Batlivala & Karani MONTHLY UPDATE. 09 October Weakness in pricing...!!! Outlook and valuation. Price volatility in western region continued...

Similar documents
LARGE CAP & 1,970 BSE

FLASH NOTE Welspun India 31 Jan 17

Mahindra and Mahindra Maintain Outperformer. (Rs mn) Mar 14 Mar 15 YoY (%) Dec 14 QoQ (%) FY14 FY15P YoY (%) FY16E YoY (%) FY17E YoY (%)

Q4 EARNINGS REPORT Welspun India 25 Apr 17

Cement. Realisations for the quarter hit by a weak demand. Sector Update

OMAX.BO 1QFY13 Result Impressive uptick in margins. Promoters 89 grow. Continued focus on plotted development and low rise (with less construction

Cement Sector 27 February 2018

Batlivala & Karani. Jubilant FoodWorks. ANNUAL REPORT ANALYSIS MID CAP Share Data. Maintain Outperformer

Cement, Metals & Mining

Ramco Cement. Rating: Target price: EPS: Rating CMP. Target BUY. Rs.415. Rs. 360

FY17E FY81E FY17E FY81E FY17E FY18E FY17E FY18E FY17E FY18E FY17E FY18E

JK Lakshmi Cement. Source: Company Data; PL Research

HOLD. Deleveraging story playing out RAMCO CEMENTS. Target Price: Rs 503. Q4 performance

Coal India. Source: Company Data; PL Research

Maruti Suzuki. Source: Company Data; PL Research

Quarterly results (YE Mar) 2QFY14 2QFY15 % yoy H1FY14 H1FY15 % yoy

Institutional Equities

Bharat Forge. Exports remain subdued, outlook better. Source: Company Data; PL Research

Cummins India. Source: Company Data; PL Research

Mphasis. Increased confidence on margins. Source: Company Data; PL Research

Near-term pressure, but long-term outlook positive

Cummins India. Growth/margin bottoming. Source: Company Data; PL Research

Mahindra & Mahindra. Source: Company Data; PL Research

Asian Paints. Source: Company Data; PL Research

TVS Motors. Source: Company Data; PL Research

Standalone Quarterly results (YE Mar) 1QFY14 1QFY15 % yoy FY13 FY14 % yoy

Power Mech Projects. Institutional Equities. 2QFY19 Result Update BUY. Strong Order Book Drives Robust Execution

Coal India. Source: Company Data; PL Research

Coal India. Source: Company Data; PL Research

Asian Paints. Source: Company Data; PL Research

Real Estate. 4QFY17E Results Preview. 13 Apr Parikshit D Kandpal

Ambuja Cements. Rating: Target price: EPS: Rating CMP. Target BUY. Rs.225. Rs. 195

Marico Kaya BUY RESULTS REVIEW 4QFY15 29 APR 2015

Pakistan cement sales +4% YoY in Jul 2018 Local sales +2% YoY, Export sales +15% YoY

BUY CMP (Rs.) 297 Target (Rs.) 385 Potential Upside 30%

Gujarat State Fertilisers & Chemicals

Thermax. Source: Company Data; PL Research

Maruti Suzuki (RHS) BUY. Operationally In Line; Reiterate Buy. Automobiles October 31, 2014 RESULT REVIEW. Outlook & Valuation.

BUY. White cement steals the show JK CEMENT. Target Price: Rs 1,220. Other highlights

BHEL SELL RESULTS REVIEW 1QFY15 13 AUG CMP (as on 12 Aug 2014) Rs 224 Target Price Rs 188

Quarterly results (YE Mar) 4QFY13 4QFY14 YoY(%) FY13 FY14 YoY(%)

Key estimate revision. Financial summary. Year FY14 391,088 45,198 34, FY15E 354,262 35,426 23,

Garware Wall Ropes ACCUMULATE. Performance Highlights CMP. `550 Target Price `618. 2QFY2017 Result Update Textile. Investment Period 12 months

Larsen & Toubro Ltd.

EBITDA 5,076 3, , EBITDA

HOLD. Margins to improve from Q2 AMBUJA CEMENTS. Target Price: Rs 232. Other highlights

Decent performance by the sector in a tough quarter

Balkrishna Industries

Punjab National Bank

Hindustan Unilever (RHS)

ACC BUY. Performance Highlights. CMP `1,397 Target Price `1,630. 3QCY2015 Result Update Cement

India Cements Rating: Target price:

Asian Paints. CMP: INR2,722 TP: INR3,161 Buy

Bharat Petroleum Corporation

SpiceJet. Healthy operating performance in Q2. Source: Company Data; PL Research

Eicher Motors. Continues to ride high! Accumulate. Source: Company Data; PL Research

Heidelberg Cement India (HEIM IN)

Maruti Suzuki. In a league of its own ; Buy. Source: Company Data; PL Research

Coal India. Source: Company Data; PL Research

BUY. Efforts on cost cutting paying off RAMCO CEMENTS. Target Price: Rs 435. Key highlights. Key drivers FY15 FY16E FY17E

Colgate-Palmolive (India)

Anhui Conch [0914.HK]

ICICI Prudential Life Insurance

Exide Industries BUY. Auto Components February 03, Volume Recovery & Cost Saving to Cushion Margins RESULT UPDATE

Trident Ltd. Buy & Add on dips

Weak numbers in peak quarter

HOLD. Coal India Ltd Coal RETAIL EQUITY RESEARCH. Uncertainty remains. GEOJIT BNP PARIBAS Research

Adani Ports & SEZ Rating: Target price: EPS:

Apollo Hospitals Enterprise Ltd.

L&T Finance Holding Ltd. (LTFH)

Gillette India. Institutional Equities. 2QFY19 Result Update BUY. Marketing Investments Mask Improved Top-line Performance

Britannia Industries

Stress test: Weak capital servicing ratios to drive pricing discipline

Consolidated Sales (Cr) Growth EBITDA (Cr) Margin PAT Margin EPS (Rs) P/E RoE

Cummins India Ltd Bloomberg Code: KKC IN

BUY. ICICI Bank RETAIL EQUITY RESEARCH. Banking. ddd******* GEOJIT Research. Strong traction in retail segment continues

MCX Ltd. Rating: Target price: EPS: Tepid volume growth continues. Target. Rating CMP. Rs. 1,080 SELL. Rs. 1,176

Ultratech Cement ACCUMULATE. Performance Highlights. Outlook and Valuation: 3QFY2010 Result Update I Cement

ITC Ltd. BUY CMP (Rs.) 304 Target (Rs.) 336 Potential Upside(%) 11% Valuation: Investment Rationale. For private circulation only

Visaka Industries Ltd

TTK Prestige. Channel-check takeaways Growth recovery pace sees moderation, competitive headwinds continue to prevail. Target CMP. Rating Rs.

Ahluwalia Contracts (India)

Cig volumes surprise. Source: Company Data; PL Research

ITC. Rating: Target price: EPS: Relative better visibility despite the smoke, Maintain BUY CMP. Target. Rating. Rs.389. Buy. Rs.

Axis Bank Ltd. For private circulation only. Volume No.. III Issue No October 08, 2018

Indraprastha Gas. Growth traction continues. Source: Company Data; PL Research

Britannia Industries

Key estimate revision. Financial summary. Year

PGCIL Order Inflow Analysis

BHEL.BO BHEL IN. Structural story remains weak. Q1FY19 Result Update. Rating: REDUCE CMP: Rs72 TP: Rs73. July 25, 2018

LIC Housing Finance. Source: Company Data; PL Research

Kalpataru Power. Rating: Target price: EPS: Rating CMP. Target BUY. Rs Rs.256

Reduce. Punjab National Bank Banking RETAIL EQUITY RESEARCH. Not out of the woods. GEOJIT BNP PARIBAS Research. 10 th August 2016 Q1FY17 RESULT UPDATE

Swaraj Engines. Institutional Equities. 2QFY18 Result Update ACCUMULATE

Saudi Arabia Cement Sector

Gaming / Lodging Sector

Tata Steel (TATA IN)

HDFC Standard Life Insurance

Dalmia Bharat Enterprises

Tata Steel. Source: Company Data; PL Research

Transcription:

Batlivala & Karani MONTHLY UPDATE 09 October 2015 Price volatility in western region continued... Some crack in price discipline in southern region... Northern region: Another strong month in terms of pricing... Demand trend continued to be sluggish... Weakness in pricing...!!! We interacted with cement dealers and marketing persons of various companies across regions to get perspective on pricing trend and demand scenario. Key highlights of our interactions During the month of September, prices remained under pressure across the regions (except north) primarily due to subdued demand (being monsoon and 'shradh' month) and higher competition among producers. October month has started on a flattish note as prices in most of the regions are expected to remain range bound considering weak demand (impact of upcoming festive season). All India average prices remained range bound (fluctuating between ± Rs 10/bag) during 1HFY16 (April-September 2015). Price trend for the month was - Northern region up Rs 20/bag, western region down Rs 12/bag, southern region down Rs 3/bag whereas central and eastern region down Rs 2/bag. Northern region maintained its strong performance during the month of September with another price hike of Rs 20/bag. However, dealers have given indication of some roll back of price hike during the month. Western region has continued to witness volatility in prices (higher during first half of the month and then come off during second half of the month) due to weak demand, lack of discipline among producers and flow of cement from other regions. After a sharp hike of Rs 15/bag, prices in central region declined marginally by Rs 2/bag during the month of September. Cement industry reported improvement in production growth to 5.4% during the month of August 2015. However, industry participants given indication of weak production growth for the month of September. We believe industry growth would be ~2.5% for 2QFY16. Outlook and valuation Subdued pricing trend along with weak demand in most of the pockets continued to be major challenges for the cement players. Though we are structurally positive, remain cautious in near term considering delay in pick-up in demand, volatile pricing and region specific issues. We expect demand would report some improvement in the coming months but it would be gradual. Hence, we would be selective buyer in the sector and prefer UltraTech Cement in large cap, The Ramco Cements in mid cap and Sagar Cements in small cap.

Valuation matrix CMP Rating EV/EBITDA (x) EV/tonne (US$) PER (x) RoE (%) RoCE (%) (Rs) FY16E FY17E FY16E FY17E FY16E FY17E FY16E FY17E FY16E FY17E ACC* 1,356 OP 14.1 10.2 116 109 27.6 20.3 11.1 14.6 14.2 19.2 Ambuja Cements* 210 UP 15.5 10.8 153 148 29.6 21.2 10.8 14.6 15.3 20.4 UltraTech Cement 2,818 BUY 14.8 10.9 208 190 27.4 18.8 14.4 19.1 14.4 18.8 Shree Cement** 12,398 UP 23.6 15.6 281 259 60.6 31.2 12.8 21.2 14.1 22.3 India Cements 79 OP 5.8 4.5 63 56 15.4 7.3 4.5 8.9 8.9 11.8 The Ramco Cements 342 BUY 10.4 8.3 107 103 22.0 16.0 13.9 17.8 11.4 14.9 Birla Corporation 448 OP 12.7 8.2 57 55 22.2 13.3 5.9 9.3 6.6 9.5 HeidelbergCement India 79 OP 9.5 6.0 81 78 25.7 10.2 7.8 17.2 8.8 15.5 Sagar Cements 395 BUY 5.3 3.8 42 38 8.3 6.3 14.6 16.0 5.9 15.9 Prism Cements# 92 BUY 12.1 7.5 76 55 39.2 12.9 10.6 26.5 6.6 12.1 *Year end December. **Year end June. #EV/tonne adjusted for TBK and RMC. OP Outperformer, UP Underperformer Quarterly preview Net Sales (Rs mn) EBITDA (Rs mn) Jun 15 Sep 15E Sep 14 QoQ (%) YoY (%) Jun 15 Sep 15E Sep 14 QoQ (%) YoY (%) ACC 29,612 27,940 27,419 (5.6) 1.9 3,335 2,935 3,786 (12.0) (22.5) Ambuja Cements 24,928 20,356 21,876 (18.3) (6.9) 3,838 2,860 3,934 (25.5) (27.3) UltraTech Cement 60,382 54,235 53,818 (10.2) 0.8 11,519 9,438 8,770 (18.1) 7.6 Shree Cement 17,246 16,884 16,081 (2.1) 5.0 3,568 3,519 3,404 (1.4) 3.4 India Cements 10,710 10,620 11,317 (0.8) (6.2) 1,994 1,914 1,832 (4.0) 4.5 The Ramco Cements 9,225 9,210 9,221 (0.2) (0.1) 2,514 2,356 2,163 (6.3) 8.9 Birla Corporation 7,735 7,669 7,671 (0.9) (0.0) 579 533 720 (7.9) (26.0) HeidelbergCement India 4,318 4,086 4,000 (5.4) 2.2 517 481 564 (7.1) (14.8) Prism Cement 13,659 13,450 13,320 (1.5) 1.0 810 716 462 (11.7) 54.9 Sagar Cements 1,947 1,795 1,252 (7.8) 43.3 382 195 88 (49.0) 122.7 Sales volume (mt) EBITDA (Rs/tonne)* Jun'15 Sep'15E Sep'14 QoQ (%) YoY (%) Jun'15 Sep'15E Sep'14 QoQ (%) YoY (%) ACC 6.20 5.84 5.62 (5.7) 4.0 451 401 544 (11.0) (26.3) Ambuja Cements 5.95 4.76 4.67 (19.9) 2.0 615 558 811 (9.3) (31.2) UltraTech Cement 12.41 11.20 10.65 (9.7) 5.2 881 788 779 (10.5) 1.2 Shree Cement 4.35 4.20 3.88 (3.3) 8.3 683 725 824 6.1 (12.1) India Cements 2.10 2.10 2.34 0.0 (10.4) 883 826 653 (6.4) 26.5 The Ramco Cements 1.81 1.81 1.95 (0.2) (6.9) 1,230 1,161 961 (5.6) 20.8 Birla Corporation 1.96 1.90 1.91 (2.9) (0.6) 224 210 303 (6.2) (30.6) HeidelbergCement India 1.18 1.10 1.04 (6.8) 5.8 378 373 483 (1.5) (22.9) Prism Cement 1.36 1.30 1.34 (4.4) (3.0) 507 469 261 (7.4) 79.7 Sagar Cements 0.47 0.45 0.33 (4.0) 36.5 814 433 265 (46.9) 63.1 *Excluding other operating income 2

Average pan India trade price down by Rs 2/bag (MoM) After a sharp recovery in the month of August, prices declined marginally by Rs 2/bag to Rs 317 in the month of September primarily due to subdued prices across the regions (except north). September has witnessed sluggish demand across regions. Southern region continued to de-grow owing to limited participation of institutional segment. As per market participants, healthy demand growth and upward movement of prices may be expected post festival season primarily driven by traction in infrastructure execution and housing activity in tier II or III cities. Average pricing trend in India (Rs/bag) 340 320 300 280 260 Monthly cement production growth trend YTD production growth trend YoY (%) 20 15 10 5 0 (5) Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug YoY (%) 16 14 12 10 8 6 4 2 0 9.3 5.0 13.4 4.6 4.1 8.3 3.1 11.0 1.8 Aug'14-Aug'15 Aug'12-Aug'13 Aug'13-Aug''14 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 Source: IIP Data, B&K Research 3

Regional trend Western region: Sharp decline in prices Prices in western region continued to remain under pressure due to lower than expected demand and competitive pricing. Overall, average price at the end of the month was down by Rs 12/bag to Rs 283. Prices across the pockets of the region were down (except Surat). Prices in Surat were up by Rs 20/bag. Nasik came down by Rs 30/bag whereas Mumbai and Pune gone down by Rs 25/bag. Nagpur and Ahmedabad were down by Rs 10/bag and Rs 5/bag, respectively. Most of the pockets of the region have witnessed price hike of Rs 10-15/bag in the beginning of the October but is expected to come down in second half of the month considering peak of festive season. Western region Region Location Monthly price (Rs/bag) YoY MoM Non-trade prices (Rs/bag) Comments Sep 14 Aug 15 Sep 15 (Rs/bag) Aug 15 Sep 15 Mumbai 330 330 305 (25) (25) 272-305 248-290 Price hike of Rs 10/bag is expected in the beginning of the month, however, price volatility would remain a key concern. West Nasik 328 295 265 (63) (30) 240-256 225-235 Recent sharp decline in prices has come as a negative surprise despite stable demand scenario. Nagpur 325 290 280 (45) (10) 245-255 232-248 Gradual recovery in demand is expected going ahead backed by higher participation of institutional segment. Ahmedabad 320 285 280 (40) (5) 245-265 245-265 Demand remained stable for the last two months, however, upcoming festive season may put some pressure on the demand growth. Rajkot/Surat 330 270 290 (40) 20 228-240 245-258 Prices are expected to remain at current level. Average pricing trend in western region (Rs/bag) 340 320 300 280 260 240 220 4

Eastern region: Moderate demand with subdued pricing Eastern region continued its downward trend in pricing, however; it has prevented any sharp decline in prices on the back of healthy demand scenario as compared to other regions. Prices in eastern region were down by Rs 2/bag to Rs 316 primarily due to price cut in Kolkata and Raipur. Prices in Raipur were down by Rs 12/bag whereas Kolkata was down by Rs 5/bag. Prices in Ranchi and Orissa remained flat at Rs 330/bag and Rs 310/bag. Prices in Bihar were up by Rs 8/bag. As per market intermediaries, demand in most of the parts of the region is primarily driven by higher participation of retail segment. Orissa dealers indicated about traction in affordable housing, as government funding is being provided to poor people to build Pucca house. However, slower pace of execution of institutional projects, delay in payment for government works, upcoming election in Bihar were major causes for limited demand growth in the region in the last couple of months. Eastern region Region Location Monthly price (Rs/bag) YoY MoM Non-trade prices (Rs/bag) Comments Sep 14 Aug 15 Sep 15 (Rs/bag) Aug 15 Sep 15 Raipur 270 262 250 (20) (12) 220-230 205-228 Subdued demand coupled with presence of several players have negatively affected the prices. East Ranchi 325 330 330 5 0 275-290 275-290 Demand remained stable during the month led by healthy participation of retail segment. Patna 305 322 330 25 8 240-260 240-260 Demand and prices may come under pressure in near term considering upcoming election in the state. Kolkata 365 365 360 (5) (5) 275-295 275-295 Prices continued to go down due to muted government participation and real estate activities. Average pricing trend in eastern region (Rs/bag) 340 330 320 310 300 290 280 5

Northern region: Another strong month in terms of pricing Prices remained firm in the region and moved up by Rs 20/bag to Rs 298 primarily driven by sharp increase in prices across the pockets. Prices in Punjab and Jaipur were up by Rs 25/bag whereas Udaipur and Delhi were up by Rs 20/bag and Rs 10/bag, respectively. As per market experts, demand is expected to witness some pressure due to beginning of festive season; however, December onwards pick-up in demand can be expected in most of the pockets. Most of the pockets have seen pressure on pricing with a price cut of Rs 5-10/bag in the beginning of October; however, dealers of Punjab have indicated about price hike of ~Rs 15/bag. As per market participants, demand and prices are expected to remain range bound in near term. Northern region Region Location Monthly price (Rs/bag) YoY MoM Non-trade prices (Rs/bag) Comments Sep 14 Aug 15 Sep 15 (Rs/bag) Aug 15 Sep 15 Delhi 290 285 295 5 10 230-245 235-250 Prices are expected to witness some pressure due to competitive market and lower than expected demand. North Punjab 285 280 305 20 25 230-242 242-269 October month has started on a positive note with another price hike of Rs 15/bag. Jaipur 270 275 300 30 25 225-240 240-258 Prices have gone up sharply in the last two months on the back of production discipline being maintained by the cement players of the region. Average pricing trend in northern region (Rs/bag) 320 300 280 260 240 220 200 6

Southern region: Marginal decline in prices Average prices came down marginally by Rs 3/bag to Rs 388 in the month of September 2015. Prices in Chennai, Kochi and Vizag were down by Rs 5/bag whereas Bengaluru and Hyderabad remained flat MoM basis. Andhra Pradesh and Telangana have seen some pressure in the beginning of the October where prices have come down by Rs 10-15/bag due to weak discipline. Most of the south-based players are expected to report de-growth in sales volume during 2QFY16 as demand continued to remain sluggish across the pockets of the region. As per market participants, any meaningful recovery in demand can be expected post 3QFY16 primarily driven by beginning of infrastructure activities in new capital of Andhra Pradesh. Southern region Region Location Monthly price (Rs/bag) YoY MoM Non-trade prices (Rs/bag) Comments Sep 14 Aug 15 Sep 15 (Rs/bag) Aug 15 Sep 15 Kochi 385 420 415 30 (5) 350-360 345-360 Despite weak demand scenario prices are at higher level. Chennai 335 400 395 60 (5) 320-340 320-340 Marginal decline in prices to boost demand. South Bengaluru 390 407 407 17 0 340-360 340-360 Demand and prices are stable. Hyderabad 310 340 340 30 0 270-285 270-285 Delay in pickup in demand is a concern which needs to be addressed for maintaining prices at current level. Average pricing trend in southern region (Rs/bag) 410 390 370 350 330 310 290 270 250 7

Central region: Prices remained range bound Average prices were marginally down by Rs 2/bag on account of weak prices in Madhya Pradesh. Prices in Madhya Pradesh came down by Rs 15/bag; however, negative effect of the same was mostly offset by western Uttar Pradesh where prices gone up by Rs 10/bag. Prices in eastern Uttar Pradesh remained flat at Rs 320/bag. As per market intermediaries, demand remained stable in most parts of the region; however, near term demand and pricing outlook remains cautious considering beginning of festive season, lower rural spending (as a result of weak monsoon) and absence of any major positive triggers. October month is expected to remain sluggish in terms of demand and most of the market participants indicated about price cut in the range of Rs 5-10/bag across the pockets of the region. Central region Region Location Monthly price (Rs/bag) YoY MoM Non-trade prices (Rs/bag) Comments Sep 14 Aug 15 Sep 15 (Rs/bag) Aug 15 Sep 15 Central Kanpur 295 320 320 25 0 240-250 240-250 Demand and prices remained flat during the month. Bhopal/Indore 285 285 270 (15) (15) 215-230 210-220 Demand is expected to remain under pressure Average pricing trend in central region (Rs/bag) due to muted rural spending. 310 300 290 280 270 260 250 240 230 8

Amit Srivastava Saurabh Mitra amit.srivastava@bksec.com saurabh.mitra@bksec.com +91-22-4031 7168 +91-22-4031 7122 By Market Cap (US$ mn) B&K Universe Profile By Recommendation no. of companies 180 160 140 120 100 80 60 40 20 0 158 120 33 > $2bn $200mn - $2bn <$200mn no. of companies 160 140 120 100 80 60 40 20 0 129 92 64 23 0 3 Buy OP UP Sell NR UR B&K Securities is the trading name of Batlivala & Karani Securities India Pvt. Ltd. B&K Investment Ratings. LARGE CAP MID CAP SMALL CAP (Market Cap > USD 2 bn) (Market Cap of USD 200 mn to USD 2 bn) (Market Cap <USD 200 mn) BUY >+20% (absolute returns) >+25% (absolute returns) >+30% (absolute returns) OUTPERFORMER +10% to +20% +15% to +25% +20% to +30% UNDERPERFORMER +10% to -10% +15% to -15% +20% to -20% SELL <-10% (absolute returns) <-15% (absolute returns) <-20% (absolute returns) Disclaimer: This report was prepared, approved, published and distributed by Batlivala & Karani Securities India Private Limited ("B&K") located outside of the United States (a "non-us Group Company"), which accepts responsibility for its contents. It is distributed in the U.S. by Enclave Capital, a U.S. registered broker dealer, on behalf of B&K, only to major U.S. institutional investors (as defined in Rule 15a-6 under the U.S. Securities Exchange Act of 1934 (the "Exchange Act")) pursuant to the exemption in Rule 15a-6. Neither the report nor any analyst who prepared or approved the report is subject to U.S. legal requirements or the Financial Industry Regulatory Authority, Inc. ("FINRA") or other regulatory requirements pertaining to research reports or research analysts. No non-us Group Company is registered as a broker-dealer under the Exchange Act or is a member of the Financial Industry Regulatory Authority, Inc. or any other U.S. self-regulatory organization. Outside the United States, this report is distributed by B&K or an authorized affiliate of B&K. The report has been compiled or arrived from sources believed to be reliable and in good faith, but no representation or warranty, express or implied is made as to their accuracy, completeness or correctness. B&K has not verified the factual accuracy, assumptions, calculations or completeness of the information. Accordingly, B&K accepts no liability whatsoever for any direct or consequential loss or damage arising from (i) the use of this communication (ii) reliance of any information contained herein, (iii) any error, omission or inaccuracy in any such Information or (iv) any action resulting there from. B&K provides the information for the purpose of the intended recipient's analysis and review and recipients are advised to verify the factual accuracy, assumptions, calculations and completeness of the information. This report was produced by B&K solely for information purposes and for the use of the recipient. It is not to be reproduced under any circumstances and is not to be copied or made available to any person other than the recipient. All estimates, expressions of opinion and other subjective judgments contained herein are made as of the date of this document. Emerging securities markets may be subject to risks significantly higher than more established markets. In particular, the political and economic environment, company practices and market prices and volumes may be subject to significant variations. The ability to assess such risks may also be limited due to significantly lower information quantity and quality. By accepting this document, you agree to be bound by all the foregoing provisions. This document does not constitute an offer of, or an invitation by or on behalf of B&K or its affiliates or any other company to any person, to buy or sell any security. Analyst Certification: Each of the analysts identified in this report certifies, with respect to the companies or securities that the individual analyses, that (1) the views expressed in this report reflect his or her personal views about all of the subject companies and securities and (2) no part of his or her compensation was, is or will be directly or indirectly dependent on the specific recommendations or views expressed in this report. Disclosures, applying to B&K and the Analyst (together with associates and family members) Ownership interest in the issuer of the securities mentioned < 1% Other financial interest in the issuer Other material conflict of interest None Compensation/benefits received from issuer/3 rd Parties in past 12 months: Public offerings managed/co-managed for issuer None Fees for merchant banking, investment banking or brokerage services (as percentage of issuer s turnover) < 0.1% Compensation for other services (as percentage of issuer s turnover) < 0.1% Analyst service as officer, director or employee of the issuer Involvement in market-making in the issuer s securities None None None

Important US Regulatory Disclosures on Subject Companies 1. B&K or its Affiliates have not recently been the beneficial owners of 1% or more of the securities mentioned in this report. 2. B&K or its Affiliates have not managed or co-managed a public offering of the securities mentioned in the report in the past 12 months. 3. B&K or its Affiliates have not received compensation for investment banking services from the issuer of these securities in the past 12 months and do not expect to receive compensation for investment banking services from the issuer of these securities within the next three months. 4. However, one or more person of B&K or its affiliates may, from time to time, have a long or short position in any of the securities mentioned herein and may buy or sell those securities or options thereon either on their own account or on behalf of their clients. 5. B&K or its Affiliates may, to the extent permitted by law, act upon or use the above material or the conclusions stated above or the research or analysis on which they are based before the material is published to recipients and from time to time provide investment banking, investment management or other services for or solicit to seek to obtain investment banking, or other securities business from, any entity referred to in this report. 6. As of the publication of this report, Enclave Capital does not make a market in the subject securities. Enclave Capital is the distributor of this document in the United States of America. Any US customer wishing to effect transactions in any securities referred to herein or options thereon should do so only by contacting a representative of Enclave Capital and any transaction effected by a U.S. customer in the securities described in this report must be effected through Enclave Capital (19 West 44th Street, suite 1700, New York, NY 10036). B & K SECURITIES INDIA PRIVATE LTD. Equity Research Division: City Ice Bldg., 298, Ground/1st Floor, Perin Nariman Street, Behind RBI, Fort, Mumbai - 400 001, India. Tel.: 91-22-4031 7000, Fax: 91-22-2263 5020/30. Registered Office: Room No. 3/4, 7 Lyons Range, Kolkata - 700 001. Tel.: 91-33-2243 7902. B&K Research is also available on Bloomberg <BNKI>, Thomson First Call & Investext.