Power Grid Corporation (POWGRI) 132
|
|
- Ilene Goodwin
- 6 years ago
- Views:
Transcription
1 Result Update Rating matrix Rating Buy Target 173 Target Period 12 months Potential Upside 21% January 29, 216 Power Grid Corporation (POWGRI) 132 Robust numbers on highest ever capitalisation What s Changed? Target Unchanged EPS FY16E Changed from 12.2 to 12.6 EPS FY17E Changed from 14.4 to 15. Rating Unchanged Quarterly Performance Q3FY16 Q3FY15 YoY (%) Q2FY16 QoQ (%) Revenue 5,46.6 4, , EBITDA 4, , , EBITDA (%) bps bps Adj. PAT 1, , , Key Financials Crore FY15 FY16E FY17E FY18E Net Sales 17,16 2,928 26,129 29,781 EBITDA 14,728 18,262 23,151 26,435 Net Profit 4,979 6,61 7,824 9,121 EPS ( ) Valuation summary FY15 FY16E FY17E FY18E P/E Target P/E EV / EBITDA P/BV RoNW (%) RoCE (%) Stock data Particular Amount Market Capitalization ( Crore) 74,759. Total Debt (FY15) ( Crore) 9,575.8 Cash and Investments (FY15) ( Crore) 2,248. EV ( Crore) 163, week H/L ( ) 159 / 121 Equity capital ( Crore) 5,231.6 Face value 1 Price performance (%) 1M 3M 6M 12M Powergrid (1.4) 3.6 (1.5) (7.6) NTPC NHPC (.3) Research Analyst Chirag Shah shah.chirag@icicisecurities.com Anuj Upadhyay anuj.upadhyay@icicisecurities.com In Q3FY16, revenues increased 24.2% YoY to 5,47 crore (above I- direct estimate of 5,233.6 crore) driven by 23.%, 12.% and 113.7% YoY growth across transmission, consultancy and telecom, respectively Asset capitalisation totalled ~ 17,27 crore while capital expenditure was ~ 5,368 crore. Capitalisation during 9MFY16 totalled 26,82 crore surpassing our annual target of 26,6 crore Margins improved 157 bps YoY to 9.5% primarily led by margin improvement across transmission and telecom sectors. Other income, however, declined 25.8% YoY due to deployment of surplus cash towards new projects As per the management, the deferred tax has become a pass through to customers as per the new CERC tariff guideline. Accordingly, effective tax rate came in at 2% in Q3FY16 PAT increased 31.3% YoY to 1,613 crore, above our estimate of 1,433.8 crore for the quarter We expect the capitalisation-capex ratio to surpass 1x in FY16E. The commissioning of phase-ii Biswanath Chariyali Agra HVDC project and Champa-Kurukshetra HVDC Pole-I will happen by Q1FY17 Monopoly situation of company unchallengeable Power Grid Corporation (PGCIL) is the only listed player in the regulated transmission business in India with 5% share in the segment. PGCIL s transmission infrastructure comprises 127,539 ckm of lines, 25 substations and 248,164 MVA of transformer capacity. The company s transmission line length, substation numbers and transformer capacity have grown at a CAGR of 8.8%, 9.2% and 25.6%, respectively, over FY Further, the interregional transfer capacity has grown from 5,5 MW in 21-2 to 38,15 MW in March 215. It operates on a regulatory business model with fixed RoE (15.5% + incentives) while its tariff is based on CERC regulation. PGCIL has been consistently operating at availability (PAF) of ~1%. Strong base business, enhanced capex plan to drive future growth The company has planned a capex of 1.1 lakh crore over the Twelfth Plan, which is 1% higher than its Eleventh Plan capex of 55, crore. PGCIL earns 15.5% RoE on its capitalised asset and is largely a beneficiary of increased capitalisation. It has added 68,664 crore of assets over FY In FY15, the company had incurred 22,46 crore capex and capitalised assets worth 21,76 crore (up 37.% YoY). The management expects to increase the capitalisation-capex ratio to above 1.x for FY16E and FY17E. It has already capitalised 26,82 crore of asset and expects to capitalise ~ 28, crore-3, crore of assets in FY16E, followed by 28, crore in FY17E. Given the strong capitalisation trend over FY12-15, we believe PGCIL will be able to deliver revenue CAGR of 19.3% over FY14-17E. Upgrade earnings on strong capitalisation; maintain BUY We believe PGCIL commands the best growth profile (earnings CAGR of ~22.4% over FY15-18E) coupled with relatively less risky business model in the domestic utility universe. The company s capitalisation-capex ratio is expected to increase to ~1.4x in FY16E and FY17E, which reduces the risk of equity dilution in the near future. We have revised our revenue and earning estimates upward for FY16E and FY17E, respectively, to factor in higher capitalisation over the period to 29,162 crore and 27,37 crore respectively. We now roll over our valuation on FY18E as we continue to maintain our target price of 173 by assigning a targeted P/BV multiple of 1.6x. We maintain our BUY recommendation of Power Grid. ICICI Securities Ltd Retail Equity Research
2 Variance analysis Q3FY16 Q2FY15E Q3FY15 YoY (%) Q2FY16 QoQ (%) Comments Total sales 5,46.6 5, , , Sales growth was driven by increased income across transmission business led by increased capitalisation over the years Other operating Income Total Income 5,46.6 5, , , Personnel cost (3.5) General & Admin exp Non-recurring exp Total expenses EBITDA 4, , , , EBITDA growth was fuelled by strong topline growth and an improved operating performance during the quarter EBITDA Margin (%) Accordingly, margins improved bps YoY, which was aided by better margins across all transmission and telecom and business Depreciation 1,58.5 1, , , Rise in depreciation reflects incremental YoY capacity Interest 1, , , , Incremental capacity leads to higher interest cost YoY Other Income (25.8) 18.9 (9.8) Fall in other income was primarily due to lower interest income as surplus cash was deployed towards execution of new projects PBT 2,25.9 1,815. 1, , Extraordinary Income Extraordinary expense Total Tax Adjusted PAT 1, , , , Consequently, PAT increased 31.3% YoY, which was above our estimate Key Metrics Transmission 5, ,61.6 4, , Growth in transmisison income reflects increased capitalisation of assets of 21,76 crore in FY15 (up 37% YoY) and 26,87 crore in 9MFY16 (up 59.8% YoY) Consultancy Telecom Change in estimates FY16E FY17E Introducing ( Crore) Old New % Change Old New % Change FY18E Comments Revenue 2, , , , ,78.5 Estimates revised marginally to factor in increased capitalisation going ahead EBITDA 17, , , , ,435.2 EBITDA Margin (%) bps bps 88.8 PAT 6, , , , ,12.6 EPS ( ) Assumptions Current Earlier Introducing FComments Crore FY14 FY15 FY16E FY17E FY16E FY17E FY18E Capex 22,324 22,46 25, 23,875 22,5 22,738 The company's capitalisation/capex ratio is likely to remain above 1.2x over FY16E 2,48 and FY17E Capitalisation 15,94 21,764 29,162 27,37 26,662 25,9 We have revised our estimates upward to factor in highest ever capitalisation of 23,21 17,27 crore in Q3FY16 ICICI Securities Ltd Retail Equity Research Page 2
3 Exhibit 1: Trend in capex and capitalisation ( crore) Company Analysis Higher capex, capitalisation to drive future earning PGCIL is engaged in bulk power transmission including planning, coordination, supervision and control over inter-state transmission system and operation of national power grids. The company owns and operates about 127,539 ckm of transmission lines, 25 sub-stations and 248,164 MVA MVA of transformer capacity all of which have grown at a CAGR of 8.3%, 8.3% and 15.4%, respectively, in FY3-15. Also, interregional transfer capacity has grown from 5,5 MW in FY2 to 38,15 MW in FY15. PGCIL has consistently maintained its line availability of over 99%. The company incurred a capex of 55, crore in the Eleventh Five Year Plan and enhanced the target to 1.1 lakh crore for the Twelfth Five Year Plan. Of this, PGCIL has incurred capex of 64,821 crore and capitalised assets worth 54,881 crore till FY15. Revenue and PAT have grown at a CAGR of 2% each over FY9-15. Accordingly, we believe revenue and PAT will grow at a CAGR of 2.3% and 22.4%, respectively, over FY15-18E FY9 FY1 FY11 FY12 FY13 FY14 FY15 FY16E FY17E FY18E Capex Capitalisation Exhibit 2: Revenue and PAT trend With the capitalisation-capex ratio almost reaching 1.x in FY15, we believe FY16E and FY17E would see a higher capitalisation ratio of ~1.4x. The company has already executed a big ticket project of Biswanath Chariyali- Agra HVDC line (~ 75 crore) and another Champa-Kurukshetra HVDC Pole-I (~ 5 crore) is likely to be commissioned by FY17E. Factoring in the same, we now the capitalisation at 29,162 crore (vs. 26,6 crore earlier) and 27,37 crore (vs. 25,9 crore earlier) in FY16E and FY17E, respectively. Accordingly, regulated assets are expected to grow at a CAGR of 22.3% in FY15-17E to 5,737 crore. Exhibit 3: Regulated asset trend ( crore) FY12 FY13 FY14 FY15 FY16E FY17E FY18E Revenue PAT ( crore) FY12 FY13 FY14 FY15 FY16E FY17E FY18E Source: Company, ICICIdirect.com, Research Source: Company, ICICIdirect.com, Research ICICI Securities Ltd Retail Equity Research Page 3
4 Exhibit 4: Quarterly trend in capitalisation Q4FY12 Q1FY13 Q2FY13 Q3FY13 Q4FY13 Q1FY14 Q2FY14 Q3FY14 Q4FY14 Q1FY15 Q2FY15 Q3FY15 Q4FY15 Q1FY16 Q2FY16 Q3FY16 ( crore) Exhibit 5: Quarterly revenue trend Q1FY14 Q2FY14 Q3FY14 Q4FY14 Q1FY15 Q2FY15 Q3FY15 ( crore) Q4FY15 Q1FY16 Q2FY16 Q3FY16 Exhibit 6: Segmental revenue break-up (%) Q1FY14 Q2FY14 Q3FY14 Q4FY14 Q1FY15 Q2FY15 Q3FY15 Q4FY15 Q1FY16 Q2FY16 Q3FY16 Transmission Telecom Consultancy ICICI Securities Ltd Retail Equity Research Page 4
5 Strong capitalisation over FY13-16 to drive future earning PGCIL has incurred 22,46 crore capex in FY15 and capitalised assets worth 21,764 crore, in line with our estimate for the year. The management has guided for commissioning of a few big ticket key projects during FY16 of which it has already commissioned Biswanath Chariyali Agra line (~ 8, crore project). The company has till date capitalised assets worth 26,81 crore in 9MFY16. Furthermore, other big projects like Champa-Kurukshetra Pole-I line, Sholapur - Pune line, etc, are likely to add another ~ 8, crore to its capitalised assets in FY17E. Overall, the company plans to commission 23 transmission lines in FY16E of which 1 are yet to be completed. Furthermore, with highest ever capitalisation of 17,27 crore in Q3FY17, we have revised our capitalisation target for FY16E and FY17E to 29,162 crore and 27,37 crore, respectively, compared to our earlier estimate of 26,6 crore and 25,9 crore, respectively. Accordingly, we have revised our revenue estimates upward by 2.1% and 2.4% for FY16E and FY17E respectively, while earning estimates have been upgraded by 3.5% and 3.8% respectively for the same period. Accordingly, we believe that PGCIL will deliver revenue and PAT CAGR of 2.3% and 22.4%, respectively for FY15-FY18E. Also, the recent 5,321 crore fresh equity fund raised by the company has relaxed its 73:27 debt/equity to 72:28, which, we believe, is sufficient to meet its equity requirement for FY16E. While the dilution would marginally impact RoE in the medium term, the same is expected to grow in FY16E- 18E, factoring in the increased earnings from higher regulatory assets. Exhibit 7: Expected RoE and D/E trend, going ahead (%) (x) FY14 FY15 FY16E FY17E FY18E RoE D/E ICICI Securities Ltd Retail Equity Research Page 5
6 Outlook and valuation We believe PGCIL has the best growth profile (earnings CAGR of 22.4% in FY15-18E) coupled with a relatively less risky business model in the domestic utility universe. Furthermore, increased capitalisation in FY13-15 would lead to increased RoE in FY18 to 16.1%. The company s capitalisation-capex ratio is expected to increase to ~1.4x in FY16E and FY17E. Also, with higher rate of capitalisation, the capex is expected to reduce the risk of further equity dilution in the company. We have revised our revenue and earning estimates upward for FY16E and FY17E, respectively, to factor in higher capitalisation over the period to 29,162 crore and 27,37 crore, respectively. We now roll over our valuation on FY18E as we continue to maintain our target price of 173 by assigning a targeted P/BV multiple of 1.6x. We maintain our BUY recommendation on Power Grid. ICICI Securities Ltd Retail Equity Research Page 6
7 Company snapshot 18 Target Price Apr-1 Jul-1 Oct-1 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12 Apr-12 Jul-12 Oct-12 Jan-13 Apr-13 Jul-13 Oct-13 Jan-14 Apr-14 Jul-14 Oct-14 Jan-15 Apr-15 Jul-15 Oct-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Source: Bloomberg, Company, ICICIdirect.com Research Key events Date Event Aug-1 Mulls foray into telecom-tower business, to unlock the value of its tower assets Feb-1 GoI divests its ~17% stake in the company by launching an FPO, which got oversubscribed. The issue went for a fresh issue of 42.8 crore shares and equal number of government share dilution. The price was fixed at 9/share and ~ 3787 crore was raised by the GoI Mar-11 Capitalisation during FY11 reached 7313 crore as the company inched towards the last year of the Eleventh Five Year Plan Jan-12 Management guides capital expenditure of 1 lakh crore for Twelfth Five Year Plan; 82% higher than Eleventh Plan capex target of 55 crore Mar-12 Annual capitalisation reaches 14,1 crore as the company ended Twelfth Plan with a total capitalisation of crore and a capex of crore Mar-13 Achieves its highest ever annual capitalisation of 17,213 crore. Also surpasses 1,, ckt transmission line capacity, substation capacity of 164,763 MVAs and inter-regional capacity of 29,75 MW Aug-13 Management revises its Twelfth Five Year Plan capex by 1% to 1,1, crore to take up the new business opportunity Dec-13 Launches second FPO, which got subscribed 6.74 times. The issue comprised 13% fresh equity, which fetched the company 5,4 crore and ~ 1,6 crore was raised by the GoI at the finalised price of 9/share. GoI now holds 57.9% in the company Dec-13 CERC proposes stringent draft tariff, which proposes higher availability criteria for incentives that would impact earnings by 2-3% Feb-14 CERC issues a final tariff order for , in line with the draft proposal Dec-15 Reports highest ever asset capaitalisation of 17,27 crore for the quarter after the commissioning of of Biswanath Chariyali-Agra HVDC line in October 215 Top 1 Shareholders Shareholding Pattern Rank Name Latest Filing Date % O/S Position (m)n Change (m) (in %) Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 1 Government of India 3-Sep ,28.8. Promoter Capital Research Global Investors 3-Sep FII Capital World Investors 31-Dec DII Life Insurance Corporation of India 3-Sep Others ICICI Prudential Asset Management Co. Ltd. 3-Nov Comgest S.A. 3-Jun ICICI Prudential Life Insurance Company Ltd. 3-Sep T. Rowe Price International (UK) Ltd. 31-Dec HDFC Asset Management Co., Ltd. 3-Nov FIL Investment Management (Hong Kong) Limited 31-Dec Source: Reuters, ICICIdirect.com Research Recent Activity Investor name Investor name Investor name Value Shares Investor name Value Shares Vontobel Asset Management, Inc Capital World Investors ICICI Prudential Life Insurance Company Ltd Capital Research Global Investors HDFC Asset Management Co., Ltd Mellon Capital Management Corporation Fidelity Management & Research Company Templeton Investment Counsel, L.L.C ICICI Prudential Asset Management Co. Ltd DSP BlackRock Investment Managers Pvt. Ltd ICICI Securities Ltd Retail Equity Research Page 7
8 Financial summary Profit and loss statement Crore (Year-end March) FY15 FY16E FY17E FY18E Total operating Income 17,16 2,928 26,129 29,781 Growth (%) Employee Expenses 1,24 1,19 1,6 1,123 Other expenses 1,355 1,647 1,918 2,222 Total Operating Expenditure 2,379 2,666 2,978 3,345 EBITDA 14,728 18,262 23,151 26,435 Growth (%) Depreciation 5,85 6,125 7,244 8,25 Interest 3,979 4,292 6,462 7,182 Other Income PBT 6,337 8,251 9,78 11,4 Others 47 Total Tax 1,31 1,65 1,956 2,28 PAT 4,979 6,61 7,824 9,121 Growth (%) EPS ( ) Cash flow statement Crore (Year-end March) FY15P FY16E FY17E FY18E Profit Before Tax 6,289 8,251 9,78 11,4 Add: Depreciation 5,85 6,125 7,244 8,25 (Inc)/dec in Current Assets (6,328) (493) (3,445) (2,621) Inc/(dec) in CL and Provisions 5,353 1,933 (979) Others 3,62 3,136 5,93 5,586 CF from operating activities 13,462 18,952 18,673 21,591 (Inc)/dec in Investments (29,26) (33,962) (33,37) (22,21) (Inc)/dec in Fixed Assets 2, Others CF from investing activities (26919) (33928) (333) (22177) Issue/(Buy back) of Equity Inc/(dec) in loan funds 15,75 22,54 21,454 13,39 Dividend paid & dividend tax (1,358) (1,543) (1,543) (1,852) Inc/(dec) in Sec. premium Others (3,979) (4,292) (6,462) (7,182) CF from financing activities Net Cash flow (3,721) 1,242 (885) 3,685 Opening Cash 4, ,939 1,54 Closing Cash Balance sheet Crore (Year-end March) FY15P FY16E FY17E FY18E Liabilities Equity Capital 5,232 5,232 5,232 5,232 Reserve and Surplus 32,849 37,97 44,187 51,456 Total Shareholders funds 38,81 43,138 49,419 56,687 Total Debt 94, ,62 138,74 151,383 AAD 4,517 4,517 4,517 4,517 Minority Interest / Others 3,78 3,78 3,78 3,78 Total Liabilities Assets Gross Block 118, , , ,173 Less: Acc Depreciation 28,158 34,283 41,527 49,732 Net Block 9,66 113, , ,44 Capital WIP 56,199 6,999 66,999 65,999 Total Fixed Assets 146,86 174,643 2, ,44 Investments 1,149 1,117 1,87 1,58 Inventory 85 1,12 1,156 1,312 Debtors 1,782 1,884 2,9 2,382 Loans and Advances 1,264 1,464 13,64 14,89 Other Current Assets 1,959 1,988 2,482 2,829 Cash 697 1,939 1,54 4,739 Total Current Assets 15,552 17,287 19,847 26,153 Current liabilities 18,498 2,5 19,824 18,617 Other Liabilities 4,65 4,941 5,754 6,666 Total Current Liabilities 22,563 24,991 25,578 25,283 Net Current Assets (7,11) (7,74) (5,731) 87 Others Assets Application of Funds Key ratios (Year-end March) FY15P FY16E FY17E FY18E Per share data ( ) EPS Cash EPS BV DPS Cash Per Share Operating Ratios (%) EBITDA Margin PBT / Total Operating income PAT Margin Debtor days Return Ratios (%) RoE RoCE RoIC Valuation Ratios (x) P/E EV / EBITDA EV / Net Sales Market Cap / Sales Price to Book Value Solvency Ratios Debt/EBITDA Debt / Equity Current Ratio Quick Ratio ICICI Securities Ltd Retail Equity Research Page 8
9 ICICIdirect.com coverage universe (Utilities) Sector / Company CMP Target Rating M Cap EPS ( ) P/E (x) EV/EBITDA (x) RoCE (%) RoE (%) ( ) TP( ) Rating ( Cr) FY15 FY16E FY17E FY15 FY16E FY17E FY15 FY16E FY17E FY15 FY16E FY17E FY15 FY16E FY17E NHPC (NHPC) Buy 22, Power Grid (POWGRI) Buy 74, PTC India (POWTRA) Hold 1, CESC (CESC) Buy 5, Tata Power (TATPOW) Hold 16, ICICI Securities Ltd Retail Equity Research Page 9
10 RATING RATIONALE ICICIdirect.com endeavours to provide objective opinions and recommendations. ICICIdirect.com assigns ratings to its stocks according to their notional target price vs. current market price and then categorises them as Strong Buy, Buy, Hold and Sell. The performance horizon is two years unless specified and the notional target price is defined as the analysts' valuation for a stock. Strong Buy: >15%/2% for large caps/midcaps, respectively, with high conviction; Buy: >1%/15% for large caps/midcaps, respectively; Hold: Up to +/-1%; Sell: -1% or more; Pankaj Pandey Head Research pankaj.pandey@icicisecurities.com ICICIdirect.com Research Desk, ICICI Securities Limited, 1st Floor, Akruti Trade Centre, Road No 7, MIDC, Andheri (East) Mumbai 4 93 research@icicidirect.com ICICI Securities Ltd Retail Equity Research Page 1
11 ANALYST CERTIFICATION We /I, Chirag Shah PGDBM and Anuj Upadhyay MBA research analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. Terms & conditions and other disclosures: ICICI Securities Limited is a Sebi registered Research Analyst having registration no. INH99. ICICI Securities Limited (ICICI Securities) is a full-service, integrated investment banking and is, inter alia, engaged in the business of stock brokering and distribution of financial products. ICICI Securities is a wholly-owned subsidiary of ICICI Bank which is India s largest private sector bank and has its various subsidiaries engaged in businesses of housing finance, asset management, life insurance, general insurance, venture capital fund management, etc. ( associates ), the details in respect of which are available on ICICI Securities is one of the leading merchant bankers/ underwriters of securities and participate in virtually all securities trading markets in India. We and our associates might have investment banking and other business relationship with a significant percentage of companies covered by our Investment Research Department. ICICI Securities generally prohibits its analysts, persons reporting to analysts and their relatives from maintaining a financial interest in the securities or derivatives of any companies that the analysts cover. The information and opinions in this report have been prepared by ICICI Securities and are subject to change without any notice. The report and information contained herein is strictly confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in any form, without prior written consent of ICICI Securities. While we would endeavour to update the information herein on a reasonable basis, ICICI Securities is under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent ICICI Securities from doing so. Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable regulations and/or ICICI Securities policies, in circumstances where ICICI Securities might be acting in an advisory capacity to this company, or in certain other circumstances. This report is based on information obtained from public sources and sources believed to be reliable, but no independent verification has been made nor is its accuracy or completeness guaranteed. This report and information herein is solely for informational purpose and shall not be used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. ICICI Securities will not treat recipients as customers by virtue of their receiving this report. Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific circumstances. The securities discussed and opinions expressed in this report may not be suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial positions and needs of specific recipient. This may not be taken in substitution for the exercise of independent judgment by any recipient. The recipient should independently evaluate the investment risks. The value and return on investment may vary because of changes in interest rates, foreign exchange rates or any other reason. ICICI Securities accepts no liabilities whatsoever for any loss or damage of any kind arising out of the use of this report. Past performance is not necessarily a guide to future performance. Investors are advised to see Risk Disclosure Document to understand the risks associated before investing in the securities markets. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and may be subject to change without notice. ICICI Securities or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. ICICI Securities or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction. ICICI Securities or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the companies mentioned in the report in the past twelve months. ICICI Securities encourages independence in research report preparation and strives to minimize conflict in preparation of research report. ICICI Securities or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. Accordingly, neither ICICI Securities nor Research Analysts have any material conflict of interest at the time of publication of this report. It is confirmed that Chirag Shah PGDBM and Anuj Upadhyay MBA, Research Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. ICICI Securities or its subsidiaries collectively or Research Analysts do not own 1% or more of the equity securities of the Company mentioned in the report as of the last day of the month preceding the publication of the research report. Since associates of ICICI Securities are engaged in various financial service businesses, they might have financial interests or beneficial ownership in various companies including the subject company/companies mentioned in this report. It is confirmed that Chirag Shah PGDBM and Anuj Upadhyay MBA, Research Analysts do not serve as an officer, director or employee of the companies mentioned in the report. ICICI Securities may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Neither the Research Analysts nor ICICI Securities have been engaged in market making activity for the companies mentioned in the report. We submit that no material disciplinary action has been taken on ICICI Securities by any Regulatory Authority impacting Equity Research Analysis activities. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject ICICI Securities and affiliates to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such restriction. ICICI Securities Ltd Retail Equity Research Page 11
Power Grid Corporation (POWGRI) 138
Result Update Rating matrix Rating Buy Target 173 Target Period 12 months Potential Upside 26% Beats estimates; outlook strong August 12, 215 Power Grid Corporation (POWGRI) 138 What s Changed? Target
More informationD-Link India (DLILIM) 105
Company Update Rating matrix Rating : Buy Target : 140 Target Period : 18-24 months Potential Upside : 34% What s Changed? Target Changed from 150 to 140 EPS FY18E Changed from 11.4 to 9.5 EPS FY19E Introduced
More informationWabco India (WABTVS) Having a safe and brake free ride! Management Meet Note. ICICI Securities Ltd Retail Equity Research.
Management Meet Note Rating matrix Rating : Buy Target : 6750 Target Period : 12 months Potential Upside : 14% What s Changed? Target Changed from 6400 to 6750 EPS FY17E Unchanged EPS FY18E Unchanged Rating
More informationBajaj Finserv (BAFINS) 5443
Aug-17 Jun-17 Apr-17 Feb-17 Dec-16 Oct-16 Aug-16 May-16 Mar-16 Jan-16 Nov-15 Sep-15 Company Update Rating matrix Rating Buy Target 6000 Target Period 12 months Potential Upside 10% What s Changed? Target
More informationBajaj Finserv (BAFINS) 4375
Company Update Rating matrix Rating Buy Target 4900 Target Period 12 months Potential Upside 12% What s Changed? Target Changed from 3620 to 4900 EPS FY17E Changed from 146.2 to 150.3 EPS FY18E Changed
More informationCement. Pet coke ban to dent margins in short-term. Sector Update. ICICI Securities Ltd Retail Equity Research. November 20, 2017
Sector Update Sectoral View Cement Positive Rating matrix Companies Rating Target Price Old Revised Old Revised Shree Cement Hold Hold 19700 19000 JK Lakshmi Cement Buy Buy 495 470 Mangalam Cement Buy
More informationBajaj Finserv (BAFINS) 3130
Company Update Rating matrix Rating Buy Target 3470 Target Period 12 months Potential Upside 11% What s Changed? Target Changed from 2900 to 3470 EPS FY17E EPS FY18E EPS FY19E Introducing at 242.3 Rating
More informationEmmbi Industries (EMMPOL)
Management Meet Note Rating Matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore Net Sales 2.2 139.7 157.9 182.6 EBITDA 9.8 12.6 15.3 19.7 Net Profit 3.3 3.2
More informationSchaeffler India (FAGBEA) 4800
Event update Rating Matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Stock Data Particular Amount Market Capitalization ( crore) 7,968 Net Debt (CY16) ( crore) (640.6) Net Worth
More informationI Direct. nstinct. September 19, 2017
I Direct nstinct September 19, 2017 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on
More informationNHPC (NHPC) 30. Capacity addition below estimates. Result Update. ICICI Securities Ltd Retail Equity Research. June 5, 2017
Result Update Rating matrix Rating : Hold Target : 32 Target Period : 12 months Potential Upside : 5% What s Changed? Target Unchanged EPS FY18E Changed from 2.4 to 2.3 EPS FY19E Introduced at 2.5 Rating
More informationIndusInd Bank (INDBA) 1717
Event Update Rating matrix Rating : Buy Target : 1920 Target Period : 12 months Potential Upside : 12% What s Changed? Target EPS FY18E EPS FY19E Rating Price chart October 16, 2017 IndusInd Bank (INDBA)
More informationReliance Capital (RELCAP) 549
Company Update Rating matrix Rating Buy Target 718 Target Period 12 months Potential Upside 31% Key Financials crore FY16E FY17E FY18E FY19E Revenues 9998 16776 18727 21501 PBT 1733 1459 1974 2560 Adjusted
More informationLumax Industries (LUMIND)
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore FY14 FY15 FY16 FY17 Net Sales 1,117 1,143 1,255 1,300 EBITDA 51 59 89 100 Net
More informationWim Plast Ltd (WIMPLA) 1320
Company Update Rating matrix Rating : Hold Target : 1420 Target Period : 12 months Potential Upside : 8% What s changed? Target Unchanged EPS FY17E Changed from 46.4 to 46.7 EPS FY18E Introduced at 56.1
More informationI Direct. nstinct. February 7, 2018
I Direct nstinct February 7, 2018 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationBodal Chemicals (BODCHE)
Management Meet Note Rating Matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials ( Crore) Net Sales 527.5 959.5 1,045.3 910.0 EBITDA 19.8 115.1 184.1 156.6 Net Profit
More informationI Direct. nstinct. November 27, 2017
I Direct nstinct November 27, 2017 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationNHPC (NHPC) 31. In line performance. Result Update. ICICI Securities Ltd Retail Equity Research. February 9, 2017
Result Update Rating matrix Rating : Hold Target : 32 Target Period : 12 months Potential Upside : 3% What s Changed? Target Changed from 28 to 32 EPS FY7E Unchanged EPS FY18E Unchanged Rating Unchanged
More informationReliance Housing Finance
Sep-17 Jun-17 Apr-17 Feb-17 Dec-16 Oct-16 Aug-16 Jun-16 Apr-16 Jan-16 Nov-15 Sep-15 Management Meet Rating matrix (Reliance Housing Finance) Rating Listing 115-120 Target Period Potential Upside Key financials
More informationDCB Bank (DCB) 208. Healthy fundamentals priced in. Company Update. ICICI Securities Ltd Retail Equity Research. June 13, 2017
Company Update Rating matrix Rating : Hold Target : 200 Target Period : 12 months Potential Upside : -4% What s Changed? Target Changed from 165 to 200 EPS FY18E EPS FY19E Rating Key Financials Crore FY16
More informationI Direct. nstinct. March 27, 2018
I Direct nstinct March 27, 2018 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationMonte Carlo Fashions (MONCAR) 580
Analyst Meet Note December 13, 217 Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials ( Crore) FY14 FY15 FY16 FY17 Net Sales 53.1 582.6 621.5 584.1 EBITDA
More informationPC Jeweller (PCJEW) 417 Stepping up store expansion via small store s. Management Meet Note. ICICI Securities Ltd Retail Equity Research
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials ( Crore) Net Sales 4,018.4 5,324.8 6,361.3 7,330.2 EBITDA 481.8 587.7 730.2 731.5
More informationSinger India (SININ) Focus on tapping small appliances segment. Management Meet Note. ICICI Securities Ltd Retail Equity Research.
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore Revenues 118.9 155.9 196.9 243.4 285. 239.4 EBITDA.6 7.9 6.4 8.6 8.2 8. Net
More informationPraj Industries (PRAIN)
Result Update October 18, 211 Rating matrix Rating : Buy Target : 96 Target Period : 12-15 months Potential Upside : 25% WHAT S CHANGED Praj Industries (PRAIN) 77 Key Financials Crore FY1 FY11 FY12E FY13E
More informationReliance Capital (RELCAP)
Event Update Rating matrix Rating : Buy Target : 466 Target Period : 12 months Potential Upside : 41% Key Financials (Consolidated) crore FY10 FY11 FY12E FY13E Revenues 6141 5499 6452 7129 PBT 592 287.3
More informationI Direct. nstinct. July 10, 2017
I Direct nstinct July 10, 2017 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationBajaj Finance (BAJAF) 5498
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore FY12 FY13 FY14 FY15 NII 1,25 1,717 2,215 2,872 PPP 756 1,53 1,349 1,742 PAT
More informationI Direct. nstinct. January 4, 2018
I Direct nstinct January 4, 2018 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationMayur Uniquoters (MAYUNI)
Management Meet Note Rating Matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials ( Crore) FY12 FY13 FY14 FY15 Net Sales 317.4 38.5 469.6 6.3 EBITDA 53.3 69.1 93.2
More informationGraphite Electrodes. Good times to continue... Sector Update. ICICI Securities Ltd Retail Equity Research. January 3, 2018
Sector Update Rating Matrix Company Target Price CMP Upside Rating Graphite India 1, 84 19% Buy HEG 32 265 21% Buy Target period is 15-18 months Price performance (%) Return % 1M 3M 6M 12M HEG 49.7 173.7
More informationGraphite India (CAREVE) 110
Result Update Rating matrix Rating : Hold Target : 15 Target Period : 12 months Potential Upside : -5% What s Changed? Target Changed from 1 to 15 EPS FY18E Changed from 5.5 to 5.4 EPS FY19E Changed from
More informationStock Trader: Budget Beneficiary Stock Larsen & Toubro
Stock Trader: Budget Beneficiary Stock Larsen & Toubro Amit Gupta Raj Deepak Singh Azeem Ahmad amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com February
More informationState Bank of India (STABAN) 335
[ [ Company Update Rating matrix Rating : Buy Target : 390 Target Period : 12 months Potential Upside : 16% Valuation summary (merged bank) FY18E FY19E P/E 31.6 20.5 Target P/E 36.7 23.9 P/ABV 2.2 2.0
More informationArbitrage Opportunity in Wipro buyback
July 21, 2017 Arbitrage Opportunity in Wipro buyback Research Analyst Amit Gupta Raj Deepak Singh amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com Arbitrage opportunity in Wipro buy back
More informationPower Finance Corporation Floor Price 254
Offer for Sale Note View Rating: Unrated Issue Details Auction Date Issue Size No of Shares on offer Fresh Issue *Based on offer price on 25 July 2015 July 27, 2015 1676 crore* 6.6 crore Nil Shareholding
More informationStock Trader - Power Grid
Stock Trader - Power Grid Research Analysts: Amit Gupta Raj Deepak Singh Azeem Ahmad amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com ahmad@icicisec com
More informationKPIT Cummins Infosystems (KPISYS)
Result Update Rating matrix Rating : Hold Target : 110 Target Period : 12 months Potential Upside : 6% Key Financials ( Crore) FY12 FY13E FY14E FY15E Net Sales 1500 2239 2517 2876 EBITDA 218 365 423 472
More informationApril 22, Research Analyst
April 22, 2016 Quant Pick NTPC Research Analyst Amit Gupta amit.gup@icicisecurities.com Raj Deepak Singh rajdeepak.singh@icicisecurities.com Azeem Ahmad azeem.ahmad@icicisecurities.com i i iti Buy NTPC
More informationStar Ferro & Cement (STAFER) 113
Result Update Rating Matrix Rating : Buy Target : 132 Target Period : 12-15 months Potential Upside : 17% What s Changed? Target Changed from 135 to 132 EPS FY17E Changed from 6.4 to 5.9 EPS FY18E Changed
More informationStock Trader: ONGC. Research Analysts.
Research Analysts Amit Gupta Raj Deepak Singh Azeem Ahmad Stock Trader: ONGC amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com December 3, 2014 Important
More informationGraphite India (CAREVE) 75
Result Update Rating matrix Rating : Buy Target : 85 Target Period : 12 months Potential Upside : 13% What s Changed? Target Changed from 90 to 85 EPS FY16E Changed from 4.8 to 5.4 EPS FY17E Changed from
More informationBank of Baroda (BANBAR) 156
[ Jun-16 Aug-16 Oct-16 Nov-16 Jan-17 Mar-17 Apr-17 Jun-17 Management Meet Note Rating matrix Rating : Buy Target : 200 Target Period : 12 months Potential Upside : 28% What s changed? Target Unchanged
More informationStock Trader - Canara Bank: Focus on Budget
Stock Trader - Canara Bank: Focus on Budget Amit Gupta Raj Deepak Singh Azeem Ahmad amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com January 20, 2015 Important
More informationUltraTech Cement (ULTCEM)
April 20, 2009 Cement Company Update UltraTech Cement (ULTCEM) Current Price Rs 546 Potential upside 15.4% Target Price Rs 630 Time Frame 12-15 months Powered by savings Historically, UltraTech Cement
More informationNTPC (NTPC) 180. Strong capacity addition augurs well. Result Update. ICICI Securities Ltd Retail Equity Research.
Result Update Rating matrix Rating : Hold Target : 190 Target Period : 12 months Potential Upside : 5% What s Changed? Target Chnaged from 176 to 190 EPS FY18E EPS FY19E Rating Quarterly Performance Unchanged
More informationStock Trader - Focus on Budget: Power Grid
Stock Trader - Focus on Budget: Power Grid Amit Gupta Raj Deepak Singh Azeem Ahmad amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com December 23, 2014 Important
More informationSaregama India (GRACOM) 315
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key financials Crore Net Sales 16.8 186. 177.5 186.5 EBITDA 19.9 12.6 17.4 1.5 Net Profit 1. 9.3
More informationGE Shipping (GESHIP) Striking valuation. Result Update. Rs 262 WHAT S CHANGED. Valuation. February 8, Rating matrix.
Result Update Rating matrix Rating : Strong Buy Target : Rs 37 Target Period : 1 months Potential Upside : 4% Key Financials (Rs Crore) FY9 FY1E FY11E FY1E Net Sales 3. 3. 3379.9 33. EBITDA 166.1 916.4
More informationGraphite India (CAREVE) 75
Result Update Rating matrix Rating : Buy Target : 90 Target Period : 12 months Potential Upside : 20% What s Changed? Target Changed from 94 to 90 EPS FY16E Changed from 6.5 to 4.8 EPS FY17E Changed from
More informationTaj GVK Hotels (TAJGVK) 167
Result Update Rating matrix Rating : Buy Target : 195 Target Period : 12- months Potential Upside : % What s Changed? Target Changed from 190 to 195 EPS FY18E Changed from 1.5 to 2.0 EPS FY19E Changed
More informationSuzlon Energy Ltd RESULT UPDATE 16th August, 2017
RESULT UPDATE 16 th August, 2017 Aug-16 Oct-16 Dec-16 Feb-17 Apr-17 Jun-17 Aug-17 Please vote for us in Asiamoney Brokers Poll 2017: https://www.euromoney.com/article/b13j49qfcr6j pp/asiamoney-brokers-poll-2017-vote-now
More informationNTPC (NTPC) 160. Strong core performance. Result Update. ICICI Securities Ltd Retail Equity Research. August 23, 2016
Result Update Rating matrix Rating : Buy Target : 188 Target Period : 12 months Potential Upside : 18% What s Changed? Target Changed from 163 to 188 EPS FY17E Unchanged EPS FY18E Unchanged Rating Unchanged
More informationGraphite India (CAREVE) 454
Result Update Rating matrix Rating : Buy Target : 550 Target Period : 15-18 months Potential Upside : 21% What s Changed? Target Changed from 350 to 550 EPS FY18E Changed from 11.1 to 15.4 EPS FY19E Changed
More informationGraphite India (CAREVE) 82
Result Update Rating matrix Rating : Buy Target : 94 Target Period : 12 months Potential Upside : 15% What s Changed? Target Changed from 105 to 94 EPS FY16E Changed from 7.4 to 6.5 EPS FY17E Changed from
More informationI Direct. nstinct. November 27, 2017
I Direct nstinct November 27, 2017 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationMahanagar Gas (MAHGAS) 985
Result Update Rating matrix Rating : Buy Target : 1085 Target Period : 12 months Potential Upside : 10% What s changed? Target Changed from 1055 to 1085 EPS FY18E Changed from 45.4 to 45.3 EPS FY19E Changed
More informationColgate-Palmolive India Ltd.
RESULT UPDATE 5th February, 2018 Feb-15 Aug-15 Feb-16 Aug-16 Feb-17 Aug-17 Feb-18 India Equity Institutional Research II Result Update - Q3FY18 II 5th February, 2018 CMP INR 1,120 MARKET DATA Target INR
More informationVisaka Industries Ltd
Company Update Superior Product Mix & New Age Markets to Aid Growth New investments to aid growth: Visaka continues to give a good set of numbers. YoY EPS grew at 142% aided by a revenue growth of 1.5%
More informationFineotex Chemical Ltd
Company Update Decent Performance under Macroeconomic Pressure; Business Traction to Continue: Fineotex Chemical recorded decent set of result as consolidated sales grew by 1.1% YoY (largely in line) to
More informationNestle India Ltd. RESULT UPDATE
RESULT UPDATE 15th May 2017 May-16 Jul-16 Sep-16 Nov-16 Jan-17 Mar-17 May-17 India Equity Institutional Research II Result Update Q1CY17 II 15th May, 2017 CMP INR 6819 Target INR 7075 Potential Upside
More informationQuant Pick: Punjab National Bank
July 6, 2017 Quant Pick: Punjab National Bank Quant Pick Stock Action Initiation Range Target Stoploss Time Frame Punjab National Bank Buy 139-142 167 126 3 months Research Analyst Amit Gupta amit.gup@icicisecurities.com
More informationITC Ltd. RESULT UPDATE 27th October, 2017
. RESULT UPDATE 27th October, 2017 Oct-14 Apr-15 Oct-15 Apr-16 Oct-16 Apr-17 Oct-17 India Equity Institutional Research II Result Update - II 27th October, 2017 CMP INR 269 Target INR 349 Potential Upside
More informationSymphony Ltd. RESULT UPDATE 31st October 2017
. RESULT UPDATE 31st October 2017 Oct-14 Apr-15 Oct-15 Apr-16 Oct-16 Apr-17 Oct-17 India Equity Institutional Research II Result Update Q2FY18 II 31st October 2017. CMP INR 1,465 Target INR 1,700 Potential
More informationQuant Picks. Quant Pick
October 3, 2017 Quant Picks Quant Pick Stock Action Range Target Stoploss Frame Vedanta Buy 315-320 358 295 1 month Dabur Buy 305-310 310 356 282 1month Research Analyst Amit Gupta amit.gup@icicisecurities.com
More informationConsumer Discretionary Thematic 6.0 : Buy Page Industries
September 21, 2016 Consumer Discretionary Thematic 6.0 : Buy Page Industries Quant Pick Stock Action Initiation Range Target Stoploss Time Frame Page Industries Buy 14950-15150 17500 13750 3 months Research
More informationSimplex Infrastructure (SIMCON)
Result Update Rating matrix Rating : Buy Target : 331 Target Period : 12-15 months Potential Upside : 42% Key Financials crore FY10 FY11E FY12E FY13E Net sales 4443.5 4749.7 5812.3 6867.0 EBITDA 433.7
More informationUnion Bank of India (UNIBAN)
Result Update Rating matrix Rating : Hold Target : 22 Target Period : 12 months Potential Upside : 5 % Key Financials crore FY1 NII 4192 6216 714 8312 PPP 3659 435 496 552 PAT 275 282 1915 2439 Valuation
More informationKEC International (KECIN) 149
Result Update Rating matrix Rating : Buy Target : 182 Target Period : 12-15 months Potential Upside : 23% What s changed? Target Changed from 162 to 182 EPS FY17E Changed from 11.1 to 1.8 EPS FY18E Chnaged
More informationOil & Gas Thematic. Quant Pick
August 18, 2017 Oil & Gas Thematic Quant Pick Gail and Petronet t LNG Quant Pick Stock Action Range Target Stoploss Frame GAIL Buy 376-382 445 342 3 months Petronet LNG Buy 226-230 230 270 205 3months
More informationJaiprakash Power (JAIHYD) 15
Result Update Rating matrix Rating : Hold Target : 15.9 Target Period : 12 months Potential Upside : 8% What s changed? Target Changed from 25.6 to 15.9 EPS FY15E Changed from 1.6 to.5 EPS FY16E Changed
More informationOctober 4, Quant Pick. Research Analyst
October 4, 2017 Quant Pick M&M Quant Pick Stock Action Range Target Stoploss Frame M&M Buy 1265-1280 1460 1175 3 month Research Analyst Amit Gupta amit.gup@icicisecurities.com Azeem Ahmad azeem.ahmad@icicisecurities.com
More informationGladiator Stocks. Scrip I-Direct Code Action Target Stoploss Upside Tata Power TATPOW Buy in the range of
Gladiator Stocks Scrip I-Direct Code Action Target Stoploss Upside Tata Power TATPOW Buy in the range of 79.000-82.00 98.00 72.00 22% Time Frame: 6 Months Research Analysts Dharmesh Shah dharmesh.shah@icicisecurities.com
More informationBharti Airtel (BHATE) 369
Event Update Rating matrix Rating : Buy Target : 410 Target Period : 12 months Potential Upside : 11% Whats Changed? Target Unchanged EPS FY18E Unchanged EPS FY19E Unchanged Rating Unchanged Key Financials
More informationSiyaram Silk Mills (SIYSIL) 575
Result Update Rating matrix Rating : Buy Target : 655 Target Period : 12 months Potential Upside : 15% What s changed? Target Changed from 620 to 655 EPS FY18E Changed from 21.8 to 22.0 EPS FY19E Changed
More informationVarun Beverages (VARBEV) 481
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key financials (consolidated) Crore CY12 CY13 CY14 CY15 CY16 Net sales 1,8. 2,115.1 2,52.4 3,394.1
More informationKEC International (KECIN) 245
Result Update Rating matrix Rating : Buy Target : 292 Target Period : 12-15 months Potential Upside : 19% What s changed? Target Changed from 182 to 295 EPS FY18E Changed from 14 to 14.4 EPS FY19E Introduced
More informationMPS (MACIN) 740. Uncomplicated. anagement Meet Note. ICICI Securities Ltd Retail Equity Research. December 16, 2014
anagement Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore CY1 FY12 FY13 FY14 Net Sales 127.4 191. 164. 197.3 EBITDA (11.5) 19.8 42.9 63.
More informationQuant Pick Buy Axis Bank
September 14, 2017 Quant Pick Buy Axis Bank Quant Pick Stock Action Range Target Stoploss Frame Axis Bank Buy 505-513 592 465 3 months Research Analyst Amit Gupta amit.gup@icicisecurities.com Azeem Ahmad
More informationKEC International (KECIN) 302
Result Update Rating matrix Rating : Buy Target : 345 Target Period : 12-15 months Potential Upside : 14% What s changed? Target Changed from 33 to 345 EPS FY18E Changed from 14.4 to 14.9 EPS FY19E Changed
More informationCummins India Ltd Bloomberg Code: KKC IN
Company Update Margins Under Pressure; Domestic Recovery Underway Half-yearly revenue was flat; margins were under pressure: Cummins India revenue, EBITDA and PAT for H1FY17 reached to Rs.24,784mn, Rs.4,649mn
More informationPrabhat Dairy Ltd. RESULT UPDATE 8th June, 2018
RESULT UPDATE 8 th June, 2018 Sep-15 Jan-16 May-16 Sep-16 Jan-17 May-17 Sep-17 Jan-18 May-18 India Equity Institutional Research II Result Update - Q4FY18 II 8 th June, 2018 2 Under Expansion Mode CMP
More informationSovereign Gold Bonds. Better option to invest in gold... Gold Bond. Gold back in limelight. July 15, 2016
Gold Bond July 15, 2016 Better option to invest in gold... Sovereign Gold Bonds Sovereign gold bonds are papers or certificates issued by the Government of India indicating that investors bought the stated
More informationVardhman Textiles (MAHSPI) 990
Result Update Rating matrix Rating : Buy Target : 1100 Target Period : 12 months Potential Upside : 11% What s changed? Target Changed from 910 to 1100 EPS FY17E Changed from 129.3 to 144.2 EPS FY18E Changed
More informationOriental Carbon & Chemicals (ORICAR) 950
Company Update Rating matrix Rating : Buy Target : 1125 Target Period : 12-18 months Potential Upside : 18% What s changed? Target Unchanged at 1125 EPS FY18E Changed from 6.6 to 6.8 EPS FY19E Changed
More informationAhluwalia Contracts (India)
May-14 Jul-14 Aug-14 Sep-14 Oct-14 Dec-14 Jan-15 Feb-15 Apr-15 May-15 India Research Infrastructure May 22, 215 QUARTERLY REVIEW Bloomberg: AHLU IN Reuters: AHLU.BO BUY Better performance ahead ACIL posted
More informationWonderla Holidays (WONHOL) 383
Result Update Rating matrix Rating : Buy Target : 46 Target Period : 12-18 months Potential Upside : 2% What s changed? Target price EPS FY17E EPS FY18E Rating Unchanged Changed from 13.6 to 12.5 Changed
More informationGladiator Stocks: Reliance Industries
Gladiator Stocks: Reliance Industries Scrip I-Direct Code Action Target Stoploss Upside Reliance Industries RELIND Buy in the range of 925.00-945.00 1070.00 865.00 14% Time Frame: 6 Months Research Analysts
More informationGraphite India (CAREVE) 74
es Result Update August 11, 216 Rating matrix Rating : Hold Target : 75 Target Period : 12 months Potential Upside : 1% What s Changed? Target Changed from 8 to 75 EPS FY17E Changed from 3.6 to 3.5 EPS
More informationGladiator Stocks: Rallis India
Gladiator Stocks: Rallis India Scrip I-Direct Code Action Target Stoploss Upside Rallis India RALIND Buy in the range of 272.00-278.00 330.00 246.00 20% Time Frame: 6 Months Research Analysts Dharmesh
More informationKEC International (KECIN) 146
Result Update Rating matrix Rating : Buy Target : 162 Target Period : 12 months Potential Upside : 12% What s changed? Target Changed from 15 to 162 EPS FY17E Changed from 1.7 to 1.9 EPS FY18E Chnaged
More informationHCC BUY. Infrastructure April 10, QIP step in the right direction EVENT UPDATE. India Research. Bloomberg: HCC IN Reuters: HCNS.
Jan-14 Mar-14 Apr-14 May-14 Jul-14 Aug-14 Sep-14 Nov-14 Dec-14 Jan-15 India Research Infrastructure April 10, 2015 EVENT UPDATE Bloomberg: IN Reuters: HCNS.BO BUY QIP step in the right direction has successfully
More informationStocks with high h short build-up likely l candidates for short covering amid recent FPI guidelines
July 0, 207 Derivatives Thematic: Stocks with high h short build-up likely l candidates for short covering amid recent FPI guidelines Research Analyst Amit Gupta Raj Deepak Singh Azeem Ahmad Nandish Patel
More informationSQS India BFSI Ltd HOLD. Impact of Macro Headwinds Still Hurting; Revenue from US May Pick up in FY18E
Company Update Impact of Macro Headwinds Still Hurting; Revenue from US May Pick up in FY18E EBITDA Margins recovered by 618 bps QoQ: The company has witnessed many challenges over the year FY17 starting
More informationBritannia Industries Ltd.
. RESULT UPDATE 30th May, 2017 May-16 Jul-16 Sep-16 Nov-16 Jan-17 Mar-17 May-17 India Equity Institutional Research II Result Update - Q4FY17 II 30 th May, 2017 2 Growth Path ahead CMP INR 3419 Target
More informationKewal Kiran Clothing (KEWKIR) 1800
Result Update Rating matrix Rating : Hold Target : 1844 Target Period : 12 months Potential Upside : 2% What s changed? Target Unchanged EPS FY18E Changed from 63.4 to 65.9 EPS FY19E Unchanged Rating Unchanged
More informationGladiator Stocks. Federal-Mogul Goetze (India) Ltd. FEDGOE Buy in the range of
Gladiator Stocks Scrip I-Direct Code Action Target Stoploss Federal-Mogul Goetze (India) Ltd. FEDGOE Buy in the range of 540-560 680.00 480.00 Time Frame: 6 Months Research Analysts Dharmesh Shah dharmesh.shah@icicisecurities.com
More informationHotel Leela (HOTLEE) 22
Result Update Rating matrix Rating : Drop Coverage Target : NA Target Period : NA Potential Upside : NA What s Changed? Target EPS FY15E EPS FY16E Rating NA Unchanged Unchanged Changed from Sell to Drop
More informationBiocon (BIOCON) Back on track. Result Update WHAT S CHANGED. ICICI Securities Ltd Retail Equity Research. October 21, 2011
Result Update Rating matrix Rating : Buy Target : 432 Target Period : 12-15 months Potential Upside : 24 % Key Financials ( Crore) FY10 FY11 FY12E FY13E Net Sales 2368 2770 2230 2670 EBITDA 471 592 646
More information