Towards a more balanced future

Similar documents
Domestic air passengers increase 16.9% in November

CMP: INR270 TP: INR335(+24%) Buy Takes price hike disguised as evacuation charges

CMP: INR688 TP: INR1,050(+53%) Buy Opportunity in adversity?

CMP: INR80 TP: INR106(+32%) Buy MIB approves merger of VD2H

Lupin. CMP: INR861 TP: INR1,000(+16%) Buy Goa and Indore plant receives Warning Letter

CMP: INR64 TP: INR65 (+1%) Neutral Going retail

Domestic shortage driving e-auction prices

CMP: INR228 TP: INR275 (+20%) Buy Firm utilization continues

CMP: INR145 TP: INR196 (+33%) Buy Expect orders to spurt in FY19

Banking on innovation to drive growth

Idea Cellular. CMP: INR105 TP: INR120 (+15%) Buy Board approves raising INR32.5b via preferential issue

No major improvement in value proposition expected

ECOSCOPE. Real GDP growth eases on lower net indirect taxes. The Economy Observer. Real GVA growth exactly as expected

Focus on premium segment and bridging product gaps

ECOSCOPE. 3QFY16 CAD/GDP corrects to 1.3% The Economy Observer. Balance of Payments. See surplus in 4Q and to remain low in FY17; INR to correct still

CMP: INR759 TP: INR910 (+20%) Upgrade to Buy Ad recovery on the cards

Result Update. Nilkamal Limited CMP: INR1675 TP: INR2,184(+30%) Quarterly Standalone Performance (INR mn)

Appoints CapGemini s Salil Parekh as CEO and MD. Potential positives

No significant jump in retail electronic payments post demonetization

CMP: INR656 TP: INR780(+19%) Buy Solutions in sight

CMP: INR576 TP: INR590 (+2%) Neutral Advancement and PMLA affect 2QFY18 sales

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

Oil & Gas. India FY16 POL consumption growth at 8 year high of 11% Petroleum, oil and lubricants (POL) consumption grows at double digits

Investment Horizon: Though the ideal investment horizon for such ideas remain 6-9 months, our picks may provide some profit-making

Change EPS. (Rs) FY

Hold Target Price: Rs 574

CMP: INR734 TP: INR764 (+4%) Neutral

Ashok Leyland. CMP: INR126 TP: INR159 (+26%) Buy M&HCV axle load proposed to be increased up to 25% Is it precursor to stricter norms on overloading?

CMP: INR840 TP: INR941 (+12%) Neutral TRAI boost to RJio; increasing target price

A win-win combination

Investment Horizon: Though the ideal investment horizon for such ideas remain 6-9 months, our picks may provide some profit-making

CMP: INR110 TP: INR130(+17%) Buy Cement division set for a better 2HFY18

CMP: INR678 TP: INR780 (+15%) Buy

Idea Cellular. CMP: INR59 TP: INR75(+27%) Buy Near-term headwinds persist

Ashok Leyland. CMP: INR145 TP: INR179 (+23%) Buy Positive CV demand outlook for FY19 and FY20

Voltas-Beko product line to be launched in 2HCY18. We recently met management of Voltas (VOLT). Key takeaways:

CMP: INR532 TP: INR675(+27%) Buy

CMP: INR400 TP: INR470(+18%) Buy

Decent performance by the sector in a tough quarter

CMP: INR158 TP: INR195 (+24%) Buy Lowering crude oil price estimates

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

CMP: INR587 TP: INR705 (+21%) Upgrade to Buy

Larsen & Toubro. CMP: INR1,400 TP: INR1,690 (+21%) Divests E&A business to Schneider Electric for INR140b

BUY. At inflection point NTPC. Target Price: Rs 197. Key highlights. Financial summary (Standalone) Y/E March FY16 FY17 FY18E FY19E.

CMP: INR320 TP: INR164(-49%) Sell Intending to exit UK execution is key!

RELIANCE INDUSTRIES LIMITED

CMP: INR272 TP: INR361(+33%) Buy Production ramp-up encouraging

Expect capacity-led rerating; maintain Buy

CMP: INR540 TP: INR650 (+20%) BUY

CMP: INR1,044 TP: INR970 (-7%) Neutral Sale of Healthcare business margin accretive

CMP: INR170 TP: INR240 (+41%) Buy Well capitalized for growth

Utilities. Seven things we learned at a conference on power distribution

Individual Housing Loans: Rationalization of Risk-Weights and LTV Ratios

Hindustan Zinc. 30 April QFY18 Results Update Sector: Metals. Estimate change TP change Rating change

CMP: INR2,623 TP: INR2,875 (+10%) Neutral

CMP: INR1,177 TP: INR1,291(+10%) Temporary hiccups; long-term growth visible

Bata India. CMP: INR415 TP: INR483 (+16%) Upgrade to Buy Aggressive, focused strategy to drive growth. Upgrading to Buy

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

Indian Oil Corporation

Financial integrity intact; FDA resolution the key

BUY MULTI COMMODITY EXCHANGE OF INDIA. Strong Q2; All eyes on option volumes. Target Price: Rs 1,280. Concall highlights

Hardick Bora

BUY STEEL STRIPS WHEELS LTD. Target Price: Rs Q4FY17: Heavier wheels outperform, strong growth triggers ahead FINANCIAL SUMMARY

Oil & Gas. 4QFY17E Results Preview. 13 Apr Deepak Kolhe

CMP: INR475 TP: INR609 (+28%) Buy

Visaka Industries Ltd

CMP: INR293 TP: INR300(+2%) Neutral To sell hosted datacenter services business

Fineotex Chemical Ltd

BUY MULTI COMMODITY EXCHANGE OF INDIA. Demonetization,GST uncertainty impact Q4. Target Price: Rs 1,397. Concall highlights

April 2017: Off-take growth remains strong

Niket Shah

Amara Raja Batteries. CMP: INR517 TP: INR560 Buy

He is BTech from IIT Bombay ( , Aeronautical Engineering) and MS from Cornell University ( , Mechanical Engineering).

CMP: INR224 TP: INR268 (+20%) Buy

CMP: INR350 TP: INR375 Downgrade to Neutral

CMP: INR2,013 TP: INR2,384 (+18%) DBEL to be merged with OCL India

Titan Industries. CMP: INR222 TP: INR220 Neutral

NESCO. Institutional Equities. Event Update. Revenues From Bombay Exhibition Centre May Take A Hit BUY

ABB India to remain a key sourcing hub

Dr Urjit Patel to maintain continuity of monetary policy stance

HOLD. Buyback of Old Mutual s stake in K-Life KOTAK MAHINDRA BANK. Target Price: Rs 965

Institutional Equities

Market share recovery, price hike, content leverage to drive growth

Indian Oil Corporation

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

CMP: INR615 TP: INR755(+23%) Buy Nominee Gold has some new competition on the block

Sanjay Jain Pavas Pethia

ITC Ltd. RESULT UPDATE 27th October, 2017

Indian Oil Corporation Ltd.

Colgate-Palmolive (India)

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

SQS India BFSI Ltd HOLD. Impact of Macro Headwinds Still Hurting; Revenue from US May Pick up in FY18E

Piyush Goyal, MoS (IC) for Power, Coal, RE & Mining

CMP: INR826 TP: INR810 (-2%) Neutral

Mr Nilesh Gupta MD. Lupin. Prepping for next wave of growth. Takeaways from CEO track

Sohail Halai Alpesh Mehta

CMP: INR113 TP: INR180(+59%) Buy Some pricing pressure, but fundamentals are strong

Ahluwalia Contracts (India)

HOLD PVR. Operating matrix healthy; footfalls subdued. Target Price: Rs 1,520. Key highlights

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

Transcription:

Sector Update 25 June 2018 Motilal Oswal values your support in the Asiamoney Brokers Poll 2018 for India Research, Sales and Trading team. We request your ballot. Towards a more balanced future Some sanity finally against possible future shocks in crude oil supply Continued high oil prices finally resonated well with OPEC & non-opec countries, resulting in them agreeing to cut over compliance of agreed cuts over the weekend. This is expected to result in increase of ~1mnbopd of oil production in H2CY18, bringing much required balance to oil demand and supply. Even when oil prices went above USD140/bbl in 2008, or when oil prices were above USD100/bbl during 2011-14, OPEC did not wink a moment. This is the first agreed increase in production post 2005 and shows that ~USD75/bbl is somewhat a tipping point in the changed dynamics. IEA records a surplus capacity of 2.7mnbopd with Saudi Arabia, Iraq and Kuwait, which could well be used to balance possible shocks in supply from other countries. A balanced oil market is expected to bring much required relief to the Oil Marketing Companies (OMCs), in our view. Opportunism amid misfortune of others With effect from Jan 20, OPEC & non-opec countries decided to cut 1.8mnbopd of oil production. However, Venezuela and few others kept witnessing sharp decline in their oil production due to internal problems. Instead of adjusting to the changed dynamics, others kept squeezing the market resulting in compliance of 141% during Oct -May 18 among OPEC countries and 95% compliance among non-opec members. Brent spiked 34% during the period to USD75/bbl, causing worries for countries like India which imports ~80% of its oil requirements. Sanity prevails finally Continuous decline in Venezuelan production combined with US sanctions against Iran which could affect its oil production adversely, put pressure on OPEC and non-opec. They finally agreed to raise production by 1mnbopd with effect from July 2018. They would continue to watch oil prices and take appropriate decision in the next meeting in Dec 2018. The decision gives much needed respite against the chaos that Venezuela and Iran could bring to the oil markets in the coming months. It also gives respite against constant disruption seen in oil production in Libya and Nigeria. Broadly a balanced market The latest International Energy Agency (IEA) report suggests oil demand of 99.2mnbopd in 2018, an increase of 1.4mnbopd over 20. Oil production growth from non-opec (including those non-opec countries which participated in the cut) is expected to be 1mnbopd. This shortfall of 0.4mnbopd requires increase of 0.8mnbopd in H2CY18 for a balanced market. Against this, OPEC has agreed to increase ~0.6mnbopd while another ~0.4mnbopd has been committed by non-opec. Considering that ramping up Swarnendu Bhushan Research Analyst (Swarnendu.Bhushan@MotilalOswal.com); +91 22 6129 1529 Abhinil Dahiwale Research Analyst (Abhinil.Dahiwale@motilaloswal.com); +91 22 6129 1566 Investors are advised to refer through important disclosures made at the last page of the Research Report. 25 Motilal June 2018 Oswal research is available on www.motilaloswal.com/institutional-equities, Bloomberg, Thomson Reuters, Factset and S&P Capital. 1

Exhibit 1: Valuation summary Company Reco CMP TP could also take some time, this would effectively leave the oil market broadly balanced in 2018. If the oil demand growth improves, it would again require OPEC & non-opec to raise their production, a decision that could now come only in Dec 18 and could result in further increase in oil prices. Stable oil prices would bring OMCs back to fore Barring few moments of confusion, auto fuels broadly appear to be deregulated amid high state levies as well as unwillingness of the central government to roll back excise hikes. As we mentioned in Looking Beyond the noise, June 2018, marketing segment accounts for 28-49% while auto fuels contribute 21-37% of total EBITDA of the OMCs. Our preference remains with IOCL with dividend yield of ~6%, FCF yield of 7.5% and further upgrades expected once polypropylene plant at Paradeep and LNG terminal at Ennore get commissioned in late FY20, not considered in our numbers. Upstream companies continue to face a catch 22 situation. There is no clarity on sharing of subsidies if oil prices spike. Considering that most of the production of ONGC and Oil India comes from nominated blocks, it is logical that the government may levy some subsidy on them. This would keep their realizations under check. Upside (%) Div. EPS (INR) P/E (x) P/BV (x) EV/EBITDA (x) ROE (%) Yield FY18 FY19E FY20E FY18 FY19E FY20E FY18 FY19E FY20E FY18 FY19E FY20E FY18 FY19E FY20E FY18 Refiners I O C L Buy 0 252 47.9 23.9 18.2 21.8 7.1 9.4 7.8 1.4 1.3 1.2 5.4 6.5 5.6 21.0 14.6 16.4 6.7 B P C L Buy 426 528 23.8 49.8 43.1 48.1 8.6 9.9 8.9 2.3 2.0 1.8 7.9 8.1 7.5 29.0 21.8 21.6 4.9 H P C L Buy 311 426 37.1 41.7 33.3 38.5 7.5 9.3 8.1 2.0 1.8 1.6 6.2 6.9 6.4 28.7 20.1 20.8 5.5 Upstream O N G C Buy 159 233 45.8 15.6 30.7 32.9 10.2 5.2 4.8 0.9 0.8 0.8 3.7 2.5 2.3 8.9 16.8 16.9 5.4 Oil India Buy 210 310 47.4 22.2 35.3 36.8 9.5 6.0 5.7 0.9 0.8 0.8 7.5 4.6 4.1 9.4 14.5 13.9 7.1 Gas transporter GAIL (India) Neutral 340 348 2.4 20.4 26.1 31.0 16.7 13.0 11.0 1.9 1.7 1.6 9.4 7.7 7.5 11.8 13.9 15.1 1.9 Guj.St.Petronet Neutral 182 182 0.1 12.2 12.3 12.9 14.2 14.1 13.4 1.9 1.7 1.6 10.2 10.1 9.7 14.4 13.0 12.4 1.3 Source: Company, MOSL 25 June 2018 2

Opportunism amid misfortune of others In the agreed production cut in November 2016, Venezuela was to cut its production by 0.1mnbopd. However, the US sanctions and continued disarray in the country resulted in sharp decline in Venezuelan production, reaching a compliance of as high as 681% recently. Similarly, Algeria s compliance reached +300% followed by Mexico s at ~300% and Algeria at ~200%. Instead of revising production cuts to these changes, other members continued with their individual cuts, resulting in average compliance of 114% for OPEC and 84% for non-opec. More recently, average compliance rose to 141% and 95% for OPEC and non-opec during Oct -May 18. This spiked oil prices from 55/bbl in Jan 2018 to USD75/bbl currently, causing worries for importers like India and China. Exhibit 2: Over compliance largely due to problems in Venezuela, Mexico, Algeria and Angola Agreed cuts (mnbopd) Jan- Feb- Mar- Apr- May- Jun- Jul- Actual compliance (%) Aug- Sep- Oct- Algeria 0.05 78 78 78 58 58 58 38 58 58 8 158 98 138 98 218 198 Angola 0.08 142 129 142 1 181 1 104 91 1 91 181 206 232 232 296 322 Ecuador 0.03 88 88 108 69 69 69 31 31 31 69 31 108 108 146 108 108 Equatorial Guinea 0.01 83 250 167 167 83 0 83 83 83 83 83 167 Gabon 0.01 22 22 78 22 22 22 (200) 244 133 (89) (89) 22 (89) 22 (89) 22 Iran (0.09) NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA Iraq 0.21 53 67 62 67 39 29 34 34 15 77 62 34 39 39 58 72 Kuwait 0.13 98 98 106 98 90 98 105 105 98 105 98 105 105 105 105 98 Qatar 0.03 127 193 127 93 60 93 127 127 227 127 93 127 93 160 160 160 Saudi Arabia 0.49 153 116 126 120 128 102 106 120 118 102 122 118 116 116 128 128 UAE 0.14 38 60 74 60 60 60 53 60 60 60 81 103 1 153 103 103 Venezuela 0.10 18 18 39 49 71 28 39 81 134 186 313 481 481 544 681 681 OPEC-12 1.2 105 90 100 95 95 77 75 86 87 101 120 132 138 147 165 2 151 Libya Nigeria No quota No quota Azerbaijan 0.04 34 83 207 85 85 56 53 215 61 37 65 10 (3) 22 55 80 Kazakhstan 0.02 (199) (138) (324) (218) (54) NA NA 162 (111) 54 (583) (564) (520) (604) (677) (714) Mexico 0.1 73 79 71 77 79 91 112 195 401 231 266 285 213 260 283 296 Oman 0.05 103 86 101 99 91 95 100 97 80 79 109 63 100 106 100 94 Russia 0.3 39 40 59 77 91 93 92 104 106 97 90 88 88 87 82 83 Others 0.05 31 (40) (28) 86 (13) (55) (69) 59 46 48 (2) 24 54 25 (3) (77) Total non-opec 0.6 40 38 51 70 74 66 68 126 142 111 90 88 81 86 84 80 138 *May-18 data has been taken from OPEC, detailed data is provided by IEA- not available to non-subscribers so far Sanity prevails finally Nov- Dec- Jan- 18 Feb- 18 Mar- 18 Apr- 18 May- 18* Source: IEA, OPEC, MOSL Continued fall in Venezuelan production had been a cause of worry. Recently, the government added to the woes by arresting few Chevron employees and releasing them after some time. The country appears to be in chaos with riots for food happening amid triple digit inflation. US sanctions have made things even worse and it is expected that there could be a sharp decline in Venezuelan production going forward. 25 June 2018 3

Similarly, while Iran has shown a brave face against the US sanctions, several countries have already started complying with the sanctions. Reports suggest that RIL and Nayara (erstwhile Essar Oil) have also started cutting down on imports from Iran. The US sanctions could easily take off ~1mnbopd of production from Iran. Situation from Libya and Nigeria have been no better with frequent disruptions. With OPEC and non-opec agreeing to keep the compliance of production cuts at 100%, it would certainly take off the risk of disruptions that Venezuela, Iran and other countries could cause to the oil market! Exhibit 3: Venezuelan oil production falls off the cliff! Venezuelan production (mnbopd) 3.0 2.5 2.0 1.5 1.0 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 20 May-18 Source: BP Statistical Review, OPEC, MOSL Exhibit 4: Iranian oil production could suffer from the US sanctions Iran oil production (mnbopd) 4.0 3.5 3.0 2.5 2.0 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 20 May-18 Source: BP Statistical Review, OPEC, MOSL Exhibit 5: Libyan oil production (kbopd) Exhibit 6: Nigerian oil production (kbopd) 1050 1000 950 900 850 800 750 700 Jun- Jul- Aug- Sep- Oct- Nov- Libya Dec- Jan-18 Feb-18 Mar-18 Apr-18 May-18 1850 1800 50 00 1650 1600 Jun- Jul- Aug- Sep- Oct- Nigeria Nov- Dec- Jan-18 Feb-18 Mar-18 Apr-18 May-18 Source: OPEC, MOSL Source: OPEC, MOSL 25 June 2018 4

Broadly a balanced market IEA suggest that global oil demand growth would be 1.4mnbopd in 2018. Growth mainly coming from India, China and the US. Against this, non-opec countries were expected to increase production by 1mnbopd. This classification includes the countries that agreed along with OPEC to cut production in Nov 2016. This called for an increase of 0.4mnbopd in production for full 2018 or 0.8mnbopd for H2CY18. Against this, OPEC has decided to increase its production by ~0.6mnbopd from July 2018 while non-opec countries (those who had agreed to cut production in Nov 2016) have agreed for another ~0.4mnbopd of supply. Considering that increase of production would also take some time to ramp up, this would broadly mean a balanced demand and supply for 2018. IEA records a surplus capacity of 2.7mnbopd with Saudi Arabia, Iraq and Kuwait. This could be sufficient to keep the oil market balanced amid possible supply shocks from other suppliers. Exhibit 7: Oil demand growth (mnbopd) 20 2018 Incremental Africa 4.3 4.4 0.1 Americas 31.4 31.7 0.3 Asia Pacific 33.9 34.7 0.8 Europe 15.1 15.2 0.1 FSU 4.7 4.8 0.1 Mid East 8.3 8.4 0.1 Total 97.7 99.2 1.4 Source: IEA, MOSL Exhibit 8: Supply growth without recent announcement Supply (mnbopd) 20 2018 Increase Americas 20.3 22.0 1.7 Europe 3.5 3.4 (0.1) Asia Oceania 0.4 0.4 0.0 Total OECD 24.2 25.9 1.7 Former USSR 14.4 14.4 0.0 Europe 0.1 0.1 0.0 China 3.9 3.8 (0.1) Other Asia 3.5 3.4 (0.1) Latin America 4.5 4.6 0.1 Mid East 1.2 1.2 0.0 Africa 1.7 1.8 0.1 Total non-oecd 29.3 29.3 0.0 Processing gains 2.3 2.3 0.0 Global bio-fuels 2.4 2.5 0.1 Total non-opec 59.0 60.0 1.0 Source: IEA, MOSL Exhibit 9: Production quotas by OPEC and oil prices 2 1 0 (1) (2) (3) Jan-03 Jul-03 Jan-04 Jul-04 Jan-05 Jul-05 Jan-06 Jul-06 Jan-07 Change in OPEC quota (m bopd)-lhs Jul-07 Jan-08 Jul-08 Jan-09 Jul-09 Jan-10 Jul-10 Jan-11 Jul-11 Jan-12 Jul-12 Brent (USD/bbl)-RHS OPEC & non-opec have decided to raise production by 1mnbopd from July 2018 Even non-opec countries like Russia & Mexico agreed for 0.6mnbopd cut in addition to 1.2mnbopd cut by OPEC Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Jul-16 Jan- Jul- Jan-18 Jul-18 150 100 50 0 Source: OPEC, MOSL 25 June 2018 5

Exhibit 10: Surplus capacity as per IEA (mnbopd) Atleast Saudi Arabia, Iraq & Kuwait could balance oil markets against possible future supply shocks 2.12 0.09 0.08 0.02 0.01 0.01 0.03 0.34 0.22 0.03 0.33 0.04 Algeria Angola Ecuador Equatorial Guinea Gabon Iran Iraq Kuwait Qatar Saudi Arabia UAE Venezuela Source: IEA, MOSL Exhibit 11: A balanced oil market in 2018 2018 Against this, OPEC/non-OPEC have agreed for increase of ~1mnbopd 0.4 for full yr or 0.8 for H2CY18 1.4 1 Incremental demand Incremental supply without OPEC/non-OPEC increase Source: BP Statistical Review, OPEC, MOSL OMCs are expected to be back in vogue with a balanced oil market Balanced oil market would keep oil prices under check with a downward bias. Our assumption of ~USD70/bbl of Brent largely takes into account how oil market could behave once actual production increase kicks in. The auto fuel prices have already accustomed to a Brent of ~USD75/bbl. If oil prices do not spike from here, we do not see much risk to auto fuel margins. Slowly, the OMCs would be able to raise it to INR2.5/lit that we have assumed in our forecasts. Marketing segment accounts for 28-49% of the total EBITDA of the OMCs. Auto fuels account for even lower contribution of 21-37%. We continue to prefer OMCs. Our preference remains with IOCL. We expect EBITDA and PAT CAGR of ~10% during FY18-20E. Dividend yield is strong ~6% and FCF yield also remains strong at ~7.5%. The company would also get a boost from Ennore LNG terminal and polypropylene plant coming up at Paradeep, both in late FY20 and not considered in our numbers. See our recently released report- Looking Beyond the Noise, June 2018 for further details. Upstream companies- ONGC and Oil India face a Catch 22 situation. Since most of their production comes from nominated blocks, they are more likely to share subsidies for LPG and kerosene, thus capping their realizations. 25 June 2018 6

Exhibit 12: Valuation summary Company Reco CMP TP Upside (%) Div. EPS (INR) P/E (x) P/BV (x) EV/EBITDA (x) ROE (%) Yield FY18 FY19E FY20E FY18 FY19E FY20E FY18 FY19E FY20E FY18 FY19E FY20E FY18 FY19E FY20E FY18 Refiners I O C L Buy 0 252 47.9 23.9 18.2 21.8 7.1 9.4 7.8 1.4 1.3 1.2 5.4 6.5 5.6 21.0 14.6 16.4 6.7 B P C L Buy 426 528 23.8 49.8 43.1 48.1 8.6 9.9 8.9 2.3 2.0 1.8 7.9 8.1 7.5 29.0 21.8 21.6 4.9 H P C L Buy 311 426 37.1 41.7 33.3 38.5 7.5 9.3 8.1 2.0 1.8 1.6 6.2 6.9 6.4 28.7 20.1 20.8 5.5 Upstream O N G C Buy 159 233 45.8 15.6 30.7 32.9 10.2 5.2 4.8 0.9 0.8 0.8 3.7 2.5 2.3 8.9 16.8 16.9 5.4 Oil India Buy 210 310 47.4 22.2 35.3 36.8 9.5 6.0 5.7 0.9 0.8 0.8 7.5 4.6 4.1 9.4 14.5 13.9 7.1 Gas transporter GAIL (India) Neutral 340 348 2.4 20.4 26.1 31.0 16.7 13.0 11.0 1.9 1.7 1.6 9.4 7.7 7.5 11.8 13.9 15.1 1.9 Guj.St.Petronet Neutral 182 182 0.1 12.2 12.3 12.9 14.2 14.1 13.4 1.9 1.7 1.6 10.2 10.1 9.7 14.4 13.0 12.4 1.3 Source: Company, MOSL 25 June 2018 7

Explanation of Investment Rating Investment Rating Expected return (over 12-month) BUY >=15% SELL < - 10% NEUTRAL > - 10 % to 15% UNDER REVIEW Rating may undergo a change NOT RATED We have forward looking estimates for the stock but we refrain from assigning recommendation *In case the recommendation given by the Research Analyst becomes inconsistent with the investment rating legend, the Research Analyst shall within 28 days of the inconsistency, take appropriate measures to make the recommendation consistent with the investment rating legend. Disclosures: The following Disclosures are being made in compliance with the SEBI Research Analyst Regulations 2014 (herein after referred to as the Regulations). Motilal Oswal Securities Ltd. (MOSL) is a SEBI Registered Research Analyst having registration no. INH000000412. MOSL, the Research Entity (RE) as defined in the Regulations, is engaged in the business of providing Stock broking services, Investment Advisory Services, Depository participant services & distribution of various financial products. MOSL is a subsidiary company of Motilal Oswal Financial Service Ltd. (MOFSL). MOFSL is a listed public company, the details in respect of which are available on www.motilaloswal.com. MOSL is registered with the Securities & Exchange Board of India (SEBI) and is a registered Trading Member with National Stock Exchange of India Ltd. (NSE) and Bombay Stock Exchange Limited (BSE), Multi Commodity Exchange of India Limited(MCX) and National Commodity & Derivatives Exchange Limited(NCDEX) for its stock broking activities & is Depository participant with Central Depository Services Limited (CDSL) & National Securities Depository Limited (NSDL) and is member of Association of Mutual Funds of India (AMFI) for distribution of financial products and Insurance Regulatory & Development Authority of India (IRDA) as Corporate Agent for insurance products.details of associate entities of Motilal Oswal Securities Limited are available on the website at http://onlinereports.motilaloswal.com/dormant/documents/associate%20details.pdf MOSL, it s associates, Research Analyst or their relative may have any financial interest in the subject company. MOSL and/or its associates and/or Research Analyst may have beneficial ownership of 1% or more securities in the subject company at the end of the month immediately preceding the date of publication of the Research Report. MOSL and its associate company(ies), their directors and Research Analyst and their relatives may; (a) from time to time, have a long or short position in, act as principal in, and buy or sell the securities or derivatives thereof of companies mentioned herein. (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or act as an advisor or lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions.; however the same shall have no bearing whatsoever on the specific recommendations made by the analyst(s), as the recommendations made by the analyst(s) are completely independent of the views of the associates of MOSL even though there might exist an inherent conflict of interest in some of the stocks mentioned in the research report. Research Analyst may have served as director/officer, etc. in the subject company in the last 12 month period. MOSL and/or its associates may have received any compensation from the subject company in the past 12 months. In the last 12 months period ending on the last day of the month immediately preceding the date of publication of this research report, MOSL or any of its associates may have: a) managed or co-managed public offering of securities from subject company of this research report, b) received compensation for investment banking or merchant banking or brokerage services from subject company of this research report, c) received compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company of this research report. d) Subject Company may have been a client of MOSL or its associates during twelve months preceding the date of distribution of the research report. MOSL and it s associates have not received any compensation or other benefits from the subject company or third party in connection with the research report. To enhance transparency, MOSL has incorporated a Disclosure of Interest Statement in this document. This should, however, not be treated as endorsement of the views expressed in the report. MOSL and / or its affiliates do and seek to do business including investment banking with companies covered in its research reports. As a result, the recipients of this report should be aware that MOSL may have a potential conflict of interest that may affect the objectivity of this report. Compensation of Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. Terms & Conditions: This report has been prepared by MOSL and is meant for sole use by the recipient and not for circulation. The report and information contained herein is strictly confidential 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 MOSL. The report is based on the facts, figures and information that are considered true, correct, reliable and accurate. The intent of this report is not recommendatory in nature. The information is obtained from publicly available media or other sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. The report is prepared solely for informational purpose and does not constitute an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments for the clients. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. MOSL will not treat recipients as customers by virtue of their receiving this report. Analyst Certification The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report. Disclosure of Interest Statement Companies where there is interest Analyst ownership of the stock No A graph of daily closing prices of securities is available at www.nseindia.com, www.bseindia.com. Research Analyst views on Subject Company may vary based on Fundamental research and Technical Research. Proprietary trading desk of MOSL or its associates maintains arm s length distance with Research Team as all the activities are segregated from MOSL research activity and therefore it can have an independent view with regards to subject company for which Research Team have expressed their views. Regional Disclosures (outside India) This report is not directed or intended for distribution to or use by any person or entity resident in a state, country or any jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject MOSL & its group companies to registration or licensing requirements within such jurisdictions. For Hong Kong: This report is distributed in Hong Kong by Motilal Oswal capital Markets (Hong Kong) Private Limited, a licensed corporation (CE AYY-301) licensed and regulated by the Hong Kong Securities and Futures Commission (SFC) pursuant to the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong) SFO. As per SEBI (Research Analyst Regulations) 2014 Motilal Oswal Securities (SEBI Reg No. INH000000412) has an agreement with Motilal Oswal capital Markets (Hong Kong) Private Limited for distribution of research report in Hong Kong. This report is intended for distribution only to Professional Investors as defined in Part I of Schedule 1 to SFO. Any investment or investment activity to which this document relates is only available to professional investor and will be engaged only with professional investors. Nothing here is an offer or solicitation of these securities, products and services in any jurisdiction where their offer or sale is not qualified or exempt from registration. The Indian Analyst(s) who compile this report is/are not located in Hong Kong & are not conducting Research Analysis in Hong Kong. For U.S. Motilal Oswal Securities Limited (MOSL) is not a registered broker - dealer under the U.S. Securities Exchange Act of 1934, as amended (the"1934 act") and under applicable state laws in the United States. In addition MOSL is not a registered investment adviser under the U.S. Investment Advisers Act of 1940, as amended (the "Advisers Act" and together with the 1934 Act, the "Acts), and under applicable state laws in the United States. Accordingly, in the absence of specific exemption under the Acts, any brokerage and investment services provided by MOSL, including the products and services described herein are not available to or intended for U.S. persons. This report is intended for distribution only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the Exchange Act and interpretations thereof by SEC (henceforth referred to as "major institutional investors"). This document must not be acted on or relied on by persons who are not major institutional investors. Any investment or investment activity to which this document relates is only available to major institutional investors and will be engaged in only with major institutional investors. In reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities Exchange Act of 1934, as amended (the "Exchange Act") and interpretations thereof by the U.S. Securities and Exchange Commission ("SEC") in order to conduct business with Institutional Investors based in the U.S., MOSL has entered into a chaperoning agreement with a U.S. registered broker-dealer, Motilal Oswal Securities International Private Limited. ("MOSIPL"). Any business interaction pursuant to this report will have to be executed within the provisions of this chaperoning agreement. The Research Analysts contributing to the report may not be registered /qualified as research analyst with FINRA. Such research analyst may not be associated persons of the U.S. registered broker-dealer, MOSIPL, and therefore, may not be subject to NASD rule 2711 and NYSE Rule 472 restrictions on communication with a subject company, public appearances and trading securities held by a research analyst account. For Singapore Motilal Oswal Capital Markets Singapore Pte Limited is acting as an exempt financial advisor under section 23(1)(f) of the Financial Advisers Act(FAA) read with regulation (1)(d) of the Financial Advisors Regulations and is a subsidiary of Motilal Oswal Securities Limited in India. This research is distributed in Singapore by Motilal Oswal Capital Markets Singapore Pte Limited and it is only directed in Singapore to accredited investors, as defined in the Financial Advisers Regulations and the Securities and Futures Act (Chapter 289), as amended from time to time. In respect of any matter arising from or in connection with the research you could contact the following representatives of Motilal Oswal Capital Markets Singapore Pte Limited: Disclaimer: 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. This report and information herein is solely for informational purpose and may 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. 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. Each recipient of this document should make such investigations as it deems necessary to arrive at an independent evaluation of an investment in the securities of companies referred to in this document (including the merits and risks involved), and should consult its own advisors to determine the merits and risks of such an investment. The investment discussed or views expressed may not be suitable for all investors. Certain transactions -including those involving futures, options, another derivative products as well as non-investment grade securities - involve substantial risk and are not suitable for all investors. No representation or warranty, express or implied, is made as to the accuracy, completeness or fairness of the information and opinions contained in this document. The Disclosures of Interest Statement incorporated in this document is provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in the report. This information is subject to change without any prior notice. The Company reserves the right to make modifications and alternations to this statement as may be required from time to time without any prior approval. MOSL, its associates, their directors and the employees may from time to time, effect or have effected an own account transaction in, or deal as principal or agent in or for the securities mentioned in this document. They may perform or seek to perform investment banking or other services for, or solicit investment banking or other business from, any company referred to in this report. Each of these entities functions as a separate, distinct and independent of each other. The recipient should take this into account before interpreting the document. This report has been prepared on the basis of information that is already available in publicly accessible media or developed through analysis of MOSL. The views expressed are those of the analyst, and the Company may or may not subscribe to all the views expressed therein. This document is being supplied to you solely for your information and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, copied, in whole or in part, for any purpose. 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 MOSL 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. Neither the Firm, not its directors, employees, agents or representatives shall be liable for any damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in connection with the use of the information. The person accessing this information specifically agrees to exempt MOSL or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not to hold MOSL or any of its affiliates or employees responsible for any such misuse and further agrees to hold MOSL or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays. Registered Office Address: Motilal Oswal Tower, Rahimtullah Sayani Road, Opposite Parel ST Depot, Prabhadevi, Mumbai-400025; Tel No.: 022-3980 4263; www.motilaloswal.com. Correspondence Address: Palm Spring Centre, 2nd Floor, Palm Court Complex, New Link Road, Malad (West), Mumbai- 400 064. Tel No: 022 3080 1000. Compliance Officer: Neeraj Agarwal, Email Id: na@motilaloswal.com, Contact No.:022-38281085. Registration details of group entities.: MOSL: SEBI Registration: INZ000158836 (BSE/NSE/MCX/NCDEX); CDSL: IN-DP-16-2015; NSDL: IN-DP-NSDL-152-2000; Research Analyst: INH000000412. AMFI: ARN 397. Investment Adviser: INA000007100.IRDA Corporate Agent-CA0541. Motilal Oswal Asset Management Company Ltd. (MOAMC): PMS (Registration No.: INP000000670) offers PMS and Mutual Funds products. Motilal Oswal Wealth Management Ltd. (MOWML): PMS (Registration No.: INP000004409) offers wealth management solutions. *Motilal Oswal Securities Ltd. is a distributor of Mutual Funds, PMS, Fixed Deposit, Bond, NCDs, Insurance and IPO products. * Motilal Oswal Commodities Broker Pvt. Ltd. offers Commodities Products. * Motilal Oswal Real Estate Investment Advisors II Pvt. Ltd. offers Real Estate products. * Motilal Oswal Private Equity Investment Advisors Pvt. Ltd. offers Private Equity products 25 June 2018 8