ICICI Bank BUY. Performance Highlights. CMP `1,152 Target Price `1,352. 4QFY2013 Result Update Banking
|
|
- Helena Parker
- 5 years ago
- Views:
Transcription
1 4QFY2013 Result Update Banking April 29, 2013 ICICI Bank Performance Highlights BUY CMP `1,152 Target Price `1,352 Particulars (` cr) 4QFY13 3QFY13 % chg (qoq) 4QFY12 % chg (yoy) NII 3,803 3, , Preprov. profit 3,604 3, , PAT 2,304 2, , ICICI Bank delivered a healthy performance for 4QFY2013, with net profit growth of 21.2% yoy. On the operating front, the bank witnessed a healthy 22.5% yoy growth in its Net interest Income; however, disappointment on the noninterest income (excl. treasury) front, which grew at a muted 2.2% yoy, limited the operating profit growth to 15.8% yoy. On the asset quality front, the bank reported sequentially stable NPA ratios and incremental restructuring at ~`800cr, which is on guided lines. Business growth moderates; NIMs improve sequentially by 26bp: During 4QFY2013, the bank s advances grew by 14.4% yoy, aided by a strong 30.0% yoy growth in the domestic corporate book, due to bulky short term lending done earlier during the year. Growth in the retail portfolio was moderate at 11.4% yoy, as buyouts were significantly lower this year. On the deposits front, the bank witnessed growth of 14.5 % yoy. CASA accretion was lower than peers at 10.4% yoy, primarily aided by savings deposits, which increased by 12.6% yoy, even as current deposits grew at a subdued pace of 5.6% yoy. The CASA ratio declined by around 150bp yoy to 41.9%. The reported overall NIM improved by 26bp qoq to 3.3%, mainly on account of a 23bp sequential improvement in the domestic NIM to 3.7%, while international NIMs remained stable sequentially at 1.3%. Growth in Noninterest income (excluding treasury) came in modest at 2.2% yoy, as corporate fee income was down more than 30% yoy. During the quarter, the bank registered treasury gains of `93cr (primarily bond gains, with the equity portfolio witnessing MTM losses) as against `158cr in 4QFY2012. On the asset quality front, the bank reported flat Gross and net NPA ratio at 3.2% and 0.8%, respectively. During the quarter, the bank restructured loans worth `788cr, on guided lines, thereby taking its restructured book to `5,315cr. As per the Management, advances worth `700cr remain in the pipeline for restructuring. Outlook and valuation: The bank s substantial branch expansion in the past three to four years and strong capital adequacy has positioned it to grow at least by a few percentage points higher than the average industry growth. Moreover, a lower risk balance sheet has driven down NPA provisioning costs. Further improvement in risk adjusted NIMs and higher growth is expected to drive a 15.5% CAGR in net profit over FY and enable a RoE of 15.6% by FY2015E (with further upside from financial leverage). At the current market price, the bank s core banking business (after adjusting `158/share towards value of the subsidiaries) is trading at 1.71x FY2015E ABV (including subsidiaries, the stock is trading at 1.66x FY2015E ABV). We value the bank s subsidiaries at `158/share and the core bank at `1,195/share (2.1x FY2015E ABV). We recommend Buy rating on the stock with a target price of `1,352. Key financials (Standalone) Y/E March (` cr) FY2012 FY2013 FY2014E FY2015E NII 10,734 13,866 16,472 19,472 % chg Net profit 6,465 8,325 9,676 11,104 % chg NIM (%) EPS (`) P/E (x) P/ABV (x) RoA (%) RoE (%) Investment Period Stock Info 12 Months Please refer to important disclosures at the end of this report 1 Sector Banking Market Cap (` cr) 132,935 Beta Week High / Low 1231/767 Avg. Daily Volume Face Value (`) 10 BSE Sensex 19,388 Nifty 5,904 Reuters Code ICBK.BO Bloomberg Code ICICIBC@IN Shareholding Pattern (%) Promoters MF / Banks / Indian Fls 24.2 FII / NRIs / OCBs 67.3 Indian Public / Others 8.6 Abs. (%) 3m 1yr 3yr Sensex (3.0) ICICI Bank (4.0) Vaibhav Agrawal Ext: 6808 vaibhav.agrawal@angelbroking.com Sourabh Taparia Ext: 6872 sourabh.taparia@angelbroking.com Akshay Narang Ext: 6829 akshay.narang@angelbroking.com Harshal Patkar Ext: 6847 harshal.patkar@angelbroking.com
2 Exhibit 1: 4QFY2013 performance (Standalone) Particulars (` cr) 4QFY13 3QFY13 % chg (qoq) 4QFY12 % chg (yoy) FY2013 FY2012 % chg (yoy) Interest earned 10,365 10, , ,076 33, on Advances / Bills 6,971 7,066 (1.3) 6, ,341 22, on investments 2,820 2, , ,009 9, on balance with RBI & others (1.4) on others ,182 1,238 (4.5) Interest Expended 6,562 6,639 (1.2) 6, ,209 22, Net Interest Income 3,803 3, , ,866 10, Other income 2,208 2,215 (0.3) 2,228 (0.9) 8,346 7, Other income excl. treasury 2,115 1, , ,851 7, Fee income 1,775 1, , ,902 6, Treasury income (62.9) 158 (41.1) 495 (12) Other income (0.7) Operating income 6,011 5, , ,212 18, Operating expenses 2,407 2, , ,013 7, Employee expenses 1, ,103 (9.4) 3,893 3, Other Opex 1,408 1, , ,120 4, Preprovision Profit 3,604 3, , ,199 10, Provisions & Contingencies (2.0) 1,803 1, PBT 3,144 3, , ,397 8, Provision for Tax ,071 2, PAT 2,304 2, , ,325 6, Effective Tax Rate (%) (31)bp 28.0 (131)bp bp Exhibit 2: 4QFY2013 Actual vs estimates Particulars (` cr) Actual Estimates Var. (%) Net interest income 3,803 3, Other income 2,208 2,360 (6.4) Operating income 6,011 6,063 (0.9) Operating expenses 2,407 2,474 (2.7) Preprov. profit 3,604 3, Provisions & cont PBT 3,144 3,207 (2.0) Prov. for taxes (3.1) PAT 2,304 2,340 (1.5) April 29,
3 Exhibit 3: 4QFY2013 performance analysis (Standalone) Particulars 4QFY13 3QFY13 % chg (qoq) 4QFY12 % chg (yoy) Balance sheet Advances (` cr) 290, , , Deposits (` cr) 292, , , CredittoDeposit Ratio (%) (93)bp 99.3 (11)bp Current deposits (` cr) 36,926 35, , Saving deposits (` cr) 85,651 81, , CASA deposits (` cr) 122, , , CASA ratio (%) bp 43.5 (156)bp CAR (%) (79)bp bp Tier 1 CAR (%) (45)bp bp Profitability Ratios (%) Reported NIM bp bp Costtoincome ratio bp 41.7 (161)bp Asset quality Gross NPAs (` cr) 9,608 9,763 (1.6) 9, Gross NPAs (%) (9)bp 3.6 (40)bp Net NPAs (` cr) 2,231 2, , Net NPAs (%) bp 0.7 4bp Provision Coverage Ratio (%) (90)bp 80.4 (360)bp Slippage ratio (%) (11)bp 1.2 5bps Provision exps. to avg. assets (%) bp 0.4 (6)bp Business growth moderates; NIM higher by 26bp qoq During 4QFY2013, the bank s advances grew by 14.3% yoy (1.2% qoq), aided by a strong 30.0% yoy growth in the Domestic corporate book. Growth in the corporate portfolio was due to increased working capital funding and project loans disbursement from existing sanctions. Going forward, the Management expects moderation in domestic corporate loan book from current levels and targets around 20% yoy growth in total domestic loan book for FY2014. Overseas loan book grew at a subdued pace of 5.6% yoy, primarily on account of INR depreciation. In dollar terms, overseas advances remained flat on a yoy basis. Going forward, the Management targets overseas loan book growth of 10% yoy for FY2014, which would be driven largely by the appetite of the borrowers for foreign currency loans over domestic rupee loans. Growth in the retail loan portfolio came in moderate at 11.4% yoy, however the organic retail portfolio (after excluding buyouts and Interbank participation certificates) for the bank grew strongly by 25.6% on a yearly basis. Within retail, robust traction was witnessed in mortgages, which grew by 18.2% yoy. Going forward, the Management targets a retail loan book growth of 25% yoy for FY2014, which would primarily come from growth in mortgages and in the vehicles loan book. Deposits accretion was modest with a growth of 14.5% yoy (2.2% qoq). The growth in CASA deposits was lower than peers at 10.4% yoy (4.6% qoq). While savings deposits increased by 12.6% yoy (5.1% qoq), the current deposits increased by April 29,
4 5.5% yoy (3.5% qoq). As of 4QFY2013, the CASA ratio improved sequentially by 100bp to 41.9% (though lower by 160bp yoy). The average CASA improved to 38.1% in 4QFY2013. Going forward, the Management expects CASA ratio to remain stable at the current levels. The reported overall NIM improved by 26bp sequentially at 3.3%, mainly on account of 23bp qoq improvement in domestic NIM to 3.7%, while International NIMs remained flat at 1.3%. Lower margins were because of excess liquidity in the overseas market. Going ahead, the Management expects overall margins to improve by 10bp in FY2014 over FY2013. Exhibit 4: Higher Domestic Corporate lending aided loan book growth Particulars (` cr) FY2013 FY2012 % chg (yoy) % to Total Domestic Corporate 94,331 82, Overseas branches 73,433 78,574 (6.5) 25.3 SME 15,093 17,206 (12.3) 5.2 Retail 107, ,971 (1.4) 37 Home 57,562 55, Vehicle loans 25,989 30,076 (13.6) 9.0 Others 13,209 11, Business Banking 6,336 7,846 (19.2) 2.2 Credit cards 2,685 2,833 (5.2) 0.9 Personal loans 1,611 1, Total advances 290, , Exhibit 5: Business growth moderates Exhibit 6: CASA ratio improves sequentially to 41.9% (3.0) Adv. yoy growth Dep. yoy growth CDR (%, RHS) CASA ratio (%) CASA yoy growth (%) April 29,
5 Exhibit 7: Reported NIM improves by 26bp qoq NIM (Reported, %) Exhibit 8: NII growth continues to remain strong NII (` cr) YoY growth (%, RHS) 4, , , ,200 2,900 2,600 2,300 2, Fee income moderation continues During 4QFY2013, the noninterest income (excluding treasury) for the bank grew at subdued 2.2% yoy to `2,115cr, as trends of moderation in the fee income continued. Fee income grew at a muted pace of 2.7% yoy, on back of lower corporate banking fee income on account of slowdown in financial closures. Going forward, the Management expects improvement in overall fee income and targets lower double digit growth in fee income. The bank registered lower treasury gain of `93cr (primarily bond gains, with the equity portfolio witnessing MTM losses) as against `158cr in 4QFY2012. Income from other segment remained flat at `340cr. Overall, other income for the bank came in flat at `2,208cr. Exhibit 9: Muted growth in Fee income, affects other income performance Particulars (` cr) 4QFY13 3QFY13 % chg (qoq) 4QFY12 % chg (yoy) Fee income 1,775 1, , Treasury (62.9) 158 (41.1) Others (0.6) Other income 2,208 2,215 (0.3) 2,228 (0.9) Other income excl. treasury 2,115 1, , April 29,
6 Exhibit 10: Fee income moderation continues Exhibit 11: Still, healthy share of fee income in RoA 1,800 1,700 Fee Income (` cr) yoy growth (%, RHS) Fee income to average assets (%) ,600 (3.5) ,500 1,728 1,647 1,709 1,771 1,775 (5.0) Asset quality remains stable sequentially During 4QFY2013, the bank reported stability on the asset quality front, as gross NPA levels improved sequentially by 1.6%, on an absolute basis, primarily aided by sequentially lower slippages. Slippages for the quarter came in at `779cr (annualized slippages rate at 1.2%) compared to `850cr in 3QFY2013 and `635cr in 4QFY2012. Gross NPA ratio declined sequentially by 9bp qoq to 3.3%, while net NPA ratio remained stable at 0.8% sequentially. The PCR for the bank as of 4QFY2013 stands healthy at 76.8%. During the quarter, the bank restructured loans worth `788cr (though higher, but was on expected lines), thereby taking its restructured book to `5,315cr. As of 4QFY2013, as per the Managements guidance, advances worth `600700cr remain in the pipeline for restructuring. Exhibit 12: Steep rise in O/s Restructured book Exhibit 13: Asset quality stable sequentially (` cr) 6,000 5,250 4,500 3,750 3,000 2,250 1, ,256 4,172 4,158 4,169 5, Gross NPAs (%) Net NPAs (%) Coverage ratio (%, RHS) Underleveraged branch network The number of branches for the bank has almost doubled over the past three years. The branch network improvement was partly aided by the merger with Bank of Rajasthan. This extensive panindia network of 3,100 branches as of 4QFY2013 is underleveraged, as reflected in the falling CASA deposits/branch of `39.5cr compared to `49.8cr as of 4QFY2008 and the total assets/branch of `173cr compared to `306cr as of 4QFY2008. Going forward, we expect the bank to leverage this network to further grow its CASA market share. April 29,
7 Exhibit 14: Largest Pvt. Sector branch network Exhibit 15: Scope for improvement in business/branch 3,500 3,000 2,500 2,000 1,500 1, ,016 1QFY11 2,501 2QFY11 2,512 3QFY11 2,529 4QFY11 2,533 1QFY12 2,535 2QFY12 2,552 3QFY12 2,752 4QFY12 2,755 1QFY13 2,772 2QFY13 2,895 3QFY13 3,100 4QFY QFY10 1QFY11 Total Assets/Branch (` cr) CASA Deposits/Branch (` cr, RHS) 2QFY11 3QFY11 4QFY11 1QFY12 2QFY12 3QFY12 4QFY12 1QFY13 2QFY13 3QFY13 4QFY Overview of performance of subsidiaries The consolidated net profit for FY2013 rose by a healthy 25.7% yoy to `9,604cr. The consolidated reported RoEs for FY2013 improved to 14.7% from 13.0% in FY2012. The overseas subsidiaries of the bank (viz ICICI Bank Canada and ICICI Bank UK) remain overcapitalized, reflecting the bank s strategy of consolidating their operations (CAR in excess of 30% in both). Profitability wise, while ICICI Bank Canada witnessed a strong performance with earnings growth of 26.7% yoy at CAD43.6mn, ICICI Bank UK reported a profit degrowth of 43.3% yoy at USD14.4mn. ICICI Prudential Life reported a PAT of `1,496cr for FY2013 and maintained its leadership position amongst private insurers, with a market share of 7.2% (AprilFebruary 2012) based on new business retail weighted received premium. During April 2012 to February 2013, the retail weighted received premium for ICICI Life increased by 16.3% compared to a 2.2% yoy growth for the private sector. ICICI General reported a PAT of `306cr for FY2013 compared to a loss of `416cr in 4QFY2012. During the quarter, ICICI Bank infused `74cr in this subsidiary, considering impact of the third party motor pool losses incurred by it in the last 2 years. ICICI Home Finance reported a PAT of `220cr for FY2013, which was lower by 15.3% on a yoy basis. Other smaller subsidiaries reported a mixed performance for FY2013. While ICICI Securities dealership & ICICI AMC reported a PAT growth of 41.8% yoy and 25.0% yoy, PAT for ICICI Venture came in at `20cr compared to `68cr in FY2012 and PAT for ICICI Securities (consolidated) came at `64cr as compared to `78cr in FY2012. April 29,
8 Exhibit 16: Performance of subsidiaries Subsidiary Parameter FY2013 FY2012 % chg ICICI Bank UK PAT (USD mn) (43.3) ICICI Bank Canada PAT (CAD mn) ICICI Bank Eurasia PAT (USD mn) ICICI Home Finance PAT (` cr) (15.4) ICICI Prudential Life Insurance APE (` cr) 3,532 3, NBP (` cr) ICICI Lombard Gen. Insurance NBP margin (%) AuM (` cr) 74,164 70, Gross Premium (` cr) 6,420 5, PAT (` cr) 306 (416) (173.6) ICICI Securities PAT (` cr) (17.9) ICICI Securities PD PAT (` cr) ICICI Venture PAT (` cr) (70.6) ICICI Prudential AMC PAT (` cr) Investment arguments Well positioned to step up growth ICICI Bank has strategically transformed itself over the past five years, which has expectedly resulted in a significantly better balance sheet and earnings quality. CASA ratio, which was 29% at the end of FY2009, has improved to around 42% as of FY2013. Apart from the paradigm shift in the deposit mix reflected in its healthy CASA ratio, the bank has largely exited unattractive business segments such as smallticket personal loans in the domestic segment and most nonindia related exposures in its international business, which has not only resulted in better asset quality, but has also led to sustainable improvement in NIMs. While the Gross and Net NPA ratios have improved by 110bp and 130bp, respectively to 3.2% and 0.8% as of FY2013 over FY2009, NIMs have improved from 2.6% in to 3.1%, over the same period. Consequently, RoAs and RoEs, which were at a low of 0.9% and 9.2%, respectively in FY2009, have improved to 1.5% and 14.6% in FY2013. Going forward, in our view, there is still scope for moderate upside to RoAs from improvement in risk adjusted NIMs and further to RoEs from improvement in operating and financial leverage. Moreover, in our view, the bank s substantial branch expansion from 955 branches at the end of 4QFY2008 to 3,100 branches by 4QFY2013, and strong capital adequacy, at 18.74% (TierI at 12.8%) has positioned it to grow at least few percentage points faster than the average industry growth. Asset quality trends remain healthy The bank s asset quality continues to show improvement, with a stable to declining trend in additions to gross as well as net NPAs. The reduction in risk profile of advances has expectedly resulted in a commensurate decline in credit costs. During FY2013, credit costs for the bank remained under check at 66bp, lower than the Managements guidance of 75bp. Going forward, the Management has April 29,
9 cautiously guided for credit costs of 75bp for FY2014. On the restructured front, despite the expected spike in 4QFY2013, the restructuring book remains comfortable at `5,315cr (1.8% of advances). PCR for the bank remained stable at 76.8%, as of 4QFY2013. Outlook and Valuation We have a positive view on ICICI Bank, given its marketleading businesses across the financial services spectrum. Moreover, we believe the bank is decisively executing a strategy of consolidation, which has resulted in an improved deposit and loan mix and should drive improved operating metrics over the medium term. The bank s substantial branch expansion in the past three to four years and strong capital adequacy has positioned it to grow by at least a few percentage points higher than the average industry growth. Moreover, a lower risk balance sheet has driven down NPA provisioning costs. Further improvement in risk adjusted NIMs and higher growth is expected to drive a 15.5% CAGR in net profit over FY E and enable a RoE of 15.6% by FY2015E (with further upside from financial leverage). At the current market price, the bank s core banking business (after adjusting `158/share towards value of the subsidiaries) is trading at 1.71x FY2015E ABV (including subsidiaries, the stock is trading at 1.66x FY2015E ABV). We value the bank s subsidiaries at `158/share and the core bank at `1,195/share (2.1x FY2015E ABV). We recommend Buy rating on the stock with a target price of `1,352. Exhibit 17: SOTP valuation summary Particulars Target multiple Value/share (`) ICICI Bank 2.1x FY2015E ABV 1,195 Life Insurance 16.0x FY2015E NBP 77 General Insurance 10x FY2012 PAT 14 Others (Home Fin, AMC, VC, Securities Securities PD and Overseas subsidiaries) 67 SOTP value 1,352 Source: Angel Research Exhibit 18: Key assumptions Particulars (%) Earlier estimates Revised estimates FY2014 FY2015 FY2014 FY2015 Credit growth Deposit growth CASA ratio NIMs Other income growth Growth in staff expenses Growth in other expenses Slippages Coverage Ratio Source: Angel Research April 29,
10 Exhibit 19: Change in estimates FY2014E Particulars (` cr) Earlier Revised Var. (%) estimates estimates Earlier estimates FY2015E Revised estimates Var. (%) NII 16,449 16, ,530 19,472 (0.3) Noninterest income 9,922 9,232 (6.9) 12,087 10,858 (10.2) Operating income 26,371 25,705 (2.5) 31,618 30,330 (4.1) Operating expenses 10,623 10,287 (3.2) 12,880 12,015 (6.7) Preprov. profit 15,748 15,418 (2.1) 18,737 18,315 (2.3) Provisions & cont. 2,104 2,043 (2.9) 2,494 2,419 (3.0) PBT 13,644 13,375 (2.0) 16,243 15,896 (2.1) Prov. for taxes 3,951 3,699 (6.4) 5,091 4,793 (5.9) PAT 9,693 9,676 (0.2) 11,152 11,104 (0.4) Source: Angel Research Exhibit 20: Angel EPS forecast vs consensus Year (`) Angel forecast Bloomberg consensus Var. (%) FY2014E FY2015E (2.0) Source: Bloomberg, Angel Research Exhibit 21: P/ABV band 2,400 Price (`) 1x 1.5x 2x 2.5x 3x 2,100 1,800 1,500 1, Mar06 Jul06 Nov06 Mar07 Jul07 Nov07 Mar08 Jul08 Nov08 Mar09 Jul09 Nov09 Mar10 Jul10 Nov10 Mar11 Jul11 Nov11 Mar12 Jul12 Nov12 Mar13 Jul13 Nov13 Mar14 April 29,
11 Exhibit 22: P/E band 3,200 Price (`) 7x 17x 27x 37x 2,800 2,400 2,000 1,600 1, Apr05 Aug05 Dec05 Apr06 Aug06 Dec06 Apr07 Aug07 Dec07 Apr08 Aug08 Dec08 Apr09 Aug09 Dec09 Apr10 Aug10 Dec10 Apr11 Aug11 Dec11 Apr12 Aug12 Dec12 Apr13 Exhibit 23: ICICI Bank Premium/Discount to the Sensex (%) (20) (40) Premium/Discount to Sensex Avg. Historical Premium Apr06 Nov06 Jun07 Jan08 Aug08 Mar09 Oct09 May10 Dec10 Jul11 Feb12 Sep12 Apr13 Source: Bloomberg, Angel Research April 29,
12 Exhibit 24: Recommendation summary Company Reco. CMP (`) Tgt. price (`) Upside (%) FY2015E P/ABV (x) FY2015E Tgt. P/ABV (x) FY2015E P/E (x) FY201315E EPS CAGR (%) FY2015E RoA (%) FY2015E RoE (%) AxisBk Buy 1,474 1, FedBk Neutral HDFCBk Neutral ICICIBk* Buy 1,152 1, SIB Neutral YesBk Neutral AllBk Accumulate AndhBk Neutral BOB Buy BOI Accumulate BOM Neutral CanBk Accumulate CentBk Neutral CorpBk Buy DenaBk Accumulate IDBI# Neutral IndBk Buy IOB Buy J&KBk Neutral 1, (5.2) OBC Neutral PNB Accumulate SBI* Accumulate 2,272 2, SynBk Accumulate (3.5) UcoBk Neutral UnionBk Accumulate UtdBk Accumulate VijBk Neutral ; Note:*Target multiples=sotp Target Price/ABV (including subsidiaries), # Without adjusting for SASF Company Background ICICI Bank is India's largest private sector bank, with a 5.5% market share in credit. The bank has a panindia extensive network of nearly 3,100 branches, largest for a private sector bank, and over 10,000 ATMs. The bank has a large overseas presence (overseas loans comprise 25.2% of total loans). The bank also has marketleading subsidiaries in life insurance, general insurance and asset management. April 29,
13 Income statement (Standalone) Y/E March (` cr) FY10 FY11 FY12 FY13 FY14E FY15E Net Interest Income 8,114 9,017 10,734 13,866 16,472 19,472 YoY Growth (%) (10.8) Other Income 7,478 6,648 7,503 8,346 9,232 10,858 YoY Growth (%) (7.9) (11.1) Operating Income 15,592 15,665 18,237 22,212 25,705 30,330 YoY Growth (%) (9.4) Operating Expenses 5,860 6,617 7,850 9,013 10,287 12,015 YoY Growth (%) (16.8) Pre Provision Profit 9,732 9,048 10,386 13,199 15,418 18,315 YoY Growth (%) (4.3) (7.0) Prov. & Cont. 4,390 2,290 1,589 1,803 2,043 2,419 YoY Growth (%) (13.0) (47.8) (30.6) Profit Before Tax 5,342 6,758 8,797 11,397 13,375 15,896 YoY Growth (%) Prov. for Taxation 1,317 1,606 2,332 3,071 3,699 4,793 as a % of PBT PAT 4,025 5,151 6,465 8,325 9,676 11,104 YoY Growth (%) Balance sheet (Standalone) Y/E March (` cr) FY10 FY11 FY12 FY13 FY14E FY15E Share Capital 1,465 1,502 1,503 1,504 1,504 1,504 Equity 1,115 1,152 1,153 1,154 1,154 1,154 Preference Reserve & Surplus 50,503 53,939 59,252 65,552 71,881 79,123 Deposits 202, , , , , ,794 Growth (%) (7.5) Borrowings 63,447 72, , , , ,976 Tier 2 Capital 30,467 36,391 37,615 36,674 35,757 34,864 Other Liab. & Prov. 15,501 15,987 17,577 32,134 31,914 34,132 Total Liabilities 363, , , , , ,392 Cash Balances 27,514 20,907 20,461 19,053 23,307 18,801 Bank Balances 11,359 13,183 15,768 22,365 21,017 24,617 Investments 120, , , , , ,623 Advances 181, , , , , ,418 Growth (%) (17.0) Fixed Assets 3,213 4,744 4,615 4,647 5,168 5,872 Other Assets 19,215 16,347 19,515 29,087 33,349 39,061 Total Assets 363, , , , , ,392 Growth (%) (4.4) April 29,
14 Ratio analysis (Standalone) Y/E March FY10 FY11 FY12 FY13 FY14E FY15E Profitability ratios (%) NIMs Cost to Income Ratio RoA RoE B/S ratios (%) CASA Ratio Credit/Deposit Ratio CAR Tier I Asset Quality (%) Gross NPAs Net NPAs Slippages Loan Loss Prov. /Avg. Assets Provision Coverage Per Share Data (`) EPS ABVPS (75% cover.) DPS Valuation Ratios PER (x) P/ABVPS (x) Dividend Yield DuPont Analysis NII () Prov. Exp Adj. NII Treasury 0.2 (0.1) (0.0) Int. Sens. Inc Other Inc Op. Inc Opex PBT Taxes RoA Leverage RoE April 29,
15 Research Team Tel: Website: DISCLAIMER This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report. Disclosure of Interest Statement ICICI Bank 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 3. Angel and its Group companies' Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (5 to 5%) Reduce (5% to 15%) Sell (< 15%) April 29,
ICICI Bank BUY. Performance Highlights CMP. `869 Target Price `1,183. 4QFY2012 Result Update Banking
4QFY2012 Result Update Banking April 28, 2012 ICICI Bank Performance Highlights Particulars (` cr) 4QFY12 3QFY12 % chg (qoq) 4QFY11 % chg (yoy) NII 2,712 2,506 8.2 2,312 17.3 Preprov. profit 2,687 2,354
More informationICICI Bank BUY. Performance Highlights CMP. `928 Target Price `1,169. 1QFY2013 Result Update Banking. Investment Period 12 Months
1QFY2013 Result Update Banking July 27, 2012 ICICI Bank Performance Highlights Particulars (` cr) 1QFY13 4QFY12 % chg (qoq) 1QFY12 % chg (yoy) NII 3,193 3,105 2.8 2,411 32.4 Preprov. profit 2,949 3,112
More informationBank of Maharashtra ACCUMULATE. Performance Highlights CMP. `48 Target Price `55. 4QFY2012 Result Update Banking. Investment Period 12 Months
4QFY2012 Result Update Banking May 10, 2012 Bank of Maharashtra Performance Highlights Particulars (` cr) 4QFY12 3QFY12 % chg (qoq) 4QFY11 % chg (yoy) NII 647 645 0.3 575 12.6 Preprov. profit 250 425 (41.2)
More informationSyndicate Bank NEUTRAL. Performance Highlights CMP. `81 Target Price - 2QFY2014 Result Update Banking. Investment Period -
2QFY2014 Result Update Banking November 1, 2013 Syndicate Bank Performance Highlights Particulars (`cr) 2QFY14 1QFY13 % chg (qoq) 2QFY13 % chg (yoy) NII 1,411 1,337 5.5 1,391 1.5 Preprov. profit 811 949
More informationAllahabad Bank ACCUMULATE. Performance Highlights CMP. `142 Target Price `152. 2QFY2013 Result Update Banking. Investment Period 12 months
2QFY2013 Result Update Banking November 13, 2012 Allahabad Bank Performance Highlights Particulars (` cr) 2QFY13 1QFY13 % chg (qoq) 2QFY12 % chg (yoy) NII 1,174 1,306 (10.1) 1318 (10.9) Pre-prov. profit
More informationJammu and Kashmir Bank
1QFY2013 Result Update Banking August 10, 2012 Jammu and Kashmir Bank Performance Highlights Particulars (` cr) 1QFY13 4QFY12 % chg (qoq) 1QFY12 % chg (yoy) NII 536 516 3.8 437 22.5 Pre-Prov. Profit 415
More informationAndhra Bank NEUTRAL. Performance Highlights CMP. `110 Target Price - 4QFY2012 Result Update Banking. Investment Period -
4QFY2012 Result Update Banking May 9, 2012 Andhra Bank Performance Highlights Particulars (` cr) 4QFY12 3QFY12 % chg (qoq) 4QFY11 % chg (yoy) NII 914 984 (7.1) 862 6.1 Preprov. profit 661 768 (13.9) 712
More informationHDFC Bank ACCUMULATE. Performance Highlights. CMP `2,348 Target Price `2,671. 4QFY2011 Result Update Banking. Key financials
4QFY2011 Result Update Banking April 19, 2011 HDFC Bank Performance Highlights Particulars (` cr) 4QFY11 3QFY11 % chg (qoq) 4QFY10 % chg (yoy) NII 2,839 2,777 2.3 2,351 20.8 Pre-prov. profit 2,097 2,073
More informationBank of Maharashtra NEUTRAL. Performance Highlights CMP. `47 Target Price - 1QFY2013 Result Update Banking. Investment Period - Key financials
1QFY2013 Result Update Banking July 23, 2012 Bank of Maharashtra Performance Highlights Particulars (` cr) 1QFY13 4QFY12 % chg (qoq) 1QFY12 % chg (yoy) NII 651 647 0.6 591 10.1 Preprov. profit 440 250
More informationPunjab National Bank ACCUMULATE. Performance Highlights. CMP `1,115 Target Price `1,259. 3QFY2011 Result Update Banking.
3QFY2011 Result Update Banking January 21, 2011 Punjab National Bank Performance Highlights Particulars (` cr) 3QFY11 2QFY11 % chg (qoq) 3QFY10 % chg (yoy) NII 3,203 2,977 7.6 2,329 37.5 Pre-prov. profit
More informationICICI Bank BUY. Performance Highlights. CMP Target Price `279 `348. 2QFY2016 Result Update Banking. 3-year price chart. Key financials (Standalone)
2QFY2016 Result Update Banking November 3, 2015 ICICI Bank Performance Highlights Particulars (` cr) 2QFY16 1QFY16 % chg (qoq) 2QFY15 % chg (yoy) NII 5,251 5,115 2.7 4,657 12.8 Pre-prov. profit 5,158 5,038
More informationJammu and Kashmir Bank
1QFY2012 Result Update Banking August 9, 2011 Jammu and Kashmir Bank Performance Highlights Particulars (` cr) 1QFY12 4QFY11 % chg (qoq) 1QFY11 % chg (yoy) NII 437 416 5.2 366 19.5 Pre-Prov. Profit 316
More informationHDFC Bank NEUTRAL. Performance Highlights CMP. `511 Target Price - 1QFY2012 Result Update Banking. Investment Period - Key financials
1QFY2012 Result Update Banking July 19, 2011 HDFC Bank Performance Highlights Particulars (` cr) 1QFY12 4QFY11 % chg (qoq) 1QFY11 % chg (yoy) NII 2,848 2,839 0.3 2,401 18.6 Pre-prov. profit 2,033 2,097
More informationUnion Bank of India NEUTRAL. Performance Highlights CMP. `393 Target Price - 2QFY2011 Result Update Banking. Investment Period -
2QFY2011 Result Update Banking October 27, 2010 Union Bank of India Performance Highlights Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy) NII 1,536 1,348 13.9 863 77.9 Pre-prov. profit
More informationIndian Bank NEUTRAL. Performance Highlights CMP. `178 Target Price - 2QFY2013 Result Update Banking. Investment Period - Key financials (Standalone)
2QFY2013 Result Update Banking October 26, 2012 Indian Bank Performance Highlights Particulars (` cr) 2QFY13 2QFY13 % chg (qoq) 2QFY12 % chg (yoy) NII 1,120 1,153 (2.8) 1,135 (1.3) Preprov. profit 907
More informationHFC NEUTRAL. Performance Highlights CMP. `678 Target Price - 1QFY2013 Result Update HFC. Investment Period - Key financials
1QFY2013 Result Update HFC July 11, 2012 HDFC Performance Highlights Particulars (` cr) 1QFY13 4QFY12 % chg (qoq) 1QFY12 % chg (yoy) NII 1,258 1,681 (25.1) 998 26.0 Preprov. profit 1,420 1,849 (23.2) 1194
More informationIndian Overseas Bank ACCUMULATE. Performance Highlights. CMP Target Price `137 `155. 1QFY2012 Result Update Banking
1QFY2012 Result Update Banking August 1, 2011 Indian Overseas Bank Performance Highlights Particulars (` cr) 1QFY12 4QFY11 % chg (qoq) 1QFY11 % chg (yoy) NII 1,188 1,215 (2.3) 906 31.0 Preprov. profit
More informationOriental Bank of Commerce
2QFY2013 Result Update Banking October 26, 2012 Oriental Bank of Commerce Performance Highlights Particulars (` cr) 2QFY13 1QFY13 % chg (qoq) 2QFY12 % chg (yoy) NII 1,157 1,126 2.8 989 16.9 Preprov. profit
More informationHDFC Bank NEUTRAL. Performance Highlights CMP. `485 Target Price - 3QFY2012 Result Update Banking. Investment Period -
3QFY2012 Result Update Banking January 19, 2012 HDFC Bank Performance Highlights Particulars (` cr) 3QFY12 2QFY12 % chg (qoq) 3QFY11 % chg (yoy) NII 3,116 2,945 5.8 2,777 12.2 Pre-prov. profit 2,378 2,126
More informationPunjab National Bank NEUTRAL. Performance Highlights CMP. `134 Target Price - 2QFY2016 Result Update Banking November 13, Investment Period -
2QFY2016 Result Update Banking November 13, 2015 Punjab National Bank Performance Highlights Particulars (` cr) 2QFY16 1QFY16 % chg (qoq) 2QFY15 % chg (yoy) NII 4,322 4,102 5.4 4,151 4.1 Pre-prov. profit
More informationAllahabad Bank ACCUMULATE. Performance Highlights CMP. `155 Target Price `166. 4QFY2012 Result Update Banking. Investment Period 12 months
4QFY2012 Result Update Banking May 8, 2012 Allahabad Bank Performance Highlights Particulars (` cr) 4QFY12 3QFY12 % chg (qoq) 4QFY11 % chg (yoy) NII 1,288 1,381 (6.7) 1151 11.9 Preprov. profit 901 1,030
More informationPunjab National Bank BUY. Performance Highlights. CMP `1,066 Target Price `1,326. 4QFY2011 Result Update Banking. Key financials
4QFY2011 Result Update Banking May 5, 2011 Punjab National Bank Performance Highlights BUY CMP `1,066 Target Price `1,326 Particulars (` cr) 4QFY11 3QFY11 % chg (qoq) 4QFY10 % chg (yoy) Investment Period
More informationICICI Bank BUY. Performance Highlights. CMP Target Price `328 `416. 3QFY2018 Result Update Banking. 3-year price chart. Key financials (Standalone)
Feb-15 Jun-15 Oct-15 Feb-16 Jun-16 Oct-16 Feb-17 Jun-17 Oct-17 Feb-18 3QFY2018 Result Update Banking February 15, 2018 ICICI Bank Performance Highlights Particulars (` cr) 3QFY18 2QFY18 % chg (qoq) 3QFY17
More informationIDBI Bank ACCUMULATE. Performance Highlights CMP. `105 Target Price `117. 4QFY2012 Result Update Banking. Investment Period 12 months
4QFY2012 Result Update Banking April 23, 2012 IDBI Bank Performance Highlights Particulars (` cr) 4QFY12 3QFY12 % chg (qoq) 4QFY11 % chg (yoy) NII 1,211 1,059 14.3 1109 9.2 Preprov. profit 1,195 824 44.9
More informationICICI Bank BUY. Performance Highlights. CMP Target Price `307 `411. 1QFY2019 Result Update Banking. 3-year price chart. Key financials (Standalone)
Jul-15 Nov-15 Mar-16 Jul-16 Nov-16 Mar-17 Jul-17 Nov-17 Mar-18 Jul-18 1QFY2019 Result Update Banking July 30, 2018 ICICI Bank Performance Highlights Particulars (` cr) 3QFY18 2QFY18 % chg (qoq) 3QFY17
More informationState Bank of India BUY. Performance Highlights. CMP `2,414 Target Price `2,842. 4QFY2011 Result Update Banking. Key financials
4QFY2011 Result Update Banking May 17, 2011 State Bank of India Performance Highlights BUY CMP `2,414 Target Price `2,842 Particulars (` cr) 4QFY11 3QFY11 % chg (qoq) 4QFY10 % chg (yoy) Investment Period
More informationICICI Bank BUY. Performance Highlights. CMP Target Price `343 `460. Q3FY2019 Result Update Banking. 3-year price chart. Exhibit 1: Key Financials
Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 Jan-19 Q3FY2019 Result Update Banking Feb 15, 2019 ICICI Bank Performance Highlights Particulars (` cr) Q3FY19 Q2FY19 % chg
More informationFederal Bank BUY. Performance Highlights. Target Price. 1QFY2018 Result Update Banking. Stock Info Sector
1QFY218 Result Update Banking August 2, 217 Federal Bank Performance Highlights Particulars (` cr) 1QFY18 4QFY17 % chg (qoq) 1QFY17 % chg (yoy) NII 8.7 842.4 (5.) 692.7 15.6 Pre-prov. profit 557.9 549.2
More informationHDFC Bank BUY. Operating performance strong; improved NIM. CMP `2,268 Target Price `2,500. Q4FY2019 Result Update Banking. 3-year price chart
Apr-16 Sep-16 Feb-17 Jul-17 Dec-17 May-18 Oct-18 Mar-19 Q4FY2019 Result Update Banking Apr 22, 2019 HDFC Bank Operating performance strong; improved NIM Particulars (` cr) Q4FY19 Q3FY19 % chg (qoq) Q4FY18
More informationHDFC Bank BUY. Performance Highlights. CMP `2,145 Target Price `2,500. Q3FY2019 Result Update Banking. 3-year price chart. Key financials (Standalone)
Jan-16 May-16 Sep-16 Jan-17 May-17 Sep-17 Jan-18 May-18 Sep-18 Jan-19 Q3FY2019 Result Update Banking Jan 22, 2019 HDFC Bank Performance Highlights BUY CMP `2,145 Target Price `2,500 Particulars (` cr)
More informationLIC Housing Finance BUY. Performance Highlights. CMP Target Price `532 `630. 3QFY2017 Result Update HFC. 3-Year Daily Price Chart
3QFY2017 Result Update HFC January 17, 2017 LIC Housing Finance Performance Highlights Particulars (` cr) 3QFY17 2QFY17 % chg (qoq) 3QFY16 % chg (yoy) NII 915 866 5.7 747 22.6 Pre-prov. profit 811 791
More informationHDFC Bank BUY. Performance Highlights. CMP `1,965 Target Price `2,350. Q2FY2019 Result Update Banking. 3-year price chart. Exhibit 1: Key Financials
Oct-15 Feb-16 Jun-16 Oct-16 Feb-17 Jun-17 Oct-17 Feb-18 Jun-18 Oct-18 Q2FY2019 Result Update Banking Oct 20, 2018 HDFC Bank Performance Highlights Particulars (` cr) Q2FY19 Q1FY19 % chg (qoq) Q2FY18 %
More informationDewan Housing Finance
4QFY2016 Result Update HFC May 6, 2016 Dewan Housing Finance Performance Highlights Particulars (` cr) 4QFY16 3QFY16 % chg (qoq) 4QFY15 % chg (yoy) NII 486 465 4.6 405 19.9 Pre-prov. profit 333 328 1.4
More informationAxis Bank BUY. CMP Target Price `620 `750. Update Bank. Earnings to normalize with stabilizing credit costs. 3-year price chart.
Jan-15 May-15 Sep-15 Jan-16 May-16 Sep-16 Jan-17 May-17 Sep-17 Jan-18 May-18 Sep-18 Jan-19 Update Bank Jan 02, 2019 Axis Bank Earnings to normalize with stabilizing credit costs Axis is the third-largest
More informationRBL Bank BUY. CMP Target Price `573 `690. Quick take BANK. January 7, year price chart
Nov-15 Jan-16 Apr-16 Jun-16 Sep-16 Nov-16 Feb-17 Apr-17 Jul-17 Sep-17 Dec-17 Feb-18 May-18 Jul-18 Oct-18 Dec-18 RBL RBL (RBL), formerly Ratnakar, was founded in 1943 and is a 75-year old bank now. Post
More informationGAIL India NEUTRAL. Performance Highlights CMP. `363 Target Price - 2QFY2013 Result Update Oil & Gas. Investment Period -
2QFY2013 Result Update Oil & Gas October 26, 2012 GAIL India Performance Highlights Quarterly highlights (Standalone) Y/E March (` cr) 2QFY2013 2QFY2012 % chg (yoy) 1QFY2013 % chg (qoq) Net sales 11,361
More informationGoodyear India ACCUMULATE. Performance Highlights. CMP Target Price `326 `374. 1QCY2012 Result Update Tyres. Key financials
1QCY212 Result Update Tyres June 6, 212 Goodyear India Performance Highlights Y/E December (` cr) 1QCY212 1QCY211 % chg (yoy) 4QCY211 % chg (qoq) Net sales 331 336 (1.6) 395 (16.2) EBITDA 2 24 (18.6) 34
More informationBanking - 3QFY2013 Result Review
Result Review Banking February 26, 2013 Banking - 3QFY2013 Result Review Economic environment remains challenging 3QFY2013 snapshot - Asset quality stress continues, as slippages remain elevated; but the
More informationGraphite India BUY. Performance Highlights. CMP Target Price `88 `109. 1QFY2012 Result Update Capital Goods
1QFY2012 Result Update Capital Goods July 25, 2011 Graphite India Performance Highlights Y/E March (` cr) 1QFY2012 4QFY2011 % chg (qoq) 1QFY2011 % chg (yoy) Net sales 319 303 5.1 258 23.3 EBITDA 61 59
More informationAmbuja Cements NEUTRAL. Performance Highlights CMP. `184 Target Price - 2QCY2012 Result Update Cement. Quarterly results (Standalone)
2QCY2012 Result Update Cement Ambuja Cements Performance Highlights Quarterly results (Standalone) Y/E Dec. (` cr) 2QCY2012 1QCY2012 % chg qoq 2QCY2011 % chg yoy Net Sales 2,566 2,633 (2.6) 2,173 18.1
More informationMahindra & Mahindra Ltd.
May-15 Aug-15 Nov-15 Feb-16 May-16 Aug-16 Nov-16 Feb-17 May-17 Aug-17 Nov-17 Feb-18 4QFY2018 Result Update Automobile May 30, 2018 Mahindra & Mahindra Ltd. Performance Update Y/E March (` cr) 4QFY18 4QFY17
More informationKEI Industries BUY. Performance Update. CMP Target Price `433 `508. 4QFY2018 Result Update Cable. Historical share price chart.
May- Aug- Oct-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 4QFY2018 Result Update Cable May 21, 2018 KEI Industries Performance Update Y/E March (` cr) 4QFY18 4QFY17 % yoy 3QFY18
More informationTVS Motor Company BUY. Performance Highlights. CMP Target Price `39 `45. 2QFY2013 Result Update Automobile. Quarterly highlights (Standalone)
2QFY2013 Result Update Automobile November 1, 2012 TVS Motor Company Performance Highlights Quarterly highlights (Standalone) Y/E March (` cr) 2QFY13 2QFY12 % chg (yoy) 1QFY13 % chg (qoq) Net Sales 1,691
More informationMRF BUY. Performance Highlights. CMP `9,407 Target Price `11,343. Company Update Automobile. Key financials
Company Update Automobile February 22, 212 MRF Performance Highlights Y/E Sept. (` cr) 1QSY12 1QSY11 % chg (yoy) 4QSY11 % chg (qoq) Net sales 2,875 2,167 32.7 2,62 9.8 EBITDA 258 243 5.9 181 42.6 EBITDA
More informationYes Bank BUY. CMP Target Price `380 `435. Initiating Coverage Banking. Growth affirmed. 3-year price chart. Key Financials (Standalone)
Jul-15 Nov-15 Mar-16 Jul-16 Nov-16 Mar-17 Jul-17 Nov-17 Mar-18 Jul-18 Initiating Coverage Banking July 18, 2018 Yes Bank Growth affirmed Yes Bank (YES), incorporated in 2004, is a private Indian bank.
More informationAmber Enterprises India Ltd
3QFY2019 Result Update Consumer Durable February 16, 2019 Amber Enterprises India Ltd Performance Update (` cr) 3QFY19 3QFY18 % yoy 2QFY19 % qoq Revenue 388.8 338.4 14.9 226.3 71.8 EBITDA 22.1 24.1 (8.2)
More informationKEI Industries BUY. Performance Update. Target Price. 3QFY2018 Result Update Cable. Historical share price chart. Key Financials
3QFY2018 Result Update Cable January 25, 2018 KEI Industries Performance Update Y/E March (` cr) 3QFY18 3QFY17 % yoy 2QFY18 % qoq Net sales 889 715 24 749 19 EBITDA 84 77 10 76 11 EBITDA margin (%) 9.5
More informationGraphite India BUY. Performance Highlights CMP. `93 Target Price `124. 4QFY2012 Result Update Capital Goods. Investment Period 12 Months
4QFY2012 Result Update Capital Goods May 11, 2012 Graphite India Performance Highlights Y/E March (` cr) 4QFY2012 3QFY2012 % chg (qoq) 4QFY2011 % chg (yoy) Net sales 452 437 3.5 304 48.6 EBITDA 83 90 (7.7)
More informationACC NEUTRAL. Performance Highlights. CMP `1,261 Target Price - 4QCY2012 Result Update Cement. Quarterly results (Standalone) Investment Period -
4QCY2012 Result Update Cement February 11, 2013 ACC Performance Highlights Quarterly results (Standalone) Y/E Dec. (` cr) 4QCY2012 3QCY2012 % chg qoq 4QCY2011 % chg yoy Net sales 3,099 2,445 26.8 2,503
More informationSpiceJet BUY. Performance Highlights CMP. `32 Target Price `43. 1QFY2013 Result Update Airlines. Investment Period 12 Months.
1QFY213 Result Update Airlines July 31, 212 SpiceJet Performance Highlights Particulars (` cr) 1QFY213 1QFY212 %chg (yoy) 4QFY212 %chg (qoq) Net sales 1,467 946 55.1 1,113 31.8 EBITDA 76 (67) 214 (2) 138
More informationAmbuja Cements NEUTRAL. Performance Highlights CMP. `155 Target Price - 1QCY2011 Result Update Cement. Investment Period - Key financials (Standalone)
1QCY2011 Result Update Cement April 29, 2011 Ambuja Cements Performance Highlights Y/E Dec. (` cr) 1QCY2011 4QCY2010 % chg qoq 1QCY2010 % chg yoy Net sales 2,207 1,788 23.4 1,990 10.9 Operating profit
More informationBlue Star Ltd BUY. Performance Update. CMP Target Price `754 `867. 4QFY2018 Result Update Cons. Durable. 3-year price chart.
May-15 Aug-15 Nov-15 Feb-16 May-16 Aug-16 Nov-16 Feb-17 May-17 Aug-17 Nov-17 Feb-18 May-18 4QFY2018 Result Update Cons. Durable May 16, 2018 Blue Star Ltd Performance Update 4QFY18 4QFY17 % chg. (yoy)
More informationCentury Plyboards Ltd
May-15 Aug-15 Nov-15 Feb-16 May-16 Aug-16 Nov-16 Feb-17 May-17 Aug-17 Nov-17 Feb-18 4QFY2018 Result Update Plywood May 19, 2018 Century Plyboards Ltd Performance Update (Rs cr) 4QFY18 4QFY17 % yoy 3QFY17
More informationITC ACCUMULATE. Performance Highlights CMP. `257 Target Price `284. 3QFY2017 Result Update FMCG. Investment Period 12 Months
3QFY2017 Result Update FMCG January 30, 2017 ITC Performance Highlights Quarterly result (Standalone) (` cr) 3QFY17 3QFY16 % yoy 2QFY17 %qoq Revenue 9,248 8,867 4.3 9,661 (4.3) EBITDA 3,546 3,475 2.1 3,630
More informationCCL Products BUY. Performance Update. CMP Target Price `278 `360. 3QFY2018 Result Update Coffee. Historical share price chart.
Feb-15 May-15 Aug-15 Oct-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 3QFY2018 Result Update Coffee February 5, 2018 CCL Products Performance Update Y/E March (` cr) Q3FY18 Q3FY17
More informationReliance Communication
1QFY213 Result Update Telecom August 13, 212 Reliance Communication Performance highlights (` cr) 1QFY13 4QFY12 % chg (qoq) 1QFY12 % chg (yoy) Net sales 5,319 5,31.2 4,94 7.7 EBITDA 1,65 1,632 1.1 1,61
More informationInox Wind BUY. Performance Highlights. CMP Target Price `242 `286. 4QFY2016 Result Update Capital Goods. 3 year price chart
4QFY216 Result Update Capital Goods May 11, 216 Inox Wind Performance Highlights Quarterly Data (Consolidated) ( ` cr) 4QFY16 4QFY15 % chg (yoy) 3QFY16 % chg (qoq) Total Income 1,829 93 96.6 941 94.2 EBITDA
More informationCairn India ACCUMULATE. Performance Highlights. CMP Target Price `338 `382. 2QFY2013 Result Update Oil & Gas. Quarterly highlights (Consolidated)
2QFY2013 Result Update Oil & Gas October 22, 2012 Cairn India Performance Highlights Quarterly highlights (Consolidated) Y/E March (` cr) 2QFY2013 2QFY2012 % chg (yoy) 1QFY2013 % chg (qoq) Net sales 4,443
More informationTech Mahindra ACCUMULATE. Performance Highlights CMP. `955 Target Price `1,070. 2QFY2013 Result Update IT. Investment Period 12 months
2QFY2013 Result Update IT November 5, 2012 Tech Mahindra Performance Highlights (` cr) 2QFY13 1QFY13 % chg (qoq) 2QFY12 % chg (yoy) Net revenue 1,631 1,543 5.7 1,333 22.4 EBITDA 338 330 2.3 204 65.4 EBITDA
More informationHindustan Media Ventures
2QFY216 Result Update Media October 27, 215 Hindustan Media Ventures Performance Highlights Quarterly Data (` cr) 2QFY16 2QFY15 % yoy 1QFY15 % qoq Revenue 227 2 13.7 224 1.4 EBITDA 52 39 33.1 55 (4.5)
More informationTech Mahindra ACCUMULATE. Performance Highlights. CMP Target Price `659 `693. 3QFY2012 Result Update IT. Key financials (Consolidated, Indian GAAP)
3QFY2012 Result Update IT February 9, 2012 Tech Mahindra Performance Highlights (` cr) 3QFY12 2QFY12 % chg (qoq) 3QFY11 % chg (yoy) Net revenue 1,445 1,333 8.4 1,211 19.3 EBITDA 234 204 14.8 250 (6.2)
More informationHero MotoCorp NEUTRAL. Performance Highlights. CMP `2,245 Target Price - 4QFY2012 Result Update Automobile. Investment Period - Key financials
4QFY212 Result Update Automobile Hero MotoCorp Performance Highlights Y/E March (` cr) 4QFY12 4QFY11 % chg (yoy) Angel est. % diff NEUTRAL CMP `2,245 Target Price - Investment Period - Net sales 6,35 5,391
More informationREPCO Home Finance BUY. Reaping the benefits of serving the underserved. CMP Target Price `642 `825. Initiating Coverage HFC.
REPCO Home Finance Reaping the benefits of serving the underserved REPCO Home Finance is a midsized Housing Finance Company (HFC), with focus on the underserved self-employed segment. While the current
More informationGarware Wall Ropes ACCUMULATE. Performance Highlights CMP. `550 Target Price `618. 2QFY2017 Result Update Textile. Investment Period 12 months
2QFY217 Result Update Textile November 16, 216 Garware Wall Ropes Performance Highlights Quarterly Data (`cr) 2QFY17 2QFY16 % yoy 1QFY17 % qoq Revenue 232 214 8.5 225 3.3 EBITDA 4 26 5.9 31 29.4 Margin
More informationTV Today Network BUY. Performance Update CMP. `323 Target Price `498. 3QFY2019 Result Update Media. Investment Period 12 Months
Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 Jan-19 3QFY2019 Result Update Media February 14, 2019 TV Today Network Performance Update Y/E March (` cr) 3QFY19 3QFY18
More informationBlue Star Ltd BUY. Performance Update. CMP Target Price `703 `867. 1QFY2019 Result Update Cons. Durable. 3-year price chart.
Aug-15 Oct-15 Dec-15 Feb-16 Apr-16 Jun-16 Aug-16 Oct-16 Dec-16 Jan-17 Apr-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 Jul-18 1QFY2019 Result Update Cons. Durable August 10, 2018 Blue Star Ltd Performance
More informationTata Consultancy Services (TCS)
Jan-16 Jun-16 Nov-16 Apr-17 Sep-17 Feb-18 Jul-18 Dec-18 3QFY2019 Result Update IT January 11, 2019 Tata Consultancy Services (TCS) Performance highlights (` cr) 3QFY19 2QFY19 % chg (QoQ) 3QFY18 % chg (yoy)
More informationMatrimony.com Ltd BUY. Performance Update. Target Price `1,016. 4QFY2018 Result Update Cable. Historical share price chart.
4QFY2018 Result Update Cable May 7, 2018 Matrimony.com Ltd Performance Update Y/E March (` cr) 4QFY18 4QFY17 % yoy 3QFY18 % qoq Net sales 84 75 12 84 1 EBITDA 20 11 78 17 15 EBITDA margin (%) 23.6 14.8
More informationRallis India NEUTRAL. Performance Highlights CMP. `237 Target Price - 1QFY2018 Result Update Agrichemical. Investment Period - 3-year price chart
Jan-12 Jul-12 Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Jul-16 Jan-17 1QFY2018 Result Update Agrichemical July 26, 2017 Rallis India Performance Highlights Y/E March (` cr) 1QFY2018 4QFY2017 % chg
More informationMahindra & Mahindra Ltd.
Nov-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 2QFY2019 Result Update Automobile November 15, 2018 Mahindra & Mahindra Ltd. Performance Update Y/E March (` cr)
More informationTata Steel NEUTRAL. Performance Highlights CMP. `226 Target Price - 2QFY2016 Result Update Steel. Investment Period - 3-year price chart
2QFY2016 Result Update Steel November 6, 2015 Tata Steel Performance Highlights Standalone (` cr) 2QFY16 2QFY15 yoy % 1QFY16 qoq % Net revenue 9,531 10,785 (11.6) 9,094 4.8 EBITDA 1,862 3,094 (39.8) 1,689
More informationKPIT Cummins ACCUMULATE. Performance Highlights CMP. `121 Target Price `132. 2QFY2013 Result Update IT. Investment Period 12 Months
2QFY2013 Result Update IT October 29, 2012 KPIT Cummins Performance Highlights (` cr) 2QFY13 1QFY13 % chg (qoq) 2QFY12 % chg (yoy) Net revenue 567 538 5.4 325 74.5 EBITDA 95 81 16.4 44 113.1 EBITDA margin
More informationMaruti Suzuki India BUY. Performance Update. CMP `9,315 Target Price `10,820. 1QFY2019 Result Update Automobile. Historical share price chart
Jul-15 Sep-15 Nov-15 Jan-16 Mar-16 May-16 Jul-16 Sep-16 Nov-16 Jan-17 Mar-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 1QFY2019 Result Update Automobile July 27, 2018 Maruti Suzuki India Performance
More informationGMM Pfaudler Limited BUY. Performance Update CMP. `945 Target Price ` QFY2019 Result Update Industrial Machinery. Investment Period 12 Months
2QFY2019 Result Update Industrial Machinery October 26, 2018 GMM Pfaudler Limited Performance Update Standalone (` cr) Q2FY19 Q2FY18 % yoy Q1FY19 % qoq Net sales 99.2 93.2 29.8% 76.4 6.4% EBITDA 16.0 15.3
More informationAlembic BUY. Performance Highlights. Target Price. 1QFY2011 Result Update Pharmaceutical. Investment Period 12 months
1QFY2011 Result Update Pharmaceutical August 2, 2010 Alembic Performance Highlights Y/E March (Rs cr) 1QFY2011 4QFY2010 % chg (qoq) 1QFY2010 % chg (yoy) Net Sales 279 267 4.6 291 (4.0) Other Income 1 1
More informationSUN TV Network NEUTRAL. Performance Highlights CMP. `297 Target Price - 1QFY2013 Result Update Media. Investment Period -
1QFY2013 Result Update Media August 8, 2012 SUN TV Network Performance Highlights Quarterly data (Standalone) (` cr) 1QFY13 1QFY12 % yoy 4QFY12 %qoq Revenue 426 454 (6.2) 427 (0.3) EBITDA 323 366 (11.7)
More informationQuick take. Aditya Birla Nuvo BUY. Deep Value. Valuation Methodology. Exhibit 1: ABNL s Business Structure
Deep Value Quick take BUY CMP Rs811 Target Price Rs1,166 (ABNL), a diversified business conglomerate, emerged from the three-way merger of Indian Rayon, Birla Global Finance and Indo Gulf in 2005. ABNL
More informationAmara Raja Batteries BUY. Performance Highlights. CMP `1,010 Target Price `1,167. 2QFY2017 Result Update Auto Ancillary. 3-year price chart
2QFY217 Result Update Auto Ancillary November 8, 216 Amara Raja Batteries Performance Highlights BUY CMP `1,1 Target Price `1,167 Y/E March (` cr) 3QFY16 3QFY15 % chg (yoy) 2QFY16 % chg (qoq) Net Sales
More informationHero MotoCorp ACCUMULATE. Performance Highlights. CMP `3,226 Target Price `3,466. 3QFY2017 Result Update Automobile. 3-year price chart
3QFY2017 Result Update Automobile February 14, 2017 Hero MotoCorp Performance Highlights ACCUMULATE CMP `3,226 Target Price `3,466 Y/E March (` cr) 2QFY17 2QFY16 % chg (yoy) 1QFY17 % chg (qoq) Investment
More informationInox Wind BUY. Performance Highlights. CMP Target Price `390 `505. 2QFY2016 Result Update Capital Goods. 3 year price chart
2QFY2016 Result Update Capital Goods October 27, 2015 Inox Wind Performance Highlights Quarterly Data (Consolidated) ( ` cr) 2QFY16 2QFY15 % chg (yoy) 1QFY16 % chg (qoq) Revenues 1,008 543 85.6 636 58.6
More informationBGR Energy Systems NEUTRAL. Performance Highlights CMP. `235 Target Price - 3QFY2013 Result Update Capital Goods. Investment Period -
3QFY213 Result Update Capital Goods February 8, 213 BGR Energy Systems Performance Highlights Quarterly Highlights (Standalone) (` cr) 3QFY13 3QFY12 % chg (yoy) 2QFY13 % chg (qoq) Revenue 85 84.2 627 28.3
More informationPrakash Industries BUY. Performance Highlights. CMP Target Price `81 `124. 3QFY2011 Result Update Steel
3QFY211 Result Update Steel February 11, 211 Prakash Industries Performance Highlights Particulars (` cr) 3QFY11 3QFY1 % chg (yoy) 2QFY11 % chg (qoq) Net sales 382 36 6.1 421 (9.2) EBITDA 72 88 (18.6)
More informationApollo Tyres BUY. Performance Highlights. CMP Target Price `71 `82. 4QFY2011Result Update Tyre. Key financials (Consolidated)
4QFY211Result Update Tyre Apollo Tyres Performance Highlights Y/E March (Standalone) 4QFY11 4QFY1 % chg (yoy) Angel est. % diff. Net sales (` cr) 1,762 1,313 34.2 1,49 18.2 EBITDA (` cr) 146 185 (2.7)
More informationRallis India NEUTRAL. Performance Highlights CMP. `242 Target Price - 4QFY2017 Result Update Agrichemical. Investment Period - 3-year price chart
Jan-12 Jul-12 Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Jul-16 Jan-17 4QFY2017 Result Update Agrichemical May 2, 2017 Rallis India Performance Highlights Y/E March (` cr) 4QFY2017 3QFY2017 % chg
More informationRallis India SELL. Performance Highlights. `231 Target Price 189 CMP. 2QFY2018 Result Update Agrichemical. Investment Period 12 months
Jan-12 Jun-12 Nov-12 Apr-13 Sep-13 Feb-14 Jul-14 Dec-14 May-15 Oct-15 Mar-16 Aug-16 Jan-17 Jun-17 Nov-17 2QFY2018 Result Update Agrichemical November 21, 2017 Rallis India Performance Highlights Y/E March
More informationMahindra & Mahindra Ltd.
Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 Jan-19 3QFY2019 Result Update Automobile February 15, 2019 Mahindra & Mahindra Ltd. Performance Update Y/E March (` cr)
More informationParag Milk Foods BUY. Performance Update CMP. `256 Target Price `330. 2QFY2019 Result Update Dairy Products. Investment Period 12 Months
2QFY2019 Result Update Dairy Products November 6, 2018 Parag Milk Foods Performance Update Y/E March (` cr) Q2FY19 Q2FY18 % yoy Q1FY19 % qoq Net sales 573 505 13.7% 549 4.4% EBITDA 58 50 16.3% 60-2.7%
More informationSimplex Infrastructures
3QFY2014 Result Update Infrastructure February 18, 2014 Simplex Infrastructures Performance Highlights Quarterly Highlights Standalone Y/E March (` cr) 3QFY14 3QFY13 2QFY14 % chg (yoy) % chg (qoq) Net
More informationJK Lakshmi Cement BUY. Performance Highlights CMP. `63 Target Price `79. 4QFY2012 Result Update Cement. Investment Period 12 Months
4QFY2012 Result Update Cement May 22, 2012 JK Lakshmi Cement Performance Highlights Y/E March (` cr) 4QFY2012 3QFY2012 % chg qoq 4QFY2011 % chg yoy Net revenue 527 440 19.7 417 26.3 Operating profit 113
More informationMaruti Suzuki India BUY. Performance Update. CMP `6,705 Target Price `8,552. 2QFY2019 Result Update Automobile. Historical share price chart
Oct-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 2QFY2019 Result Update Automobile November 3, 2018 Maruti Suzuki India Performance Update Y/E March (` cr) 2QFY19
More informationProcter & Gamble Hygiene & Health Care
3QFY216 Result Update FMCG May 6, 216 Procter & Gamble Hygiene & Health Care Performance Highlights Quarterly Data (` cr) 3QFY16 3QFY15 % yoy 2QFY16 % qoq Revenue 614 555 1.5 714 (14.) EBITDA 133 123 8.5
More informationCoal India ACCUMULATE. Performance Highlights CMP. `338 Target Price `380. Outlook and valuation. 2QFY2016 Result Update Mining
Coal India Performance Highlights (` cr) % yoy % qoq Net Sales 16,958 15,678 8.2 18,956 (1.5) EBITDA 3,8 2,556 17.7 4,944 (39.2) % margin 17.2 15.8 139bp 25.3 (813bp) Net Profit 2,519 2,188 15.2 3,787
More informationQuick take. Ruchira Papers Ltd. BUY. Creating value through paper. Target Price. Investment Period 12 Months. 3 year daily price chart.
Ltd. Creating value through paper Limited (RPL) manufactures writing paper, printing paper and Kraft paper. The company's white writing and printing paper is used in making notebooks and writing material,
More informationBata India BUY. Performance Update. CMP Target Price `842. 1QFY2019 Result Update Footwear. Historical share price chart.
Jul-15 Oct-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 1QFY2019 Result Update Footwear July 23, 2018 Bata India Performance Update Y/E March (` cr) 1QFY19 1QFY18 % yoy
More informationMusic Broadcast BUY. Performance Update. CMP Target Price `329 `475. 2QFY2019 Result Update Media. Historical share price chart.
Mar-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 Jul-18 Sep-18 2QFY2019 Result Update Media November 3, 2018 Music Broadcast Performance Update Y/E March (` cr) 2QFY19 2QFY18 % yoy 1QFY19 % qoq
More informationACC BUY. Performance Highlights. CMP `1,397 Target Price `1,630. 3QCY2015 Result Update Cement
3QCY2015 Result Update Cement October 27, 2015 ACC Performance Highlights Quarterly results (Standalone) Y/E Dec (` cr) 3QCY2015 2QCY2015 % chg qoq 3QCY2014 % chg yoy Net revenue 2,740 2,961 (7.5) 2,742
More informationHT Media ACCUMULATE. Performance Highlights CMP. `102 Target Price `113. 3QFY2013 Result Update Media. Investment Period 12 months
3QFY13 Result Update Media February 13, 13 HT Media Performance Highlights Quarterly Data (Consolidated) (` cr) 3QFY13 3QFY12 % yoy 2QFY13 %qoq Revenue 547 524 4.4 511 7.1 EBITDA 87 78 12.0 57 54.8 OPM
More informationAsian Granito BUY. Performance Highlights CMP. `270 Target Price `351. Outlook and valuation. 3QFY2017 Result Update Ceramics
3QFY2017 Result Update Ceramics January 25, 2017 Asian Granito Performance Highlights Quarterly Data (` cr) 3QFY17 3QFY16 % yoy 2QFY17 % qoq Revenue 247 236 4.3 265 (7.1) EBITDA 34 27 25.3 31 7.2 Margin
More informationMusic Broadcast BUY. Performance Update. CMP Target Price `293 `475. 3QFY2019 Result Update Media. Stock Info Sector Market Cap (Rs cr) Media
Mar-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 Jul-18 Sep-18 Nov-18 Jan-19 3QFY2019 Result Update Media January 31, 2019 Music Broadcast Performance Update Y/E March (` cr) 3QFY19 3QFY18 % yoy
More informationParag Milk Foods BUY. Performance Update CMP. `324 Target Price `410. 1QFY2019 Result Update Dairy Products. Investment Period 12 Months
1QFY2019 Result Update Dairy Products August 8, 2018 Parag Milk Foods Performance Update Y/E March (` cr) Q1FY19 Q1FY18 % yoy Q4FY18 % qoq Net sales 549 413 32.9 518 5.9 EBITDA 60 29 103% 55 8.4% EBITDA
More information