Economy News NOVEMBER 11, 2014
Transcription
Economy News NOVEMBER 11, 2014
NOVEMBER 11, 2014 Economy News In a bid to bring non-banking financial company (NBFC) norms in line with those of banks, the Reserve Bank of India (RBI) unleashed tighter rules for NBFCs. According to the new guidelines, NBFCs will require higher minimum capital, have less time to declare bad loans, and a boardapproved fit and proper criteria for director appointments. (BS) India's car sales are set to fall below the earlier growth target for FY15 set by the Society of Indian Automobile Manufacturers (SIAM). Car sales growth this fiscal year is likely to be below 5 per cent, Sugato Sen, deputy director-general, SIAM, told reporters. (ET) As yields on government bonds are at a low, capital-starved public-sector banks are looking at it as an opportunity to raise capital by issuing additional Tier-I (AT-I) bonds - an instrument recently approved by the Reserve Bank of India (RBI). (BS) International ratings agency, Moody's said it expects India to witness "sustained robust growth" over the next two years. The agency has a "Baa3" rating with a stable outlook on India, which is the lowest in the investment grade. (BS) Corporate News Abu Dhabi-based Etihad Airways may infuse an additional $300 million (Rs.18 bn) through debt or preference shares in Jet Airways to boost the carrier's financials. (BS) Lavasa Corporation, the realty arm of construction major HCC, has received market regulator Sebi's approval for raising Rs 7.5 bn through an initial public offer (IPO). The company had filed its draft red herring prospectus (DRHP) with the Securities and Exchange Board of India (Sebi) in July this year for the proposed public offer. (ET) Equity % Chg 10 Nov 14 1 Day 1 Mth 3 Mths Indian Indices SENSEX Index NIFTY Index BANKEX Index BSET Index BSETCG INDEX BSEOIL INDEX CNXMcap Index BSESMCAP INDEX 27,875 8,344 19,749 10,814 15,784 10,911 12,000 11,135 0.0 0.1 (0.5) (0.1) (1.0) (1.3) 0.0 0.2 6.0 6.2 11.6 1.2 10.0 1.5 6.8 4.9 9.2 9.4 16.2 10.4 10.5 3.8 11.7 12.4 World Indices Dow Jones Nasdaq FTSE NIKKEI HANGSENG 17,614 4,652 6,611 16,781 23,745 0.2 0.4 0.7 (0.6) 0.8 6.5 8.8 4.3 10.5 3.4 6.3 5.7 (0.3) 11.7 (3.2) Value traded (Rs cr) 10 Nov 14 % Chg - Day 3,767 16,679 159,018 (2.3) (25.0) 7.1 Cash BSE Cash NSE Derivatives Net inflows (Rs cr) 7 Nov 14 % Chg MTD YTD 2,976 (110) 184 (74) 5,481 (805) 22,230 14,282 FII Mutual Fund FII open interest (Rs cr) 7 Nov 14 % Chg 18,827 61,867 47,969 2,111 1.4 2.0 (0.4) 9.8 After raising prices of compressed natural gas (CNG) (transport) and piped natural gas (PNG) for domestic consumers on last week, State-owned GSPC Gas Company Ltd. has now announced a reduction in PNG prices for its industrial consumers. (BS) FII FII FII FII Union Coal Secretary Anil Swarup has said that the state-owned Coal India Ltd (CIL) would mine 1,000 million tonnes of coal by 2019 -doubling its present production of 500 million tonnes. (ET) Advances / Declines (BSE) Jindal Steel and Power is likely to list its Oman-based wholly-owned subsidiary Shadeed Iron and Steel LLC in Muscat Securities Market for raising around $ 500 million. (ET) Mumbai-based Wockhard plans to open two more hospitals in the country by 2017, taking its total tally to 11. (ET) The government has decided to take back several of ONGC's small and marginal hydrocarbon fields where it has made little headway and auction them afresh with attractive incentives, in keeping with its plan to pick low-hanging fruit for increasing the country's oil and gas output. (ET) Index Index Stock Stock Futures Options Futures Options 10 Nov 14 Advances Declines Unchanged A B T 139 158 2 1019 1,065 68 316 233 34 Total % total 1,474 1,456 104 Commodity 49 48 3 % Chg 10 Nov 14 1 Day 1 Mth 3 Mths Crude (NYMEX) (US$/BBL) 77.3 Gold (US$/OZ) 1,161.1 Silver (US$/OZ) 15.7 (0.2) (0.6) (0.0) (10.0) (5.5) (9.9) (21.2) (11.7) (21.8) Debt / forex market 10 Nov 14 1 Day 1 Mth 3 Mths 10 yr G-Sec yield % Re/US$ 8.2 61.5 8.2 61.6 8.5 61.3 8.6 61.2 Sensex 28,000 25,875 23,750 21,625 Source: ET = Economic Times, BS = Business Standard, FE = Financial Express, BL = Business Line, ToI: Times of India, BSE = Bombay Stock Exchange 19,500 Oct-13 Jan-14 Apr-14 Jul-14 Oct-14 MORNING INSIGHT November 11, 2014 ADANI PORT RESULT UPDATE Amit Agarwal [email protected] +91 22 6621 6222 AND SPECIAL ECONOMIC ZONE (APSEZ) PRICE: RS.290 TARGET PRICE: RS.340 RECOMMENDATION: BUY FY16E P/E: 19.7X Stable performance Adani Ports & SEZ's (APSEZ) consolidated Q2FY15 adjusted PAT (including derivate loss of Rs 161 mn and forex loss of Rs 231 mn) of Rs 5.77 bn was marginally below our expectation of Rs 5.95 bn. Sales have increased 44% YoY and 31% QOQ to Rs 16.6 bn driven by healthy growth in volumes at 35.2 mn tonnes (+25%YoY and -6% QoQ) with healthy contributions from Dahej, Hazira and Dhamra. The higher interest and depreciation cost on account of commissioning of assets like Dahej and Hazira impacted the profitability. Summary table (Rs mn) FY14 FY15E FY16E Sales 44,518 59,158 70,635 Growth (%) 24.5 32.9 19.4 EBITDA 30,272 38,954 46,901 EBITDA margin (%) 68.0 65.8 66.4 PBT 21,480 24,654 32,201 Net profit 19,762 22,682 29,625 EPS (Rs) 9.8 11.2 14.7 Growth (%) 21.8 14.8 30.6 CEPS (Rs) 12.4 14.5 18.0 Book value (Rs/share) 40.5 50.8 64.4 Dividend/share (Rs) 1.0 1.0 2.0 ROE (%) 24.2 22.1 22.8 ROCE (%) 12.8 13.5 15.0 (100,100) (120,909) (118,698) Net cash (debt) Net WC (Days) 17.2 15.4 16.9 EV/EBITDA (x) 22.6 18.1 15.0 P/E (x) 29.6 25.8 19.7 P/Cash Earnings 23.4 20.0 16.1 P/BV (x) 7.2 5.7 4.5 Source: Company, Kotak Securities - Private Client Research We would want to highlight some positives for the company from Q2FY15 numbers (1) strong volume pick-up at Dahej and Hazira (2) strong power generation at Tata & Mundra and possible compensatory tariff, (3) recent clearance from Coastal Regulatory Body (4) pick-up in container cargo (CT3) on constrained west-coast capacity (5) contribution from Dhamra and (6) Healthy progress on other Port Projects including CT IV. Recommend BUY with an increased TP of Rs 340 (from Rs 300) for the stock. Quarterly snapshot (consolidated) (Rs mn) Net Sales OPEX Q2FY14 Q3FY14 Q4FY14 Q1FY15 Q2FY15 11499 10,798 11,158 12,616 16,551 3319 3170 3,427 3,355 4,509 Employee cost 361 498 424 431 623 Admn cost 522 441 698 512 678 10,741 EBIDTA 7297 6689 6,609 8,318 EBIDTA % 63.5 61.9 59.2 65.9 64.9 Other Income 2573 1638 1,729 1,687 2,100 Depreciation 1828 1834 1,352 1,759 2,323 Gross int 1989 1965 1,878 2,092 3,671 6053 4528 5,108 6,154 6,847 Taxes 764 385 964 666 689 Effective tax rate (%) 12.6 8.5 18.9 10.8 10.1 PAT 5289 4143 4,144 5,488 6,158 Extraordinary -1864 351 1191 281 -391 Adj PAT 3425 4494 5,335 5,769 5,767 PBT Source: Kotak Securities - Private Client Research, Company Highlights of the quarter Volumes were reported at 35.2 mn tonnes (+25%YoY and -6% QoQ) with meaningful contributions from Dahej and Hazira. Dhamra has contributed 3.64 mn tonnes to the total cargo. Standalone volumes at Adani Port was reported at 26.6 mn tonnes primarily aided by coal and containers. With the above volumes, Mundra Port continues to be the biggest port amongst all commercial ports in terms of cargo handled in Q2FY15. Adani Port also reported strong EBIDTA of Rs 10.74 bn translating into stable Ebidta margin of ~65% The higher interest and depreciation cost on account of commissioning of assets like Dahej and Hazira impacted the profitability. Depreciation cost was also higher due change in depreciation policy in Q1FY15 (as per new companies act) which lowered the useful life of asset Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 2 MORNING INSIGHT November 11, 2014 Consequently the company reported PAT (including derivate loss of Rs 161 mn and forex loss of Rs 231 mn) of Rs 5.77 bn was marginally below our expectation of Rs 5.95 bn. Robust Volume growth at the port for Q2FY15 Standalone Mundra port handled 26.5 mn tons of cargo in Q2FY15 (Q1FY15 = 28.9 and FY14 = 101.2 mn tonnes), up by a strong 25% YoY driven by coal and container volumes. Today Mundra has become the biggest commercial port in the country in terms of cargo handled. Even Dahej and Hazira have started showing signs of scaling up. It handled about 1.45 mn tonnes in Hazira and 3.27 mn tonnes in Dahej in Q2FY15.Dhamra has contributed 3.5 mn tonnes in Q2FY15. Quarterly volumes for APSEZ Mn tonnes Q4FY13 Q1FY14 Q2FY14 Q3FY14 Q4FY14 Q1FY15 Q2FY15 Total cargo at Mundra 22.9 23.6 24.6 26.6 26.4 28.9 26.6 Hazira 0.78 0.87 0.98 0.95 0.95 1.60 1.45 Dahej 2.01 2.20 2.48 1.68 1.51 2.85 3.27 Dhamra 0.00 0.00 0.00 0.00 0.00 4.20 3.64 25.69 26.67 28.08 29.2 28.8 37.55 35.17 Others 0.21 Total Source: Company Overall volume growth for Adani Port (million tonnes) FY11 FY12 FY13 FY14 FY15E FY16E Bulk (including coal) 23.13 36.37 37.43 52.00 55.00 60.00 Crude 6.69 9.30 19.21 19.00 22.00 23.00 14.91 18.35 25.52 31.00 36.00 42.00 44.73 64.02 82.16 102.00 113.00 125.00 0.0 0.0 1.0 3.0 4.0 5.0 Dahej 0.0 0.0 7.6 9.0 10.0 11.0 Dhamra + others 0.0 0.0 0.0 0.0 18.0 20.0 Total for Adani 44.73 64.02 90.73 114.00 145.0 161.00 Container terminal Total handled at Mundra Hazira Source; Company, Kotak Securities - Private Client Research Company has completed acquisition of Dhamra on east coast Details of Dhamra port Capacity (Phase 1) 25 mt Storage 2.2 mt Draft 17.5 mt Cargo Handled in FY13/FY12 11 mt/ 5 mt Phase 2 expansion Addition of another 75 mt capacity with an investment of Rs 80 bn Acquisition price EV of Rs 55 bn Source: Company The project cost of Dhamra Port is about Rs 36bn including about Rs 6.5 bn equity and Rs 29.5 bn debt. Deducting this total debt from the announced deal EV of Rs55bn gives an implied equity valuation of Rs 25 bn, implying a P/B multiple of 4 x. The deal is also expected to increase the debt on the books of Adani Port by Rs 30 bn. Dhamra is expected to contribute 18 mn tonnes in FY15 and 20 mn tonnes in FY16 to the total volumes. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 3 MORNING INSIGHT November 11, 2014 Agreement with CMA CGM for CT-IV before commissioning of JNPT’s 4TH terminal helps to retain monopolistic position After setting up container terminal (CT-III) MSC, Adani port has signed an agreement with third largest liner CMA CGM for setting up 4th container terminal at Mundra in a 50:50 JV. The JV will develop and operate the new Fourth Container Terminal, a state-of-the-art facility with an annual capacity of 1.3 Mn TEUs. Mundra will become India's largest container port in next 24 months, with a total Container handling capacity reaching 5.3 Mn TEUs. The construction phase will be initiated immediately and will be completed in 24 months. Currently CMA CGM gives 200,000-250,000 TEUs at Mundra (CT-II) and has given guidance to ramp up the utilisation to 100% plus within 3 years of utilisation. Other projects/terminals in the pipeline Adani Vizag Coal Terminal Pvt. Ltd (100% subsidiary of ADSEZ) - The company has developed Port facilities at East Quay for handling imported steam coal at Visakhapatnam Port (under BOT model). The terminal would have a total capacity of 5 million tonnes and can accommodate ships upto 80,000 dwt. It has started commercial operations in the current quarter. Adani Kandla Bulk Terminal Pvt. Ltd (51% subsidiary of APSEZL) - Kandla Port Trust (KPT) has awarded LOA in February 2012 to ADSEZ (under BOT model) for development of proposed dry bulk cargo handling terminal at tuna, off Tekra, near Kandla port, India. The terminal is expected to have a capacity of 15 million tonnes and can accommodate ships upto 100,000 dwt. It is expected to start commercial operations in FY17. Further expansion of Adani Hazira Port Private Limited (100% subsidiary of ADSEZ) - Adani Hazira terminal has commenced operations in Q1FY12. 5 Berths has been developed and operated as part of the first phase. Out of the 5 berths, 2 are catering to containers, 1 for coal and 2 berths as multi-purpose terminal for handling vessels of sizes varying from 80,000 DWT to 150,000 DWT. The second phase of expansion is expected to begin shorty. We recommend BUY on Adani Port and Special Economic Zone with a price target of Rs.340 Valuation and recommendation We have valued ADSEZ based on DCFs for individual projects, arriving at an SOTP valuation of Rs 340/share. We have valued Mundra Port (core operating asset) at Rs 210 per share (from the earlier Rs190), constituting around 60% of the total value. We have valued Hazira Port at Rs 20/share (from Rs 15/share) on increasing visibility in volumes and higher realisations. We continue to maintain (a) 20/Share for SEZ business (b) 15/ share for Dahej (c) Rs 15/share for Mormugoa, (d) Rs 5/share from book value of investments in Adani Logistics. Dhamra would contribute Rs 35/share, while the new port projects including CT- IV would contribute Rs 20/share to the value of Adani Port We again would want to highlight some positives for the company: 1) strong volume pick-up at Dahej and Hazira (3) strong power generation at Tata & Mundra and possible compensatory tariff, (4) recent clearance from Coastal Regulatory Body (5) pick-up in container cargo (CT3) on constrained west-coast capacity (6) contribution from Dhamra and (6) Healthy progress on other Port Projects including CT IV. Recommend BUY with an increased TP of Rs 340 for the stock. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 4 MORNING INSIGHT November 11, 2014 ENGINEERS INDIA LTD (EIL) RESULT UPDATE Ruchir Khare [email protected] +91 22 6621 6448 PRICE: RS.237 TARGET PRICE: RS.300 RECOMMENDATION: BUY FY16E P/E: 12.7X EIL reported Q2FY15 operating profit and PAT significantly lower than our estimates; revenues marginally down YoY due to muted activity in Consultancy division. LSTP division reported operating loss due to cost overrun in one of the projects. Over the past few quarters, EIL has observed pick up in revenue booking in consultancy business space. Management anticipates reasonable order booking in overseas consultancy business. Domestic business is expected to witness sluggish growth in FY15 due to delayed execution of company's key orders. Summary table (Rs mn) FY14 FY15E FY16E Sales 18,465 Growth (%) (27.0) EBITDA 3,831 EBITDA margin (%) 20.7 PBT 7044 Net profit 4,830 EPS (Rs) 14.3 Growth (%) (23.6) CEPS (Rs) 14.8 BV (Rs/share) 74.8 DPS (Rs) 5.6 ROE (%) 20.1 ROCE (%) 19.8 Net cash (debt) 18,273 NW Capital (Days) (106.6) EV/Sales (x) 3.3 EV/EBITDA (x) 16.1 P/E (x) 16.5 P/Cash Earnings (x) 16.0 P/BV (x) 3.2 18,214 (1.4) 2,550 14.0 6428 4,564 13.5 (5.5) 13.9 81.8 5.6 17.3 17.1 20,335 (111.7) 3.4 24.1 17.5 17.0 2.9 21,327 17.1 4,255 20.0 8827 6,267 18.6 37.3 19.0 93.8 5.6 21.2 21.0 23,679 (103.1) 2.9 14.5 12.7 12.5 2.5 We tweak FY16 earnings estimate downward to build sluggish take off in key domestic hydrocarbon orders. At the current price, company's stock looks attractively valued on a discounted cash flow basis. We maintain BUY rating on company's stock with a DCF based revised target price of Rs.300 (Rs 315 earlier). Consolidated Quarterly financials (Rs mn) Revenues Q2FY14 YoY (%) Q1FY15 QoQ (%) 3906 4652 (16.0) 4355 (10.3) Employee expenses 1450 1453 (0.2) 1490 (2.7) Sub-Contract Payments 1055 626 68.6 1109 (4.9) Construction Material 477 1167 (59.1) 380 25.4 Other expenses 846 520 62.5 828 2.1 Total Expenses 3827 3766 1.6 3808 0.5 79 886 (91.1) 547 (85.5) 839 828 1.3 693 21.1 35 22 58.3 54 (34.0) 883 1691 (47.8) 1187 (25.6) 0 0 PBT 883 1691 (47.8) 1187 Total tax 296 573 (48.3) 382 (22.6) PAT 587 1119 (47.5) 804 (27.0) 1.7 3.3 (47.5) 2.4 (27.0) EBITDA Other income Depreciation EBIT Net Interest Source: Company, Kotak Securities - Private Client Research Q2FY15 EPS (Rs) EBITDA (%) Tax Rate (%) 0 (25.6) 2.0 19.0 12.6 (83.9) 33.5 33.8 32.2 4.0 Source: Company Result Highlights Consolidated revenues de-grew by 16% YoY at Rs 3.9 Bn in Q2FY15 mainly due to sluggish performance in Consultancy business. Company has reported sharp contraction in operating margin at 2% in Q2FY15 vis-à-vis 19% in Q2FY14 and12.6% in Q1FY15. LSTP division reported operating loss in the quarter due to provision of Rs 280 mn made with respect to cost overrun in CPCL Coker plant. Management has stated that further cost overrun of Rs 220 mn can be reported in next two to three quarters. We also note that increased execution in lower margin jobs in consultancy segment have pulled the operating margins down in the quarter. Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 5 MORNING INSIGHT November 11, 2014 Consolidated consultancy division reported 16% YoY revenue de-growth in Q2FY15 (19% YoY de-growth in 1HFY15) at Rs 2.2 Bn and EBIT margin for the segment stood at 18.7%. We note that the EBIT margin for consultancy has come off considerably from the peak of 38-40% levels. We also note that the company is currently executing smaller jobs within consultancy business that enjoys lower margins. Over FY15, company does not expect receiving large high margins consultancy jobs. We note that these orders typically enjoy EBIT margins to the tune of 25-30% against large orders that enjoys higher margins of nearly 35-40%. LSTP division revenues de-grew by 16.3% YoY reported at Rs 1.7 Bn in Q2FY15 (5% YoY growth in 1HFY15). LSTP division reported operating loss of Rs 200 mn in the quarter mainly due to the cost over run in CPCL Coker unit (provision of Rs 280 mn made in this quarter). We also highlight that in turnkey projects of the company, margins do not accrue uniformly during the year. Hence, the financial performance of the segment can be determined only on the basis of the figures for the full year. Segment Results (Rs mn) Q2FY15 Q4FY13 YoY (%) Q1FY15 QoQ (%) Consultancy & Engineering projects 2204 2619 (15.8) 2381 (7.4) Lumpsum Turnkey Projects 1702 2033 (16.3) 1974 (13.8) (54.5) 580 (29.0) Consultancy & Engineering projects Consultancy & Engineering projects Lumpsum Turnkey Projects 412 905 (200) 138 120 18.7 44.3 24.3 (11.8) 7.2 6.1 Segment Margins % Consultancy & Engineering projects Lumpsum Turnkey Projects Source: Company Large orders like HPCL Rajasthan refinery (Rs 12 Bn consultancy order) has been getting postponed since several quarters and would likely flow in FY16. Management believes that in the long run, company can from benefit from several pending orders from various PSU refineries over the next few years. On overseas business front, EIL continues to maintain positive view and has bid for over Rs 5 Bn worth of orders. We note that the company has been successful in expanding its footprints in overseas geographies like Indonesia, Turkey, Angola and Nigeria, Algeria, Oman and Bahrain. Revenues to grow on back of investment in XII year plan in Hydrocarbon space and increased focus on international business over the next two years EIL's current order book stands close to Rs 37.2 Bn offering eighteen months visibility. Company has been trying to increase contribution from overseas business from 12-15% currently to over 25% going ahead. Management has stated that company's primary focus would remain in the consultancy jobs in the overseas markets. Consultancy order book stands close to Rs 26.9 Bn and turnkey orders stands at Rs 10.1 Bn. Order inflows in the quarter include Rs 1.8 Bn consultancy orders and Rs 2 Bn of turnkey orders. In 1HFY15, company reported consultancy orders inflow at Rs 14 Bn (including single large consulting order of Rs 8.5 Bn from Nigeria, executable over next two years) and Rs 2 Bn of turnkey orders. We note that the order inflows has remain weak in India and order book currently stands much lower than 2011 peak of Rs 72 Bn. However, we highlight that with increasing proportion of consultancy orders, company could still maintain PAT growth going ahead. We believe that the operating margins would likely get reduced in FY15 affected by execution small ticket size consultancy jobs and recover in FY16. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 6 MORNING INSIGHT November 11, 2014 Order inflow (Rs mn) Source: Company Table Order Book (Rs mn) Consultancy FY11 FY12 FY13 FY14 FY15E FY16E 74843 45444 33175 29108 35627 44561 25840 20058 21012 15717 23576 28291 -22% 5% -25% 50% 20% 25386 12163 13391 12052 16270 -48% -52% 10% -10% 35% 17484 YoY % LSTP 49003 YoY % Order flows (Rs mn) Consultancy 8725 YoY % LSTP YoY % 31821 6289 12959 4768 18499 -28% 106% -63% 288% -5% 1297 1425 6779 6234.8 12777 -96% 10% 376% -8% 105% Source: Company, Kotak Securities - Private Client Research We project revenue growth at 7% CAGR between FY 14-16 from Rs. 18.4 bn in FY14 to Rs 21 bn in FY16. Within the revenue streams, we expect consultancy & engineering business to grow at 6.2% CAGR and Lumpsum turnkey project segment (LSTP) to grow at 9.5% CAGR between FY14-16 driven by 1) current order book at Rs 37.2 Bn 2) likely pick up in the domestic Hydrocarbon Industry mainly refining and petrochemicals through FY16 3) likely pick up in investments in projects in power and infrastructure space 4) growth in contribution from overseas Hydrocarbon markets mainly Middle East, Africa. We highlight that the company has a strong balance sheet with net cash amounting to nearly Rs 24 Bn. Lower capex and negative working capital would boost free cash flow generation in future. We estimate Free cash flow at Rs 1.3 Bn in FY16E. We recommend BUY on Engineers India Ltd with a price target of Rs.300 Kotak Securities - Private Client Research Valuation And Recommendation At the current price of Rs 237, EIL stock is trading at 12.7 x P/E on FY 16E earnings. We tweak FY16 earnings estimate downward to build sluggish take off in key domestic hydrocarbon orders. At the current price, company's stock looks attractively valued on a discounted cash flow basis. We maintain BUY rating on company's stock with a DCF based revised target price of Rs.300 (Rs 315 earlier). Please see the disclaimer on the last page For Private Circulation 7 MORNING INSIGHT November 11, 2014 AIA ENGINEERING LTD. (AIA) RESULT UPDATE Ruchir Khare [email protected] +91 22 6621 6448 PRICE: RS.973 TARGET PRICE: RS.1180 RECOMMENDATION: BUY FY16E P/E: 17.8X AIA reported Q2FY15 results in line with our estimates on revenue as well as profitability front. Higher operating margin and other income led to PAT higher than our estimates. Margins expanded YoY in the quarter on back of favourable product mix and currency movement. We remain positive on company's business and expect volume pick up in mining segment. We maintain our 'BUY' recommendation with an unchanged target price of Rs 1180 on company's stock. Consolidated Financials Q2FY15 Summary table (Rs mn) 2014 2015E 2016E (Rs mn) Sales 20,801 Growth (%) 18.8 EBITDA 4,472 EBITDA margin (%) 21.5 PBT 4,361 Net profit 2,702 EPS (Rs) 28.7 Growth (%) 27.7 CEPS (Rs) 32.7 BV (Rs/share) 164.8 Dividend/share (Rs) 6.0 ROE (%) 18.6 ROCE (%) 13.6 Net cash (debt) 1,299 NW Capital (Days) 142.4 EV/Sales (x) 4.3 EV/EBITDA (x) 19.9 P/E (x) 33.4 P/Cash Earnings 29.3 P/BV (x) 5.8 25,214 21.2 5,799 23.0 5,524 3,915 41.5 44.9 45.9 198.4 7.0 22.9 15.2 1,909 142.4 3.5 15.3 23.0 20.9 4.8 31,610 25.4 7,428 23.5 7,267 5,079 53.9 29.7 58.4 243.2 8.0 24.4 16.2 2,824 142.4 2.8 12.0 17.8 16.4 3.9 Net Sales Source: Company, Kotak Securities - Private Client Research Inc/dec in stock Raw materials Staff cost Other exp. Q2FY15 Q2FY14 YoY (%) Q1FY15 QoQ (%) 5,724 4,918 16.4 4,921 16.3 (47) 32 2,297 1,757 30.7 2,065 (307) 11.2 232 231 0.7 233 (0.3) 1,764 1,771 (0.4) 1,658 6.4 Total exp. 4,246 3,790 12.0 3,649 16.4 EBIDTA 1,478 1,128 31.1 1,272 16.2 Other income 201 47 Depreciation 218 91 1,461 11 228 (12.1) 138.3 118 84.1 1,083 34.9 1,382 5.7 19 (44.8) 3 256.7 1,451 1,064 36.4 1,379 5.2 368 326 12.9 426 (13.7) PAT 1,083 738 46.7 953 13.6 adj PAT 1,083 738 46.7 953 13.6 EPS (Rs) 11.5 7.8 46.7 10.1 13.6 Adj EPS 11.5 7.8 46.7 10.1 13.6 EBIT Interest PBT Tax & deferred tax Raw Materials / Sales (%) 39.3 36.4 35.7 EBITDA (%) 25.8 22.9 25.9 Tax (%) 25.3 30.6 30.9 Source: Company AIA Engineering Ltd reported record volume sale of 50400 MT of mill internals in Q2FY15. Company reported revenue at Rs 5.7 Bn up 16.4% YoY. Revenue in the quarter was mainly driven by the mining segment. Company reported a record sale of ~ 33000 MT of mill internals in the mining segment in the quarter. In Q2FY15, exports accounted for close to 74% of company's total sales. Average realizations in the quarter stood at Rs 109/kg. We note that domestic power and cement sector has grown at a relatively slower pace over the last few years. We opine that with the recovery in domestic construction space, company would likely observe traction from the cement division. Margin expanded to 26% in the quarter against 23% in Q2FY14 on back of favourable product mix and operating leverage. AIA has commendably established its products in the mining segment where margins appear to be on an increasing trend. Company reported EBIDTA at Rs 1.4 bn in Q2FY15 vis-à-vis 1.2 Bn in Q2FY14. Company has also benefited from favourable currency mix. Being a net exporter, it has benefited from decline in INR exchange rate. Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 8 MORNING INSIGHT November 11, 2014 Management has stated that the response across geographies has been positive in the mining space and company expects to concentrate on receiving more business from the existing clients. AIA would entail a capex of Rs.4.5 bn (through internal accruals) over FY14-FY16 adding 1 Lkh tonne of incremental capacity for the company. AIA has planned 60,000 tonnes of brownfield expansion at Moraiya in FY14 and 40,000 tonnes of greenfield expansion in GIDC Kerala in FY15. We opine that this is positive in the long term as it would lead to the next phase of growth for the company going forward in its core cash generating business. AIA continues to enjoy healthy balance sheet with net cash position at Rs 8.2 Bn (including investments). Benefitting from the low financial charges and higher other income at Rs 201 mn (against Rs 47 mn in Q2FY14), AIA reported adj. PAT at Rs 1.08 Bn for the quarter. Financials We believe that AIA Engineering is well poised to benefit from the growth in the high chrome mill internals mining space and impending recovery in the domestic market. However, given that the company derives more than 60% of its revenue from the export market, we believe that it is likely to experience a slowdown in volume off take over FY15-16. In our projections, we build revenue growth at 23% CAGR between FY14-16E driven by the mining segment. We note that the company has taken certain pricing measures in last two quarters which is likely to get reflected through 2HYFY15E. We believe that company would potentially expand margins over the next two years due to operating leverage. We also believe that the promotional prices in mining to gain market share would start to firm up in future. We build a gradual expansion in operating margin over FY15-16E. We recommend BUY on AIA Engineering with a price target of Rs.1180 Kotak Securities - Private Client Research Valuation and Recommendation At the current price of Rs 973, company's stock is trading at 17.8x P/E and 12.7x EV/ EBITDA on FY16E earnings. We remain positive on company's business and expect volume pick up in mining segment. We maintain our 'BUY' recommendation with an unchanged target price of Rs 1180 on company's stock. Please see the disclaimer on the last page For Private Circulation 9 MORNING INSIGHT November 11, 2014 VA TECH WABAG RESULT UPDATE Sanjeev Zarbade [email protected] +91 22 6621 6305 PRICE: RS.1550 TARGET PRICE: RS.1372 RECOMMENDATION: SELL FY16E P/E: 21.5X VA Tech Wabag missed expectations on roundabout all fronts. Order intake in first half has been weaker and it could be challenging for the company to meet its annual target unless it is able to win few big ticket orders. We continue to view Wabag favourably given entrenched position in the water business, increased government focus on preserving water quality and rising demand for water from urbanization. However, in recent quarters, we have witnessed some discomforting signs including 1) increase in interest costs 2) slowdown in order intake. From a valuation perspective, stock appears close to fully valued in our view and likely ignores execution risks associated with EPC projects especially in new geographies. Quarterly financials Summary table (Rs mn) FY14 FY15E FY16E Sales 22386 Growth (%) 38.3 EBITDA 1885 EBITDA margin (%) 8.4 PBT 1,611 PAT 1,083 EPS (Rs) 40.9 Growth (%) 19.9 CEPS 46.5 BV (Rs/share) 269.9 Dividend / share (Rs) 8.0 ROE (%) 13.9 ROCE (%) 19.1 Net cash (debt) 2898 NW Capital (Days) 68.3 EV/Sales (x) 1.7 EV/EBITDA (x) 20.3 P/E (x) 37.9 P/Cash Earnings 33.3 P/BV (x) 4.9 26389 17.9 2467 9.3 2,082 1,452 54.8 34.0 61.0 317.3 9.0 16.1 20.7 3637 70.0 1.4 15.2 28.3 25.4 4.3 30695 16.3 3097 10.1 2,710 1,913 72.2 31.8 79.0 361.6 10.0 18.4 23.9 4286 72.3 1.2 11.9 21.5 19.6 3.7 Source: Company, Kotak Securities - Private Client Research (Rs mn) Q2FY15 Q2FY14 YoY (%) H1FY15 H1FY14 YoY (%) Net Sales 5061 % quarterly mix Other operating income 8 Net Sales & Other Op Income 5070 Total Expenditure 4741 (Increase) / Decrease In Stocks -449 Cost of Services & Raw Materials 4292 Operating & Manufacturing Exp 257 Employee Cost 642 PBIDT (Excl OI) 329 Other Income 0 Operating Profit 329 Depreciation 55 EBIT 273.3 Interest 62 Exceptional Items 0.00 Forex gain/(loss) 17.30 PBT 228.9 Tax 87 Profit After Tax 142.1 Minority Interest -0.30 Shares of Associates 13.70 Consolidated Net Profit 155.5 EBITDA excl other op income (%) 6.3 Material costs (%) 75.9 Staff costs (%) 12.7 Other expenditure (%) 5.1 Tax rate (%) 37.9 EPS (Rs) 5.36 4646 26% 10 4655 4337 -215 3713 280 559 318 8 326 38 287.7 11 0.00 0.00 276.8 99 177.6 -0.90 5.00 181.7 6.6 75.3 12.0 6.0 35.8 6.70 9.0 -100.0 -16.2 8.9 9.3 108.7 15.6 -8.5 14.9 3.2 -100.0 0.8 44.5 -5.0 466.1 0.0 0.0 -17.3 -12.5 -20.0 -66.7 174.0 -14.4 9042 0 38 9080 8547 -517 7270 593 1201 534 0 534 89 445 120 0 60 385 135 251 0 12 262 5.5 74.7 13.2 6.6 34.9 9.46 7501 0 15 7516 7000 -279 5692 496 1092 516 8 524 71 453 26 0 -72 355 147 208 -1 3 210 6.7 72.2 14.5 6.6 41.4 7.85 20.5 -67.0 154.3 20.8 22.1 85.2 27.7 19.6 10.0 3.4 -100.0 1.9 25.2 -1.8 356.7 0.0 -184.2 8.5 -8.4 20.5 -60.0 300.0 24.8 Source: Company Estimates (Rs mn) Reported Estimated Revenue Comments 5061 6069 EBITDA (%) 6.3 7.5 Revenue lower than estimates Resulting in reduced margins PAT 156 284 Significant slippage in PAT Source: Kotak Securities - Private Client Research Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 10 MORNING INSIGHT November 11, 2014 Q2FY15 results highlights Consolidated Performance - Weak revenue growth Revenue for Q2FY15 stood at Rs 5.0 bn (+9% YoY) and were lower than our estimate on account of execution sluggishness as subcontractors faced liquidity crunch. The company's desalination project at Al Ghubrah has been running behind schedule due to Visa issues related to mobilization of labour in Saudi Arabia. EBITDA at Rs329mn (3% YoY) was lower than with estimatedue to revenue miss and lower gross margins. Increase in Interest and Finance charges was mainly due to higher Bank Guarantee & Letter of Credit Charges due to substantial increase in Order Intake during the previous fiscal. Company reported forex gains of Rs17.3mn vs loss of Rs 58.6 mn in Q2FY14. Forex impact is largely on account of translation losses pertaining to assets/liabilities. PAT at Rs 156 mn (-14% YoY), weak due to lower execution coupled with reduced margins and increase in interest costs. Standalone Performance (Rs mn) Sep-14 Sep-13 YoY (%) Net Sales Other operating income Net Sales & Other Operating Income 2339 22 2361 2167 32 2199 8 -29 7 Total Expenditure (Increase) / Decrease In Stocks Cost of Services & Raw Materials Operating & Manufacturing Expenses Employee Cost PBIDT (Excl OI) Net Other Income Operating Profit Depreciation EBIT Interest Forex fluctuation gain (loss) Exceptional Items PBT Tax Profit After Tax EBITDA (%) Material cost to sales ( %) O&M Exp to sales (%) Staff cost to sales (%) Tax rate (%) 2125 -428 2194 145 214 236 0 236 33 202 20 -7 0 175 59 116 9.1 75.5 6.2 9.2 33 1934 -66 1678 131 192 265 8 272 18 255 0 0 0 255 85 170 10.8 74.4 6.0 8.8 33 10 550 31 11 12 -11 -100 -14 89 -21 -31 -31 -32 Source: Company Standalone sales at Rs2.33bn saw a modest increase of 8% YoY and reported an EBITDA of Rs236mn; margins of 9.1% (-170 bpsYoY). Increase in other expenditure is mainly due to 1) increase in provision for receivables (Rs 50 mn in Q2FY15 and Rs 160 mn YTD) as per the policy of the company 2) Additional R&D expenditure to increase focus on R&D. Operating expenditure is mainly due to higher personnel cost (increments + hiring). Moreover, India based manpower resources also support business development, engineering and execution in overseas location, whose revenue is partly in consolidation & partly in standalone. PAT was down significantly lower due to EBITDA decline ( -11% yoy) and higher depreciation. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 11 MORNING INSIGHT November 11, 2014 Subsidiaries-Weak execution and higher employee costs dents margins Aggregate revenue of subsidiaries stood at Rs2.72bn (+10% YoY). Employee costs in overseas subsidiaries has increased due to hiring for a O&M contract in Turkey (Istanbul Megacity). At EBITDA level, margins contracted 150 bps to 3.9% vs 5.4% in Q2FY14, attributed clearly to lower gross margins and higher employee costs. Consequently, at the bottomline level, the company reported loss of Rs14.8mn mainly due to lower EBITDA and higher interest charges. Order Intake - pace of order intake slowed down in the quarter. Group order intake stood at Rs 7.9 bn in the first half with orders coming mainly from the overseas geographies. Including the framework orders of Rs 8.28 bn, the order intake stood at Rs 16.2 bn in H1FY15. Domestic order intake has been impacted by elections in various states and political uncertainty in TN (affecting awarding of Nemmely II Desalination). The company also indicated that post the formation of government in Maharashtra, there could be traction on award of sewage treatment plant in Mumbai. Two projects have come up for bidding totaling Rs 7.0-7.5 bn. On the "Ganga Action Plan", the company has estimated overall investment to the extent of Rs 500 bn which would include works like industrial water treatment and sewage treatment. Consolidated Order backlog stands at Rs52bn, largely flattish on a yoy basis. Revenue visibility is adequate at 26 months of trailing four quarter revenues. Other highlights -Guidance and Balance sheet highlights Revenue guidance maintained at Rs26-27 bn, an increase of 17-21% over FY14. Order intake guidance of Rs 32-34 bn, a modest increase over FY14 levels. However, this target appears difficult given that in the first half only about Rs 7.9 bn of order intake has been achieved. Gross cash stood at Rs 3.4 bn at the end of Q2FY15 which is a decline compared to Rs 4.7 bn at the end of FY14. Gross debt stands at Rs 2.5 bn at the end of Q2FY15 vsRs 1.57 bn at end of FY14. The increase in borrowings has been mainly led by higher working capital and investment in BOOT project. Inventory has increased due to work on few projects wherein due to some milestones, billing could not be achieved. The large part of this inventory would translate into revenue in the next quarter, the management opined. We recommend SELL on Va Tech Wabag with a price target of Rs.1372 Kotak Securities - Private Client Research Valuation We maintain our target price of Rs1372, valuing the stock at 19x FY16 earnings in line with the valuations for mid-size engineering companies. Recommend "SELL" in view of 1) limited valuation upside from current levels 2) Potential execution risks in new geographies Please see the disclaimer on the last page For Private Circulation 12 MORNING INSIGHT November 11, 2014 SHREE CEMENTS LTD RESULT UPDATE Teena Virmani [email protected] +91 22 6621 6302 PRICE: RS.9200 TARGET PRICE: RS.9668 Summary table (June end) (Rs mn) FY14 FY15E FY16E Sales 58,759 72,495 90,150 Growth (%) 5.5 23.4 24.4 EBITDA 13,784 18,000 24,800 EBITDA margin (%) 23.5 24.8 27.5 PBT 8,152 10,293 15,862 Net profit 7,872 8,440 13,006 EPS (Rs) 226.0 242.3 373.3 Growth (%) (21.7) 7.2 54.1 CEPS (Rs) 383.8 483.9 652.8 BV (Rs/share) 1,352.1 1,582.4 1,943.7 Dividend / share (Rs) 12.0 12.0 12.0 ROE (%) 18.4 16.5 21.2 ROCE (%) 18.6 18.3 23.2 Net cash (debt) 12,038 14,698 25,255 NW Capital (Days) 113.8 78.0 78.0 P/E (x) 40.7 38.0 24.6 P/BV (x) 6.8 5.8 4.7 EV/Sales (x) 5.3 4.2 3.3 EV/EBITDA (x) 22.4 17.0 11.9 P/CEPS(x) 24.0 19.0 14.1 Source: Company, Kotak Securities - Private Client Research RECOMMENDATION: ACCUMULATE FY16E P/CEPS: 14.1X Company's revenues during Q1FY15 were marginally ahead of our estimates led by improvement in cement volumes. Operating margin performance was led by improvement in cement realizations and margins stood at 21% for Q1FY15 as against 20% during same period last year. Net profits for the quarter were impacted by higher depreciation charges but were boosted by tax writeback for the quarter. At current market price of Rs 9200, stock is trading at 19x and 14.1x P/ CEPS and 17x and 11.9x EV/EBITDA for FY15 and FY16 respectively. We revise our estimates to factor in demand and pricing improvement in key markets of the company and arrive at a revised price target of Rs 9668. We continue to remain positive on the company and maintain ACCUMULATE rating on the stock as we believe that company is likely to benefit from volume expansion from its plants as well as cement pricing improvement going forward. We recommend investors to buy the stock on declines. Financial highlights (Rs mn) Net Sales Expenditure Inc/Dec in trade RM As a % of net sales Staff cost As a % of net sales Power and fuel As a % of net sales Transportation & Handling As a % of net sales Other expenditure As a % of net sales Operating Profit Operating Profit Margin (%) Depreciation EBIT Interest EBT (exc other income) Other Income Exceptional items EBT Tax Tax Rate (%) PAT Extraordinary Items Net Profit NPM (%) Equity Capital EPS (Rs / share) Cash EPS (Rs / share) Q1FY15 Q1FY14 YoY (%) 16,053 12,677 -66 1,374 8.6 1,128 7.0 4,135 25.8 3,170 19.7 2,937 18.3 3,376 21.0 2,227 1,149 350 12,475 9,981 -48 1,045 8.4 1,013 8.1 3,005 24.1 2,493 20.0 2,474 19.8 2,494 20.0 1,139 1,355 312 29% 800 309 67 1,041 -47 -4.5 1,088 0 1,088 6.8 348.4 31.2 95 1,043 740 11 1,773 50 2.8 1,722 0 1,722 13.8 348.4 49.4 82 35% -15% -41% -37% -37% Source: Company Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 13 MORNING INSIGHT November 11, 2014 Revenue growth led by volume improvement Company's revenues during Q1FY15 were marginally ahead of our estimates led by improvement in cement volumes. Cement volumes registered a growth of 19% YoY for the quarter led by demand improvement as well as commissioning of its 2MT plant in Ras unit during FY14 and split grinding unit in Bihar. Power segment sales registered animprovement of 19%YoY. For the quarter, company sold 3.877 MT of cement as against 3.261 MT for corresponding quarter same year while power segment sales stood at 488 mn Units for Q1FY15 as against 417 mn Units for Q1FY14. For Q1FY15, cement realizations stood at Rs 3655 per tonne and improved by nearly 9.6% YoY. Cement prices stood fairly strong during the quarter till mid-Aug,14 due to late onset of monsoons and witnessed a decline only after mid-Aug. Northern region witnessed sharper falls during August as compared to other regions and correspondingly company's average realization were down by 8.8% sequentially. Power revenues improved to Rs 1910 mn for Q1FY15 as against Rs 1604 mn during same period last year mainly due to lower demand. Capex - Company's 2MT plant near Raipur, Chattisgarh is expected to be complete by March, 2015. On commissioning of Chattisgarh unit, clinker would be supplied to the Bihar grinding unit. Cement Grinding unit of2.0 MTPA in Bulandshahar of Uttar Pradesh is also being set upwhich is scheduled to be completed by December 2015. Company had also announced during last quarter that board has approved the acquisition of 1.5MT cement grinding unit of Jaiprakash Associates situated at Panipat for a consideration of Rs 3.6 bn. Necessary approvals for the same are awaited. We revise our estimates to factor in higher volumes and expect revenues to grow at a CAGR of 24% between FY14-16. We now expect volumes of 16MT (14 MT earlier) and 19MT (16.5MT earlier) respectively for FY15 and FY16. Operating margins lower than our estimates Operating margin performance was impacted by higher cost but improvement in cement realizations offset the impact to some extent. Margins stood at 21% for Q1FY15 as against 20% during same period last year. Power and fuel cost and freight has continued to remain on the higher side which has resulted in moving up overall costs on yearly basis. Sequentially, total costs had remained largely flat and fall in the margins was mainly on account of fall in cement realizations on QoQ basis. Power EBIDTA for the quarter stood at Rs.0.43 per unit and Cement EBIDTA stood at Rs.834 per tonne. Company's margins are likely to improve going forward from the levels seen during Q1FY15 led by improvement in cement pricing. We tweak our estimates and expect operating margins of 24.8% and 27.5% for FY15 and FY16 respectively. Per tonne analysis Q1FY15 Q1FY14 Dispatches (mn tonne) 3.877 3.261 Blended Cem Realisation/tonne 3,655 3,334 YoY (%) 9.6 Per tonne analysis Inc/Dec in trade -17 -15 Raw material 354 321 Staff cost 291 311 1,066 921 818 765 Power and fuel Transportation & Handling Other expenditure Total costs per tonne 757 759 3,270 3,061 Source: Company and Kotak Securities - Private Client Research Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 14 MORNING INSIGHT November 11, 2014 Net profits impacted by higher depreciation Net profits for the quarter were impacted by higher depreciation charges but were boosted by lower than expected tax outgo for the quarter. Depreciation charges were higher for the quarter on account of commissioning of new units. We revise our estimates and expect net profits of Rs 8.44 bn (Rs.8.9 bn earlier) and Rs 13 bn (Rs.12.3bn earlier) for FY15 and FY16 respectively. Valuation and recommendation At current market price of Rs 9200, stock is trading at 19x and 14.1x P/CEPS and 17x and 11.9x EV/EBITDA for FY15 and FY16 respectively. We recommend ACCUMULATE on Shree Cements with a price target of Rs.9668 Kotak Securities - Private Client Research We revise our estimates to factor in demand and pricing improvement in key markets of the company and arrive at a revised price target of Rs 9668 (Rs.8260 earlier). We continue to maintain ACCUMULATE rating on the stock as we believe that company is likely to benefit from volume expansion from its plants as well as cement pricing improvement going forward. Company is likely to outperform other peers in terms of volume growth going forward. We thus recommend investors to buy the stock on declines. Please see the disclaimer on the last page For Private Circulation 15 MORNING INSIGHT Bulk deals November 11, 2014 Trade details of bulk deals Date Scrip name Name of client Buy/ Sell Quantity of shares Avg. price (Rs) 10-Nov Adhunikind 10-Nov Adhunikind Vrindavan Advisory Services Llp B 1,000,000 149.8 Padmalaya Advisory Services Llp S 1,000,000 10-Nov 149.8 Angl Ekparnik Vintrade Pvt Ltd S 23,179 204.6 10-Nov Angl Gangeshwari Traders Pvt Ltd S 33,767 203.8 10-Nov Angl Think Bull Pvt Ltd B 24,000 203.8 10-Nov Arvindrem Marina Dealcom Pvt Ltd S 400,000 45.8 10-Nov Bostonbio Geetaben Radheshyam Mundra S 38,481 15.3 10-Nov Camphor-$ Kedar Ramesh Vaze S 124,123 373.0 10-Nov Camphor-$ Keva Constructions Pvt Ltd B 124,123 373.0 10-Nov Daikaffi Sharad Kanayalal Shah S 51,148 31.4 10-Nov Daikaffi Gajanan Enterprises B 111,204 31.3 10-Nov Deltaltd Sanjay Kumar Patwari Huf S 75,000 72.5 10-Nov Deltaltd Kritika Talwar S 64,900 72.8 10-Nov Deltaltd Sandeep Kumar B 106,516 72.7 10-Nov Ecoplast-$ Jayesh M Parekh B 20,673 46.5 10-Nov Fcl Shaktiman Steel Casting Pvt Ltd. B 58,317 142.0 10-Nov Gsauto Decent Portfolio Services Pvt Ltd S 190,648 25.3 10-Nov Indovation Sabina Anilkumar Sanghvi B 15,000 90.2 10-Nov Indovation Bedi Jasdeep S 12,558 90.3 10-Nov Indovation Mahesh Hirji Jogadia S 21,013 89.1 10-Nov Indovation Kirit Ramanlal Shah B 20,000 89.1 10-Nov Jolypls Prem Bhutani S 36,000 118.3 10-Nov Jolypls Anil Bhutani S 37,200 118.3 10-Nov Jolypls Arvinder Singh Pasricha B 60,000 118.3 10-Nov Kserasera-$ Green Venture Sec Mgmt Pvt Ltd S 1,128,907 13.7 10-Nov Ndmetal Gaurav Ajay Garg B 32,500 24.0 10-Nov Ndmetal Kamal Kumar Jalan S 32,500 24.0 10-Nov Omeag Shobhana Narendrakumar Shah S 41,229 45.6 10-Nov Onwardtec Sarvamangal Mercantile Co Ltd S 82,830 49.7 10-Nov Onwardtec Onward Network Tech Pvt Ltd B 101,200 49.7 10-Nov Parnaxlab Vikas Jwalaprashad Gupta S 104,000 36.0 10-Nov Redington Reliance Capital Trustee Co. LtdA/C Reli. Long Term Eq. Fund B 4,900,000 97.5 10-Nov Redington Reliance Capital Trustee Co. LtdA/C Reliance Small Cap Fund B 2,800,000 97.5 10-Nov Redington Reliance Cap. Trustee Co Ltd. A/C. Reli. Regu Saving Fd-Eq Option B 2,600,000 97.5 10-Nov Redington Reliance Capital Trustee Co A/C Reliance Growth Fund B 6,000,000 97.5 10-Nov Redington Harrow Investment Holding Limited S 20,000,000 97.6 10-Nov Sical Ranford Investments Limited S 2,088,796 122.4 10-Nov Steelxind Mono Herbicides Limited S 385,998 56.0 10-Nov Steelxind Vinod Kumar Darak B 400,000 56.0 10-Nov Sumedha Keshav Narayanaprabhu S 50,000 18.2 10-Nov Supremeind Cartica Capital Ltd B 2,427,425 590.0 10-Nov Supremeind Jwalamukhi Investment Holdings S 2,427,425 590.0 10-Nov Upsurge Yaduka Financial Services Limited B 200,000 51.0 10-Nov Upsurge Navrati Anurag Gupta S 200,000 51.0 10-Nov Upsurge Anurag Gupta S 327,710 51.0 10-Nov Upsurge Soma Gavandhe B 300,000 51.0 10-Nov Yogisung Euro Plus Capital Limited B 161,598 12.8 10-Nov Yogisung Parkfield Developers & Builders Pvt LtdS 162,420 12.5 Source: BSE Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 16 MORNING INSIGHT Gainers & Losers November 11, 2014 Nifty Gainers & Losers Price (Rs) chg (%) Index points Volume (mn) ITC 372 4.5 NA 15.7 Bank of Baroda 985 2.4 NA 1.3 Power Grid 148 2.2 NA 5.8 ONGC 394 (3.8) NA 6.4 Jindal Steel 156 (3.6) NA 4.8 Hindalco Ind 152 (2.6) NA 9.0 Gainers Losers Source: Bloomberg Forthcoming events Company/Market Date Event 11-Nov 3Infotech, Abbot India, Alps Ind, Ballarpur, Eveready, Hind Motors, HMT, ICRA, IFCI, IL&FS Trans, Lumax Ind, Power Grid, Radico, Rama Petro, Shalimar Paints, Shreyas, Siticable earnings expected 12-Nov Apollo Hosp, BPCL, Creative Eye, Datamatics, DCM Shriram, DCW, Dishman, Eicher Mot, FDC, HEG, ICRA, IGL, India Cement, J&K Bank, JP Associates, MT Educare, Natco Pharma, Nalco, Oil, Orbit Corp, RCF, Reliance Infra, Renuka, Rolta, Rel power, Sobha Dev, STC India, Subex, Tata Steel, Time Techno, TNPL earnings expected 13-Nov Arvind Remedy, Bajaj Electricals, Balkrishna Ind, Bombay Dyeing, Cipla, DLF, Elantas, Finolex Ind, Fortis, GIC Housing Finance, Gujarat Gas, Hathway, Hindalco, HPCL, Hindcopper, IOC, ITI, IVRCL Infra, Magnum, Merck, Modi Rubber, NCC, SAIL, SCI, Sun Pharma, Tata Power, Voltas earnings expected 14-Nov ABG, Aegis Logistics, BEML, BHEL, Britannia Industries, CESC, Essar ports, GE Shipping, GMR Infra, Gujarat Apollo, HDIL, JBF Ind, JK Tyre, Madhucon, Mangalam Cement, Megasoft, Nalco, ONGC, Patel Engg, PTC, Punj Lloyd, Rajesh Exports, Rcom, Rel Capital, SBI, Sunil Hitech, Tata Motors, TVS Motors UB Holdings, earnings expected Source: Bloomberg Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 17 MORNING INSIGHT November 11, 2014 Fundamental Research Team Dipen Shah IT [email protected] +91 22 6621 6301 Saday Sinha Banking, NBFC, Economy [email protected] +91 22 6621 6312 Ritwik Rai FMCG, Media [email protected] +91 22 6621 6310 Jayesh Kumar Economy [email protected] +91 22 6652 9172 Sanjeev Zarbade Capital Goods, Engineering [email protected] +91 22 6621 6305 Arun Agarwal Auto & Auto Ancillary [email protected] +91 22 6621 6143 Sumit Pokharna Oil and Gas [email protected] +91 22 6621 6313 K. Kathirvelu Production [email protected] +91 22 6621 6311 Teena Virmani Construction, Cement [email protected] +91 22 6621 6302 Ruchir Khare Capital Goods, Engineering [email protected] +91 22 6621 6448 Amit Agarwal Logistics, Transportation [email protected] +91 22 6621 6222 Technical Research Team Shrikant Chouhan [email protected] +91 22 6621 6360 Amol Athawale [email protected] +91 20 6620 3350 Derivatives Research Team Sahaj Agrawal [email protected] +91 79 6607 2231 Rahul Sharma [email protected] +91 22 6621 6198 Malay Gandhi [email protected] +91 22 6621 6350 Prashanth Lalu [email protected] +91 22 6621 6110 Disclaimer This document is not for public distribution and has been furnished to you solely for your information and must not be reproduced or redistributed to any other person. Persons into whose possession this document may come are required to observe these restrictions. This material is for the personal information of the authorized recipient, and we are not soliciting any action based upon it. This report is not to be construed as an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. It is for the general information of clients of Kotak Securities Ltd. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. We have reviewed the report, and in so far as it includes current or historical information, it is believed to be reliable though its accuracy or completeness cannot be guaranteed. Neither Kotak Securities Limited, nor any person connected with it, accepts any liability arising from the use of this document. The recipients of this material should rely on their own investigations and take their own professional advice. Price and value of the investments referred to in this material may go up or down. Past performance is not a guide for future performance. Certain transactions -including those involving futures, options and other derivatives as well as non-investment grade securities - involve substantial risk and are not suitable for all investors. Reports based on technical analysis centers on studying charts of a stock’s price movement and trading volume, as opposed to focusing on a company’s fundamentals and as such, may not match with a report on a company’s fundamentals. Opinions expressed are our current opinions as of the date appearing on this material only. While we endeavor to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. Prospective investors and others are cautioned that any forward-looking statements are not predictions and may be subject to change without notice. Our proprietary trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed herein. Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group . The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. We and our affiliates, officers, directors, and employees world wide may: (a) from time to time, have long or short positions in, and buy or sell the securities thereof, of company (ies) mentioned herein or (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 advisor or lender / borrower to such company (ies) or have other potential conflict of interest with respect to any recommendation and related information and opinions. The analyst for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report. No part of this material may be duplicated in any form and/or redistributed without Kotak Securities’ prior written consent. Our research should not be considered as an advertisement or advice, professional or otherwise. The investor is requested to take into consideration all the risk factors including their financial condition, suitability to risk return profile and the like and take professional advice before investing. Kotak Securities Limited. Registered Office: 27 BKC, C 27, G Block, Bandra Kurla Complex, Bandra (E), Mumbai 400051. CIN: U99999MH1994PLC134051, Telephone No.: +22 43360000, Fax No.: +22 67132430. Website: www.kotak.com. Correspondence Address: Infinity IT Park, Bldg. No 21, Opp. Film City Road, A K Vaidya Marg, Malad (East), Mumbai 400097. Telephone No: 66056825. SEBI Registration No: NSE INB/INF/INE 230808130, BSE INB 010808153/INF 011133230, OTC INB 200808136, MCXSX INE 260808130/INB 260808135/INF 260808135, AMFI ARN 0164 and PMS INP000000258. NSDL: IN-DP-NSDL-23-97. CDSL: IN-DP-CDSL158-2001. Investments in securities are subject to market risk; please read the SEBI prescribed Combined Risk Disclosure Document prior to investing. Derivatives are a sophisticated investment device. The investor is requested to take into consideration all the risk factors before actually trading in derivative contracts. Compliance Officer Details: Mr. Sandeep Chordia. Call: 022 - 6605 6825, or Email: [email protected]. In case you require any clarification or have any concern, kindly write to us at below email ids: Level 1: For Trading related queries, contact our customer service at '[email protected]' and for demat account related queries contact us at [email protected] or call us on: Online Customers - 30305757 (by using your city STD code as a prefix) or Toll free numbers 18002099191 / 1800222299, Offline Customers - 18002099292 Level 2: If you do not receive a satisfactory response at Level 1 within 3 working days, you may write to us at [email protected] or call us on 02266057072 and if you feel you are still unheard, write to our customer service HOD at [email protected] or call us on 022-66057122. Level 3: If you still have not received a satisfactory response at Level 2 within 3 working days, you may contact our Compliance Officer (Name: Sandeep Chordia) at [email protected] or call on 91- (022) 6605 6825. Level 4: If you have not received a satisfactory response at Level 3 within 7 working days, you may also approach CEO (Mr. Kamlesh Rao) at [email protected] or call on 91-(022) 6652 9160. Kotak Securities - Private Client Research Please see the disclaimer on the last page For Private Circulation 18