Вы находитесь на странице: 1из 16

Market Outlook

May 6, 2013

Dealers Diary

Domestic Indices

The Indian markets are expected to open positive today tracking strong cues from
SGX Nifty. Meanwhile, major Asian indices except for Japan are trading in the
green today after faster-than-forecast U.S. employment growth bolstered optimism
in the worlds largest economy.
The US stock markets moved sharply higher during trading on Friday with better
than expected employment data generating considerable buying interest With
stronger than expected job growth, the unemployment rate edged down to 7.5% in
April from 7.6% in March. The gains on the day lifted the Dow and the S&P 500 to
new record highs, while the Nasdaq reached a new twelve-year high. The strong
performance of the U.S. markets led to surge in European markets with US jobs
data overshadowing the news that the Eurozone reduced its economic outlook.
Meanwhile, Indian shares fell on Friday, retracing from near 3-month highs
touched a day before, after the central bank cautioned it had limited room for
further monetary easing, overshadowing the 25-basis-point cut in key interest
rates, dragging down rate-sensitive stocks.

(0.8)
(0.9)

(55)

5,944

MID CAP

(0.3)

(17)

6,376

SMALL CAP

(0.4)

(23)

6,032

0.2

19

8,759

BSE PSU

(1.5)

(105)

6,808

BANKEX

(2.4)

(348) 14,184

AUTO

(1.5)

(165) 10,831

METAL
OIL & GAS
BSE IT
Global Indices

R1

R2

SENSEX
NIFTY

19,419
5,888

19,497
5,916

19,621
5,958

19,699
5,986

19,823
6,028

News Analysis

125

8,787

(87)

8,707

0.4

26

5,881

(Pts)

(Close)

Chg (%)

1.0

NASDAQ

1.1

38

3,379

FTSE

0.9

61

6,521

(0.8)

(105)

13,694

Nikkei

Shanghai Com
Indian ADR

INFY

142 14,974

0.1

22

22,690

(1.0)

(32)

3,370

1.5

32

2,205

Chg (%)

(Pts)

(Close)

1.9

0.8

$43.4

WIT

2.9

0.2

$8.1

IBN

(3.4)

(1.6)

$45.1

HDB

(3.2)

(1.4)

$41.7

Advances / Declines

RBI reduces repo rate by 25bp on expected lines


Bharti Airtel to sell 5% to Qatar Foundation for US$1.26bn
Result Review: Ambuja Cements, ACC, JAL, Gujarat Gas, Honeywell Auto
Result Preview: South Indian Bank

1.4
(1.0)

Dow Jones

The trend deciding level for the day is 19,621 / 5,958 levels. If NIFTY trades above
this level during the first half-an-hour of trade then we may witness a further rally
up to 19,699 19,823 / 5,986 6,028 levels. However, if NIFTY trades below
19,621 / 5,958 levels for the first half-an-hour of trade then it may correct up to
19,497 19,419 / 5,916 5,888 levels.
PIVOT

(160) 19,576

BSE HC

Straits Times

S1

(Close)

Nifty

Hang Sang

S2

(Pts)

BSE Sensex

Markets Today

Indices

Chg (%)

BSE

NSE

Advances

1,027

524

Declines

1,339

842

137

77

Unchanged

Refer detailed news analysis on the following page

Volumes (` cr)

Net Inflows (May 02, 2013)


` cr
FII
MFs

Purch
4,732
571

Sales
3,119
869

Net
1,613
(297)

MTD
1,613
(297)

YTD
62,771
(8,888)

FII Derivatives (May 03, 2013)


` cr
Index Futures
Stock Futures

Purch
1,604
1,928

Sales
1,616
2,613

Net
(13)
(685)

Open Interest
12,167
24,757

Gainers / Losers
Company

Gainers
Price (`)
chg (%)

MCX

993

6.9

Company
JSW ENERGY

Losers
Price (`)
chg (%)
64

(5.1)

Dabur India

160

6.5

Canara Bank

395

(4.2)

Adani Ports

155

6.2

Power Finance

191

(4.0)

Reliance Comm

110

4.9

Gujarat Mnrl

152

(3.8)

Jindal Steel

319

4.2

Tata Motors

285

(3.8)

www.angelbroking.com

BSE

2,230

NSE

11,842

Market Outlook
May 6, 2013

RBI reduces repo rate by 25bp on expected lines


The Reserve Bank of India (RBI) in its Monetary Policy Review delivered on expected
lines and reduced the Repo Rate by 25bp from 7.50% to 7.25%. Consequently, the
Reverse Repo Rate stands adjusted to 6.25% and the Marginal Standing Facility
Rate and Bank Rate stand adjusted to 8.25%. The Cash Reserve Ratio remains
unchanged at 4.00% of banks NDTL.
Notwithstanding, the recent correction in the international commodity prices (incl.
gold, crude etc.), the RBI expressed caution considering 1) the need to keep
differential with the global interest rates high, so as to keep attracting capital flows
to finance the precarious current account deficit, 2) the near-term upside risks to
inflationary expectations, stemming from supply-side bottlenecks, elevated food
inflation and the ongoing correction in administered fuel prices, and 3) the
elevated CPI inflation levels.
The RBI maintained a cautious stance and indicated that there is little space for
further monetary easing. While it acknowledged lower inflation trajectory going
ahead, it expressed caution with respect to the capital flows and the CAD, and as
a result, mentioned only limited headroom for further monetary easing. In line with
this, we expect another one or two rate cuts going ahead, while positive surprise in
forthcoming inflation readings, may provide further headroom.

Bharti Airtel to sell 5% to Qatar Foundation for US$1.26bn


In a move seen as a positive deleveraging exercise, Bharti Airtel on Friday decided
to sell a 5% stake to Doha-based Qatar Foundation Endowment for US$1.26bn
(`6,796cr) to strengthen its capital structure and fund its growth plans. According
to the structure of the deal, Bharti will issue fresh 199.9mn shares to Qatar
Foundation at `340 a share, which is at 7.3% premium to its closing price on May
2. The deal values the company at `135,920cr. Following the issuance of shares,
the promoter groups stake in the company will reduce to 65.12% from 68.55%.
Qatar Foundation Endowment is the investment vehicle for Qatar Foundation, a
non-profit organization wholly-owned by the Gulf state's royal family. The move to
deleverage is positive as it improves balance sheet strength and will help ease the
debt burden; Bharti Airtel currently has debt of ~`63,700cr. This will reduce the
net-debt to Ebitda ratio to 2.3:1 from 2.6:1. The company claimed the investment
would strengthen its capital structure and give it flexibility to deliver on its growth
strategy. The company faces payouts amounting to thousands of crores in
regulatory fees and spectrum charges in India. Its mobile permits are up for
renewal from next year as well. We currently maintain our Neutral rating on the
stock.

www.angelbroking.com

Market Outlook
May 6, 2013

Result Review
Ambuja Cements (CMP: `188/TP:-/Upside:-)
Ambuja cements posted a disappointing set of numbers for 1QCY2013. Top-line
fell by 3.4% yoy to `2,545cr with cement volumes declining by 4% on a yoy basis
and realization remaining flat yoy. OPM at 21.6% was down by 738bp on yoy
basis impacted by higher costs, freight costs in particular. However, during the
quarter company had `28cr of write back towards interest on income tax, which
boosted its other income. The company also wrote back `117cr of income tax
provision pertaining to previous which reduced its tax expense. Thus PAT came in
higher than estimates at `488cr, although EBITDA was below estimates at `553cr.
We maintain our neutral rating on the stock.
Y/E
Dec

Sales
(` cr)

OPM

PAT

EPS

(%)

(` cr)

ROE

P/E

P/BV

EV/EBITDA EV/tonne*

(`)

(%)

(x)

(x)

(x)

(US $)

CY2013E

10,592

25.0 1,672 10.8

18.1

17.4

3.0

8.9

165

CY2014E

11,883

25.5 1,966 12.7

19.4

14.8

2.7

7.4

ACC (CMP: `1,230/TP:1,361/Upside:11%)


ACCs top-line rose by 2.3% yoy to `2,956cr. The companys grey cement division
posted a 2.4% yoy decline in top-line as volumes fell by 4.5% yoy and realizations
improved only by 2% on a yoy basis. Thus, the yoy growth in topline was on
account of the merger of RMC business with the companys standalone operations.
OPM at 16.6% was down by 569bp on yoy basis impacted by higher costs. The
company wrote back `141cr of income tax provision pertaining to previous year
which reduced its tax expense. Thus PAT came in higher than estimates at `438cr,
although EBITDA was below estimates at `492cr. We maintain our Accumulate
recommendation on the stock with a Target Price of `1,361.
Y/E

Sales

OPM

PAT

EPS

ROE

P/E

P/BV

EV/EBITDA EV/tonne*

Dec

(` cr)

(%)

(` cr)

(`)

(%)

(x)

(x)

(x)

(US $)
117

CY2013E

11,955

21.0 1,478 78.7

19.0

15.6

2.8

7.9

CY2014E

13,208

22.4 1,856 98.8

21.4

12.5

2.5

6.3

Note: Computed on TTM basis

Jaiprakash Associates (CMP: `75/ TP: under review)


For 4QFY2013, Jaiprakash Associates posted mixed set of numbers with subdue
performance on revenue however earnings were lower than our estimate owing to
lower-than-expected operating performance. On the top-line front, companys
reported a revenue of `3,907cr in 4QFY2013 (against our estimate of `3,365cr),
indicating a decline of 3.8% yoy. The real estate segment had growth of 14.3% on
yoy basis however cement and construction segment revenues declined by 3.0%
and 13.4% respectively on yoy basis. Blended EBITDA margins decline by
222bp/424bp on a yoy/qoq basis to 22.9% and was below our expectation of
26.4%. This was mainly due to lower construction margins which came in at 19.1%
(a decline of 478bps yoy). Interest cost increased by 3.1% on sequential basis to
`549cr basis and was higher than our estimate of `534cr. Depreciation cost came
in at `191cr in 4QFY13 a jump of 16.5%/5.2% on yoy/qoq basis. On the bottomline front, company reported a PAT of `124cr a decline of 56.5% yoy owing to

www.angelbroking.com

Market Outlook
May 6, 2013

lower-than-expected operating operating and high interest cost. The stock rating is
currently under review.
Y/E

Sales OPM

March

(` cr)

PAT EPS ROE P/E

(%) (` cr)

P/BV

EV/EBITDA

EV/Sales

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

14,914

24.9

570

2.6

4.3 28.0

1.2

11.7

2.9

FY2015E

15,699

25.0

602

2.7

4.6 26.6

1.2

11.6

2.9

Gujarat Gas (CMP: `247, TP: -, Upside: -)


Gujarat Gas reported disappointing 1QCY2013 results. The companys top line
increased 6.1% yoy to `768cr mainly on account of higher realization partially
offset by lower volumes. Natural gas volume sold declined by 13.2% yoy to
264mmscm during the quarter. The decline was mainly in the industrial PNG
segment. The companys cost of goods sold increased by 8.1% yoy to `644cr on
account of higher proportion of expensive RLNG sales coupled with INR
depreciation against the US dollar. Hence, EBITDA declined by 5.6% yoy to `72cr.
Other income declined by 10.3% yoy to `26cr. Consequently companys net profit
declined by 9.2% yoy to `59cr. We maintain our Neutral rating on the stock.
Y/E

Sales

OPM

December

(` cr)

(%)

PAT EPS
(` cr)

(`)

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(%)

(x)

(x)

(x)

(x)

CY13E

3,765

11.7

304

23.7 29.6

10.4

2.9

5.7

0.7

CY14E

3,910

12.4

330

25.7 28.2

9.6

2.5

5.0

0.6

Honeywell Auto(CMP: `2471/ TP: -/ Upside: -)


Honeywell Automation India Ltd. (HAIL) reported disappointing set of numbers for
1QCY2013. Top line came in 6.6% lower yoy to `385cr against our estimates of
`526cr. The companys EBITDA came in marginally higher by 1.2% yoy to `24cr
far lower than our estimate of `33cr. EBITDA margin was higher by 34 basis
points yoy and came in at 6.2%. The improvement in EBITDA was mainly on
account of lower raw material cost as percentage of sales by 677bp yoy which was
majorly offset due to total 643bp rise in employee and other expenses. Net profit
for the quarter stood at `15cr vis--vis `17cr in 1QCY2012 lower by 7.8% yoy, on
the back of poor revenue growth. Considering the poor performance of the
company, at current market price, we recommend Neutral rating on the stock.

www.angelbroking.com

Y/E

Sales

OPM

PAT EPS

September

(` cr)

(%)

CY2013E

1,842

7.7

99 112

19.8

22.0

2.8

14.1

1.1

CY2014E

2,131

7.8

117 132

20.6

18.7

2.4

11.9

0.9

(` cr)

(`)

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(%)

(x)

(x)

(x)

(x)

Market Outlook
May 6, 2013

Result Preview
South Indian Bank - (CMP: `24 / TP: - / Upside: -)
South Indian Bank is scheduled to announce its 4QFY2013 results today. We
expect the bank to report a healthy growth of 28.3% yoy in Net Interest Income
(NII) to `365cr, on back of expectation of loan growth of 20.0% yoy. Non-interest
income is expected to increase by 10.0% yoy to `91cr. Operating expenses are
expected to grow marginally by 1.5% yoy to `207cr. While, provisioning and tax
expenses are expected to increase to `47cr and `65cr, respectively during the
quarter, as against `12cr and `29cr, respectively in 4QFY2012. Hence, we expect
Net profit to grow by 11.5% yoy to `136cr. At the CMP, the stock is trading at 0.9x
FY2015E ABV. We recommend a Neutral rating on the stock.
Y/E
March

Op. Inc

NIM

PAT

EPS

ABV

RoA

RoE

P/E

P/ABV

(` cr)

(%)

(` cr)

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

1,826

3.0

538

4.0

24.1

1.1

17.6

5.9

1.0

FY2015E

2,081

2.9

601

4.5

27.5

1.0

17.1

5.3

0.9

Quarterly Bloomberg Brokers Consensus Estimates


Adani Power (06/05/2013)
Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

1,897

998

90

1,687

12

EBITDA

326

96

241

294

11

EBITDA margin (%)

17.2

9.6

(397)

(290)

37

(507)

(22)

q-o-q (%)

Net sales

Net profit

17.4

Adani Ports & SEZ (06/05/2013)


Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

Net sales

839

617

36

868

(3)

EBITDA

589

458

29

666

(11)

EBITDA margin (%)

70.2

74.1

Net profit

379

339

76.7
12

415

(9)

Glenmark Pharma Consolidated (07/05/2013)


Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

1,297

1,066

22

1,381

(6)

EBITDA

260

222

17

319

(19)

EBITDA margin (%)

20.0

20.8

Net profit

162

150

Net sales

23.1
8

213

(24)

Shriram Transport Finance Company (07/05/2013)


Particulars (` cr)
Net profit

www.angelbroking.com

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

361

308

17

346

Market Outlook
May 6, 2013

ABB (08/05/2013)
Particulars (` cr)

1QCY13E

1QCY12

y-o-y (%)

4QCY12

q-o-q (%)

1,851

1,773

2,053

(10)

EBITDA

103

98

67

55

EBITDA margin (%)

5.6

5.5

Net profit

51

48

17

206

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

1,482

1,326

12

1,140

30

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

2,404

1,883

28

2,466

(3)

EBITDA

541

373

45

605

(11)

EBITDA margin (%)

22.5

19.8

Net profit

318

156

105

335

(5)

1QCY13E

1QCY12

y-o-y (%)

4QCY12

q-o-q (%)

2,683

3,695

(27)

2,670

246

1,015

(76)

81

203

(88)

(127)

Net sales

3.2

HDFC (08/05/2013)
Particulars (` cr)
Net profit

Lupin Consolidated (08/05/2013)


Particulars (` cr)
Net sales

24.5

Ranbaxy Consolidated (08/05/2013)


Particulars (` cr)
Net sales
EBITDA
EBITDA margin (%)

9.2

27.5

Net profit

151

1,247

3.0

Economic and Political News

No immediate upgrade of India's ratings: S&P


8% growth feasible for India: MD, Asian Development Bank
No sovereign bond issue: Raghuram Rajan

Corporate News

Nalco might cut output by 25% due to coal shortages: Director


Hunger strike at M & M Nashik plant continues
Reliance Communications to raise call rates in discounted plans
HCC to raise `1000cr to bring down its debt
Source: Economic Times, Business Standard, Business Line, Financial Express, Mint

www.angelbroking.com

(219)

Market Outlook
May 06, 2013
Result Calendar
Date

Company

May 06, 2013

Mundra Port, Adani Power, South Ind.Bank

May 07, 2013

GSK Pharma, Shriram Trans., Glenmark Pharma., Allahabad Bank, UCO Bank, ITNL, Sintex, CEAT

May 08, 2013

HDFC, Ranbaxy, Lupin, ABB, Corporation Bank

May 09, 2013

Punjab Natl.Bank, Asian Paints, Union Bank, Indian Bank


NTPC, Cummins India, Central Bank, Ashok Leyland, Apollo Tyres, United Bank, Punj Lloyd, Electrosteel Castings, ITD
Cementation
Dena Bank

May 10, 2013


May 11, 2013
May 12, 2013
May 13, 2013

Nestle, Amara Raja Batteries

May 14, 2013

Dr Reddy's, HT Media

May 16, 2013

Bajaj Auto

May 20, 2013

Adani Enterp., India Cements

Source: Bloomberg, Angel Research

Global economic events release calendar


Date

Time

Country Event Description

Unit

Period

Bloomberg Data
Last Reported Estimated

May 6, 2013

1:25PM

Germany PMI Services

May 8, 2013

4:29PM

China

Exports YoY%

May 9, 2013

2:00PM

UK

Industrial Production (YoY)

4:30PM

UK

BOE Announces rates

7:00AM

China

4:29PM

India

4:29PM

May 10, 2013

Value

Apr F

49.20

--

% Change

Apr

10.00

10.00

% Change

Mar

(2.20)

--

% Ratio

May 9

0.50

0.50

Consumer Price Index (YoY)

% Change

Apr

2.10

2.20

Imports YoY%

% Change

Apr

(2.90)

--

India

Exports YoY%

% Change

Apr

7.00

--

11:00AM

India

Industrial Production YoY

% Change

Mar

0.60

--

May 13, 2013

11:00AM

China

Industrial Production (YoY)

% Change

Apr

8.90

9.20

May 14, 2013

12:00PM

India

Monthly Wholesale Prices YoY%

% Change

Apr

5.96

--

May 15, 2013

2:00PM

UK

Jobless claims change

% Change

Apr

(7.00)

--

2:30PM

Euro Zone Euro-Zone GDP s.a. (QoQ)

% Change

1Q A

(0.60)

--

6:00PM

US

Producer Price Index (mom)

% Change

Apr

(0.60)

--

6:45PM

US

Industrial Production

Apr

0.41

--

11:30AM

Germany GDP nsa (YoY)

% Change

1Q P

0.10

--

2:30PM

Euro Zone Euro-Zone CPI (YoY)

Apr F

1.70

--

6:00PM

US

Housing Starts

Thousands

Apr

1,036.00

--

6:00PM

US

Building permits

Thousands

Apr

907.00

--

6:00PM

US

Consumer price index (mom)

% Change

Apr

(0.20)

--

May 21, 2013

2:00PM

UK

CPI (YoY)

% Change

Apr

2.80

--

May 22, 2013

7:30PM

US

Existing home sales

May 23, 2013

7:30PM

Euro Zone Euro-Zone Consumer Confidence

2:00PM

UK

7:30PM

US

May 16, 2013

Source: Bloomberg, Angel Research

Millions

Apr

4.92

--

Value

May A

(22.30)

--

GDP (YoY)

% Change

1Q P

0.60

--

New home sales

Thousands

Apr

417.00

--

Market Outlook
May 06, 2013

Macro watch
Exhibit 1: Quarterly GDP trends

Exhibit 2: IIP trends


10.0
(%)

(%)
11.2

6.0
4.0

0.6

(0.1)

Jan-13

Dec-12

Nov-12

(2.8)

Mfg. PMI

58.0

7.5

(0.5)

Exhibit 4: Manufacturing and services PMI

(%)
7.6

(1.0)

Source: MOSPI, Angel Research

Exhibit 3: Monthly WPI inflation trends

7.6

(0.7)

(2.0)

Oct-12

(4.0)

(1.3)

Mar-12

3QFY13

2QFY13

1QFY13

4QFY12

3QFY12

2QFY12

1QFY12

4QFY11

3QFY11

2QFY11

1QFY11

4QFY10

3QFY10

2QFY10

(2.0)

Sep-12

5.3 5.5 5.3


4.5

7.5

2.4

2.0

Aug-12

6.0

Jul-12

5.7

2.5

2.0

Jun-12

6.5

8.0

Services PMI

8.1
7.3

7.2

7.3
6.6

56.0

6.8
6.0

54.0
52.0

Mar-13

Feb-13

Jan-13

Dec-12

Nov-12

Oct-12

Sep-12

Aug-12

Jul-12

Jun-12

May-12

Apr-12

Mar-12

Source: Market, Angel Research; Note: Level above 50 indicates expansion

Exhibit 5: Exports and imports growth trends


(%)

48.0

Feb-12

Mar-13

Feb-13

Jan-13

Dec-12

Nov-12

Oct-12

Sep-12

Aug-12

Jul-12

Jun-12

May-12

Apr-12

50.0

Source: MOSPI, Angel Research

Exports yoy growth

Exhibit 6: Key policy rates


Repo rate

(%)
9.00

Imports yoy growth

30.0

Reverse Repo rate

CRR
7.50

8.00
15.0

7.00
6.50

6.00

Source: Bloomberg, Angel Research

www.angelbroking.com

4.00

Feb-13

Jan-13

Dec-12

Nov-12

Oct-12

Sep-12

Aug-12

Jul-12

Jun-12

Source: RBI, Angel Research

Mar-13

4.00

3.00

May-12

Feb-13

Jan-13

Dec-12

Nov-12

Oct-12

Sep-12

5.00

Apr-12

(30.0)

Aug-12

Jul-12

Jun-12

May-12

Apr-12

Mar-12

0.0

(15.0)

Feb-13

7.5

May-12

7.6

7.5

8.2

Apr-12

8.5

Source: CSO, Angel Research

9.0
8.0
7.0
6.0
5.0
4.0
3.0
2.0
1.0
0.0

8.4

8.0
9.2

9.0

1QFY10

12.0
11.0
10.0
9.0
8.0
7.0
6.0
5.0
4.0
3.0

Market Outlook
May 06, 2013

Stock Watch
Company Name

Reco

CMP

Target

Mkt Cap

( )

Price ( )

( cr )

Sales ( cr )
FY14E

OPM(%)

EPS ( )

FY15E

FY14E

FY15E

FY14E

PER(x)

P/BV(x)

RoE(%)

EV/Sales(x)

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

Agri / Agri Chemical


Rallis

Neutral

137

2,663

1,657

1,906

14.1

14.1

7.7

8.9

17.8

15.4

3.7

3.1

22.2

21.9

1.5

1.3

United Phosphorus

Buy

144

232

6,371

10,298

11,310

16.5

16.5

20.5

23.2

7.0

6.2

1.2

1.0

18.0

17.4

0.6

0.5

Amara Raja Batteries

Buy

261

326

4,456

3,418

3,892

15.1

14.9

19.8

21.7

13.2

12.0

3.2

2.6

27.1

23.7

1.3

1.1

Apollo Tyres

Neutral

99

4,985

14,401

15,841

11.4

11.5

13.6

15.9

7.3

6.2

1.2

1.0

18.4

18.2

0.5

0.4

Ashok Leyland

Buy

23

27

6,013

13,833

16,192

9.6

9.7

2.0

2.7

11.5

8.5

1.9

1.7

12.1

15.2

0.5

0.4

Automotive Axle#

Neutral

270

408

744

869

9.1

10.5

14.6

23.7

18.5

11.4

1.5

1.4

8.1

12.6

0.6

0.5

Bajaj Auto

Accumulate

1,812

2,014

52,433

22,552

25,498

18.6

18.6

117.9

134.3

15.4

13.5

5.6

4.4

40.2

36.6

1.9

1.6

Bharat Forge

Neutral

229

5,337

6,198

6,793

14.6

14.9

14.5

17.3

15.8

13.2

2.1

1.8

13.6

14.7

1.0

0.9

Bosch India*

Neutral

8,892

27,921

9,821

11,394

17.0

17.3

373.5

438.7

23.8

20.3

4.3

3.6

18.0

17.9

2.5

2.1

CEAT

Buy

110

155

376

5,403

6,057

8.3

8.3

36.4

41.3

3.0

2.7

0.4

0.4

15.3

16.6

0.2

0.2

Exide Industries

Accumulate

136

150

11,564

7,053

8,061

14.2

14.5

7.8

9.1

17.4

14.9

3.0

2.5

18.1

18.2

1.4

1.1

FAG Bearings*

Neutral

1,422

2,364

1,525

1,742

14.5

15.7

88.4

109.5

16.1

13.0

2.3

2.0

15.5

16.5

1.4

1.2

Hero Motocorp

Accumulate

1,610

1,819

32,148

25,274

27,658

14.1

13.7

110.2

139.9

14.6

11.5

5.3

4.2

39.8

40.7

1.1

0.9

JK Tyre

Buy

111

154

456

7,972

8,754

7.1

7.1

37.5

44.0

3.0

2.5

0.5

0.4

16.4

16.6

0.3

0.3

Auto & Auto Ancillary

Mahindra and Mahindra Neutral

959

58,899

44,550

50,260

11.4

11.7

59.6

68.3

16.1

14.1

3.3

2.8

22.3

21.6

1.1

0.9

1,666

1,847

48,118

48,455

55,723

11.2

10.9

107.8

123.2

15.4

13.5

2.3

2.0

16.2

16.0

0.8

0.7

190

222

11,178

28,442

31,493

7.5

7.8

12.5

14.8

15.2

12.9

3.8

3.0

27.5

25.8

0.5

0.5

Accumulate

26

30

157

1,479

1,685

10.0

9.9

5.5

7.5

4.8

3.5

0.5

0.5

11.1

13.7

0.4

0.3

Tata Motors

Accumulate

285

324

76,048 206,341 227,695

12.8

13.5

32.3

39.0

8.9

7.3

1.9

1.5

23.1

23.2

0.4

0.4

TVS Motor

Neutral

39

1,869

7,715

8,584

6.0

6.1

5.0

5.8

7.9

6.8

1.4

1.2

18.1

18.5

0.2

0.1

ABB*

Reduce

525

452

11,123

8,073

9,052

5.5

7.2

11.3

17.4

46.6

30.2

4.0

3.7

8.9

12.8

1.4

1.2

BGR Energy

Neutral

200

1,440

4,114

4,886

11.4

10.7

24.9

28.0

8.0

7.1

1.1

1.0

25.2

22.6

0.7

0.6

BHEL

Neutral

192

46,872

43,757

40,934

17.3

16.9

20.9

19.0

9.2

10.1

2.0

1.8

23.7

18.8

0.9

0.9

Blue Star

Buy

162

230

1,454

2,896

3,087

5.6

6.2

9.3

11.7

17.4

13.8

2.9

2.5

17.6

19.2

0.6

0.5

Crompton Greaves

Buy

94

117

6,059

13,790

15,095

6.4

7.4

6.9

9.4

13.7

10.1

1.5

1.4

11.7

14.5

0.5

0.4

Jyoti Structures

Accumulate

32

34

263

3,074

3,355

9.0

8.8

8.7

10.2

3.7

3.1

0.3

0.3

10.4

11.1

0.3

0.2

KEC International

Buy

53

67

1,352

7,750

8,631

6.8

7.0

7.7

9.2

6.9

5.7

1.0

0.9

20.8

20.8

0.3

0.3

Thermax

Neutral

579

6,902

5,931

6,592

9.6

9.7

31.0

34.3

18.7

16.9

3.3

2.8

18.6

17.9

1.0

0.9

1,230

1,361

23,089

12,182

13,435

21.0

22.4

78.7

98.8

15.6

12.5

2.8

2.5

19.0

21.4

1.6

1.4

Maruti

Accumulate

Motherson Sumi

Buy

Subros

Capital Goods

Cement
ACC

Accumulate

www.angelbroking.com

Market Outlook
May 06, 2013

Stock Watch
Company Name

Reco

CMP

Target

Mkt Cap

Sales ( cr )

OPM(%)

EPS ( )

PER(x)

P/BV(x)

RoE(%)

EV/Sales(x)

( )

Price ( )

( cr )

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

Cement
Ambuja Cements

Neutral

188

29,034

10,681

11,991

25.0

25.5

10.8

12.8

17.4

14.8

3.0

2.7

18.1

19.4

2.2

1.9

India Cements

Neutral

85

2,623

4,777

5,276

17.3

17.1

8.8

10.9

9.7

7.9

0.7

0.7

7.5

8.8

0.9

0.8

J K Lakshmi Cement

Buy

96

143

1,130

2,313

2,728

19.8

20.7

16.6

23.1

5.8

4.2

0.8

0.6

13.6

16.5

1.0

0.8

Madras Cements

Neutral

242

5,754

4,293

4,855

27.4

28.6

21.8

28.2

11.1

8.6

2.0

1.7

19.6

21.3

1.8

1.5

Shree Cement^

Neutral

4,676

16,288

6,706

7,751

28.7

27.7

338.2

375.5

13.8

12.5

3.5

2.8

28.5

25.2

1.8

1.4

UltraTech Cement

Neutral

1,886

51,698

21,947

25,049

23.8

23.8

106.1

119.8

17.8

15.7

2.9

2.5

17.7

17.3

2.4

2.1

221

272

1,162

2,013

2,293

22.5

22.5

26.0

24.4

8.5

9.1

0.9

0.9

11.7

9.9

2.2

2.0

12

219

2,281

2,492

5.9

6.9

0.7

2.0

17.4

5.9

0.4

0.4

2.3

6.5

0.4

0.3

Construction
Ashoka Buildcon

Buy

Consolidated Co

Neutral

IRB Infra

Buy

116

167

3,870

4,152

4,624

44.4

45.0

17.0

17.2

6.9

6.8

1.1

0.9

16.2

14.6

3.3

3.4

ITNL

Buy

179

230

3,472

7,177

7,772

27.4

28.9

29.4

32.4

6.1

5.5

0.9

0.8

16.5

15.9

2.7

2.7

IVRCL Infra

Buy

20

35

605

6,287

6,836

8.5

8.5

2.3

3.0

8.4

6.5

0.3

0.3

3.4

4.2

0.5

0.5

Jaiprakash Asso.

Buy

75

95

16,688

14,914

15,699

26.2

26.4

4.2

4.4

17.9

17.3

1.2

1.1

6.8

6.6

2.5

2.4

Larsen & Toubro

Accumulate

1,569

1,795

96,623

69,586

79,247

11.2

11.1

75.1

84.9

20.9

18.5

3.0

2.6

15.2

15.0

1.6

1.4

Nagarjuna Const.

Buy

33

45

835

6,576

7,264

8.2

8.3

4.1

4.8

8.0

6.8

0.3

0.3

4.2

4.7

0.5

0.5

Punj Lloyd

Neutral

53

1,753

1,338

1,542

10.2

10.2

3.0

4.8

17.8

11.1

0.6

0.6

3.4

5.2

5.5

5.3

Sadbhav Engg.

Buy

114

153

1,721

2,511

2,736

10.6

10.6

7.3

7.8

15.7

14.6

2.0

1.8

13.3

12.7

0.9

0.8

Simplex Infra

Buy

112

164

554

6,824

7,563

9.2

9.4

18.0

23.4

6.2

4.8

0.4

0.4

6.9

8.3

0.5

0.4

Unity Infra

Buy

30

45

226

2,455

2,734

13.4

13.0

14.6

14.9

2.1

2.1

0.2

0.2

12.3

11.3

0.5

0.5

Allahabad Bank

Buy

132

155

6,588

7,137

7,907

2.9

2.8

32.3

36.0

4.1

3.7

0.6

0.5

14.2

14.2

Andhra Bank

Neutral

92

5,126

5,285

5,937

3.0

2.9

21.2

23.4

4.3

3.9

0.6

0.6

13.4

13.4

Axis Bank

Buy

1,474

1,737

68,979

19,055

22,710

3.3

3.2

130.7

152.3

11.3

9.7

1.8

1.6

17.2

17.6

Bank of Baroda

Buy

699

815

29,454

16,318

18,682

2.4

2.4

121.4

144.6

5.8

4.8

0.8

0.7

15.2

16.0

Bank of India

Accumulate

327

360

19,477

14,284

16,295

2.3

2.3

55.9

68.4

5.9

4.8

0.8

0.7

13.9

15.2

Bank of Maharashtra

Neutral

57

3,747

4,289

4,670

2.9

2.8

11.6

13.1

4.9

4.3

0.7

0.6

15.7

15.6

Canara Bank

Accumulate

395

461

17,485

11,673

13,208

2.3

2.3

74.8

85.8

5.3

4.6

0.7

0.6

13.7

14.1

Central Bank

Neutral

70

7,275

8,079

9,086

2.6

2.6

14.9

18.0

4.7

3.9

0.7

0.6

12.2

13.3

Corporation Bank

Buy

376

453

5,756

5,397

5,973

2.2

2.2

96.3

105.9

3.9

3.6

0.6

0.5

14.6

14.4

Dena Bank

Accumulate

91

101

3,186

3,334

3,700

2.7

2.7

23.6

26.5

3.9

3.4

0.6

0.5

15.5

15.3

Federal Bank

Neutral

447

7,649

2,916

3,389

3.3

3.3

50.1

59.4

8.9

7.5

1.1

1.0

12.8

13.7

Financials

www.angelbroking.com

Market Outlook
May 06, 2013

Stock Watch
Company Name

Reco

CMP

Target

Mkt Cap

( )

Price ( )

( cr )

Sales ( cr )

OPM(%)

EPS ( )

PER(x)

P/BV(x)

RoE(%)

EV/Sales(x)

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

Financials
HDFC

Accumulate

855

858

132,204

8,928

10,684

3.7

3.7

38.4

45.3

22.3

18.9

4.8

4.3

32.5

32.4

HDFC Bank

Neutral

681

162,168

27,682

33,916

4.6

4.6

35.3

42.7

19.3

16.0

3.8

3.2

21.3

21.8

ICICI Bank

Buy

1,130

1,352

130,357

25,705

30,330

3.1

3.2

83.9

96.3

13.5

11.7

1.8

1.6

15.2

15.7

IDBI Bank

Neutral

89

11,875

9,137

10,041

1.9

2.0

17.8

18.8

5.0

4.8

0.6

0.5

11.7

11.3

Indian Bank

Buy

163

193

7,016

6,276

6,968

3.1

3.1

38.3

42.3

4.3

3.9

0.6

0.6

15.2

14.9

IOB

Accumulate

62

70

5,771

8,205

9,048

2.6

2.5

16.4

20.3

3.8

3.1

0.5

0.4

11.6

13.1

J & K Bank

Neutral

1,327

6,435

3,032

3,118

3.8

3.5

218.1

200.9

6.1

6.6

1.1

1.0

19.9

16.0

LIC Housing Finance

Buy

241

281

12,172

2,113

2,525

2.3

2.3

25.4

29.2

9.5

8.3

1.7

1.5

18.4

18.3

Oriental Bank

Accumulate

256

282

7,465

6,791

7,478

2.7

2.7

56.7

63.4

4.5

4.0

0.6

0.5

12.9

13.1

Punjab Natl.Bank

Buy

746

889

26,366

21,161

24,166

3.3

3.3

153.4

176.4

4.9

4.2

0.8

0.7

16.1

16.3

South Ind.Bank

Neutral

St Bk of India

Buy

Syndicate Bank

Neutral

UCO Bank

24

3,206

1,826

2,081

3.0

2.9

4.0

4.5

5.9

5.3

1.0

0.9

17.6

17.1

2,217

2,567

151,620

67,091

76,746

3.2

3.1

241.2

280.4

9.2

7.9

1.4

1.2

16.5

17.0

129

7,786

7,340

8,212

2.9

2.8

26.4

28.7

4.9

4.5

0.7

0.7

15.8

15.2

Accumulate

72

68

5,400

6,126

6,665

2.6

2.5

12.2

14.4

5.9

5.0

0.9

0.7

11.8

12.6

Union Bank

Accumulate

240

264

14,326

11,226

12,769

2.7

2.7

41.0

47.8

5.9

5.0

0.8

0.7

14.8

15.4

United Bank

Buy

60

68

2,235

3,597

4,008

2.6

2.7

16.0

20.8

3.7

2.9

0.5

0.4

12.5

14.7

Vijaya Bank

Accumulate

52

55

2,567

2,600

2,946

2.0

2.1

9.7

11.0

5.3

4.7

0.6

0.6

11.4

11.7

Yes Bank

Neutral

498

17,873

4,390

5,411

2.8

2.8

41.6

47.9

12.0

10.4

2.5

2.1

23.2

22.1

Asian Paints

Neutral

4,696

45,048

13,319

15,805

15.7

15.7

143.8

170.2

32.7

27.6

10.2

8.1

35.1

32.7

3.3

2.8

Britannia

Neutral

574

6,867

6,417

7,446

5.1

5.5

20.3

25.2

28.4

22.8

9.6

7.6

37.4

37.3

1.0

0.8

Colgate

Neutral

1,509

20,521

3,588

4,130

21.1

21.6

44.7

51.9

33.7

29.1

30.4

22.6

100.0

89.1

5.5

4.8

Dabur India

Neutral

160

27,965

7,183

8,340

16.8

16.8

5.4

6.3

29.7

25.4

11.6

9.0

43.9

39.9

3.9

3.3

GlaxoSmith Con*

Neutral

4,067

17,103

3,617

4,260

16.1

16.4

120.6

146.4

33.7

27.8

10.4

8.4

33.8

33.4

4.4

3.7

Godrej Consumer

Neutral

844

28,712

7,801

9,017

17.0

17.0

26.5

31.9

31.8

26.5

7.2

5.9

26.5

25.9

3.8

3.2

HUL

Neutral

572

123,780

28,974

32,970

13.5

13.5

17.0

18.1

33.8

31.6

21.5

16.2

74.3

58.3

4.1

3.5

ITC

Neutral

331

261,353

33,506

39,067

36.8

37.0

11.1

13.0

29.8

25.5

9.7

7.9

35.5

34.1

7.5

6.4

Marico

Neutral

217

13,985

5,352

6,204

14.0

14.0

7.9

9.8

27.4

22.1

5.7

4.6

22.8

22.9

2.6

2.2

Nestle*

Neutral

4,910

47,339

9,739

11,307

21.5

22.2

131.6

159.9

37.3

30.7

18.8

13.5

58.8

69.5

4.8

4.1

Tata Global

Neutral

147

9,112

7,998

8,798

9.7

9.8

7.9

8.7

18.7

16.9

2.3

2.2

9.6

9.8

1.1

0.9

FMCG

www.angelbroking.com

Market Outlook
May 06, 2013

Stock Watch
Company Name

Reco

CMP

Target

Mkt Cap

Sales ( cr )

OPM(%)

EPS ( )

PER(x)

P/BV(x)

RoE(%)

EV/Sales(x)

( )

Price ( )

( cr )

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

IT
HCL Tech^

Buy

750

863

52,219

28,633

32,216

21.5

20.7

57.3

61.7

13.1

12.2

3.1

2.6

24.0

21.5

1.6

1.4

Hexaware*

Buy

83

102

2,477

2,091

2,289

19.0

18.8

10.6

11.3

7.8

7.3

1.7

1.6

22.8

21.7

1.0

0.9

Infosys

Accumulate

2,308

2,465

132,522

43,338

47,244

27.5

27.7

169.4

182.6

13.6

12.6

2.8

2.4

20.8

19.3

2.4

2.1

Infotech Enterprises

Accumulate

175

185

1,956

1,956

2,174

17.9

17.7

20.4

21.9

8.6

8.0

1.3

1.1

14.7

13.7

0.6

0.5

KPIT Cummins

Buy

104

135

2,000

2,513

2,819

16.1

15.5

12.6

14.0

8.3

7.4

1.4

1.2

17.9

16.6

0.8

0.6

Mahindra Satyam

Buy

112

143

13,210

8,456

9,385

19.3

19.1

10.6

11.9

10.6

9.4

2.4

1.9

22.4

20.1

1.1

0.9

Mindtree

Accumulate

849

920

3,527

2,599

2,871

19.4

19.2

85.2

92.3

10.0

9.2

2.1

1.7

21.4

18.9

1.1

0.9

Mphasis&

Neutral

377

7,928

6,096

6,646

17.6

17.4

38.1

41.6

9.9

9.1

1.4

1.2

14.2

13.7

0.8

0.6

NIIT

Buy

24

30

391

1,144

1,267

9.0

9.1

4.3

5.4

5.5

4.4

0.6

0.5

10.3

12.0

0.1

0.1

Persistent

Buy

515

593

2,058

1,445

1,617

25.2

25.0

55.3

59.3

9.3

8.7

1.7

1.4

18.2

16.5

1.0

0.8

TCS

Accumulate

1,419

1,585

277,681

71,833

81,893

28.4

28.0

78.5

88.0

18.1

16.1

5.5

4.5

30.2

27.9

3.6

3.1

Tech Mahindra

Buy

982

1,230

12,580

7,699

8,315

19.3

18.1

107.0

115.0

9.2

8.5

2.0

1.6

21.7

19.1

1.6

1.4

Wipro

Accumulate

356

385

87,572

40,173

43,697

20.4

20.6

26.2

28.5

13.6

12.5

2.7

2.3

19.7

18.4

1.7

1.4

D B Corp

Accumulate

244

272

4,474

1,787

1,974

25.4

26.4

14.5

16.9

16.8

14.5

3.5

3.0

22.4

22.2

2.4

2.1

HT Media

Accumulate

103

117

2,412

2,205

2,380

15.1

15.6

8.0

9.1

12.8

11.3

1.4

1.2

11.2

11.4

0.7

0.6

Jagran Prakashan

Buy

92

121

3,059

1,698

1,908

23.9

24.5

7.4

8.4

12.5

11.0

3.2

2.8

26.7

26.8

1.9

1.7

PVR

Neutral

340

1,348

1,343

1,521

18.8

18.9

18.3

22.9

18.6

14.9

1.8

1.9

10.6

12.3

1.0

0.9

Sun TV Network

Neutral

424

16,703

2,293

2,571

68.7

68.7

19.3

22.7

21.9

18.7

5.4

4.7

26.1

27.3

6.8

5.8

Bhushan Steel

Neutral

456

10,339

13,794

17,335

30.7

34.8

48.9

83.6

9.3

5.5

1.0

0.8

11.2

16.7

2.4

1.9

Coal India

Accumulate

318

345

200,829

72,174

76,311

33.3

28.4

28.4

30.9

11.2

10.3

3.1

2.6

37.6

36.2

2.0

1.8

Electrosteel Castings

Buy

17

26

562

2,074

2,176

10.4

11.3

1.9

2.3

9.1

7.6

0.1

0.1

3.7

4.3

0.5

0.2

GMDC

Buy

152

213

4,829

1,944

2,317

49.9

51.7

20.8

25.6

7.3

5.9

1.6

1.3

24.3

24.6

2.0

1.5

Hind. Zinc

Buy

121

145

51,232

12,358

13,659

51.4

51.6

16.0

17.6

7.6

6.9

1.4

1.2

19.4

18.4

1.9

1.3

Hindalco

Neutral

98

18,772

88,987

94,163

9.2

9.7

13.8

15.9

7.1

6.2

0.5

0.5

7.6

8.1

0.6

0.5

JSW Steel

Neutral

710

15,834

39,524

42,064

17.1

16.9

71.8

86.3

9.9

8.2

0.8

0.8

8.6

9.6

0.7

0.6

MOIL

Accumulate

222

243

3,737

954

1,062

45.5

47.4

26.1

29.1

8.5

7.7

1.2

1.1

15.1

15.2

1.4

1.1

Monnet Ispat

Buy

190

291

1,211

2,883

3,181

21.7

23.6

40.3

57.7

4.7

3.3

0.4

0.4

10.1

13.0

1.3

1.1

Nalco

Neutral

35

9,020

8,187

8,416

14.5

14.7

3.2

3.3

11.0

10.7

0.7

0.7

6.8

6.7

0.6

0.6

NMDC

Buy

126

179

50,134

10,329

12,540

73.8

75.0

16.6

19.0

7.6

6.7

1.5

1.3

20.6

20.2

2.7

2.1

Media

Metals & Mining

www.angelbroking.com

Market Outlook
May 06, 2013

Stock Watch
Company Name

Reco

CMP

Target

Mkt Cap

Sales ( cr )

( )

Price ( )

( cr )

FY14E

FY15E

OPM(%)

EPS ( )

FY14E

FY15E

FY14E

PER(x)

P/BV(x)

RoE(%)

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

EV/Sales(x)

FY15E

FY14E

FY15E

Metals & Mining


SAIL

Neutral

64

26,391

53,685

64,183

9.3

12.2

5.5

8.3

11.7

7.7

0.6

0.6

5.4

7.7

0.8

0.8

Sesa Goa

Neutral

161

13,975

3,742

4,426

32.9

32.8

30.0

29.8

5.4

5.4

0.7

0.6

14.3

12.5

4.5

3.7

Sterlite Inds

Neutral

97

32,464

44,462

45,568

23.2

24.7

18.1

20.2

5.3

4.8

0.6

0.5

11.3

11.4

0.7

0.6

Tata Steel

Buy

311

430

30,224 141,775 151,672

10.5

11.4

35.3

51.7

8.8

6.0

0.7

0.6

7.6

10.3

0.5

0.5

Sarda

Buy

107

153

382

1,494

1,568

19.1

20.3

31.3

36.5

3.4

2.9

0.4

0.3

11.8

12.4

0.6

0.5

Prakash Industries
Godawari Power and
Ispat
Oil & Gas

Buy

37

48

496

2,668

2,834

10.0

10.1

4.6

5.2

8.0

7.2

0.2

0.2

3.2

3.4

0.5

0.5

Buy

87

118

283

2,425

2,552

13.7

14.8

33.5

45.3

2.6

1.9

0.3

0.2

11.2

13.1

0.5

0.4

Cairn India

Accumulate

303

345

57,957

16,482

16,228

69.4

53.3

53.3

49.6

5.7

6.1

0.9

0.8

16.5

13.6

2.2

1.8

GAIL

Neutral

336

42,665

55,815

63,013

15.3

15.2

35.9

41.5

9.4

8.1

1.5

1.3

17.0

17.1

0.6

0.5

ONGC

Accumulate

324

354

277,283 157,962 175,367

35.1

36.2

34.3

39.3

9.5

8.3

1.6

1.5

18.2

18.6

1.5

1.3

Reliance Industries

Neutral

801

258,734 380,031 407,721

9.9

69.3

69.3

78.0

11.6

10.3

1.2

1.0

11.5

11.7

0.6

0.6

Gujarat Gas*

Neutral

247

3,170

3,707

3,850

11.7

12.4

23.7

25.7

10.4

9.6

2.9

2.5

29.6

28.2

0.7

0.7

Indraprastha Gas

Neutral

309

4,329

3,700

4,218

23.4

22.8

26.6

30.4

11.6

10.2

2.4

2.0

22.6

21.7

1.2

1.0

Petronet LNG
Gujarat State Petronet
Ltd.
Pharmaceuticals

Buy

139

167

10,388

40,356

40,872

5.8

6.4

15.0

16.7

9.2

8.3

1.9

1.6

23.0

21.5

0.3

0.3

66

3,705

1,079

983

91.8

91.9

8.8

7.8

7.5

8.4

1.3

1.1

17.8

14.1

3.2

3.4

Alembic Pharma

Accumulate

122

139

2,300

1,736

2,008

17.1

18.9

10.7

13.9

11.4

8.8

3.6

2.7

35.0

34.7

1.4

1.2

Aurobindo Pharma

Buy

197

264

5,724

6,279

7,033

16.0

16.0

15.2

19.2

12.9

10.2

1.7

1.4

19.2

18.0

1.4

1.2

Aventis*

Neutral

2,520

5,804

1,682

1,917

16.6

16.6

92.4

99.1

27.3

25.4

3.8

3.8

15.7

14.8

3.1

2.5

Cadila Healthcare

Buy

778

962

15,920

7,386

8,863

18.0

18.0

39.5

48.1

19.7

16.2

4.5

3.6

24.8

24.7

2.4

2.0

Cipla

Buy

401

463

32,221

9,130

10,543

24.8

23.0

21.6

23.2

18.6

17.3

3.0

2.6

17.6

16.2

3.2

2.7

Dr Reddy's

Neutral

2,001

33,970

11,662

13,101

21.0

20.8

92.9

103.9

21.5

19.3

4.1

3.5

20.8

19.6

3.1

2.7

Dishman Pharma

Buy

GSK Pharma*

Neutral

Indoco Remedies

Neutral

70

206

568

1,536

1,739

20.2

20.9

15.4

20.6

4.6

3.4

0.5

0.4

11.6

13.7

1.0

0.8

2,276

19,276

2,993

3,319

30.4

30.2

78.1

86.7

29.1

26.3

8.8

7.9

31.6

31.9

5.6

5.0

Buy

63

90

580

784

902

15.2

15.2

7.8

9.0

8.1

7.0

1.2

1.0

15.6

15.8

0.9

0.8

Ipca labs

Buy

546

676

6,886

3,474

4,168

21.0

21.0

37.3

45.1

14.6

12.1

3.5

2.8

26.4

25.3

2.1

1.8

Lupin

Accumulate

706

792

31,583

11,564

13,847

21.1

21.1

32.8

39.6

21.5

17.8

5.0

4.0

25.7

24.7

2.8

2.3

Ranbaxy*

Neutral

450

19,033

11,400

12,060

12.5

12.5

21.6

22.5

20.8

20.0

4.0

3.5

20.6

18.5

1.6

1.5

Sun Pharma

Reduce

984

888

101,770

12,563

14,698

42.6

42.6

29.8

35.5

33.0

27.7

5.9

4.9

19.2

19.3

7.5

6.2

72

78

1,089

1,535

1,570

31.9

31.6

13.1

14.1

5.5

5.1

0.7

0.6

12.4

12.2

1.0

0.8

Power
GIPCL

Accumulate

www.angelbroking.com

Market Outlook
May 06, 2013

Stock Watch
Company Name

Reco

CMP

Target

Mkt Cap

Sales ( cr )

OPM(%)

EPS ( )

PER(x)

P/BV(x)

RoE(%)

EV/Sales(x)

( )

Price ( )

( cr )

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

Neutral

159

131,309

81,951

92,264

24.1

24.3

13.6

14.9

11.7

10.7

1.5

1.3

13.0

13.1

2.3

2.2

DLF

Buy

232

288

39,325

9,699

12,010

37.0

36.9

6.0

8.4

38.8

27.5

1.5

1.4

3.8

5.1

5.5

4.5

MLIFE

Accumulate

418

446

1,709

888

1,002

26.7

25.9

36.3

40.6

11.5

10.3

1.2

1.1

10.8

11.0

2.2

1.9

Bharti Airtel

Neutral

318

120,648

86,933

96,121

30.2

31.2

10.3

15.7

30.9

20.3

2.2

2.0

7.0

9.7

2.1

1.8

Idea Cellular

Neutral

135

44,634

24,959

27,232

27.1

27.5

3.7

4.7

36.2

28.7

2.9

2.7

8.1

9.2

2.2

2.0

Rcom

Neutral

110

22,735

22,221

24,253

32.0

32.2

4.3

6.4

25.4

17.1

0.6

0.6

2.4

3.4

2.6

2.2

11.8

12.4

71.2

83.0

20.1

17.2

4.0

3.4

21.6

21.5

1.4

1.1

Power
NTPC
Real Estate

Telecom

Others
Abbott India*

Buy

1,428

1,659

3,035

1,863

2,081

Bajaj Electricals

Buy

178

237

1,780

3,929

4,480

7.4

7.7

15.5

19.7

11.5

9.0

2.0

1.7

17.4

18.7

0.5

0.4

Cera Sanitaryware

Buy

455

562

576

630

795

14.4

13.6

42.8

51.1

10.6

8.9

2.5

2.0

26.6

25.2

0.9

0.7

Cravatex

Buy

435

566

112

308

351

7.0

7.0

39.6

47.2

11.0

9.2

2.4

1.9

21.8

21.0

0.4

0.4

Finolex Cables

Buy

49

68

742

2,563

2,899

9.8

9.8

10.1

11.3

4.8

4.3

0.7

0.6

14.3

13.8

0.2

0.2

Force Motors

Buy

381

570

496

2,299

2,621

4.7

4.9

46.3

57.0

8.2

6.7

0.4

0.4

5.0

5.8

0.1

0.1

Goodyear India*

Buy

279

352

644

1,453

1,560

9.4

9.8

38.4

41.4

7.3

6.8

1.5

1.3

22.9

20.8

0.3

0.2

Hitachi

Buy

133

177

362

1,053

1,169

6.3

7.1

13.8

17.7

9.7

7.5

1.4

1.2

15.0

16.7

0.4

0.3

Honeywell Automation* Buy

2,471

2,842

2,185

2,117

2,491

8.1

7.8

137.9

157.9

17.9

15.7

2.7

2.3

16.0

15.8

0.9

0.8

IFB Agro

Buy

170

198

153

495

651

12.7

12.9

29.3

39.5

5.8

4.3

0.8

0.7

15.4

17.6

0.4

0.3

ITD Cementation

Buy

185

238

213

1,430

1,573

12.1

12.2

21.8

30.6

8.5

6.0

0.5

0.5

6.1

8.0

0.6

0.6

Jyothy Laboratories

Neutral

178

2,878

979

1,164

14.9

15.1

6.0

7.7

29.7

23.2

3.7

3.3

12.9

15.1

3.1

2.5

MRF

Accumulate

13,542

14,416

5,743

11,799

12,587

14.1

13.5 1,792.4 1,802.0

7.6

7.5

1.6

1.3

23.5

19.2

0.6

0.5

Page Industries

Neutral

3,786

4,223

1,047

1,281

19.6

19.8

127.3

158.1

29.7

23.9

14.2

10.3

54.9

50.0

4.1

3.4

Relaxo Footwears

Buy

588

786

705

1,148

1,360

11.7

11.9

55.5

71.4

10.6

8.2

2.5

1.9

26.3

26.2

0.8

0.6

Siyaram Silk Mills

Buy

240

312

225

1,157

1,320

11.9

12.0

66.6

77.9

3.6

3.1

0.6

0.5

18.3

18.2

0.4

0.4

S. Kumars Nationwide

Neutral

202

6,765

7,393

18.1

18.0

6.4

7.5

1.1

0.9

0.1

0.1

6.1

6.7

0.6

0.6

Styrolution ABS India*

Buy

494

617

869

1,068

1,223

9.6

9.6

38.1

44.1

13.0

11.2

1.8

1.6

14.5

14.7

0.8

0.7

TAJ GVK

Buy

63

108

392

300

319

35.8

36.2

7.9

9.1

7.9

6.9

1.1

0.9

13.9

14.4

1.6

1.4

Tata Sponge Iron

Buy

294

371

452

814

849

17.0

17.6

64.6

69.2

4.6

4.2

0.6

0.6

14.5

13.8

0.2

TTK Healthcare

Accumulate

513

553

399

435

516

6.2

7.1

24.3

33.3

21.1

15.4

3.5

3.0

17.6

20.8

0.7

0.6

Tree House

Neutral

267

959

150

192

52.7

52.5

12.8

16.2

20.8

16.5

2.1

1.8

10.0

11.1

6.0

4.6

TVS Srichakra

Buy

185

226

142

1,591

1,739

7.1

7.4

39.4

56.5

4.7

3.3

0.9

0.8

20.6

25.0

0.3

0.3

www.angelbroking.com

Market Outlook
May 06, 2013

Stock Watch
Company Name

Reco

CMP

Target

Mkt Cap

Sales ( cr )

OPM(%)

EPS ( )

PER(x)

P/BV(x)

RoE(%)

EV/Sales(x)

( )

Price ( )

( cr )

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

FY14E

FY15E

2,266

29,643

11,886

13,491

14.4

14.0

50.9

74.5

44.5

30.4

3.7

3.3

10.6

11.4

2.8

2.4

357

439

725

600

638

20.1

19.4

35.7

36.6

10.0

9.8

1.8

1.6

19.4

17.1

1.0

0.9

Others
United Spirits

Neutral

Vesuvius India*

Buy

Source: Company, Angel Research; Note: *December year end; #September year end; &October year end; Price as on May 03, 2013

www.angelbroking.com

Market Outlook
May 06, 2013

www.angelbroking.com

Вам также может понравиться