Вы находитесь на странице: 1из 20

Market Outlook

May 28, 2013

Dealers Diary
The Indian markets are expected to open flat to positive tracking marginally

Domestic Indices

positive opening in most of the Asian markets and the flat opening of SGX Nifty.

BSE Sensex

1.7

326 20,031

Nifty

1.7

100

6,083

US markets were closed yesterday owing to Memorial Day holiday. Nevertheless,

MID CAP

1.1

73

6,460

The European markets ended the day higher on Monday, after markets in Asia

SMALL CAP

0.8

47

6,040

closed mixed amid uncertainties about whether the Federal Reserve would scale

BSE HC

1.6

136

8,866

down its bond purchase program. Volumes were thin amid the Spring Bank

BSE PSU

0.8

54

6,732

holiday for the UK market and the Memorial Day in the U.S.

BANKEX

1.5

215 14,806

Meanwhile Indian markets ended higher on Monday and the benchmark Sensex

AUTO

0.5

58 10,931

METAL

1.9

169

8,826

OIL & GAS

2.8

236

8,806

jumped 326 points as investors cheered falling crude oil price and placed renewed
faith in the US Federal Reserve continuing with its monetary stimulus. RIL led the
rally gaining more than 5% after the company announced a discovery in the D6
block in KG Basin post-market hours on Friday.

BSE IT
Global Indices

Dow Jones

Chg (%)

(Pts)

(Close)

1.2

70

6,025

Chg (%)

(Pts)

(Close)

0.1

9 15,303

NASDAQ

(0.0)

(0)

3,459

FTSE

(0.6)

(42)

6,654

The trend deciding level for the day is 19,931 / 6,053 levels. If NIFTY trades above

Nikkei

(3.2)

(470) 14,143

this level during the first half-an-hour of trade then we may witness a further rally

Hang Sang

0.3

67 22,686

up to 20,183 20,336 / 6,130 6,177 levels. However, if NIFTY trades below

Straits Times

19,931 / 6,053 levels for the first half-an-hour of trade then it may correct up to

Shanghai Com

Markets Today

(0.1)

(2)

3,391

0.2

2,293

Chg (%)

(Pts)

(Close)

INFY

(1.6)

(0.7)

$41.8

WIT

(0.8)

(0.1)

$7.8

IBN

0.4

0.2

$46.4

HDB

0.0

0.0

$41.5

19,778 19,526 / 6,006 5,929 levels.


Indian ADR

Indices

S2

S1

PIVOT

R1

R2

SENSEX
NIFTY

19,526
5,929

19,778
6,006

19,931
6,053

20,183
6,130

20,336
6,177

News Analysis

Result Review: Coal India, NALCO, Bhushan Steel, GIPCL, Bajaj Electricals,
TTK Healthcare, Sarda Energy, Siyaram Silk Mills
Result Preview: Sun Pharma, GAIL, Colgate, Hindalco, Tata Global, PVR,
Dishman Pharma, Indoco Remedies
Refer detailed news analysis on the following page

Net Inflows (May 24, 2013)


` cr

Purch

Sales

Net

MTD

YTD

FII
MFs

2,384
479

2,566
688

(182)
(209)

17,343
(2,704)

78,500
(11,294)

FII Derivatives (May 27, 2013)


` cr

Purch

Sales

Net

Open Interest

Index Futures
Stock Futures

3,284
7,578

3,118
7,704

167
(125)

17,747
31,465

Gainers / Losers
Company

Gainers
Price (`)
chg (%)

Company

Losers
Price (`)
chg (%)

Britannia Inds

666

15.9

Jet Air India

546

(3.0)

Indusind Bank

529

6.0

Prestige Estates

167

(2.7)

Emami-$

778

5.7

Crompton Greav

94

(2.4)

Apollo Hosp

952

5.6

United Spirits

2,514

(2.2)

Reliance Comm

114

5.3

Berger Paints

241

(1.8)

www.angelbroking.com

Advances / Declines

BSE

NSE

1,364

849

Declines

981

508

Unchanged

140

92

Advances

Volumes (` cr)

BSE

1,888

NSE

9,255

Market Outlook
May 28, 2013

Result Review
Coal India (CMP: `314 /TP: `345 /Upside: 10%)
Coal India (CIL) results came in above our estimate on account of higher than
expected sales volumes. Net sales grew by 2.5% yoy to `19,905cr (above our
estimate of `18,918cr). Sales volumes stood at 130mn tonnes indicating
companys focus on increasing off-take. EBITDA increased by 51.0% yoy to
`6,600cr due to lower employee costs. Hence the adjusted net profit stood at
`5,425cr (+34.5% yoy) above our estimate of `4,376cr. We maintain Accumulate
rating on the stock with a target price of `345
Y/E
March

Sales
(` cr)

OPM
(%)

PAT EPS
(` cr)

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

68,349

31.7 17,504 27.7

36.7

11.3

3.0

5.7

1.8

FY2015E

73,450

31.7 18,703 29.6

35.1

10.6

2.6

4.9

1.6

Nalco (CMP: `35 /TP: /Upside: -)


Nalco reported better than expected performance both on top line and PAT front.
Net sales grew by 4.6% yoy to `1,835cr (above our estimate of `1,656cr). Its
aluminium segment reported a positive EBIT of `59cr, compared to an EBIT loss of
`16cr in 4QFY2012 which led to improvement in the performance. Nalco reported
an EBITDA growth of 37.6% yoy to `421cr due to lower power costs. Other
income, however, declined by 33.6% yoy to `159cr and depreciation expenses
also increased by 10.6% yoy to `136cr. Consequently, the company reported a net
profit decline of 12.7% yoy to `246cr (significantly above our estimate of `201cr).
We recommend Neutral rating on the stock.
Y/E

Sales

OPM

PAT EPS

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

March

(` cr)

(%)

(` cr)

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

8,187

14.5

FY2015E

8,416

14.7

824

3.2

6.8

10.9

0.7

4.0

0.6

840

3.3

6.7

10.7

0.7

3.9

0.6

Bhushan Steel (CMP: `435/TP: - /Upside: -)


Bhushan Steel reported its 4QFY2013 results. Net sales was flat yoy at`2,819cr.
However, EBITDA decreased by 2.5% yoy to `921cr on account of increase in
employee costs and other expenses. Depreciation expense increased 27.2% yoy to
`210cr on account of increased capacity and consequently, net profit decreased by
15.0% yoy to `280cr. We maintain our Neutral view on the stock.
Y/E

Sales

OPM

March

(` cr)

(%)

PAT EPS
(` cr)

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

13,794

30.7 1,038 48.9

11.2

8.9

0.9

7.6

2.3

FY2015E

17,335

34.8 1,775 83.6

16.7

5.2

0.8

5.2

1.8

GIPCL (CMP: `74/TP: `78/Upside: 5.4 %)


GIPCL reported its 4QFY2013 results. Top-line was in-line with our estimates,
growing by 25% yoy to `331cr (vs. our estimate of `340cr). However, operational
performance was much better than our estimate with EBITDAM at 42%.
Consequently, the companys net profit stood at `62cr (vs `39cr in 4QFY2013 and

www.angelbroking.com

Market Outlook
May 28, 2013

our estimate of `55cr). We maintain Accumulate rating on the stock with target
price of `78.
Y/E

Sales OPM

PAT

EPS

ROE

P/E

March

(` cr)

P/BV EV/EBITDA

EV/Sales

(%)

(` cr)

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

1,535 31.9

198

13.1

12.4

5.7

0.7

3.5

1.1

FY2015E

1,570 31.6

214

14.1

12.2

5.3

0.6

2.9

0.9

Bajaj Electricals Ltd (CMP: `168/ TP: `237/ Upside: 39%)


Bajaj Electricals Ltd. (BEL) reported poor set of numbers for 4QFY2013. Top-line
reported flat growth of 5.1% yoy to `1,114cr. The consumer durables (CD) and
Lighting and luminous (LnL) segment registered growth of 22.4% and 14.9% yoy
respectively while E&P segment dip by 22.5%. EBITDA stood at `15cr which was
lower by 84.7% yoy while margins at 1.2% lower by 694bp owing to higher raw
material cost. At EBIT levels, both CD and LnL segment reported margin of 8.0%
and 7.9% respectively vis--vis 10.6% and 11.3% in the same quarter previous
year. Lower EBIT margin is attributable to the inventory correction on account of
new inventory policies of the company. E&P segment, however, reported EBIT loss
of `51cr, 17.8% of the segment revenue, mainly due to unexpected hits from the
closure of the older delayed sites.
On annual front, top-line grew by 9.3% to `3,388cr contributed mainly by CD
segment (54.2%), followed by LnL (25.4%) and E&P (20.3%). EBITDA came in at
`110cr, lower by 53.4%, while margins at 3.3% lower by 440bp owing to 517bp
higher raw material cost. On the back of sluggish top-line growth and poor
operating performance, net profit dip by 56.9% to `51cr.
Amidst poor performance for the quarter, BEL is set to start the FY2014 with a
clean slate after the stock correction and significant hit from the cost over-run of
E&Ps delayed projects closure. In addition, BEL has initiated its entry into premium
segment of CD market with new launches slated to hit the market. On the back of
recent developments, we expect the top-line and bottom line to grow at CAGR of
14.9% and 96.7% (due to low base) respectively over FY2013-15E. We
recommend Buy rating on the stock with target price of `237 based on target PE of
12x for FY2015E.
Y/E

Sales

OPM

March

(` cr)

(%)

FY2014E

3,885

FY2015E

4,472

PAT EPS

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(`)

(%)

(x)

(x)

(x)

(x)

5.4

109 10.9

21.7

15.4

2.1

8.3

0.5

7.2

197 19.7

30.2

8.5

1.7

5.3

0.4

(` cr)

TTK Healthcare (CMP: `560/ TP: `667/ Upside: 19%)


TTKH reported a disappointing set of numbers for 4QFY2013. Topline came in at
`86cr, 2.2% decline on a yoy basis from `88cr in 4QFY2012 and 11.7% lower
from our estimate of `97cr. The EBITDA margin for the quarter contracted by
224bp yoy to 3.7% primarily due to increase in other expenses as compared to
4QFY2012. The margin contraction was attributable to loss of `3cr in the
consumer products division. Consequently, net profit declined by 39% to `2cr on
4QFY2012.

www.angelbroking.com

Market Outlook
May 28, 2013

For FY2013, revenue growth stood at modest 8.1% yoy to `382cr from 354cr in
FY2012. While EBITDA margin contracted by 145bp to 5.3% on account of
increase in overall expenses. This led to a 9.5% yoy decline in net profit to `14cr in
FY2013.
Going forward we expect the EBITDA margin to expand on account of increasing
contribution from high margin business like food business, thus resulting in better
profit. At the current market price, the stock is trading at EV/sales of 0.7x for
FY2015E, which we feel is attractive. Hence, we maintain our buy
recommendation on the stock with a target price of `667 based on a target
EV/sales of 0.9x for FY2015E.
Y/E

Sales

OPM

March

(` cr)

(%)

FY2014E

427

FY2015E

488

PAT EPS

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(`)

(%)

(x)

(x)

(x)

(x)

6.0

17 22.5

17.1

24.9

4.1

13.8

0.8

6.7

22 28.8

19.5

19.4

3.5

10.7

0.7

(` cr)

Sarda Energy and Minerals (CMP: `107, TP: `153, Upside: 43%)
Sarda Energy and Minerals (SEML) reported healthy 4QFY2013 numbers. The net
sales grew by 5.8% yoy to `315cr mainly driven by healthy performance from steel
business. The EBITDA however declined by 3.9% yoy to `71cr due to higher staff
costs and other expenses. The interest costs decreased by 77.4% yoy to `8cr and
the other income declined by 95.5% yoy to `2cr. The company got a tax benefit of
`1cr compared to a tax expense of `24cr in 4QFY2012 and as a result the net
profit of the company increased by 34.0% yoy to `50cr. We maintain our Buy
rating on the stock with a target price of `153.
Y/E

Sales

OPM

March

(` cr)

(%)

FY2014E

1,494

FY2015E

1,568

PAT EPS

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(`)

(%)

(x)

(x)

(x)

(x)

19.1

112 31.3

11.3

3.4

0.4

2.9

0.6

20.3

131 36.5

11.9

2.9

0.3

2.3

0.5

(` cr)

Siyaram Silk Mills (CMP: `262/ TP: ` 331/ Upside: 26%)


For 4QFY2013, Siyaram Silk Mills (SSM) reported numbers mixed set of numbers.
The company's top line grew by 8.3% yoy to `290cr, in-line with our estimate of
`296cr for the quarter. However, the company disappointed on the operating
margin front as it came in at 91bp lower to 10.3% for the quarter against our
estimate of 13.0% mainly due to higher than expected raw material cost as a per
cent of net sales. On yoy basis, the operating margin dipped by 177bp yoy mainly
because of higher other expense. Interest outgo for the quarter was `5cr, against
our estimate of `10cr and depreciation cost for the quarter stood at `6cr, against
our estimate of `11cr. Consequently, the company reported a bottomline of `13cr,
23.8% lower yoy, in line with our expectation.
On annual basis, the companys top line grew by 13.7% to `1,041cr against our
estimate of 1,048cr. Due to higher than expected raw material cost, the
companys operating margin stood at 10.6%, 69bp lower than our estimate of
11.3%. The interest cost as a per cent of loan decreased from 11.2% to 10.4%
leading to an interest outgo of `29cr. Also, depreciation cost for the year stood at
`22cr, against our estimate of `27cr. The companys profit for the year dipped

www.angelbroking.com

Market Outlook
May 28, 2013

marginally by 3.0% as compared to FY2012 and came at `55cr, in line with our
expectation.
During the year the company installed 129 looms and 101 garment machines and
further plans to add 50 looms and 100 garment machines in FY2014E. Also, the
company has signed 27 franchise agreements in the first two months of FY2014
out of targeted 90 for the full year for strengthening and improving brand visibility.
At CMP of `262, the stock is trading at a PE of 3.2x FY2015E earnings. We
maintain our Buy recommendation on the stock with a revised target price of `331
based on a target P/E of 4.0x for FY2015E.
Y/E

Sales

OPM

March

(` cr)

(%)

FY2014E

1,157

FY2015E

1,320

PAT EPS

ROE

P/E

P/BV

EV/EBITDA

EV/sales

(`)

(%)

(x)

(x)

(x)

(x)

11.9

68 72.2

19.7

3.6

0.7

3.7

0.4

11.8

78 82.8

19.0

3.2

0.6

3.5

0.4

(` cr)

Result Preview
Sun Pharmaceutical Industries (CMP: `1015/ TP: -/ Upside: -)
Among the large-caps in our coverage universe, for 4QFY2013, Sun Pharma is
likely to clock 20.2% yoy growth on the sales front (`2,800cr), led by both exports
and domestic sales. The OPM would decline by 200bp to around 42.9%. The net
profit is likely to grow 21.5% yoy during the quarter (`997cr). We are neutral on
the stock.
Y/E
March

Sales

OPM

(` cr)

(%)

PAT EPS
(` cr)

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

12,563

42.6 3,086 29.8

18.6

19.2

6.0

17.1

7.3

FY2015E

14,698

42.6 3,680 35.5

20.3

19.3

5.1

13.9

5.9

GAIL (CMP: `326 /TP: -/ Upside: -)


GAIL is expected to announce its 4QFY2013 results today. We expect the
companys top-line to grow by 15.1% yoy to `12,038cr on account of higher
volumes and operating margin is expected to expand by 629bp yoy to 13.3%. On
the bottom-line front, we expect GAIL to report an increase of 72.9% yoy to `835cr
due to lower base. We maintain our Neutral view on the stock.
Y/E

Sales

OPM

PAT

EPS

ROE

P/E

March

(` cr)

(%)

(` cr)

(`)

(%)

(x)

P/BVEV/EBITDAEV/Sales
(x)

(x)

(x)

FY2014E 55,815

15.3

4,556

35.9

17.0

9.1

1.4

4.1

0.6

FY2015E 63,013

15.2

5,259

41.5

17.1

7.9

1.3

2.9

0.4

Colgate Palmolive (CMP: `1,491/TP:-/Upside: -)


Colgate Palmolive is expected to declare its 4QFY2013 results today. We expect
the top-line to grow by 17.9% yoy to `809cr. OPM is expected to decline by 497bp
yoy to 17.3%. Bottom-line is expected to remain flat at `130cr. We maintain our
Neutral recommendation on the stock.

www.angelbroking.com

Market Outlook
May 28, 2013

Y/E

Sales

OPM

PAT

EPS

ROE

P/E

P/BV

EV/EBITDA

EV/sales

March

(` cr)

(%)

(` cr)

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

3,588

21.1

608 44.7

98.3

33.3

29.6

27.5

5.5

FY2015E

4,130

21.6

705 51.9

88.0

28.7

22.1

23.1

4.7

Hindalco (CMP: `111/ TP:-/ Upside :-)


Hindalco is slated to report its 4QFY2013 results today. We expect standalone net
sales to decline by 8.0% yoy to `6,959cr. However, EBITDA margin is expected to
expand by 25bp yoy to 11.7% on account of better profitability from copper
segment. Net profit is expected to decrease by 17.5% yoy to `528cr. We maintain
our Neutral view on the stock.
Y/E

Sales

OPM

PAT

EPS

ROE

P/E

P/BVEV/EBITDA

EV/Sales

March

(` cr)

(%)

(` cr)

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

88,987

9.2

2,640

13.8

7.6

8.0

0.6

6.4

0.6

FY2015E

94,163

9.7

3,037

15.9

8.1

7.0

0.5

5.6

0.5

Tata Global (CMP: `144/TP:-/Upside: -)


Tata Global is expected to declare its 4QFY2013 results today. We expect the topline to grow by 5.1% yoy to `1,812cr. OPM is expected to decline by 54bp yoy to
7.4%. Bottom-line is expected to increase by 15.7% yoy to `98cr. We maintain our
Neutral recommendation on the stock.
Y/E

Sales

OPM

PAT

EPS

ROE

P/E

P/BV

EV/EBITDA

EV/sales

March

(` cr)

(%)

(` cr)

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

7,998

9.7

487

7.9

9.5

18.2

1.7

10.6

1.0

FY2015E

8,798

9.8

537

8.7

9.8

16.5

1.6

9.3

0.9

PVR (CMP: `328/TP: -/Upside: - %)


For 4QFY2013, we expect PVR to report robust 40% yoy growth in top-line to
`164cr, on back of good performance in movie exhibition business, with many
successful releases during the quarter. The companys EBITDA margin is likely to
expand by robust 1,353bp yoy to 17.1% (aided by very low base effect).
Consequently, Net profit is expected to be `6cr. At the current market price, PVR is
trading at 14.3x FY2015E consolidated EPS of `22.9. We believe the stock is fairly
valued and hence, maintain our Neutral rating on the stock.
Y/E

Sales OPM

PAT

EPS

ROE

P/E

March

(` cr)

P/BV EV/EBITDA

EV/Sales

(%)

(` cr)

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

1,343 18.8

73

18.3

10.6

17.9

1.8

5.6

0.9

FY2015E

1,521 18.9

91

22.9

12.3

14.3

1.7

4.8

0.8

Dishman Pharma (CMP: `69/ TP: -206/ Upside: - 198.5%)


Dishman Pharmaceutical is expected to report a top-line growth of 2.2% to
`358cr. The OPM is expected to contract by 60bp yoy to 22.9%. As a result, net
profit is expected to decrease by 8.6% yoy to `28.6cr on back of contraction in
OPM. We maintain our buy with a target of 206.

www.angelbroking.com

Market Outlook
May 28, 2013

Y/E

Sales

OPM

March

(` cr)

(%)

PAT EPS
(` cr)

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

1,536

20.2 124.3 15.4

11.6

4.6

0.5

4.9

1.0

FY2015E

1,739

20.9 166.3 20.6

13.7

3.4

0.4

3.9

0.8

Indoco Remedies (CMP: `60/ TP: -89/ Upside: - 48.3%)


Indoco Remedies is expected to report a top-line growth of 18.9% to `176cr. The
OPM is expected to expand by 230bp yoy to 16.9%, driven by growth in domestic
formulation sales. As a result, net profit is expected to increase by 81.0% yoy to
`22.7cr on back of improvement in OPM. We maintain our buy with a target of
89.
Y/E

Sales

OPM

ROE

P/E

P/BV

EV/EBITDA

EV/Sales

March

(` cr)

(%)

(` cr)

PAT EPS
(`)

(%)

(x)

(x)

(x)

(x)

FY2014E

774

15.2

66.5

7.2

14.5

8.3

1.1

6.1

0.9

FY2015E

938

15.2

82.4

8.9

15.8

6.7

1.0

5.1

0.8

Quarterly Bloomberg Brokers Consensus Estimate


Colgate (28/05/2013)
Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

Net sales

797

686

16

763

EBITDA

181

170

150

21

EBITDA margin (%)

22.7

24.8

Net profit

141

131

111

27

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

11,737

10,455

12

12,474

(6)

87

2,002

(28)

19.7

Gail (28/05/2013)
Particulars (` cr)
Net sales
EBITDA

1,439

768

EBITDA margin (%)

12.3

7.3

Net profit

875

483

81

1,285

(32)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

7,016

7,563

(7)

6,790

626

865

(28)

582

8.9

11.4

378

640

(41)

434

(13)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

56,232

52,394

52,751

7,148

5,516

30

1,051

580

13

11

6,735

4,631

16.0

Hindalco Industries (28/05/2013)


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

8.6

HPCL (28/05/2013)
Particulars (` cr)
Net sales
EBITDA
EBITDA margin (%)
Net profit

www.angelbroking.com

2
45

147

4478

Market Outlook
May 28, 2013

NHPC (28/05/2013)
Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

1,157

1,386

(17)

912

27

EBITDA

667

994

(33)

614

EBITDA margin (%)

57.7

71.8

Net profit

449

802

Net sales

67.3
(44)

312

44

Power Grid Corporation (28/05/2013)


Particulars (` cr)
Net profit

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

1,116

1,032

1,129

(1)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

1,012

763

33

1,027

(1)

Rural Electrification (28/05/2013)


Particulars (` cr)
Net profit

Sun Pharmaceutical Consolidated (28/05/2013)


Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

Net sales

2,992

2,330

28

2,852

EBITDA

33

1,275

1,285

963

EBITDA margin (%)

42.9

41.3

Net profit

912

820

44.7
11

881

Tata Global Beverage Consolidated (28/05/2013)


Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

1,890

1,724

10

1,902

(1)

EBITDA

199

187

203

(2)

EBITDA margin (%)

10.5

10.9

99

54

83

80

24

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

63,060

64,642

(2)

62,340

6,344

5,064

25

2,287

177

10.1

4,531

3,963

14

1,648

175

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

2,071

1,814

14

2,031

EBITDA

475

399

19

493

(4)

EBITDA margin (%)

22.9

22.0

Net profit

334

292

15

339

(1)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

458

423

625

(27)

91

413

(27)

Net sales

Net profit

10.7

BPCL (29/05/2013)
Particulars (` cr)
Net sales
EBITDA
EBITDA margin (%)
Net profit

Cipla (29/05/2013)
Particulars (` cr)
Net sales

24.3

HDIL Consolidated (29/05/2013)


Particulars (` cr)
Net sales

www.angelbroking.com

EBITDA

300

157

EBITDA margin (%)

65.5

37.2

Net profit

164

156

66.1
5

316

(48)

Market Outlook
May 28, 2013

NMDC (29/05/2013)
Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

Net sales

2,831

2,594

2,047

38

EBITDA

2,109

1,976

1,391

52

74.5

76.2

1,725

1,642

1,293

33

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

19,621

18,819

20,987

(7)

9,912

8,020

24

9,272

50.5

42.6

4,738

5,644

EBITDA margin (%)


Net profit

68.0

ONGC (29/05/2013)
Particulars (` cr)
Net sales
EBITDA
EBITDA margin (%)
Net profit

44.2
(16)

5,563

(15)

Tata Motors Consolidated (29/05/2013)


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

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

51,536

50,609

45,821

12

6,814

6,745

5,657

20

13.2

13.3

2,727

6,234

(56)

1,801

51

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

12.3

DLF Consolidated (30/05/2013)


Particulars (` cr)
Net sales

2,053

2,617

(22)

1,310

57

EBITDA

794

798

(0)

87

812

EBITDA margin (%)

38.7

30.5

Net profit

156

212

6.6
(26)

285

(45)

GMR Infra Consolidated (30/05/2013)


Particulars (` cr)
Net sales

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

2,199

2,099

2,356

(7)

142

584

12

EBITDA

652

269

EBITDA margin (%)

29.7

12.8

(108)

(366)

Net profit

24.8
(70)

(216)

(50)

Indian Oil Corp (30/05/2013)


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

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

126,700

127,700

(1)

115,300

10

18,061

14,750

22

5,372

236

14.3

12

13,305

12,670

5
5

3,332

299

Mahindra & Mahindra (30/05/2013)


Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

10,085

9,241

10,643

(5)

1,178

865

36

1,211

(3)

EBITDA margin (%)

11.7

9.4

Net profit

780

874

Net sales
EBITDA

www.angelbroking.com

11.4
(11)

836

(7)

Market Outlook
May 28, 2013

Power Finance Corporation (30/05/2013)


Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

1,121

818

37

1,117

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

12,208

13,397

(9)

10,495

16

1,649

1,871

(12)

1,138

45

EBITDA margin (%)

13.5

14.0

Net profit

815

1,577

Net profit

SAIL (30/05/2013)
Particulars (` cr)
Net sales
EBITDA

10.8
(48)

484

68

Tata Power Consolidated (30/05/2013)


Particulars (` cr)

4QFY13E

4QFY12

y-o-y (%)

3QFY13

q-o-q (%)

Net sales

9,281

7,170

29

8,992

EBITDA

1,773

1,460

21

1,855

(4)

EBITDA margin (%)

19.1

20.4

Net profit

284

(629)

20.6
(145)

(329)

Economic and Political News

Economists see Q4FY2013 GDP at 4.8%


High subsidy burden due to Food Bill is exaggeration: Plan Com
BofA-ML sees 25 bps cut in repo, CRR in June review

Corporate News

Diageo gets 10% stake in United Spirits


Dabur expands packaged food biz; launches drinking yoghurts
Britannia restructures operations to boost growth
Kalanithi Maran to sell 2% equity share in Sun TV through OFS
Source: Economic Times, Business Standard, Business Line, Financial Express, Mint

www.angelbroking.com

(186)

Market Outlook
May 28, 2013
Result Calendar
Date
May 28, 2013
May 29, 2013
May 30, 2013

Company
GAIL, Sun Pharma, Power Grid Corpn, NHPC, Hindalco, Rural Elec.Corp., Colgate, HPCL, Tata Global, Tata Comm,
CESC, Jagran Prakashan, Indoco Remedies, Dishman Pharma, Godawari Ispat, PVR, Cravatex
ONGC, NMDC, Tata Motors, BPCL, Cipla, Canara Bank, Mphasis, HDIL, Monnet Ispat, BGR Energy , Anant Raj,
Madhucon Proj, Jyoti Structures, J K Lakshmi Cements, Greenply
IOC, M&M, SAIL, DLF, Tata Power Co., Power Fin.Corpn., Cadila Healthcare, GMR Infra., Central Bank, Suzlon
Energy, GSPL, Aurobindo Pharma, Ipca labs, Page Industries, Madras Cements, Sadbhav Engg., Simplex Infra, IVRCL
Infra, Patel Engg.

Source: Bloomberg, Angel Research

Global economic events release calendar


Date

Time

Country Event Description

May 29, 2013

1:25PM

Germany Unemployment change (000's)

Thousands

May

4.00

5.00

May 30, 2013

6:00PM

US

Thousands

May 25

340.00

340.00

2:30PM

Euro Zone Euro-Zone Consumer Confidence

Value

May F

(21.90)

(21.90)

6:00PM

US

GDP Qoq (Annualised)

% Change

1Q S

2.50

2.50

May 31, 2013

11:00AM

India

Qtrly GDP YoY%

% Change

1Q

4.50

4.80

June 1, 2013

6:30AM

China

PMI Manufacturing

Value

May

50.60

50.00

June 3, 2013

1:25PM

Germany PMI Manufacturing

Value

May F

49.00

--

2:00PM

UK

Value

May

49.80

--

1:25PM

Germany PMI Services

Value

May F

49.80

--

2:30PM

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

% Change

1Q P

(0.20)

--

4:30PM

UK

% Ratio

Jun 6

0.50

0.50

5:15PM

Euro Zone ECB announces interest rates

Jun 6

0.50

--

6:00PM

US

Change in Nonfarm payrolls

Thousands

May

165.00

162.50

6:00PM

US

Unnemployment rate

May

7.50

7.50

4:29PM

China

Exports YoY%

% Change

May

14.70

--

June 5, 2013
June 6, 2013
June 7, 2013
June 8, 2013
June 9, 2013
June 10, 2013

Initial Jobless claims

PMI Manufacturing

BOE Announces rates

Unit

Period

Bloomberg Data
Last Reported Estimated

7:00AM

China

Consumer Price Index (YoY)

% Change

May

2.40

--

11:00AM

China

Industrial Production (YoY)

% Change

May

9.30

--

4:29PM

India

Imports YoY%

% Change

May

10.96

--

4:29PM

India

Exports YoY%

% Change

May

1.68

--

June 11, 2013

2:00PM

UK

Industrial Production (YoY)

% Change

Apr

(1.40)

--

June 12, 2013

2:00PM

UK

Jobless claims change

% Change

May

(7.30)

--

11:00AM

India

Industrial Production YoY

% Change

Apr

2.50

--

2:30PM

Euro Zone Euro-Zone CPI (YoY)

May F

1.20

--

6:00PM

US

Producer Price Index (mom)

% Change

May

(0.70)

--

6:45PM

US

Industrial Production

May

(0.53)

--

12:00PM

India

Monthly Wholesale Prices YoY%

% Change

May

4.89

--

11:00AM

India

RBI Repo rate

Jun 17

7.25

--

11:00AM

India

RBI Cash Reserve ratio

Jun 17

4.00

--

11:00AM

India

RBI Reverse Repo rate

Jun 17

6.25

--

2:00PM

UK

CPI (YoY)

% Change

May

2.40

--

6:00PM

US

Housing Starts

Thousands

May

853.00

--

6:00PM

US

Building permits

Thousands

May

1,005.00

--

6:00PM

US

Consumer price index (mom)

% Change

May

(0.40)

--

June 14, 2013

June 17, 2013

June 18, 2013

Source: Bloomberg, Angel Research

Market Outlook
May 28, 2013

Macro watch
Exhibit 1: Quarterly GDP trends

Exhibit 2: IIP 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

Exhibit 4: Manufacturing and services PMI

(%)
7.6

Nov-12

(4.0)

Source: MOSPI, Angel Research

Exhibit 3: Monthly WPI inflation trends

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)

8.0

2.5

2.4

2.0

Oct-12

4.5

2QFY10

2.5

2.0

5.3 5.5 5.3

Sep-12

6.0

Aug-12

6.5
5.7

Mar-13

7.5

Jul-12

7.6

7.5

8.2

Jun-12

8.5

May-12

9.0

Source: CSO, Angel Research

Services PMI

8.1
7.3

7.2

7.3

7.3

56.0

6.8
6.0
4.9

54.0
52.0

Source: MOSPI, Angel Research

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

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

Exhibit 5: Exports and imports growth trends


(%)

48.0

Feb-12

Apr-13

Mar-13

Feb-13

Jan-13

Dec-12

Nov-12

Oct-12

Sep-12

Aug-12

Jul-12

Jun-12

50.0

May-12

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

Exports yoy growth

Exhibit 6: Key policy rates


Repo rate

(%)
9.00

Imports yoy growth

15.0

Reverse Repo rate

CRR
7.50

8.00
7.00

6.50

6.00
5.00
4.00

4.00

Source: Bloomberg, Angel Research

www.angelbroking.com

Source: RBI, Angel Research

Feb-13

Jan-13

Dec-12

Nov-12

Oct-12

Sep-12

Aug-12

Jul-12

Jun-12

May-12

(15.0)

Apr-12

3.00

Mar-13

Apr-13

Mar-13

Feb-13

Jan-13

Dec-12

Nov-12

Oct-12

Sep-12

Aug-12

Jul-12

Jun-12

May-12

0.0

Market Outlook
May 28, 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

136

2,638

1,657

1,906

14.1

14.1

7.7

8.9

17.6

15.2

3.7

3.1

22.2

21.9

1.6

1.3

United Phosphorus

Buy

156

232

6,902

10,298

11,310

16.5

16.5

20.5

23.2

7.6

6.7

1.3

1.1

18.0

17.4

0.6

0.5

Amara Raja Batteries

Accumulate

266

285

4,537

3,418

3,892

14.5

14.5

18.5

20.4

14.4

13.0

3.5

2.8

26.6

23.8

1.3

1.1

Apollo Tyres

Buy

90

104

4,549

13,852

15,487

11.4

11.5

12.8

14.9

7.0

6.1

1.1

1.0

17.5

17.3

0.5

0.4

Ashok Leyland

Buy

24

27

6,332

14,038

16,442

7.6

8.7

1.1

2.2

22.8

10.7

2.0

1.7

6.2

12.5

0.5

0.4

Automotive Axle#

Neutral

251

379

834

965

9.3

10.6

17.3

27.1

14.5

9.3

1.4

1.3

9.5

14.0

0.5

0.5

Bajaj Auto

Accumulate

1,817

2,056

52,566

22,684

25,908

18.0

18.5

117.3

137.1

15.5

13.3

5.6

4.4

39.9

37.2

1.9

1.6

Bharat Forge

Neutral

232

5,411

6,198

6,793

14.6

14.9

14.5

17.3

16.0

13.4

2.1

1.9

13.6

14.7

1.0

0.8

Bosch India*

Neutral

9,048

28,411

9,821

11,394

17.0

17.3

373.5

438.7

24.2

20.6

4.4

3.7

18.0

17.9

2.6

2.2

CEAT

Buy

112

170

385

5,325

5,974

8.4

8.3

40.8

48.5

2.8

2.3

0.4

0.4

17.3

17.6

0.2

0.2

Exide Industries

Accumulate

140

150

11,904

7,053

8,061

14.2

14.5

7.8

9.1

17.9

15.3

3.0

2.6

18.1

18.2

1.4

1.2

FAG Bearings*

Neutral

1,449

2,408

1,525

1,742

14.5

15.7

88.4

109.5

16.4

13.2

2.4

2.0

15.5

16.5

1.4

1.2

Hero Motocorp

Accumulate

1,661

1,819

33,171

25,274

27,658

14.1

13.7

110.2

139.9

15.1

11.9

5.5

4.3

39.8

40.7

1.1

0.9

JK Tyre

Buy

118

154

483

7,972

8,754

7.1

7.1

37.5

44.0

3.1

2.7

0.5

0.4

16.4

16.6

0.3

0.3

Auto & Auto Ancillary

Mahindra and Mahindra Neutral

952

58,442

44,550

50,260

11.4

11.7

59.6

68.3

16.0

13.9

3.3

2.8

22.3

21.6

1.1

0.9

Maruti

Accumulate

1,649

1,847

49,815

48,455

55,723

11.2

10.9

107.8

123.2

15.3

13.4

2.3

2.0

16.2

16.0

0.9

0.7

Motherson Sumi

Accumulate

215

222

12,645

28,442

31,493

7.5

7.8

12.5

14.8

17.2

14.6

4.2

3.4

27.5

25.8

0.6

0.5

Subros

Buy

25

30

148

1,479

1,685

10.0

9.9

5.5

7.5

4.5

3.3

0.5

0.4

11.1

13.7

0.4

0.3

Tata Motors

Accumulate

294

324

78,834 206,341 227,695

12.8

13.5

32.3

39.0

9.1

7.6

1.9

1.6

23.1

23.2

0.4

0.4

TVS Motor

Neutral

37

1,746

7,715

8,584

6.0

6.1

5.0

5.8

7.4

6.4

1.3

1.1

18.1

18.5

0.2

0.1

Capital Goods
ABB*

Sell

664

461

14,061

8,073

9,052

5.5

6.9

11.5

16.9

57.6

39.2

5.2

5.0

9.3

13.1

1.7

1.5

BGR Energy

Neutral

193

1,394

4,114

4,886

11.4

10.7

24.9

28.0

7.8

6.9

1.0

0.9

25.2

22.6

0.6

0.6

BHEL

Neutral

197

48,157

44,054

39,326

16.8

15.1

20.6

16.1

9.6

12.2

2.1

1.9

23.5

16.1

1.0

1.0

Blue Star

Buy

168

230

1,507

2,896

3,087

5.6

6.2

9.3

11.7

18.0

14.3

3.0

2.5

17.6

19.2

0.6

0.5

Crompton Greaves

Buy

94

117

6,033

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

Buy

28

34

230

3,074

3,355

9.0

8.8

8.7

10.2

3.2

2.8

0.3

0.3

10.4

11.1

0.3

0.2

KEC International

Buy

43

63

1,100

7,709

8,399

6.7

7.2

6.1

8.5

7.1

5.0

0.9

0.8

20.2

23.0

0.3

0.3

Thermax

Neutral

585

6,968

5,780

6,430

9.5

9.6

29.8

33.0

19.6

17.7

3.3

2.9

17.9

17.4

1.0

0.9

1,243

1,361

23,332

11,979

13,254

19.7

21.3

77.1

91.4

16.1

13.6

2.9

2.6

18.7

20.0

1.6

1.4

Cement
ACC

Accumulate

www.angelbroking.com

Market Outlook
May 28, 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

186

28,640

10,232

11,762

23.5

24.5

10.3

12.2

18.0

15.3

3.0

2.7

17.2

18.6

2.3

1.9

India Cements

Neutral

70

2,163

4,777

5,276

17.3

17.1

8.8

10.9

8.0

6.5

0.6

0.6

7.5

8.8

0.8

0.7

J K Lakshmi Cement

Buy

102

143

1,204

2,313

2,728

19.8

20.7

16.1

22.1

6.4

4.6

0.8

0.7

13.2

15.8

1.1

0.8

Madras Cements

Neutral

249

5,933

4,293

4,855

27.4

28.6

21.8

28.2

11.5

8.8

2.1

1.7

19.6

21.3

1.8

1.5

Shree Cement^

Neutral

4,978

17,343

6,540

7,452

27.4

26.6

319.7

369.9

15.6

13.5

3.8

3.1

27.5

25.4

2.0

1.5

UltraTech Cement

Neutral

2,007

55,039

21,947

25,049

23.8

23.8

106.1

119.8

18.9

16.8

3.1

2.7

17.7

17.3

2.5

2.2

200

255

1,054

1,928

2,234

21.0

21.5

18.0

22.2

11.2

9.0

1.0

0.9

10.2

10.1

1.9

1.9

11

208

2,281

2,492

5.9

6.9

0.7

2.0

16.5

5.6

0.4

0.4

2.3

6.5

0.4

0.3

Construction
Ashoka Buildcon

Buy

Consolidated Co

Neutral

IRB Infra

Buy

125

157

4,145

3,997

4,312

45.5

46.4

15.7

16.6

7.9

7.5

1.2

1.0

15.2

14.5

3.4

3.7

ITNL

Buy

173

230

3,355

7,444

8,041

27.4

28.9

29.8

32.1

5.8

5.4

0.8

0.7

14.9

14.2

2.6

2.6

IVRCL Infra

Buy

19

35

591

6,287

6,836

8.5

8.5

2.3

3.0

8.2

6.3

0.3

0.3

3.4

4.2

0.5

0.5

Jaiprakash Asso.

Buy

69

90

15,312

14,850

15,631

24.9

25.1

2.5

2.9

27.3

24.2

1.1

1.1

4.2

4.7

2.8

2.8

Larsen & Toubro

Buy

1,465

1,761

90,243

68,946

78,040

10.5

10.5

77.9

88.3

18.8

16.6

2.8

2.4

15.5

15.6

1.4

1.3

Nagarjuna Const.

Buy

32

42

825

6,167

6,945

8.0

8.2

2.7

3.6

12.0

8.8

0.3

0.3

2.7

3.6

0.5

0.5

Punj Lloyd

Neutral

47

1,556

12,954

14,740

9.9

9.9

0.5

0.9

92.3

50.3

0.5

0.5

0.6

1.1

0.5

0.5

Sadbhav Engg.

Buy

109

153

1,646

2,511

2,736

10.6

10.6

7.3

7.8

15.0

14.0

1.9

1.7

13.3

12.7

0.9

0.8

Simplex Infra

Buy

106

164

523

6,824

7,563

9.2

9.4

18.0

23.4

5.9

4.5

0.4

0.4

6.9

8.3

0.5

0.4

Unity Infra

Buy

32

45

237

2,455

2,734

13.4

13.0

14.6

14.9

2.2

2.2

0.3

0.2

12.3

11.3

0.5

0.5

Allahabad Bank

Buy

124

144

6,200

6,876

7,545

2.6

2.5

28.2

30.9

4.4

4.0

0.6

0.6

12.8

12.7

Andhra Bank

Neutral

88

4,947

5,254

5,900

2.8

2.8

21.2

22.9

4.2

3.9

0.6

0.5

13.3

13.0

Axis Bank

Buy

1,477

1,853

69,186

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

684

851

28,797

16,365

18,781

2.2

2.3

121.3

142.5

5.6

4.8

0.8

0.7

15.1

15.7

Bank of India

Buy

299

350

17,794

14,482

16,383

2.3

2.3

58.1

68.1

5.1

4.4

0.8

0.7

14.4

15.0

Bank of Maharashtra

Accumulate

58

64

3,830

4,392

4,743

3.1

3.0

12.6

13.7

4.6

4.2

0.7

0.6

16.8

16.0

Canara Bank

Accumulate

430

481

19,029

11,928

13,467

2.1

2.2

74.8

86.0

5.7

5.0

0.8

0.7

13.7

14.2

Central Bank

Neutral

67

7,020

8,249

9,211

2.4

2.5

14.9

18.2

4.5

3.7

0.7

0.6

12.5

13.8

Corporation Bank

Buy

417

495

6,381

5,558

6,121

2.0

2.0

98.4

107.7

4.2

3.9

0.6

0.6

14.9

14.5

Dena Bank

Accumulate

89

97

3,100

3,187

3,582

2.3

2.4

23.8

25.5

3.7

3.5

0.6

0.5

15.9

15.1

Federal Bank

Neutral

457

7,807

2,873

3,413

3.0

3.1

52.7

62.0

8.7

7.4

1.1

1.0

13.4

14.2

Financials

www.angelbroking.com

Market Outlook
May 28, 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

928

143,555

8,573

10,142

3.6

3.6

37.0

43.6

25.1

21.3

5.2

4.6

30.0

30.3

HDFC Bank

Neutral

715

170,264

27,682

33,916

4.6

4.6

35.3

42.7

20.3

16.8

4.0

3.4

21.3

21.8

ICICI Bank

Buy

1,219

1,503

140,656

25,705

30,330

3.1

3.2

83.9

96.3

14.5

12.7

1.9

1.8

15.2

15.7

IDBI Bank

Accumulate

85

93

11,389

9,477

10,678

2.0

2.1

19.6

22.6

4.4

3.8

0.5

0.5

12.8

13.4

Indian Bank

Buy

151

185

6,496

6,185

6,978

3.0

3.0

37.0

42.2

4.1

3.6

0.6

0.5

14.8

15.1

IOB

Accumulate

61

66

5,642

8,142

8,956

2.5

2.5

16.5

20.7

3.7

3.0

0.5

0.4

11.8

13.4

J & K Bank

Accumulate

1,256

1,315

6,090

3,074

3,140

3.5

3.2

224.7

201.5

5.6

6.2

1.1

1.0

20.6

16.1

LIC Housing Finance

Accumulate

274

298

13,850

2,113

2,525

2.3

2.3

25.4

29.2

10.8

9.4

1.9

1.7

18.4

18.3

Oriental Bank

Accumulate

259

285

7,549

6,835

7,588

2.6

2.6

56.5

63.8

4.6

4.1

0.6

0.6

13.1

13.4

Punjab Natl.Bank

Buy

802

994

28,352

20,876

23,929

3.3

3.4

151.7

177.0

5.3

4.5

0.9

0.7

16.1

16.5

South Ind.Bank

Neutral

St Bk of India

Buy

Syndicate Bank

Accumulate

UCO Bank

Neutral

Union Bank

Accumulate

United Bank

Buy

Vijaya Bank
Yes Bank

25

3,358

1,839

2,091

2.9

2.8

4.2

4.5

6.0

5.6

1.1

0.9

18.2

17.0

2,162

2,637

147,861

67,243

76,612

3.1

3.0

242.4

284.8

8.9

7.6

1.4

1.2

16.3

16.8

132

142

7,925

7,238

8,249

2.7

2.6

27.1

30.4

4.9

4.3

0.7

0.7

16.1

15.9

78

5,904

6,250

6,738

2.6

2.5

12.1

14.7

6.5

5.4

1.0

0.8

11.8

13.0

228

260

13,592

11,229

12,794

2.6

2.6

40.7

48.2

5.6

4.7

0.8

0.7

14.6

15.4

54

65

2,029

3,443

3,998

2.4

2.6

15.1

20.4

3.6

2.7

0.5

0.4

12.1

14.8

Neutral

52

2,577

2,730

3,059

1.9

2.0

10.2

11.3

5.1

4.6

0.6

0.6

11.8

12.0

Neutral

518

18,620

4,390

5,411

2.8

2.8

41.6

47.9

12.5

10.8

2.6

2.2

23.2

22.1

Asian Paints

Neutral

4,828

46,310

12,332

14,524

16.5

16.3

141.6

162.7

34.1

29.7

10.8

8.6

35.4

32.2

3.6

3.0

Britannia

Neutral

666

7,964

6,417

7,446

5.1

5.5

20.3

25.2

32.9

26.5

11.2

8.8

37.4

37.3

1.0

0.8

Colgate

Neutral

1,491

20,274

3,588

4,130

21.1

21.6

44.7

51.9

33.3

28.8

29.6

22.1

98.3

88.0

5.3

4.6

Dabur India

Neutral

158

27,565

7,183

8,340

16.8

16.8

5.4

6.3

29.4

25.1

11.5

8.9

41.5

40.1

3.8

3.2

GlaxoSmith Con*

Neutral

5,004

21,044

3,617

4,259

16.1

16.4

122.2

148.7

41.0

33.7

12.7

10.2

34.1

33.7

5.2

4.3

Godrej Consumer

Neutral

833

28,359

7,801

9,017

16.2

15.9

25.1

29.7

33.2

28.1

7.1

5.9

24.9

24.2

3.7

3.2

HUL

Neutral

592

127,932

29,167

33,164

13.6

13.7

17.1

18.4

34.6

32.2

33.3

24.1

113.4

87.0

4.2

3.7

ITC

Neutral

334

263,724

34,294

39,991

36.8

37.0

11.3

13.3

29.6

25.0

9.8

7.9

36.1

34.9

7.3

6.2

Marico

Neutral

225

14,482

5,273

6,044

14.8

14.9

7.3

8.7

31.0

25.9

6.0

5.0

21.4

21.0

2.7

2.3

Nestle*

Neutral

5,228

50,407

9,447

10,968

22.1

22.3

127.5

154.1

41.0

33.9

20.5

14.8

57.7

50.7

5.4

4.5

Tata Global

Neutral

144

8,886

7,998

8,798

9.7

9.8

7.9

8.7

18.2

16.5

2.2

2.1

9.5

9.8

1.0

0.9

FMCG

www.angelbroking.com

Market Outlook
May 28, 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

741

863

51,642

28,633

32,216

21.5

20.7

57.3

61.7

12.9

12.0

3.1

2.6

24.0

21.5

1.6

1.4

Hexaware*

Buy

85

96

2,537

2,091

2,289

19.0

18.8

10.6

11.3

8.0

7.5

1.8

1.6

22.8

21.7

1.0

0.9

Infosys

Accumulate

2,366

2,465

135,884

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

2.1

Infotech Enterprises

Accumulate

168

185

1,875

1,956

2,174

17.9

17.7

20.4

21.9

8.2

7.7

1.2

1.1

14.7

13.7

0.6

0.5

KPIT Cummins

Buy

108

135

2,084

2,513

2,819

16.1

15.5

12.6

14.0

8.6

7.7

1.5

1.2

17.9

16.6

0.8

0.6

Mahindra Satyam

Accumulate

110

126

12,904

8,278

9,062

20.3

20.1

10.5

11.4

10.4

9.6

2.4

1.9

23.1

20.0

1.2

0.9

Mindtree

Buy

805

920

3,342

2,599

2,871

19.4

19.2

85.2

92.3

9.5

8.7

2.0

1.6

21.4

18.9

1.0

0.8

Mphasis&

Reduce

440

395

9,246

6,096

6,646

17.6

17.4

38.1

41.6

11.6

10.6

1.6

1.4

14.2

13.7

1.0

0.8

NIIT

Buy

23

30

378

1,144

1,267

9.0

9.1

4.3

5.4

5.3

4.3

0.6

0.5

10.3

12.0

0.1

Persistent

Buy

514

593

2,056

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

1,498

1,585

293,113

71,833

81,893

28.4

28.0

78.5

88.0

19.1

17.0

5.8

4.8

30.2

27.9

3.8

3.3

Tech Mahindra

Buy

954

1,170

12,250

7,779

8,398

19.7

19.3

107.4

117.8

8.9

8.1

1.9

1.5

21.2

19.0

1.6

1.4

Wipro

Accumulate

340

385

83,772

40,173

43,697

20.4

20.6

26.2

28.5

13.0

11.9

2.6

2.2

19.7

18.4

1.5

1.3

D B Corp

Buy

255

290

4,673

1,750

1,925

25.1

26.6

14.2

16.8

17.9

15.2

3.9

3.3

23.4

23.4

2.5

2.2

HT Media

Buy

100

117

2,353

2,205

2,380

15.1

15.6

8.3

9.1

12.1

11.0

1.3

1.2

11.5

11.4

0.7

0.6

Jagran Prakashan

Buy

89

121

2,962

1,698

1,908

23.9

24.5

7.4

8.4

12.1

10.7

3.1

2.7

26.7

26.8

1.9

1.7

PVR

Neutral

328

1,298

1,343

1,521

18.8

18.9

18.3

22.9

17.9

14.3

1.7

1.8

10.6

12.3

1.0

0.9

Sun TV Network

Neutral

417

16,441

2,287

2,551

69.7

70.5

20.0

23.3

20.9

17.9

5.2

4.5

26.4

27.3

6.7

5.9

Bhushan Steel

Neutral

465

10,541

13,794

17,335

30.7

34.8

48.9

83.6

9.5

5.6

1.0

0.9

11.2

16.7

2.4

1.9

Coal India

Accumulate

314

345

198,018

72,174

76,311

33.3

28.4

28.4

30.9

11.0

10.2

3.0

2.6

37.6

36.2

1.9

1.7

Electrosteel Castings

Buy

17

24

552

1,976

2,017

11.8

12.7

1.3

2.6

13.4

6.5

0.1

0.1

2.6

5.2

0.6

0.2

GMDC

Buy

136

213

4,326

1,944

2,317

49.9

51.7

20.8

25.6

6.6

5.3

1.5

1.2

24.3

24.6

1.8

1.3

Hind. Zinc

Buy

121

145

50,978

12,358

13,659

51.4

51.6

16.0

17.6

7.5

6.9

1.4

1.2

19.4

18.4

1.7

1.2

Hindalco

Neutral

111

21,156

88,987

94,163

9.2

9.7

13.8

15.9

8.0

7.0

0.6

0.6

7.6

8.1

0.6

0.5

JSW Steel

Neutral

720

16,053

39,973

40,926

17.2

17.0

71.9

82.8

10.0

8.7

0.9

0.8

9.0

9.6

0.8

0.7

MOIL

Buy

203

243

3,411

954

1,062

45.5

47.4

26.1

29.1

7.8

7.0

1.1

1.0

15.1

15.2

1.1

0.8

Monnet Ispat

Buy

168

291

1,071

2,883

3,181

21.7

23.6

40.3

57.7

4.2

2.9

0.4

0.3

10.1

13.0

1.2

1.0

Nalco

Neutral

35

8,904

8,187

8,416

14.5

14.7

3.2

3.3

10.8

10.6

0.7

0.7

6.8

6.7

0.5

0.5

NMDC

Buy

118

179

46,803

10,329

12,540

73.8

75.0

16.6

19.0

7.1

6.2

1.4

1.2

20.6

20.2

2.3

1.8

Media

Metals & Mining

www.angelbroking.com

Market Outlook
May 28, 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

61

25,070

53,685

64,183

9.3

12.2

5.5

8.3

11.1

7.4

0.6

0.6

5.4

7.7

0.8

0.8

Sesa Goa

Neutral

164

14,236

3,742

4,426

32.9

32.8

30.0

29.8

5.5

5.5

0.7

0.6

14.3

12.5

4.5

3.7

Sterlite Inds

Accumulate

96

100

32,313

44,462

45,568

23.2

24.7

18.1

20.2

5.3

4.8

0.6

0.5

11.3

11.4

0.6

0.6

Tata Steel

Buy

317

378

30,788 140,917 151,537

9.7

10.8

30.9

47.6

10.3

6.7

1.0

0.8

9.6

13.4

0.6

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

38

45

505

2,615

2,776

12.1

12.0

9.8

10.4

3.8

3.6

0.2

0.2

6.5

6.5

0.4

0.4

Buy

82

118

269

2,425

2,552

13.7

14.8

33.5

45.3

2.5

1.8

0.3

0.2

11.2

13.1

0.5

0.4

Cairn India

Buy

286

345

54,615

16,482

16,228

69.4

53.3

53.3

49.6

5.4

5.8

0.8

0.7

16.5

13.6

1.9

1.6

GAIL

Neutral

326

41,327

55,815

63,013

15.3

15.2

35.9

41.5

9.1

7.9

1.5

1.3

17.0

17.1

0.6

0.4

ONGC

Accumulate

327

354

279,722 157,962 175,367

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

828

267,469 380,031 407,721

9.9

69.3

69.3

78.0

12.0

10.6

1.2

1.1

11.5

11.7

0.6

0.6

Gujarat Gas*

Neutral

241

3,092

3,707

3,850

11.7

12.4

23.7

25.7

10.2

9.4

2.8

2.5

29.6

28.2

0.7

0.6

Indraprastha Gas

Neutral

281

3,930

3,700

4,218

23.4

22.8

26.6

30.4

10.5

9.2

2.2

1.8

22.6

21.7

1.1

0.9

Petronet LNG
Gujarat State Petronet
Ltd.
Pharmaceuticals

Buy

141

167

10,545

40,356

40,872

5.8

6.4

15.0

16.7

9.4

8.4

2.0

1.7

23.0

21.5

0.3

0.3

58

3,264

1,079

983

91.8

91.9

8.8

7.8

6.6

7.4

1.1

1.0

17.8

14.1

2.8

3.0

Alembic Pharma

Buy

117

139

2,203

1,736

2,008

17.1

18.9

10.7

13.9

10.9

8.4

3.4

2.6

35.0

34.7

1.3

1.1

Aurobindo Pharma

Buy

178

264

5,182

6,279

7,033

16.0

16.0

15.2

19.2

11.7

9.3

1.6

1.3

19.2

18.0

1.3

1.1

Aventis*

Neutral

2,506

5,772

1,682

1,917

16.6

16.6

92.4

99.1

27.1

25.3

3.8

3.8

15.7

14.8

3.0

2.5

Cadila Healthcare

Buy

786

962

16,097

7,386

8,863

18.0

18.0

39.5

48.1

19.9

16.4

4.5

3.7

24.8

24.7

2.5

2.0

Cipla

Accumulate

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

3.3

2.8

Dr Reddy's

Buy

2,090

2,535

35,477

13,377

15,350

20.4

20.1

112.3

126.8

18.6

16.5

4.0

3.3

23.5

21.8

2.7

2.3

Dishman Pharma

Buy

GSK Pharma*

Neutral

Indoco Remedies

Neutral

69

206

559

1,536

1,739

20.2

20.9

15.4

20.6

4.5

3.4

0.5

0.4

11.6

13.7

1.0

0.8

2,283

19,337

2,854

3,145

28.6

28.6

76.6

83.3

29.8

27.4

8.9

8.1

31.1

31.0

5.9

5.3

Buy

60

89

553

774

938

15.2

15.2

7.2

8.9

8.3

6.7

1.1

1.0

14.5

15.8

0.9

0.8

Ipca labs

Buy

572

676

7,223

3,474

4,168

21.0

21.0

37.3

45.1

15.4

12.7

3.6

2.9

26.4

25.3

2.2

1.8

Lupin

Accumulate

760

877

34,020

11,641

13,933

21.3

21.3

34.8

41.8

21.8

18.2

5.1

4.0

26.2

24.8

3.0

2.4

Ranbaxy*

Neutral

405

17,127

11,400

12,060

10.5

12.5

17.5

22.5

23.1

18.0

3.7

3.2

17.0

19.1

1.4

1.3

Sun Pharma

Neutral

1,015

104,934

12,563

14,698

42.6

42.6

29.8

35.5

34.1

28.6

6.0

5.1

19.2

19.3

7.4

6.1

74

78

1,115

1,535

1,570

31.9

31.6

13.1

14.1

5.6

5.2

0.7

0.6

12.4

12.2

1.0

0.8

Power
GIPCL

Accumulate

www.angelbroking.com

Market Outlook
May 28, 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

153

163

125,743

76,734

86,680

24.5

24.3

13.4

14.5

11.4

10.5

1.4

1.3

12.8

12.7

2.3

2.2

DLF

Buy

215

288

38,344

9,699

12,010

37.0

36.9

6.0

8.4

36.1

25.6

1.4

1.3

3.8

5.1

5.3

4.3

MLIFE

Buy

394

476

1,609

888

1,002

30.6

30.6

38.8

43.4

10.1

9.1

1.1

1.0

11.2

11.4

2.4

2.1

Bharti Airtel

Accumulate

309

338

117,401

86,592

95,860

31.4

31.8

10.9

14.5

28.4

21.3

2.2

2.0

7.7

9.3

2.0

1.6

Idea Cellular

Neutral

135

44,640

25,122

27,663

27.0

27.2

4.0

4.8

33.9

28.3

2.8

2.6

8.3

9.1

2.1

1.9

Rcom

Neutral

114

23,540

22,801

24,628

31.0

31.3

3.6

5.3

32.0

21.7

0.7

0.7

2.2

3.1

2.6

2.2

1,437

1,659

3,054

1,863

2,081

11.8

12.4

71.2

83.0

20.2

17.3

4.1

3.5

21.6

21.5

1.4

1.1

Power
NTPC
Real Estate

Telecom

Others
Abbott India*

Accumulate

Bajaj Electricals

Buy

168

237

1,678

3,929

4,480

7.4

7.7

15.5

19.7

10.9

8.5

1.9

1.6

17.4

18.7

0.4

0.4

Cera Sanitaryware

Buy

457

562

578

630

795

14.4

13.6

42.8

51.1

10.7

8.9

2.5

2.0

26.6

25.2

0.9

0.7

Cravatex

Buy

370

566

96

308

351

7.0

7.0

39.6

47.2

9.3

7.8

2.0

1.6

21.8

21.0

0.4

0.3

Finolex Cables

Buy

54

68

825

2,563

2,899

9.8

9.8

10.1

11.3

5.4

4.8

0.8

0.7

14.3

13.8

0.2

0.2

Force Motors

Buy

349

437

455

2,304

2,649

3.1

3.6

28.0

43.7

12.5

8.0

0.4

0.4

3.1

4.7

0.1

0.1

Goodyear India*

Buy

266

345

614

1,458

1,542

8.3

9.0

32.3

37.0

8.3

7.2

1.5

1.3

19.5

19.3

0.2

0.2

Hitachi

Buy

146

177

398

1,053

1,169

6.3

7.1

13.8

17.7

10.6

8.3

1.5

1.3

15.0

16.7

0.4

0.4

2,438

2,155

1,842

2,131

7.7

7.8

112.4

132.4

21.7

18.4

2.7

2.4

13.3

13.8

1.1

0.9

Honeywell Automation* Neutral


IFB Agro

Buy

169

198

152

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

182

234

210

1,430

1,573

11.1

11.0

19.1

26.9

9.6

6.8

0.5

0.5

4.9

6.3

0.6

0.5

Jyothy Laboratories

Accumulate

180

199

2,900

1,220

1,476

13.3

13.6

5.5

9.0

32.6

19.9

3.8

3.3

12.1

17.7

2.7

2.1

MRF

Reduce

15,400

14,416

6,531

11,799

12,587

14.1

13.5 1,792.4 1,802.0

8.6

8.6

1.8

1.5

23.5

19.2

0.6

0.6

Page Industries

Reduce

3,872

3,637

4,318

1,047

1,281

19.6

19.8

127.3

158.1

30.4

24.5

14.5

10.6

54.9

50.0

4.2

3.5

Relaxo Footwears

Buy

641

791

769

1,146

1,333

10.9

11.4

45.9

60.9

14.0

10.5

2.9

2.3

23.0

24.6

0.8

0.7

Siyaram Silk Mills

Buy

262

331

246

1,157

1,320

11.9

11.8

72.2

82.8

3.6

3.2

0.7

0.6

19.7

19.0

0.4

0.4

Styrolution ABS India*

Buy

436

617

766

1,068

1,223

9.6

9.6

38.1

44.1

11.5

9.9

1.6

1.4

14.5

14.7

0.7

0.6

TAJ GVK

Buy

64

108

403

300

319

35.8

36.2

7.9

9.1

8.1

7.1

1.1

1.0

13.9

14.4

1.8

1.5

Tata Sponge Iron

Buy

296

371

456

814

849

17.0

17.6

64.6

69.2

4.6

4.3

0.6

0.6

14.5

13.8

0.2

TTK Healthcare

Accumulate

561

686

435

435

516

6.2

7.1

24.3

33.3

23.1

16.8

3.8

3.3

17.6

20.8

1.0

0.8

Tree House

Accumulate

264

275

949

150

192

52.7

52.5

12.8

16.2

20.6

16.3

2.1

1.8

10.0

11.1

5.8

4.4

TVS Srichakra

Buy

189

252

145

1,591

1,739

6.1

6.6

24.5

41.9

7.7

4.5

0.8

0.7

10.9

17.2

0.3

0.3

United Spirits

Neutral

2,514

32,876

12,294

14,162

12.0

12.0

42.1

67.7

59.7

37.1

4.2

3.8

9.1

10.7

3.1

2.6

www.angelbroking.com

Market Outlook
May 28, 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

369

439

750

600

638

20.1

19.4

35.7

36.6

10.4

10.1

1.9

1.6

19.4

17.1

1.0

0.9

Others
Vesuvius India*

Buy

Source: Company, Angel Research; Note: *December year end; #September year end; &October year end; Price as on May 27, 2013

www.angelbroking.com

Market Outlook
May 28, 2013

www.angelbroking.com

Вам также может понравиться