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

Similar documents
Domestic air passengers increase 16.9% in November

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

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

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

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

Domestic shortage driving e-auction prices

Expect capacity-led rerating; maintain Buy

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

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

Jindal Steel & Power. CMP: INR274 TP: INR379 Buy

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

Focus on premium segment and bridging product gaps

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

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

JSW Energy. CMP: INR59 TP: INR84 (+42%) Buy Valuations heavily discounting merchant capacities

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

CMP: INR830 TP: INR1,040(+25%) Buy Driving value through simplification

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

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

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

JSW Steel. CMP: INR670 TP: INR391 Sell Merger with JSW Ispat

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

Banking on innovation to drive growth

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

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

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

CMP: INR158 TP: INR199 (+26%) Buy NTPC FY16 annual report analysis

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

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

April 2017: Off-take growth remains strong

Sanjay Jain Pavas Pethia

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

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

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

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

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

CMP: INR164 TP: INR198(+21%) Buy Project commissioning augurs well for capitalization

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

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

Financial integrity intact; FDA resolution the key

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

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

CMP: INR949 TP: INR1,140 (+20%) Buy

Dispatches impacted by destocking at power plants

1 August QFY18 Results Update Sector: Metals JSW Steel. Estimate change TP change Rating change. Quarterly Performance (Consolidated) INR m

ABB India to remain a key sourcing hub

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

Jindal Steel & Power BUY. CMP Target Price `200 `320. 1QFY2019 Result Update Steel & Power. Performance Update

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

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

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

A win-win combination

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

CMP: INR388 TP: INR465(+20%) Buy

CMP: INR120 TP: INR140(+16%) Buy

Amara Raja Batteries. CMP: INR517 TP: INR560 Buy

CMP: INR945 TP: INR1,196 (+26%) Buy

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: INR67 TP: INR75(+13%) Neutral

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

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

CMP: INR117 TP: INR180(+54%) Buy New furnace to drive sharp turnaround

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

Castrol India. CMP: INR407 TP: INR474 (+16%) Neutral

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

Monnet Ispat. CMP: INR449 TP: INR518 Neutral

Godawari Power & Ispat

Change EPS. (Rs) FY

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

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

Raising estimates and target price; Maintain BUY. HZL: targeting to double silver production to 1000t

CMP* (Rs) 263 Upside/ (Downside) (%) 7.3. Market Cap. (Rs bn) 635 Free Float (%) 59 Shares O/S (mn) 2,417

CMP: INR907 TP: INR1,150(+24%) Buy

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

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

CMP: INR1,047 TP: INR1,300 (+24%) Much-awaited SEBI guidelines on options finally out

CMP: INR681 TP: INR815(+20%) Buy

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

To voluntarily stop supplies to US

CMP: INR326 TP: INR370(+14%) Buy Import substitution to pick up; strong forward booking

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

Jaypee Infratech. CMP: INR33 TP: INR45 Buy

Coal India ACCUMULATE. Performance Highlights CMP. `338 Target Price `380. Outlook and valuation. 2QFY2016 Result Update Mining

Hindustan Zinc. CMP: INR194 TP: INR208 (+7%) Neutral

CMP: INR952 TP: INR1,300(+37%) Buy Multi-faceted reforms have only just begun

NMDC. CMP: INR99 TP: INR90 (-9%) Sell. Pricing power improves on surge in global iron ore prices

Visaka Industries Ltd

Cummins India Ltd Bloomberg Code: KKC IN

Zee Entertainment. CMP: INR535 TP: INR610 (+14%) Buy. Attempts to fix hole in the ship via sports assets sale

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

Steel Authority of India

Hold Target Price: Rs 574

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

Coal India. CMP: INR282 TP: INR371 (+32%) Buy Efficiencies eroding demand; cutting estimates

CMP: INR2,014 TP: INR2,500(+24%) More ups than downs

CMP: INR1,952 TP: INR2,246(+15%)

CPCB-2: Important long-term driver

CMP: INR350 TP: INR375 Downgrade to Neutral

Hardick Bora

Fineotex Chemical Ltd

Transcription:

9 February 2018 Update Sector: Metals Jindal Steel & Power BSE SENSEX S&P CNX 34,006 10,455 CMP: INR272 TP: INR361(+33%) Buy Production ramp-up encouraging Volume growth at inflection; maintain Buy Stock Info Bloomberg JSP IN Equity Shares (m) 916 52-Week Range (INR) 294 / 86 1, 6, 12 Rel. Per (%) 11/105/177 M.Cap. (INR b) 248.9 M.Cap. (USD b) 3.7 Avg Val, INRm 1945.0 Free float (%) 38.0 Financials Snapshot (INR b) Y/E Mar 2018E 2019E 2020E Net Sales 275.3 359.1 386.1 EBITDA 64.0 95.0 100.6 PAT -10.5 6.6 10.9 EPS (INR) -11.5 7.3 11.9 Gr. (%) -44.9-163.1 63.4 BV/Sh (INR) 315.1 321.9 333.4 RoE (%) -3.6 2.3 3.6 RoCE (%) 2.8 5.9 6.4 P/E (x) -23.7 37.5 22.9 P/BV (x) 0.9 0.8 0.8 Shareholding pattern (%) As On Dec-17 Sep-17 Dec-16 Promoter 62.0 61.9 61.9 DII 6.4 5.5 1.8 FII 17.6 15.7 17.6 Others 14.1 16.9 18.7 FII Includes depository receipts Stock Performance (1-year) Jindal Steel Sensex - Rebased 320 260 200 140 80 Feb-17 May-17 Aug-17 Nov-17 Feb-18 We visited Jindal Steel and Power (JSP) s Angul, Raigarh and Tamnar facilities. Key takeaways from our visit: Angul crude steel production ramping up well: The newly-commissioned blast oxygen furnace (BOF) is ramping up well. Hot metal from the blast furnace (BF) is transferred to the BOF through torpedoes. The BOF is operating at 45 minutes per batch, which will be gradually optimized to 35-40 minutes per batch. It has already touched a peak of 27 heats per day (against capacity of 36-41 at optimized rate). Crude steel production was 165kt in January, and is likely to increase to 280kt in February, with a target of 400ktpm by May 2018. By this time, the second 2.5mtpa billet caster will have commissioned. This will take told casting capacity from 3.7mtpa to 6.2mtpa and pave the way for full ramp-up of steel-making capacity. Bottlenecks will shift to rolling capacity at Angul. However, excess semis will be rolled in Patratu site in Jharkhand. Raigarh production rate improving; awaiting approval from Indian Railways: Crude steel production was ~280kt in January. A similar production is expected in February, despite fewer days. A total production of 810kt is expected in 4QFY18. Rail production is about 200kt against nameplate capacity of 600kt. DFCC and Iran are key orders. JSP is expecting approval from Indian Railways. If successful, another 140kt of order is possible. The outlook for plate business is also improving with increasing activity in gas pipeline orders in India. Tamnar very competitive fuel cost under PPAs: The 2x250MW EUP-1 in merchant and 2x600MW in EUP-2 in PPA/merchant was operating at full capacity (~50% utilization on the 3,400MW capacity). In EUP-2, it was running 900MW under long-term PPAs, while the remaining was sold in merchant market (IEX/DEEP). The fuel cost under PPAs is very competitive at INR1.6-1.7/kWh. Coal availability under FSA is good. E-auction coal availability remains an issue, but it is gradually improving. Prices under e-auction are high, as Coal India has stopped special e-auction for power sector. Coal supply quality under FSA has improved and grade slippage is no longer an issue. Volume growth at inflection; maintain Buy: Looking at the progress at Angul and Raigarh, we believe our volume estimates of 1.2mt for 4QFY18 (v/s 970kt in 3Q) and 5.8mt (v/s 3.8mt in FY18) for FY19 appear comfortable. Steel production is at inflection we expect 29% CAGR to 6.4mt over FY18-20. Strong long product prices in India, operating leverage, and timely volume growth augur well for earnings. Nearly 25% of raw material cost is insulated from input price risk due to captive iron ore mines and coal linkage. We remain positive on the stock Buy with a target price of INR361 (Exhibit 6). Sanjay Jain Research analyst (SanjayJain@MotilalOswal.com); +91 22 6129 1523 Dhruv Muchhal Research analyst (Dhruv.Muchhal@MotilalOswal.com); +91 22 6129 1549 Investors are advised to refer through important disclosures made at the last page of the Research Report. Motilal Oswal research is available on www.motilaloswal.com/institutional-equities, Bloomberg, Thomson Reuters, Factset and S&P Capital.

The BOF commissioned in December has reached peak of 27 heats per day against optimum capacity of 36-41heats per day Exhibit 1: BOF at Angul in operation Two coke oven batteries of ~2mt are operating at Angul; third is under construction Exhibit 2: Coke oven batteries at Angul 9 February 2018 2

Exhibit 3: Well established rail infrastructure at Angul to handle higher volumes Exhibit 4: Raigarh rail mill in operation 9 February 2018 3

Exhibit 5: Income statement Y/E March FY15 FY16 FY17 FY18E FY19E FY20E Net sales 201,592 194,673 216,243 275,289 359,102 386,092 Steel business (incl. CPP) 169,312 164,523 185,053 236,519 314,785 340,232 Standalone 140,994 137,865 144,492 178,307 270,197 295,429 Steel sales (kt) 2,930 3,380 3,350 3,802 5,794 6,373 Pellet sales (kt) 411 962 2,910 3,040 2,750 2,750 Oman 31,243 26,439 30,810 45,329 45,360 45,360 HBI (kt) production 1,420 1,509 1,500 1,500 1,500 1,500 Steel (kt) sales 534 1,050 1,330 1,640 1,650 1,650 Wollongong (GNM) 466 1,065 2,039 1,672 2,153 2,368 Coking coal (kt) 171 304 240 400 400 400 Others -3,391-846 7,713 11,212-2,925-2,925 Jindal power 32,280 30,150 31,190 38,769 44,317 45,860 Sales (Mkwh) 8,969 8,730 8,442 11,454 12,164 12,639 EBITDA 54,598 34,410 46,613 63,973 94,962 100,575 Steel business (incl. CPP) 37,618 27,810 36,133 49,058 72,413 78,213 (a) Standalone 37,057 24,392 28,877 38,268 60,952 66,456 EBITDA/t of steel 12,646 7,216 8,620 10,065 10,521 10,428 (b) Global Venture 561 3,419 7,255 10,790 11,460 11,757 1. Oman 7,235 4,057 6,139 11,556 11,595 11,521 EBITDA/t of HBI 5,096 2,688 4,093 7,704 7,730 7,681 2. Wollongong (GNM) -2,794-196 1,141 835 1,145 1,260 EBITDA/t of coal -644 3. Others -3,879-442 -24-1,600-1,280-1,024 Jindal power 16,980 6,600 10,480 14,915 22,550 22,362 EBITDA (INR/kwh) 1.9 0.8 1.2 1.3 1.9 1.8 Depn. & Amortization 27,328 28,194 39,490 41,087 47,462 48,994 EBIT 27,270 6,216 7,122 22,887 47,501 51,580 Net Interest 25,837 32,808 34,240 37,552 39,039 38,251 Other income 2,256 2,200 411 25 0 0 PBT before EO 3,689-24,391-26,706-14,640 8,462 13,330 Adjusted PAT 6,335-16,662-19,128-10,532 6,647 10,863 Cash Profit 32,782 4,769 15,336 27,538 54,109 59,857 Exhibit 6: Target price calculation Y/E March FY15 FY16 FY17 FY18E FY19E FY20E Steel Business A. EBITDA 37,618 27,810 36,133 49,058 72,413 78,213 B. Target EV/EBITDA(x) 6.5 6.5 6.5 6.5 C. EV (AxB) 234,861 318,879 470,681 508,386 Jindal Power (JPL) D. PV of JPL's FCFF 250,593 207,549 209,485 212,096 Consolidated EBITDA 54,598 34,410 46,613 63,973 94,962 100,575 E. Enterprise Value (C+D) 485,454 526,428 680,166 720,481 F. Net Debt 443,617 463,928 454,896 460,404 438,393 402,702 G. CWIP 90,728 118,266 97,162 52,162 17,162 12,162 H. Discount on CWIP (%) Equity Value (E-F+G*(1-H%)) 118,185 258,935 329,941 Target price (INR/share) 129 283 361 9 February 2018 4

Financials and Valuations Income Statement (Consolidated) (INR Million) Y/E March 2013 2014 2015 2016 2017 2018E 2019E 2020E Net sales 198,068 200,040 201,592 194,673 216,243 275,289 359,102 386,092 Change (%) 8.8 1.0 0.8-3.4 11.1 27.3 27.3 27.3 Total Expenses 132,383 142,276 146,994 160,263 169,631 211,316 264,139 285,517 EBITDA 65,685 57,764 54,598 34,410 46,613 63,973 94,962 100,575 % of Net Sales 33.2 28.9 27.1 17.7 21.6 23.2 26.4 26.0 Depn. & Amortization 15,392 18,292 27,328 28,194 39,490 41,087 47,462 48,994 EBIT 50,293 39,472 27,270 6,216 7,122 22,887 47,501 51,580 Net Interest 7,582 15,008 25,837 32,808 34,240 37,552 39,039 38,251 Other income 1,364 656 2,256 2,200 411 25 0 0 PBT before EO 44,076 25,120 3,689-24,391-26,706-14,640 8,462 13,330 EO income -5,741 0-19,116-2,358-3,723-1,497 0 0 PBT after EO 38,335 25,120-15,428-26,750-30,429-16,137 8,462 13,330 Tax 9,218 6,182-882 -6,763-5,027-3,017 2,206 2,867 Rate (%) 24.0 24.6 5.7 25.3 16.5 18.7 18.7 18.7 Reported PAT 29,116 18,938-14,546-19,987-25,402-13,120 6,255 10,462 Minority interests 417-140 -1,738-980 -2,524-921 10 1 Preference dividend 0 0 0 0 0 0 Share of Associates 402 26 26-14 27 171 402 402 Adjusted PAT 34,842 19,104 6,335-16,662-19,128-10,532 6,647 10,863 Change (%) -14.2-45.2-66.8-363.0 14.8-44.9-44.9-44.9 Balance Sheet (Consolidated) (INR Million) Y/E March 2013 2014 2015 2016 2017 2018E 2019E 2020E Share Capital 935 915 915 915 915 915 915 915 Reserves 211,588 225,191 209,506 180,556 299,590 287,391 293,636 304,097 Net Worth 212,523 226,105 210,421 181,471 300,505 288,306 294,551 305,012 Minority Interest 5,573 10,802 8,573 8,003 6,467 5,546 5,556 5,558 Total Loans 246,182 363,682 455,007 470,132 459,672 467,672 467,672 437,672 Deferred Tax Liability 13,365 14,727 20,185 13,477 53,586 53,586 53,592 53,597 Capital Employed 477,642 615,316 694,185 673,082 820,231 815,110 821,371 801,839 Gross Block 267,032 466,646 612,235 627,116 871,374 935,164 990,164 1,015,164 Less: Accum. Deprn. 74,285 122,687 151,286 178,233 217,723 246,810 282,272 319,266 Net Fixed Assets 192,747 343,959 460,949 448,883 653,651 688,354 707,893 695,898 Capital WIP 192,303 178,112 90,728 118,266 97,162 52,162 17,162 12,162 Goodwill & Revaluation 1,543 5,930 5,485 5,485 5,670-6,330-18,330-30,330 Investments 8,089 3,418 17,852 3,577 3,677 3,677 3,677 3,677 Curr. Assets 176,046 209,301 180,353 159,182 145,820 163,787 206,694 219,114 Inventory 45,242 48,812 48,487 32,360 35,993 46,007 60,014 64,525 Account Receivables 19,541 17,724 16,907 14,292 17,166 22,626 29,515 31,734 Cash and Bank Balance 2,001 10,153 11,391 6,204 4,776 7,268 29,279 34,970 Loans & advances and others 109,262 132,612 103,568 106,326 87,885 87,885 87,885 87,885 Curr. Liability & Prov. 93,084 125,405 61,181 62,310 85,748 86,539 95,724 98,682 Account Payables 31,360 49,192 38,391 42,186 29,378 30,169 39,354 42,311 Provisions & Others 61,724 76,212 22,790 20,124 56,370 56,370 56,370 56,370 Net Current Assets 82,962 83,896 119,172 96,872 60,072 77,248 110,970 120,432 Appl. of Funds 477,642 615,316 694,185 673,082 820,231 815,110 821,371 801,839 E: MOSL Estimates 9 February 2018 5

Financials and Valuations Ratios (Consolidated) Y/E March 2013 2014 2015 2016 2017 2018E 2019E 2020E Basic (INR) EPS 37.2 20.9 6.9 (18.2) (20.9) (11.5) 7.3 11.9 Cash EPS 47.6 40.7 14.0 9.0 15.4 30.6 58.7 65.0 BV/Share 227.3 247.1 230.0 198.4 328.5 315.1 321.9 333.4 DPS 1.6 1.6 1.6 0.0 0.0 0.0 0.0 0.0 Payout (%) 4.4 7.9 27.0 0.0 0.0 0.0 0.0 0.0 Valuation (x) P/E 7.3 13.0 39.3 (15.0) (13.0) (23.7) 37.5 22.9 Cash P/E 5.7 6.7 19.5 30.3 17.7 8.9 4.6 4.2 P/BV 1.2 1.1 1.2 1.4 0.8 0.9 0.8 0.8 EV/Sales 2.5 3.0 3.4 3.7 3.3 2.6 1.9 1.7 EV/EBITDA 7.6 10.4 12.7 20.7 15.1 11.1 7.2 6.5 Return Ratios (%) EBITDA Margins (%) 33.2 28.9 27.1 17.7 21.6 23.2 26.4 26.0 Net Profit Margins (%) 17.6 9.5 3.1 (8.6) (8.8) (3.8) 1.9 2.8 RoE 17.7 8.8 2.9 (8.5) (7.9) (3.6) 2.3 3.6 RoCE (pre-tax) 12.3 7.3 4.5 1.2 1.0 2.8 5.9 6.4 RoIC (pre-tax) 20.2 11.4 5.5 1.1 1.1 3.1 6.1 6.6 Working Capital Ratios Fixed Asset Turnover (x) 0.5 0.4 0.4 0.3 0.3 0.4 0.5 0.6 Asset Turnover (x) 0.4 0.3 0.3 0.3 0.3 0.3 0.4 0.4 Inventory (Days) 83.4 89.1 87.8 60.7 60.8 61.0 61.0 61.0 Debtor (Days) 36.0 32.3 30.6 26.8 29.0 30.0 30.0 30.0 Payable (Days) 57.8 89.8 69.5 79.1 49.6 40.0 40.0 40.0 Leverage Ratio (x) Current Ratio 1.9 1.7 2.9 2.6 1.7 1.9 2.2 2.2 Interest Cover Ratio 6.6 2.6 1.1 0.2 0.2 0.6 1.2 1.3 Debt/Equity 1.1 1.6 2.1 2.6 1.5 1.6 1.5 1.3 E: MOSt Estimates Cash Flow Statement (Consolidated) (INR Million) Y/E March 2013 2014 2015 2016 2017 2018E 2019E 2020E EBITDA 65,685 57,764 54,598 34,410 46,613 63,973 94,962 100,575 Non cash exp. (income) 628-2,456-21,600-4,581-3,723-1,497 (Inc)/Dec in Wkg. Cap. -23,207 12,816-18,154 11,762 35,372-14,684-11,711-3,771 Tax Paid -7,884-8,337-3,393-170 3,017-2,201-2,862 CF from Op. Activity 35,223 59,786 11,451 41,422 78,261 50,809 81,051 93,942 (Inc)/Dec in FA + CWIP -84,012-141,525-50,964-39,500-35,406-30,000-20,000-20,000 (Pur)/Sale of Investments -3,405 4,898-13,430 15,904 Acquisition in subsidiaries 120-4,312 367 1,052 0 11,210 0 0 Loans and advances -9,676-1,797 0-1,337 Int. & Dividend Income 1,068 1,805 1,003 2,292 411 25 0 0 Other investing activities 80 494-2,341 1,699 CF from Inv. Activity -95,825-140,437-65,365-19,889-34,994-18,765-20,000-20,000 Equity raised/(repaid) 0-3,986 5 0 Debt raised/(repaid) 75,274 115,838 90,704 9,230-10,459 8,000 0-30,000 Dividend (incl. tax) -1,569-1,488-1,448-8 0 0 0 0 Interest paid -15,713-21,775-34,381-35,941-34,240-37,552-39,039-38,251 Other financing 3,120 212 271 0 CF from Fin. Activity 61,111 88,802 55,151-26,719-44,699-29,552-39,039-68,251 (Inc)/Dec in Cash 509 8,152 1,238-5,187-1,432 2,492 22,011 5,691 Add: opening Balance 1,492 2,001 10,153 11,391 6,204 4,776 7,268 29,279 Closing Balance 2,001 10,153 11,391 6,204 4,772 7,268 29,279 34,970 E: MOSL Estimates 9 February 2018 6

N O T E S 9 February 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). Jindal Steel & Power 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), Metropolitan Stock Exchange Of India Ltd. (MSE) 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. Details of associate entities of Motilal Oswal Securities Limited are available on the website at http://onlinereports.motilaloswal.com/dormant/documents/associate%20details.pdf Regulatory Enquiries against Motilal Oswal Securities Limited by SEBI: SEBI pursuant to a complaint from client Shri C.R. Mohanraj alleging unauthorized trading, issued a letter dated 29th April 2014 to MOSL notifying appointment of an Adjudicating Officer as per SEBI regulations to hold inquiry and adjudge violation of SEBI Regulations; MOSL requested SEBI to provide all documents, records, investigation report relied upon by SEBI which were referred in Show Cause Notice. The matter is closed and MOSL had to pay Rs. 2 lakhs towards penalty for misplacement of original POA of client. 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 Jindal Steel & Power 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 17(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.:022-30801085. Registration details of group entities.: MOSL: SEBI Registration: INZ000158836 (BSE/NSE/MSE); CDSL: IN-DP-16-2015; NSDL: IN-DP-NSDL-152-2000; Research Analyst: INH000000412. AMFI: ARN 17397. Investment Adviser: INA000007100. 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 9 February 2018 8