Академический Документы
Профессиональный Документы
Культура Документы
Dealers Diary
Domestic Indices
Chg (%)
(Pts)
(Close)
The Indian markets are expected to open flat with a positive bias tracking
marginally positive opening in SGX Nifty, which is higher by 0.2%.
BSE Sensex
0.2
40 20,122
Nifty
0.2
12
6,107
US markets moved mostly higher on Friday, despite a relatively quiet day in terms
of news. The gains on the day, resulted in the Dow and the S&P 500 reaching new
record closing highs, while the Nasdaq rose to another twelve-year high. European
markets too rose on Friday after companies like ArcelorMittal and BT Group Plc
reported better than expected results and data showed German exports recovered
as expected in March, boosting hopes of economic revival.
MID CAP
0.3
20
6,540
SMALL CAP
0.3
20
6,186
BSE HC
1.5
136
8,904
BSE PSU
0.6
40
6,893
BANKEX
0.2
33 14,617
AUTO
0.0
6 11,269
METAL
0.6
50
8,835
0.3
30
8,847
(0.3)
(16)
6,057
Chg (%)
(Pts)
(Close)
Markets Today
BSE IT
Global Indices
Dow Jones
0.2
36 15,118
NASDAQ
0.8
27
3,437
FTSE
0.5
32
6,625
Nikkei
2.9
416 14,608
The trend deciding level for the day is 20,108 / 6,102 levels. If NIFTY trades above
this level during the first half-an-hour of trade then we may witness a further rally
up to 20,161 20,200 / 6,120 6,132 levels. However, if NIFTY trades below
20,108 / 6,102 levels for the first half-an-hour of trade then it may correct up to
20,069 20,016 / 6,089 6,072 levels.
Hang Sang
0.5
110 23,321
Straits Times
0.3
11
3,444
Shanghai Com
0.6
14
2,247
Chg (%)
(Pts)
(Close)
Indices
SENSEX
NIFTY
INFY
(0.9)
(0.4)
$42.9
WIT
(0.9)
(0.1)
$8.0
IBN
0.0
0.0
$47.0
HDB
0.9
0.4
$42.5
S2
20,016
6,072
S1
20,069
6,089
PIVOT
20,108
6,102
R1
20,161
6,120
R2
20,200
6,132
News Analysis
Industrial growth for FY2013 at subdued 1.0%, March IIP improves to 2.5%
Diesel prices hiked by `1/litre
MM union leaders at Nashik plant calls off hunger strike
Result Review: NTPC, RCOM, Ashok Leyland, Central Bank, Apollo Tyres,
Dena Bank, Punj Lloyd, Ashoka Buildcon, Electrosteel castings, ITD
Cementation
Result Preview: Nestle India, Bank of Baroda, Bank of India
Refer detailed news analysis on the following page
Purch
2,381
314
Sales
1,588
524
Net
793
(210)
MTD
6,531
(1,599)
YTD
67,689
(10,190)
Purch
1,461
1,384
Sales
1,123
1,499
Net
337
(114)
Open Interest
15,046
27,038
Gainers / Losers
Company
Gainers
Price (`)
chg (%)
Company
Losers
Price (`)
chg (%)
MMTC
264
8.0
Sobha Dev
398
Hindustan Copper
111
3.9
Motherson Sumi
206
(2.5)
Muthoot Fin
155
3.9
Bharat Elect
1,264
(2.1)
Wockhardt
Essar Oil
www.angelbroking.com
(2.5)
1,739
3.8
Coromandel Intl
192
(1.1)
86
3.4
Mphasis
429
(1.0)
Indian ADR
Advances / Declines
BSE
NSE
Advances
821
684
Declines
885
688
69
111
Unchanged
Volumes (` cr)
BSE
3,414
NSE
1,007
Market Outlook
May 13, 2013
www.angelbroking.com
Market Outlook
May 13, 2013
Overall during FY2013, the index decelerated and reported a shallow 1.0% yoy
growth as compared to 2.9% yoy growth in FY2012 and a more robust 8.2% yoy
growth in FY2011 on account of broad-based slowdown amongst its components.
We believe that industrial activity is likely to have bottomed out in FY2013. We
expect industrial activity as measured by the IIP to gradually improve to about
3.3% yoy in FY2014, owing to our expectation of growth of around 2.5% yoy in
mining, 3.0% in manufacturing and 7.2% in electricity sector. We expect revival in
industrial activity to be supported by a low base, lagged impact of monetary
easing, the recent pick-up in exports and anticipated improvement in investment.
Result Review
NTPC (CMP: `154/TP: `163/Upside : 5%)
For 4QFY2013, NTPCs top-line performance was below our estimates, registering
a growth 1.2% yoy to `16,462cr, due to lower off take. Gross generation in
4QFY2013 stood at 60.3bn unit, flat yoy. On the EBITDA front, OPM contracted
by 156bp yoy mainly on account of increase in other expenditure (due to higher
water charges). Consequently, net profit grew by 4.0% yoy to `2,698cr. We
recommend Accumulate rating on the stock with target price of `163.
Y/E
March
Sales
(` cr)
OPM
PAT
EPS
(%)
(` cr)
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
(`)
(%)
(x)
(x)
(x)
(x)
FY2014E
81,951
13.0
11.4
1.4
9.4
2.3
FY2015E
92,264
13.1
10.3
1.3
8.7
2.1
www.angelbroking.com
Market Outlook
May 13, 2013
at `4,626cr, up 2.5% qoq. The better-than-expected result was also in part due to
a one-time reversal from money provisioned towards write-down of assets in the
course of a subsidiary restructuring exercise. RCom had earlier provisioned
`3,000cr in anticipation of required write-downs during a court-approved plan to
restructure its subsidiaries, but credited `550cr from it back during the quarter.
Adjusting for that, revenues grew by 2.0% qoq. ARPM came in at `0.44/min,
almost flat qoq. Total minutes in the network grew by 2.3% qoq to 105.4bn.
Adjusted EBITDA margin came in at 30.9%, down 30bp qoq. PAT came in at
`303cr, up 187% qoq. The stock is currently under review.
Y/E
Sales
OPM
March
(` cr)
(%)
FY2014E
22,221
32.0
FY2015E
24,253
PAT EPS
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
(`)
(%)
(x)
(x)
(x)
(x)
895 4.3
2.4
25.6
0.6
8.0
2.6
3.4
17.3
0.6
6.8
2.2
(` cr)
www.angelbroking.com
Y/E
Sales
OPM
March
(` cr)
(%)
FY2014E
13,891
FY2015E
16,263
PAT EPS
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
(`)
(%)
(x)
(x)
(x)
(x)
9.6
539 2.0
12.1
11.1
1.8
5.2
0.5
9.7
724 2.7
15.2
8.2
1.6
4.3
0.4
(` cr)
Market Outlook
May 13, 2013
Op. Inc
NIM
PAT
EPS
ABV
ROA
ROE
P/E
P/ABV
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2014E
8,079
2.6
1,709
14.9 100.0
0.6
12.2
4.6
0.7
FY2015E
9,086
2.6
2,027
18.0 118.3
0.6
13.3
3.9
0.6
March
www.angelbroking.com
Market Outlook
May 13, 2013
We lower our volume estimates for FY2014/15 to account for the subdued
demand scenario in the key geographies, India and Europe. However, we expect
the operating margins to remain stable as the company will continue to benefit
from the softening of commodity prices. We expect the company to register ~10%
and 12% CAGR of in net sales and net profit respectively over FY2013-15. At `94,
the stock is trading at 6.3x FY2015E earnings. We retain our Accumulate rating on
the stock with a target price of `104.
Y/E
Sales
OPM
March
(` cr)
(%)
PAT EPS
(` cr)
(`)
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
(%)
(x)
(x)
(x)
(x)
FY2014E
13,852
11.4
647 12.8
17.5
7.3
1.2
4.2
0.5
FY2015E
15,487
11.5
750 14.9
17.3
6.3
1.0
3.8
0.4
Op. Inc
NIM
PAT
EPS
ABV
ROA
ROE
P/E
P/ABV
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2014E
3,334
2.7
827
23.6 162.4
0.8
15.5
4.0
0.6
FY2015E
3,700
2.7
927
26.5 184.3
0.8
15.3
3.5
0.5
March
www.angelbroking.com
Y/E
Sales
OPM
March
(` cr)
(%)
FY2014E
13,116
FY2015E
15,119
PAT EPS
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
(`)
(%)
(x)
(x)
(x)
(x)
10.8
44 1.3
1.5
42.6
0.6
5.3
0.6
10.8
64 1.9
2.2
29.2
0.6
5.1
0.6
(` cr)
Market Outlook
May 13, 2013
Sales OPM
March
(` cr)
FY2014E
2,013
FY2015E
2,293
PAT EPS
(%) (` cr)
ROE
(`)
(%)
(x)
(x)
(x)
(x)
22.5
143 26.0
12.3
8.6
1.0
10.1
2.3
22.5
135 24.4
10.3
9.2
0.9
9.0
2.0
Sales
OPM
March
(` cr)
(%)
PAT EPS
(` cr)
(`)
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
(%)
(x)
(x)
(x)
(x)
FY2014E
1,976
6.5
48 1.4
2.9
12.9
0.1
14.7
1.0
FY2015E
2,017
6.7
59 1.7
3.5
10.5
0.1
14.3
1.0
www.angelbroking.com
Market Outlook
May 13, 2013
Y/E
Sales
OPM
PAT
EPS
RoE
P/E
P/BV
EV/EBITDA
EV/sales
Dec
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
1,430
1,573
11.6
11.7
26
37
22.6
31.9
6.3
8.3
8.1
5.7
0.5
0.5
4.8
4.5
0.6
0.5
CY2013E
CY2014E
Result Preview
Nestle India (CMP: `4,905/TP:-/Upside:-)
Nestle India is set to announce its 1QCY2013 results today. Top-line is expected to
grow by 9.4% yoy to `2,240cr. OPM is expected to increase by 81bp yoy to 22.5%.
Net Profit is expected to increase by 5.8% yoy to `292cr. We maintain a neutral
rating on the stock.
Y/E
Sales
OPM
PAT
EPS
ROE
P/E
P/BV
EV/EBITDA
EV/sales
Dec
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
CY2013E
9,739
21.5 1,269131.6
58.8
37.3
18.8
21.9
4.7
CY2014E
11,307
22.2 1,541159.8
69.5
30.7
13.5
17.9
4.0
Op. Inc
NIM
PAT
EPS
ABV
ROA
ROE
P/E
P/ABV
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2014E
16,318
2.4
5,127
121.4 842.7
1.0
15.2
5.8
0.8
FY2015E
18,682
2.4
6,110
144.6 959.0
1.0
16.0
4.9
0.7
March
Op. Inc
NIM
PAT
EPS
ABV
ROA
ROE
P/E
P/ABV
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2014E
14,284
2.3
3,334
55.9 391.7
0.7
13.9
6.1
0.9
FY2015E
16,295
2.3
4,082
68.4 449.9
0.8
15.1
5.0
0.8
March
www.angelbroking.com
Market Outlook
May 13, 2013
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
1,078
1,518
(29)
1,012
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
851
953
(11)
804
1QCY13E
1QCY12
y-o-y (%)
4QCY12
q-o-q (%)
2,312
1,955
18
2,153
30
502
531
410
23.0
21.0
Net profit
309
231
23.3
34
279
11
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
1,265
533
138
1,464
(14)
EBITDA
414
179
131
493
(16)
32.7
33.6
Net profit
233
231
Net sales
33.7
1
266
(12)
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
Net sales
3,022
2,659
14
2,865
Net profit
444
343
30
363
22
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
4,010
5,674
(29)
1,516
164
EBITDA
501
617
(19)
490
12.5
10.9
Net profit
353
658
(46)
659
(46)
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
Net sales
839
617
36
868
(3)
EBITDA
589
458
29
666
(11)
70.2
74.1
Net profit
379
339
32.3
www.angelbroking.com
76.7
12
415
(9)
Market Outlook
May 13, 2013
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
2,115
1,863
14
2,174
(3)
EBITDA
253
195
30
275
(8)
12.0
10.5
66
10
562
81
(18)
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
4,779
4,516
5,307
(10)
EBITDA
888
921
(3)
1,012
(12)
18.6
20.4
Net profit
718
772
Net sales
Net profit
12.6
19.1
(7)
819
(12)
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
163
329
(51)
101
61
4QFY13E
4QFY12
y-o-y (%)
3QFY13
q-o-q (%)
Net sales
8,053
6,361
27
7,627
EBITDA
2,691
2,263
19
2,858
(6)
33.4
35.6
1,899
1,614
Net profit
ITC (17/05/2013)
Particulars (` cr)
37.5
18
2,052
Corporate News
www.angelbroking.com
(7)
Market Outlook
May 13, 2013
Result Calendar
Date
Company
Nestle, Bank of Baroda, Reliance Power, Bank of India, Blue Star, Amara Raja Batteries
J & K Bank, Mundra Port, United Spirits, IRB Infra, Orchid Chemicals, Hitachi
Tech Mahindra
Britannia
GAIL, Hindalco, Rural Elec.Corp., Colgate, Indoco Remedies, Dishman Pharma, PVR
M&M, Tata Power Co., Ipca labs, Page Industries, Madras Cements
Time
Unit
Period
Bloomberg Data
Last Reported Estimated
11:00AM
China
% Change
Apr
8.90
9.40
12:00PM
India
% Change
Apr
5.96
--
11:30AM
% Change
1Q P
0.10
--
2:00PM
UK
% Change
Apr
(7.00)
--
2:30PM
% Change
1Q A
(0.60)
--
6:00PM
US
% Change
Apr
(0.60)
(0.60)
6:45PM
US
Industrial Production
Apr
0.41
(0.10)
2:30PM
Apr F
1.70
--
6:00PM
US
Housing Starts
Thousands
Apr
1,036.00
980.00
6:00PM
US
Building permits
Thousands
Apr
907.00
940.00
6:00PM
US
% Change
Apr
(0.20)
(0.20)
2:00PM
UK
CPI (YoY)
% Change
Apr
2.80
--
7:30PM
US
Millions
Apr
4.92
--
1:00PM
Value
May A
49.60
--
1:00PM
Value
May A
48.10
--
2:00PM
UK
% Change
1Q P
0.60
--
7:30PM
7:30PM
US
7:30PM
US
Consumer Confidence
1:25PM
6:00PM
US
11:00AM
India
% Change
June 1, 2013
6:30AM
China
PMI Manufacturing
Value
June 3, 2013
2:00PM
UK
PMI Manufacturing
Value
May
GDP (YoY)
Value
May A
(22.30)
--
Thousands
Apr
417.00
--
S.A./ 1985=100
May
68.10
--
Thousands
May
4.00
--
% Change
1Q S
2.50
--
1Q
4.50
--
May
50.60
--
49.80
--
Market Outlook
May 13, 2013
Macro watch
Exhibit 1: Quarterly GDP trends
(%)
(%)
10.0
11.2
9.2
6.0
4.0
(0.1)
(1.3)
Mfg. PMI
58.0
7.5
Feb-13
Jan-13
Dec-12
(%)
7.6
Nov-12
(4.0)
7.6
(1.0) (0.6)
(0.7)
(2.0)
Apr-12
3QFY13
2QFY13
1QFY13
4QFY12
3QFY12
2QFY12
1QFY12
4QFY11
3QFY11
2QFY11
1QFY11
4QFY10
3QFY10
0.5
(2.0)
7.5
2.5
2.4
2.0
Oct-12
4.5
2QFY10
2.5
2.0
Sep-12
6.0
Aug-12
6.5
5.7
8.0
Services PMI
8.1
7.3
7.2
7.3
6.6
56.0
6.8
6.0
54.0
52.0
Apr-13
Mar-13
Feb-13
Jan-13
Dec-12
Nov-12
Oct-12
Sep-12
Jul-12
Aug-12
Jun-12
May-12
Apr-12
Mar-12
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
(%)
9.00
30.0
CRR
7.50
8.00
15.0
7.00
6.50
6.00
www.angelbroking.com
4.00
Feb-13
Jan-13
Dec-12
Nov-12
Oct-12
Sep-12
Aug-12
Jul-12
Jun-12
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)
Mar-13
7.5
Jul-12
7.6
7.5
8.2
Jun-12
8.5
May-12
9.0
9.0
8.0
7.0
6.0
5.0
4.0
3.0
2.0
1.0
0.0
8.4
8.0
1QFY10
12.0
11.0
10.0
9.0
8.0
7.0
6.0
5.0
4.0
3.0
Market Outlook
May 13, 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
Neutral
136
2,640
1,657
1,906
14.1
14.1
7.7
8.9
17.6
15.3
3.7
3.1
22.2
21.9
1.5
1.3
United Phosphorus
Buy
154
232
6,816
10,298
11,310
16.5
16.5
20.5
23.2
7.5
6.6
1.3
1.1
18.0
17.4
0.6
0.5
Accumulate
285
326
4,860
3,418
3,892
15.1
14.9
19.8
21.7
14.4
13.1
3.5
2.8
27.1
23.7
1.4
1.2
Apollo Tyres
Accumulate
94
104
4,758
13,852
15,487
11.4
11.5
12.8
14.9
7.4
6.3
1.2
1.0
17.5
17.3
0.5
0.4
Ashok Leyland
Buy
22
27
5,960
13,891
16,263
9.6
9.7
2.0
2.7
11.1
8.2
1.8
1.6
12.1
15.2
0.5
0.4
Automotive Axle#
Neutral
271
409
834
965
9.3
10.6
17.3
27.1
15.7
10.0
1.5
1.4
9.5
14.0
0.6
0.5
Bajaj Auto
Accumulate
1,859
2,014
53,798
22,552
25,498
18.6
18.6
117.9
134.3
15.8
13.9
5.7
4.6
40.2
36.6
2.0
1.7
Bharat Forge
Neutral
241
5,601
6,198
6,793
14.6
14.9
14.5
17.3
16.6
13.9
2.2
1.9
13.6
14.7
1.0
0.9
Bosch India*
Neutral
9,012
28,297
9,821
11,394
17.0
17.3
373.5
438.7
24.1
20.5
4.3
3.7
18.0
17.9
2.6
2.2
CEAT
Buy
115
170
394
5,325
5,974
8.4
8.3
40.8
48.5
2.8
2.4
0.5
0.4
17.3
17.6
0.2
0.2
Exide Industries
Accumulate
135
150
11,450
7,053
8,061
14.2
14.5
7.8
9.1
17.2
14.8
2.9
2.5
18.1
18.2
1.3
1.1
FAG Bearings*
Neutral
1,440
2,394
1,525
1,742
14.5
15.7
88.4
109.5
16.3
13.2
2.4
2.0
15.5
16.5
1.4
1.2
Hero Motocorp
Accumulate
1,705
1,819
34,053
25,274
27,658
14.1
13.7
110.2
139.9
15.5
12.2
5.6
4.4
39.8
40.7
1.1
1.0
JK Tyre
Buy
115
154
473
7,972
8,754
7.1
7.1
37.5
44.0
3.1
2.6
0.5
0.4
16.4
16.6
0.3
0.3
970
59,535
44,550
50,260
11.4
11.7
59.6
68.3
16.3
14.2
3.4
2.8
22.3
21.6
1.1
0.9
Maruti
Accumulate
1,726
1,847
49,870
48,455
55,723
11.2
10.9
107.8
123.2
16.0
14.0
2.4
2.1
16.2
16.0
0.9
0.7
Motherson Sumi
Accumulate
211
222
12,386
28,442
31,493
7.5
7.8
12.5
14.8
16.8
14.3
4.2
3.3
27.5
25.8
0.6
0.5
Subros
Buy
26
30
154
1,479
1,685
10.0
9.9
5.5
7.5
4.7
3.4
0.5
0.5
11.1
13.7
0.4
0.3
Tata Motors
Accumulate
309
324
12.8
13.5
32.3
39.0
9.6
7.9
2.0
1.7
23.1
23.2
0.5
0.4
TVS Motor
Neutral
40
1,915
7,715
8,584
6.0
6.1
5.0
5.8
8.1
7.0
1.4
1.2
18.1
18.5
0.2
0.1
ABB*
Reduce
527
461
11,171
8,073
9,052
5.5
6.9
11.5
16.9
45.8
31.1
4.2
4.0
9.3
13.1
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
197
48,095
43,757
40,934
17.3
16.9
20.9
19.0
9.4
10.4
2.1
1.9
23.7
18.8
1.0
1.0
Blue Star
Buy
172
230
1,547
2,896
3,087
5.6
6.2
9.3
11.7
18.5
14.7
3.0
2.6
17.6
19.2
0.6
0.5
Crompton Greaves
Buy
93
117
5,995
13,790
15,095
6.4
7.4
6.9
9.4
13.6
10.0
1.5
1.4
11.7
14.5
0.5
0.4
Jyoti Structures
Accumulate
30
34
244
3,074
3,355
9.0
8.8
8.7
10.2
3.4
2.9
0.3
0.3
10.4
11.1
0.3
0.2
KEC International
Buy
48
63
1,224
7,709
8,399
6.7
7.2
6.1
8.5
7.8
5.6
1.0
0.9
20.2
23.0
0.3
0.3
Thermax
Neutral
578
6,887
5,931
6,592
9.6
9.7
31.0
34.3
18.7
16.9
3.2
2.8
18.6
17.9
1.0
0.9
1,241
1,361
23,303
11,979
13,254
19.7
21.3
77.1
91.4
16.1
13.6
2.9
2.6
18.7
20.0
1.7
1.4
Capital Goods
Cement
ACC
Accumulate
www.angelbroking.com
Market Outlook
May 13, 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
189
29,165
10,232
11,762
23.5
24.5
10.3
12.2
18.4
15.6
3.0
2.8
17.2
18.6
2.3
1.9
India Cements
Neutral
89
2,743
4,777
5,276
17.3
17.1
8.8
10.9
10.1
8.2
0.7
0.7
7.5
8.8
0.9
0.8
J K Lakshmi Cement
Buy
108
143
1,272
2,313
2,728
19.8
20.7
16.6
23.1
6.5
4.7
0.8
0.7
13.6
16.5
1.1
0.9
Madras Cements
Neutral
250
5,947
4,293
4,855
27.4
28.6
21.8
28.2
11.5
8.9
2.1
1.7
19.6
21.3
1.9
1.5
Shree Cement^
Neutral
4,576
15,943
6,540
7,452
27.4
26.6
319.7
369.9
14.3
12.4
3.5
2.8
27.5
25.4
1.8
1.4
UltraTech Cement
Neutral
1,975
54,137
21,947
25,049
23.8
23.8
106.1
119.8
18.6
16.5
3.1
2.7
17.7
17.3
2.5
2.2
225
272
1,182
2,013
2,293
22.5
22.5
26.0
24.4
8.7
9.2
1.0
0.9
11.7
9.9
2.2
2.0
12
213
2,281
2,492
5.9
6.9
0.7
2.0
16.9
5.7
0.4
0.4
2.3
6.5
0.4
0.3
Construction
Ashoka Buildcon
Buy
Consolidated Co
Neutral
IRB Infra
Buy
120
167
3,988
4,152
4,624
44.4
45.0
17.0
17.2
7.1
7.0
1.1
1.0
16.2
14.6
3.4
3.4
ITNL
Buy
176
230
3,423
7,444
8,041
27.4
28.9
29.8
32.1
5.9
5.5
0.8
0.7
14.9
14.2
2.6
2.6
IVRCL Infra
Buy
20
35
614
6,287
6,836
8.5
8.5
2.3
3.0
8.5
6.6
0.3
0.3
3.4
4.2
0.5
0.5
Jaiprakash Asso.
Buy
75
90
16,743
14,850
15,631
24.9
25.1
2.5
2.9
29.8
26.5
1.2
1.2
4.2
4.7
2.9
2.9
Accumulate
1,562
1,795
96,170
69,586
79,247
11.2
11.1
75.1
84.9
20.8
18.4
3.0
2.6
15.2
15.0
1.6
1.4
Nagarjuna Const.
Buy
35
45
895
6,576
7,264
8.2
8.3
4.1
4.8
8.5
7.3
0.4
0.3
4.2
4.7
0.5
0.5
Punj Lloyd
Neutral
56
1,865
1,338
1,542
10.2
10.2
3.0
4.8
18.9
11.8
0.6
0.6
3.4
5.2
5.6
5.4
Sadbhav Engg.
Buy
112
153
1,691
2,511
2,736
10.6
10.6
7.3
7.8
15.5
14.4
1.9
1.7
13.3
12.7
0.9
0.8
Simplex Infra
Buy
115
164
570
6,824
7,563
9.2
9.4
18.0
23.4
6.4
4.9
0.4
0.4
6.9
8.3
0.5
0.4
Unity Infra
Buy
31
45
229
2,455
2,734
13.4
13.0
14.6
14.9
2.1
2.1
0.3
0.2
12.3
11.3
0.5
0.5
Allahabad Bank
Buy
123
155
6,170
7,137
7,907
2.9
2.8
32.3
36.0
3.8
3.4
0.5
0.5
14.2
14.2
Andhra Bank
Neutral
91
5,089
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
1,468
1,714
68,760
19,055
22,710
3.3
3.2
130.7
152.3
11.2
9.6
1.8
1.6
17.2
17.6
Bank of Baroda
Buy
705
815
29,692
16,318
18,682
2.4
2.4
121.4
144.6
5.8
4.9
0.8
0.7
15.2
16.0
Bank of India
Accumulate
337
360
20,091
14,284
16,295
2.3
2.3
55.9
68.4
6.0
4.9
0.9
0.8
13.9
15.2
Bank of Maharashtra
Neutral
57
3,744
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
423
461
18,748
11,673
13,208
2.3
2.3
74.8
85.8
5.7
4.9
0.8
0.7
13.7
14.1
Central Bank
Neutral
72
7,552
8,079
9,086
2.6
2.6
14.9
18.0
4.9
4.0
0.7
0.6
12.2
13.3
Corporation Bank
Accumulate
406
453
6,210
5,397
5,973
2.2
2.2
96.3
105.9
4.2
3.8
0.6
0.5
14.6
14.4
Dena Bank
Neutral
93
3,257
3,334
3,700
2.7
2.7
23.6
26.5
3.9
3.5
0.6
0.5
15.5
15.3
Federal Bank
Neutral
456
7,796
2,916
3,389
3.3
3.3
50.1
59.4
9.1
7.7
1.1
1.0
12.8
13.7
Financials
www.angelbroking.com
Market Outlook
May 13, 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
Neutral
878
135,866
8,928
10,684
3.7
3.7
38.4
45.3
22.9
19.4
5.0
4.4
32.5
32.4
HDFC Bank
Neutral
703
167,311
27,682
33,916
4.6
4.6
35.3
42.7
19.9
16.5
3.9
3.3
21.3
21.8
ICICI Bank
Buy
1,166
1,352
134,528
25,705
30,330
3.1
3.2
83.9
96.3
13.9
12.1
1.8
1.7
15.2
15.7
IDBI Bank
Neutral
88
11,748
9,137
10,041
1.9
2.0
17.8
18.8
5.0
4.7
0.6
0.5
11.7
11.3
Indian Bank
Buy
160
193
6,874
6,276
6,968
3.1
3.1
38.3
42.3
4.2
3.8
0.6
0.5
15.2
14.9
IOB
Neutral
63
5,845
8,205
9,048
2.6
2.5
16.4
20.3
3.9
3.1
0.5
0.4
11.6
13.1
J & K Bank
Neutral
1,361
6,597
3,032
3,118
3.8
3.5
218.1
200.9
6.2
6.8
1.2
1.0
19.9
16.0
Accumulate
249
281
12,574
2,113
2,525
2.3
2.3
25.4
29.2
9.8
8.5
1.7
1.5
18.4
18.3
Oriental Bank
Accumulate
259
282
7,542
6,791
7,478
2.7
2.7
56.7
63.4
4.6
4.1
0.6
0.5
12.9
13.1
Punjab Natl.Bank
Buy
771
889
27,253
21,161
24,166
3.3
3.3
153.4
176.4
5.0
4.4
0.8
0.7
16.1
16.3
South Ind.Bank
Neutral
St Bk of India
Accumulate
Syndicate Bank
24
3,212
1,826
2,081
3.0
2.9
4.0
4.5
6.0
5.3
1.0
0.9
17.6
17.1
2,294
2,567
156,900
67,091
76,746
3.2
3.1
241.2
280.4
9.5
8.2
1.5
1.3
16.5
17.0
Neutral
128
7,723
7,340
8,212
2.9
2.8
26.4
28.7
4.9
4.5
0.7
0.6
15.8
15.2
UCO Bank
Neutral
74
5,562
6,126
6,665
2.6
2.5
12.2
14.4
6.1
5.1
0.9
0.8
11.8
12.6
Union Bank
Accumulate
240
264
14,296
11,226
12,769
2.7
2.7
41.0
47.8
5.8
5.0
0.8
0.7
14.8
15.4
United Bank
Accumulate
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
Neutral
53
2,626
2,600
2,946
2.0
2.1
9.7
11.0
5.5
4.8
0.6
0.6
11.4
11.7
Yes Bank
Neutral
509
18,273
4,390
5,411
2.8
2.8
41.6
47.9
12.3
10.6
2.6
2.2
23.2
22.1
Asian Paints
Neutral
4,637
44,476
13,319
15,805
15.7
15.7
143.8
170.2
32.2
27.3
10.1
8.0
35.1
32.7
3.3
2.7
Britannia
Neutral
571
6,830
6,417
7,446
5.1
5.5
20.3
25.2
28.2
22.7
9.6
7.6
37.4
37.3
1.0
0.8
Colgate
Neutral
1,536
20,895
3,588
4,130
21.1
21.6
44.7
51.9
34.3
29.6
30.9
23.0
100.0
89.1
5.6
4.8
Dabur India
Neutral
161
27,974
7,183
8,340
16.8
16.8
5.4
6.3
29.9
25.5
11.6
9.1
41.5
40.1
3.8
3.3
GlaxoSmith Con*
Neutral
4,062
17,083
3,617
4,260
16.1
16.4
120.6
146.4
33.7
27.7
10.4
8.4
33.8
33.4
4.4
3.7
Godrej Consumer
Neutral
847
28,827
7,801
9,017
16.2
15.9
25.1
29.7
33.7
28.5
7.3
6.0
24.9
24.2
3.8
3.3
HUL
Neutral
585
126,483
29,167
33,164
13.6
13.7
17.1
18.4
34.2
31.8
32.9
23.8
113.4
87.0
4.2
3.7
ITC
Neutral
353
278,895
33,506
39,067
36.8
37.0
11.1
13.0
31.8
27.2
10.3
8.4
35.5
34.1
8.0
6.8
Marico
Neutral
213
13,705
5,352
6,204
14.0
14.0
7.9
9.8
26.9
21.7
5.6
4.5
22.8
22.9
2.5
2.1
Nestle*
Neutral
4,884
47,093
9,739
11,307
21.5
22.2
131.6
159.9
37.1
30.6
18.7
13.4
58.8
69.5
4.7
4.0
Tata Global
Neutral
146
9,038
7,998
8,798
9.7
9.8
7.9
8.7
18.5
16.8
2.2
2.2
9.6
9.8
1.0
0.9
FMCG
www.angelbroking.com
Market Outlook
May 13, 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
774
863
53,890
28,633
32,216
21.5
20.7
57.3
61.7
13.5
12.6
3.2
2.7
24.0
21.5
1.7
1.4
82
102
2,461
2,091
2,289
19.0
18.8
10.6
11.3
7.8
7.3
1.7
1.5
22.8
21.7
1.0
0.9
IT
HCL Tech^
Accumulate
Hexaware*
Buy
Infosys
Neutral
2,371
136,137
43,338
47,244
27.5
27.7
169.4
182.6
14.0
13.0
2.9
2.5
20.8
19.3
2.5
2.2
Infotech Enterprises
Accumulate
170
185
1,902
1,956
2,174
17.9
17.7
20.4
21.9
8.3
7.8
1.2
1.1
14.7
13.7
0.6
0.5
KPIT Cummins
Buy
102
135
1,968
2,513
2,819
16.1
15.5
12.6
14.0
8.1
7.3
1.4
1.2
17.9
16.6
0.7
0.6
Mahindra Satyam
Buy
112
143
13,204
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
859
920
3,568
2,599
2,871
19.4
19.2
85.2
92.3
10.1
9.3
2.1
1.7
21.4
18.9
1.1
0.9
Mphasis&
Reduce
433
395
9,101
6,096
6,646
17.6
17.4
38.1
41.6
11.4
10.4
1.6
1.4
14.2
13.7
1.0
0.8
NIIT
Buy
23
30
381
1,144
1,267
9.0
9.1
4.3
5.4
5.4
4.3
0.6
0.5
10.3
12.0
0.1
0.1
Persistent
Accumulate
529
593
2,118
1,445
1,617
25.2
25.0
55.3
59.3
9.6
8.9
1.7
1.5
18.2
16.5
1.0
0.8
TCS
Accumulate
1,495
1,585
292,516
71,833
81,893
28.4
28.0
78.5
88.0
19.0
17.0
5.8
4.7
30.2
27.9
3.8
3.3
Tech Mahindra
Buy
975
1,230
12,519
7,699
8,315
19.3
18.1
107.0
115.0
9.1
8.5
2.0
1.6
21.7
19.1
1.6
1.4
Wipro
Accumulate
355
385
87,461
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
Buy
236
272
4,325
1,787
1,974
25.4
26.4
14.5
16.9
16.2
14.0
3.4
2.9
22.4
22.2
2.3
2.0
HT Media
Accumulate
110
117
2,579
2,205
2,380
15.1
15.6
8.0
9.1
13.7
12.1
1.5
1.3
11.2
11.4
0.8
0.6
Jagran Prakashan
Buy
90
121
2,991
1,698
1,908
23.9
24.5
7.4
8.4
12.2
10.8
3.1
2.7
26.7
26.8
1.9
1.7
PVR
Neutral
361
1,432
1,343
1,521
18.8
18.9
18.3
22.9
19.7
15.8
1.9
2.0
10.6
12.3
1.1
0.9
Sun TV Network
Neutral
423
16,666
2,293
2,571
68.7
68.7
19.3
22.7
21.9
18.6
5.4
4.7
26.1
27.3
6.7
5.8
Bhushan Steel
Neutral
461
10,439
13,794
17,335
30.7
34.8
48.9
83.6
9.4
5.5
1.0
0.9
11.2
16.7
2.4
1.9
Coal India
Buy
300
345
189,333
72,174
76,311
33.3
28.4
28.4
30.9
10.5
9.7
2.9
2.5
37.6
36.2
1.8
1.6
Electrosteel Castings
Buy
18
26
587
2,074
2,176
10.4
11.3
1.9
2.3
9.5
7.9
0.1
0.1
3.7
4.3
0.5
0.2
GMDC
Buy
152
213
4,843
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
51,147
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
106
20,275
88,987
94,163
9.2
9.7
13.8
15.9
7.7
6.7
0.6
0.5
7.6
8.1
0.6
0.5
JSW Steel
Neutral
696
15,526
39,524
42,064
17.1
16.9
71.8
86.3
9.7
8.1
0.8
0.7
8.6
9.6
0.7
0.6
MOIL
Accumulate
221
243
3,717
954
1,062
45.5
47.4
26.1
29.1
8.5
7.6
1.2
1.1
15.1
15.2
1.4
1.1
Monnet Ispat
Buy
195
291
1,241
2,883
3,181
21.7
23.6
40.3
57.7
4.8
3.4
0.5
0.4
10.1
13.0
1.3
1.1
Nalco
Neutral
37
9,471
8,187
8,416
14.5
14.7
3.2
3.3
11.5
11.3
0.8
0.7
6.8
6.7
0.6
0.6
NMDC
Buy
127
179
50,292
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
www.angelbroking.com
Market Outlook
May 13, 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
Neutral
63
26,019
53,685
64,183
9.3
12.2
5.5
8.3
11.5
7.6
0.6
0.6
5.4
7.7
0.8
0.8
Sesa Goa
Neutral
163
14,123
3,742
4,426
32.9
32.8
30.0
29.8
5.4
5.5
0.7
0.6
14.3
12.5
4.6
3.8
Sterlite Inds
Neutral
96
32,414
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
318
430
10.5
11.4
35.3
51.7
9.0
6.2
0.7
0.6
7.6
10.3
0.6
0.5
Sarda
Buy
106
153
381
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
498
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
285
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
342
43,420
55,815
63,013
15.3
15.2
35.9
41.5
9.5
8.3
1.5
1.3
17.0
17.1
0.7
0.5
ONGC
Accumulate
326
354
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
812
9.9
69.3
69.3
78.0
11.7
10.4
1.2
1.1
11.5
11.7
0.6
0.6
Gujarat Gas*
Neutral
254
3,254
3,707
3,850
11.7
12.4
23.7
25.7
10.7
9.9
3.0
2.6
29.6
28.2
0.8
0.7
Indraprastha Gas
Neutral
298
4,169
3,700
4,218
23.4
22.8
26.6
30.4
11.2
9.8
2.3
2.0
22.6
21.7
1.2
1.0
Petronet LNG
Gujarat State Petronet
Ltd.
Pharmaceuticals
Buy
144
167
10,830
40,356
40,872
5.8
6.4
15.0
16.7
9.6
8.6
2.0
1.7
23.0
21.5
0.3
0.3
65
3,635
1,079
983
91.8
91.9
8.8
7.8
7.4
8.2
1.2
1.1
17.8
14.1
3.1
3.3
Alembic Pharma
Accumulate
122
139
2,296
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
1.1
Aurobindo Pharma
Buy
195
264
5,676
6,279
7,033
16.0
16.0
15.2
19.2
12.8
10.2
1.7
1.4
19.2
18.0
1.4
1.2
Aventis*
Neutral
2,504
5,766
1,682
1,917
16.6
16.6
92.4
99.1
27.1
25.3
3.8
3.8
15.7
14.8
3.1
2.5
Cadila Healthcare
Buy
789
962
16,149
7,386
8,863
18.0
18.0
39.5
48.1
20.0
16.4
4.5
3.7
24.8
24.7
2.5
2.0
Cipla
Buy
397
463
31,912
9,130
10,543
24.8
23.0
21.6
23.2
18.4
17.1
3.0
2.6
17.6
16.2
3.2
2.7
Dr Reddy's
Neutral
2,022
34,334
11,662
13,101
21.0
20.8
92.9
103.9
21.8
19.5
4.2
3.5
20.8
19.6
3.1
2.7
Dishman Pharma
Buy
GSK Pharma*
Neutral
Indoco Remedies
Neutral
73
206
587
1,536
1,739
20.2
20.9
15.4
20.6
4.7
3.5
0.5
0.5
11.6
13.7
1.0
0.8
2,329
19,727
2,854
3,145
28.6
28.6
76.6
83.3
30.4
28.0
9.1
8.3
31.1
31.0
6.1
5.4
Buy
63
90
584
784
902
15.2
15.2
7.8
9.0
8.1
7.0
1.2
1.0
15.6
15.8
1.0
0.8
Ipca labs
Buy
564
676
7,120
3,474
4,168
21.0
21.0
37.3
45.1
15.1
12.5
3.6
2.8
26.4
25.3
2.2
1.8
Lupin
Buy
742
877
33,235
11,641
13,933
21.3
21.3
34.8
41.8
21.3
17.8
5.0
4.0
26.2
24.8
2.9
2.4
Ranbaxy*
Neutral
444
18,771
11,400
12,060
12.5
12.5
21.6
22.5
20.5
19.7
3.9
3.4
20.6
18.5
1.6
1.4
Sun Pharma
Neutral
935
96,698
12,563
14,698
42.6
42.6
29.8
35.5
31.4
26.3
5.6
4.7
19.2
19.3
7.1
5.9
72
78
1,091
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 13, 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
Accumulate
155
163
127,928
81,951
92,264
24.1
24.3
13.6
14.9
11.4
10.4
1.4
1.3
13.0
13.1
2.3
2.1
DLF
Buy
237
288
40,328
9,699
12,010
37.0
36.9
6.0
8.4
39.8
28.2
1.5
1.4
3.8
5.1
5.6
4.6
MLIFE
Accumulate
407
446
1,663
888
1,002
26.7
25.9
36.3
40.6
11.2
10.0
1.2
1.1
10.8
11.0
2.1
1.9
Bharti Airtel
Neutral
324
123,097
86,933
96,121
30.2
31.2
10.3
15.7
31.5
20.7
2.2
2.0
7.0
9.7
2.1
1.8
Idea Cellular
Neutral
126
41,700
24,959
27,232
27.1
27.5
3.7
4.7
33.8
26.8
2.7
2.5
8.1
9.2
2.1
1.8
Rcom
Neutral
110
22,766
22,221
24,253
32.0
32.2
4.3
6.4
25.4
17.2
0.6
0.6
2.4
3.4
2.6
2.2
1,460
1,659
3,102
1,863
2,081
11.8
12.4
71.2
83.0
20.5
17.6
4.1
3.5
21.6
21.5
1.4
1.1
Power
NTPC
Real Estate
Telecom
Others
Abbott India*
Accumulate
Bajaj Electricals
Buy
176
237
1,755
3,929
4,480
7.4
7.7
15.5
19.7
11.4
8.9
2.0
1.7
17.4
18.7
0.5
0.4
Cera Sanitaryware
Buy
453
562
573
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
430
566
111
308
351
7.0
7.0
39.6
47.2
10.9
9.1
2.4
1.9
21.8
21.0
0.4
0.4
Finolex Cables
Buy
56
68
856
2,563
2,899
9.8
9.8
10.1
11.3
5.6
5.0
0.8
0.7
14.3
13.8
0.3
0.2
Force Motors
Buy
391
570
510
2,299
2,621
4.7
4.9
46.3
57.0
8.5
6.9
0.4
0.4
5.0
5.8
0.1
0.1
Goodyear India*
Buy
299
352
689
1,453
1,560
9.4
9.8
38.4
41.4
7.8
7.2
1.6
1.4
22.9
20.8
0.3
0.2
Hitachi
Buy
152
177
413
1,053
1,169
6.3
7.1
13.8
17.7
11.0
8.6
1.6
1.3
15.0
16.7
0.4
0.4
2,456
2,172
1,842
2,131
7.7
7.8
112.4
132.4
21.9
18.6
2.7
2.4
13.3
13.8
1.1
0.9
IFB Agro
Buy
169
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
184
238
211
1,430
1,573
12.1
12.2
21.8
30.6
8.4
6.0
0.5
0.5
6.1
8.0
0.6
0.6
Jyothy Laboratories
Neutral
181
2,926
979
1,164
14.9
15.1
6.0
7.7
30.2
23.5
3.7
3.4
12.9
15.1
3.1
2.6
MRF
Neutral
14,865
6,305
11,799
12,587
14.1
8.3
8.3
1.8
1.5
23.5
19.2
0.6
0.6
Page Industries
Reduce
3,898
3,637
4,348
1,047
1,281
19.6
19.8
127.3
158.1
30.6
24.7
14.6
10.6
54.9
50.0
4.2
3.5
Relaxo Footwears
Buy
563
786
676
1,148
1,360
11.7
11.9
55.5
71.4
10.2
7.9
2.4
1.8
26.3
26.2
0.7
0.6
Accumulate
274
312
257
1,157
1,320
11.9
12.0
66.6
77.9
4.1
3.5
0.7
0.6
18.3
18.2
0.5
0.4
S. Kumars Nationwide
Neutral
199
6,765
7,393
18.1
18.0
6.4
7.5
1.0
0.9
0.1
0.1
6.1
6.7
0.6
0.6
Accumulate
537
617
944
1,068
1,223
9.6
9.6
38.1
44.1
14.1
12.2
1.9
1.7
14.5
14.7
0.9
0.7
TAJ GVK
Buy
62
108
389
300
319
35.8
36.2
7.9
9.1
7.9
6.8
1.0
0.9
13.9
14.4
1.6
1.4
Buy
288
371
443
814
849
17.0
17.6
64.6
69.2
4.5
4.2
0.6
0.5
14.5
13.8
0.2
TTK Healthcare
Accumulate
503
553
391
435
516
6.2
7.1
24.3
33.3
20.7
15.1
3.4
2.9
17.6
20.8
0.7
0.6
Tree House
Neutral
279
1,004
150
192
52.7
52.5
12.8
16.2
21.8
17.2
2.2
1.9
10.0
11.1
6.3
4.8
TVS Srichakra
Buy
184
226
141
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 13, 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
2,328
30,452
11,886
13,491
14.4
14.0
50.9
74.5
45.7
31.3
3.8
3.4
10.6
11.4
2.9
2.5
368
439
747
600
638
20.1
19.4
35.7
36.6
10.3
10.1
1.9
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 11, 2013
www.angelbroking.com
Market Outlook
May 13, 2013
www.angelbroking.com