95 52% 84% Market Data BSE Code NSE Symbol 52wk Range H/L Capital Mkt (Rs Crores) Average Daily Volume Nifty 500495 ESCORTS 48/96 1,402 225,953 6,298 In February month company witnessed a good tractor volume number. In February 2014 company sold 4,627 tractors, growth of 7.5% against 4,305 tractors in February month of 2013. Domestic sales in February 2014 up by 6.8% stood at 4,581 tractors as against 4,288 tractors in February 2013. Export for the month of February 2014 stood at 46 tractors as that of 17 tractors in February 2013. Also during the last 17 months tractor sales grossed at 94553 units as against 86337 units sold during corresponding period of 15 months last year. Going forward management indicated that volume growth is to be in double digit and at arround 14%. The management further indicated that margins should improve from the current level on the back of improvement in the product mix, taking hikes in the prices, controlling inflation, rid of inflation, as well as cutting down on the other costs. Tractor Volume Stock Performance-% Absolute Rel. to Nifty 1M (7.5) (10.9) 1yr 86.6 77.3 YTD 131.4 121.9 Share Holding Pattern-% Promoter's FII's DII's Others's 3QFY14 42.0 9.4 2.1 46.5 2QFY14 1QFY14 42.0 42.0 12.3 12.1 4.7 5.4 41.0 40.6 (Source: Company/Eastwind Research) Outlook An increase in volumes is an indication of healthy demand. The rise in volumes for this quarter can be attributed to a good monsoon. Tractor sales seem to have improved across all players, indicating an overall improvement in demand. We believe that this segment will continue to support the growth of the company. The adverse macroeconomic conditions, however, will see the performance of its construction equipment segment and auto ancillary segment remaining subdued. For these businesses, the firm is looking at premium product positioning and to deliver a better than expected customer experience. In addition, it is looking at the export market as a window of opportunity especially in the auto ancillary business. Valuation The stock is currently trading at 6.5x FY14E EPS with a negative bias in case of construction equipment segment due to adverse macroeconomic conditions . At current price of Rs. 117, the stock is trading at P/E of 7.1 x for FY13E and 6.5 x the FY14E. Escorts could post EPS of Rs. 12.13 for FY14E and Rs. 12.98 for FY15E. An increase in volumes is an indication of healthy demand. Tractor sales revival has enabled the company to register strong result. Escorts’ EBITDA margin and bottom-line exceeded our expectations. Going forward, we remain positive on the company’s growth prospects particularly in AMP segment. Going forward, we remain positive on the company’s growth prospects particularly in AMP segment. We expect demand to improve further in FY2014E with the economic recovery. However, we remain cautious with regards to growth in Construction Equipment segment in near-to-medium. Thus, We revise our estimates upwards to factor in the strong CY13 tractor volume performance. We therefore revised our rating on the stock from "Reduce" to "Buy" and advised to our investors to enter at current level with Revised price target of Rs. 175 Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 12
  • 13. Escorts Ltd. Key financials : PARTICULAR 2009A 2010A 2011A 2012A 2014E 18 Months 2015E 2016E 2600 53 2653 160 100 60 67 86 29 57 11 6.3 1.2 3353 27 3380 220 172 48 18 181 49 132 11 12.5 1.0 4101 56 4157 168 120 48 71 104 -15 119 13 11.3 1.2 4049 48 4098 190 139 50 97 90 19 71 13 6.7 1.2 7424 75 7499 438 346 92 135 285 77 208 13 19.7 1.2 6186 60 6246 402 332 70 65 326 88 238 20 22.6 1.9 7424 72 7496 557 473 84 65 479 129 350 20 33.1 1.9 6.2% 3.2% 2.2% 5.7% 1.1% 4.0% 3.1% 6.6% 5.4% 3.9% 5.8% 0.5% 7.8% 6.3% 4.1% 2.5% 2.9% 15.9% 1.7% 6.7% 5.3% 4.7% 2.2% 1.7% 10.6% 1.9% 4.3% 3.2% 5.9% 3.8% 2.8% 17.3% 1.1% 11.4% 9.4% 6.5% 5.2% 3.8% 19.8% 1.7% 11.6% 9.8% 7.5% 6.4% 4.7% 29.1% 1.7% 14.7% 12.7% 1425 402 1827 9 110 1686 405 2091 11 216 1784 486 2270 11 71 1645 554 2199 11 64 1834 390 2224 11 114 2052 375 2427 11 114 2382 375 2757 11 114 157.1 0.7 1.5 17.5 1.4 1.8 159.6 1.4 9.5 17.3 1.6 2.0 168.9 0.4 1.7 6.3 1.8 2.3 155.8 0.4 1.4 9.5 1.8 2.5 173.6 0.7 2.6 5.8 3.3 4.0 194.3 0.6 5.1 5.1 2.5 3.0 225.5 0.5 7.3 3.4 2.7 3.1 Performance Revenue Other Income Total Income EBITDA EBIT DEPRICIATION INTREST COST PBT TAX Reported PAT Dividend EPS DPS Yeild % EBITDA % PBT % NPM % Earning Yeild % Dividend Yeild % ROE % ROCE% Position Net Worth Total Debt Capital Employed No of Share CMP Valuation Book Value P/B Int/Coverage P/E Net Sales/CE Net Sales/Equity (Source: Company/Eastwind Research) (Figures In crore) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 13
  • 14. Infosys "BUY" 4th March' 14 "Meritocracy to growth" Company update BUY Focus on meritocracy for client satisfaction as well as margin expansion; CMP Target Price Previous Target Price Upside Change from Previous 3793 3910 3620 3% 8% In the recent webcast, Mr. Narayan Murthy expressed its view regarding senior level exits from the company. In near term, non-performers in Infosys could be asked to leave or may hand over layoff notices. Despite high salaries, some identified employees are not contributing so much to improve productivity and efficiency of operations. Already, the restructuring initiatives has taken place at the top of the pyramid and now shifted to mid level of pyramid. Hence, its pink slip strategy indicates to regain its growth and margin in near term. Considering the strategy to build clients relation, execution of growth oriented policy and combination of reduced onsite costs and higher utilization would be an optimistic growth story despite recent hiccups of top management exit. Key takeaways from recent webcast; Restructuring at middle management: Mr. Murthy has taken initiatives to improve cost efficiency and effective delivery system. The management has rewarded the top performers and has given an opportunity to mediocre performers. Its PIP (performance Improvement Program) followed by exam, and appraisal would dictate the level of efficiency for mediocre, and the situation of involuntary attrition. Market Data BSE Code NSE Symbol 52wk Range H/L Mkt Capital (Rs Crores) Average Daily Volume Nifty 500209 INFY 3847/2190 217810 1240448 6221 Stock Performance Absolute Rel. to Nifty 1M 4.5 0.8 1yr 30.4 21.6 YTD 53.1 49.4 Share Holding Pattern-% Promoters FII DII Others Current 15.94 40.65 15.35 28.06 1 year forward P/E 2QFY14 1QFY14 15.94 16.04 39.93 39.55 16.16 18.28 27.97 26.13 Cost Rationalization: Company’s employee costs have ballooned very rapidly in the last 2-3 years. For example, on-site compensation was 36% of the overall revenue in FY11 and it went up to 46.3% in FY13, Overall employee cost on sales increased from 52%(FY09) to 56% (FY13). Company has hired a number of employees at higher salaries outside India and employees are not adding efficient growth in productivity. Improving utilization level: Comparing with other peers, its utilization level (excluding trainees) declined from 80% in FY11 to 74% in FY13. Post NRN entry, company had hiked offshore wage at the rate of 8% and overseas at 3%. We expect that company’s management could decide for wage hike across onsite as well as offshore to enhance its utilization rate in near term. View and Valuation: Infosys seems to be on its way to rediscovering its past mojo with revenue momentum kicking, and the NRN invisible hand in play. Further announcement of strategic acquisitions, better utilization of cash balances, better deal win, consistent client traction and revenue momentum would help the company to bridge the gap with rivals such as TCS. On an ongoing basis, Infosys will retain its revenue acceleration and margin expansion, also operating metrics will turn into greenery from hay. Upgradation of earning guidance by management hinted to join the party to enjoy with 12-14% earnings growth for FY14E like other top bellwether. At a CMP of Rs 3793, it trades at 17.4x FY15E earnings. We retain our “BUY” view on the stock with a target price of target price of Rs 3910 . Rs, Crore Financials 3QFY14 2QFY14 3QFY13 (YoY)-% (QoQ)-% Revenue 13026 12965 10424 25.0 0.47 EBITDA 3258.9 2836.9 2677 21.7 14.88 PAT 2874.9 2406.9 2369 21.4 19.44 EBITDA Margin 25.0% 21.9% 310bps 25.7% (70bps) PAT Margin 22.1% 18.6% 350bps 22.7% (60bps) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 14
  • 15. Infosys. Employee cost on sales-% Employee cost on sales at all time high (Source: Company/Eastwind) Total Employee and additions, Looking to bring in about maximum 6,000 off-campus offers, Infosys will hire up to 16,000 engineers next year. (Source: Company/Eastwind) Headcount Metrics: Its attrition increased to 18% from 17.3%(2QFY14) on LTM basis, however on sequentially basis they have been able to control its attrition. we hope that the further salary hikes across the board will bring down the attrition levels going forward. (Source: Company/Eastwind) Utilization: The Company's Utilization is likely to keep inching up, which could lead to margin expansion for a couple of quarters and that is going to be a huge positive for Infosys as a company. (Source: Company/Eastwind) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 15
  • 16. Infosys. Key facts from Management Interview; ■ Management upgraded its earning guidance for FY14E from 9-10% to 11.5-12%. This guidnace means the company only has to achieve flat growth in the fourth quarter to meet the projection. ■ With 85% of the company’s revenues coming from clients based in US and Europe, the company should hope the current economic recovery in developed countries would help its revenues. ■They are seeing confidence coming back from client’s metrics. However, they expect [their] budgets only remain stable from last year. Clients are still focused on cost. ■ The Company is looking to bring in about maximum 6,000 off-campus offers starting late January early February, so there is a lot of activity going on that is bringing people in, engaging and developing. Financials Rs in Cr, Sales, INR Employee Cost Other expenses Total Expenses EBITDA Depreciation Other Income EBIT Interest Cost PBT Tax PAT Growth-% Sales EBITDA PAT Margin -% EBITDA EBIT PAT Expenses on Sales-% Employee Cost Other expenses Tax rate Valuation CMP No of Share NW EPS BVPS RoE-% Dividen Payout ratio P/BV P/E FY10 22742 12085 2792 14877 7865 905 982 7942 0 7942 1681 6261 FY11 27501 14856 3677 18533 8968 854 1211 9325 0 9325 2490 6835 FY12 33734 18340 4671 23011 10723 928 1904 11699 0 11699 3367 8332 FY13 40352 22565 6254 28819 11533 1099 2365 12799 0 12799 3370 9429 FY14E 50330 28185 8556 36741 13589 1371 2567 14785 0 14785 3992 10793 FY15E 59631 33691 10734 44425 15206 1624 3578 17160 0 17160 4633 12527 4.8% 9.3% 4.6% 20.9% 14.0% 9.2% 22.7% 19.6% 21.9% 19.6% 7.6% 13.2% 24.7% 17.8% 14.5% 18.5% 11.9% 16.1% 34.6% 34.9% 27.5% 32.6% 33.9% 24.9% 31.8% 34.7% 24.7% 28.6% 31.7% 23.4% 27.0% 29.4% 21.4% 25.5% 28.8% 21.0% 53.1% 12.3% 21.2% 54.0% 13.4% 26.7% 54.4% 13.8% 28.8% 55.9% 15.5% 26.3% 56.0% 17.0% 27.0% 56.5% 18.0% 27.0% 2615 57.4 23049.0 109.1 401.7 27.2% 25.1% 6.5 24.0 2765 57.4 25976.0 119.0 452.4 26.3% 45.9% 6.1 23.2 2865 57.4 31332.0 145.1 545.6 26.6% 24.0% 5.3 19.7 2400 57.4 37994.0 164.2 661.7 24.8% 45.1% 3.6 14.6 3793 57.4 45629.8 188.0 794.7 23.7% 23.0% 4.8 20.2 3793 57.4 54797.5 218.2 954.3 22.9% 19.8% 4.0 17.4 (Source: Company/Eastwind) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 16
  • 17. Powergrid.. Update BUY CMP Target Price Previous Target Price Upside Change from Previous 95 118 NA 25% NA Market Data BSE Code NSE Symbol 532898 POWERGRID 1yr 9.5 3.8 YTD 8.1 4.0 Strong Capitalization : Power Grid’s adjusted PAT increased 4.3% YoY to Rs. 1,043 crore in Q3FY14 While asset capitalisation was below estimate Rs. 3050 crore, PGCIL commissioned another Rs. 3450 crore in January 2014 taking overall capitalisation to Rs. 13000 crore YTDFY14. Share Holding Pattern-% Promoters FII DII Others 3QFY14 57.9 25.4 8.6 8.2 Overall revenues increased 9.6% YoY to Rs.3685 crore due to lower than anticipated capitalisation (Rs.3050 crore) in Q3FY14 . Income increased 6.5%, 10.0% and 121.9% YoY in transmission, telecom and consultancy income, respectively. Other income declined 9.7% YoY to Rs.116 crore as cash was deployed across various upcoming projects. Margins declined 336 bps YoY to 87.4% due to 55.7% YoY rise in transmission & other expenses to Rs.333 crore. Tax expenses increased 7.5% YoY to Rs. 399 crore. Q3FY13 included a one-time income of Rs.167 crore as wage revision benefit. Adjusting the same, PAT increased 4.3% YoY to Rs.1,043 crore. The Central Electricity Regulatory Commission (CERC) issued the final tariff regulations for the period FY15-19 – these regulations form the basis of Power Grid’s earnings (regulated returns) from its core transmission business over the next five years.The Key take aways of these Regulations are Normative TAF (NATAF) for incentives lowered; no incentive for TAF >99.75% .Normative O&M charges raised (vs. draft), but still below FY14 levels. Stock Performance-% Absolute Rel. to Nifty 3rd march' 14 116/87 49490 22270 6277 52wk Range H/L Mkt Capital (Rs Crores) Average Daily Volume (Nos.) Nifty 1M 8.2 9.5 "Buy" 2QFY14 1QFY14 57.9 69.4 19.4 14.7 8.8 7.6 13.9 8.3 1 yr Forward P/B Capitalisation of assets remains on track. Till Jan end the company has capitalised Rs 118bn of assets which is 70% of our full year estimate. Since last two months of the year usually account for the bulk of yearly commissioning we are confident that the co. will meet our estimate of Rs 170bn for FY14. Power Grid's Raichur-Solapur line has been connected to national grid. Management Says there were four trippings in the first week. Two were to increase reliability and were done intentionally, and the other two were because of a few glitches. For the last month there has been no tripping. View & Recommendation With equity dilution overhang on the stock is removed, so we expect the stock price will drive by purely on its fundamentals, on our estimates we maintain a positive fundamental outlook for Power grid. Also, govt. stake coming down to 58% is a positive, as risk of further equity dilution is reduced The stock is trading at 1.7x FY15E BVPS. We estimate to Power grid stock to trade at 1.8x BVPS. Valuation is very reasonable for a business model with RoE (16%), strong growth visibility and minimal operational risks. We valued stock for a 12 month period at a target price of Rs.118. Source - Comapany/EastWind Research Financials : Revenue EBIDTA Net Profit EBIDTA% NPM% Q3FY14 3685 3105 988 84 27 Y-o-Y % 9.4 6.0 -8.5 -3.1 -16.3 Q-o-Q % -7.9 -8.4 -16.9 -0.6 -9.8 Q3FY13 3369 2930 1080 87 32 Q2FY14 3999 3389 1189 85 30 (In Crs) Narnolia Securities Ltd, Please refer to the Disclaimers at the end of this Report. 17
  • 18. N arnolia Securities Ltd 402, 4th floor 7/ 1, Lord s Sinha Road Kolkata 700071, Ph 033-32011233 Toll Free no : 1-800-345-4000 em ail: research@narnolia.com , w ebsite : w w w .narnolia.com Risk Disclosure & Disclaimer: This report/message is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you. Narnolia Securities Ltd. (Hereinafter referred as NSL) is not soliciting any action based upon it. This report/message is not for public distribution and has been furnished to you solely for your information and should not be reproduced or redistributed to any other person in any from. The report/message is based upon publicly available information, findings of our research wing “East wind” & information that we consider reliable, but we do not represent that it is accurate or complete and we do not provide any express or implied warranty of any kind, and also these are subject to change without notice. The recipients of this report should rely on their own investigations, should use their own judgment for taking any investment decisions keeping in mind that past performance is not necessarily a guide to future performance & that the the value of any investment or income are subject to market and other risks. Further it will be safe to assume that NSL and /or its Group or associate Companies, their Directors, affiliates and/or employees may have interests/ positions, financial or otherwise, individually or otherwise in the recommended/mentioned securities/mutual funds/ model funds and other investment products which may be added or disposed including & other mentioned in this report/message.