CRISIL IERIndependentEquityResearch



Similar documents
CRISIL IER Independent Equity Research

May CRISIL Opinion. CA/CS/MOOCs. 'MBA dream' withering away

FY08 FY09 FY10 FY11E FY12E FY13E FY14E FY15E

September CRISIL Opinion. Organised fast food in the fast lane

CRISIL Research Impact note

CRISIL - AMFI ELSS Fund Performance Index. Factsheet March 2016

CRISIL - AMFI Diversified Equity Fund Performance Index. Factsheet September 2015

Company Overview. Financial Performance

Simplex Infrastructures

CRISIL IERIndependentEquityResearch

Mangalam Cement Weak volumes marred performance

Tree House Education & Accessories

CRISIL - AMFI Short Term Debt Fund Performance Index. Factsheet March 2014

Flexituff International Ltd. (FIL)

Economy Insights. Employment in India. Uneven and Weak. Vidya Mahambare Ramola Nadkarni

SUPREME INDUSTRIES LTD Plastic Products HOLD RETAIL EQUITY RESEARCH

HCC BUY. Infrastructure January 29, 2016

Coal India Ltd. Subdued e-auction realization impacted profitability BUY. Nov. 17, 2015

February CRISIL Opinion. e-tail eats into retail

Gujarat State Petronet Ltd. INR 135

PI Industries. 2QFY16 Result Review HOLD. Custom synthesis restricted 2Q revenue growth ; maintain HOLD. Sector: AGRI

Shriram Transport Finance Subsidiaries witness sharp increase in NPA

GAIL (India) Ltd. INR 346

Just Dial Ltd Bloomberg Code: JUST IN

RamKrishna Forgings Ltd.

Khambatta Securities Ltd.

Navin Fluorine International

Strong operational performance

Salzer Electronics. 2QFY16 Result Review BUY. Steady performance continued; maintain BUY. Sector: Electric Equipment

Axis Bank. Strong core performance. Source: Company Data; PL Research

BUY. KELLTON TECH SOLUTIONS LTD Result Update (CONSOLIDATED): Q1 FY16. CMP Target Price JANUARY 9 th 2015 SYNOPSIS ISIN: INE164B01022

Accumulate. Exide Industries Ltd(EIL) Automobile Ancillaries RETAIL EQUITY RESEARCH

East India Hotels (EIH) 114

Smruthi Organics Limited BSE Scrip Code:

Polaris BUY. Virtusa acquires majority in Polaris. Institutional Equity Research. November 05, Target Price Rs220. IT India.

Techno Electric & Engineering Limited

Bata India Ltd. (BIL)

Reliance Communication

BUY. ECLERX SERVICES LIMITED (CONSOLIDATED) Result Update: Q1 FY16. CMP Target Price SEPTEMBER 2 nd, 2015 SYNOPSIS ISIN: INE738I01010

PEER GROUPS CMP MARKET CAP EPS P/E (X) P/BV(X) DIVIDEND Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)

HCL Technologies BUY. Performance Highlights CMP. `857 Target Price `1,132. 1QFY2016 Result Update IT. 3-year price chart

GlaxoSmithKline Consumer Healthcare

The Ramco Cements. Source: Company Data; PL Research

BDI BioEnergy Intern Neutral. Activity level in Q3 might not support FY estimates

East India Hotels (EIH) Ltd Growing Strategically

East India Hotels (EIH) 109

Maruti Suzuki. Source: Company Data; PL Research

Orchid Chemicals NEUTRAL. Performance Highlights. Target Price - 1QFY2011 Result Update Pharmaceutical. Investment Period -

Share gains with healthy margin uptick; Retain Buy

PEER GROUPS CMP MARKET CAP EPS P/E (X) P/BV(X) DIVIDEND Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)

Mphasis. FY17 could be a year of revenue growth. Source: Company Data; PL Research

Re-iterating BUY. Destimoney Research

BUY. Key Risks. Technology - Technology Services - Information Services. Nov 19, CRISIL Ltd. Recommendation (Rs.)

Results impacted by subdued demand

UltraTech Cement Ltd.

HOLD. The case of missing sales growth ZYDUS WELLNESS. Target Price: Rs 780. Q3highlights

BUY RSWM LTD SYNOPSIS. CMP Target Price SEPTEMBER 1 st Result Update(PARENT BASIS): Q1 FY16

Higher other income drive the quarter

JSW Energy Ltd. Interest expenses dragged the bottom-line BUY. Jan. 25, 2016

Bharat Earth Movers (BEML)

BUY. Muted Q3; Brands & Retail story to unfold ARVIND. Target Price: Rs 344. Segmental highlights

Britannia Industries

Kalyani Steel. Q3FY16 Result Review. Operationally firming up ; maintain BUY BUY. Sector: IRON & STEEL/INTERM PRODUCTS

SECTOR: REALTY REPORTING DATE: 31 ST MAY, 2016 PVP Ventures Ltd

Sundaram Finance. Target price (INR) 452 Momentum in loans sustains, upgrade to Hold

CRISIL IERIndependentEquityResearch

CMP: JUNE 2016 SWARAJ ENGINES LTD

Emkay. Revenues traction improves; Retain BUY HSIL. Healthy revenue performance; miss on margins

Minda Industries Ltd. INR 886

G5 Entertainment. G5 Entertainment. Quarter Update Q3 15. Amended strategy and boosted profitability

Butterfly Gandhimathi (GANAP) 188

HOLD HEXAWARE TECHNOLOGIES. Q4 lackluster; CY16 holds promise. Target Price: Rs 252. Q4earnings concall highlights

Wipro BUY. Performance Highlights CMP. `573 Target Price `719. 2QFY2016 Result Update IT. Investment Period 12 Months. 3-year price chart

BUY GUJARAT STATE PETRONET. Operationally in line; other income surprises. Target Price: Rs 160. Valuations comfortable. Visible triggers ahead

In line performance. Results update 4Q2015. Banks UAE 28 January 2016 DUBAI ISLAMIC BANK

BUY. Lower realization impacts earnings CAIRN INDIA. Target Price: Rs 155. Analyst call highlights

RAJESH EXPORTS LIMITED GLOBAL PRESENCE IN GOLD AND GOLD PRODUCTS. Earnings Presentation Q2 FY16

CD Equisearch Pvt Ltd

PEER GROUPS CMP MARKET CAP EPS P/E (X) P/BV(X) DIVIDEND Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)

April 20, 2015 Pressman Advertising Limited Good play in the growing advertising business

Kotak Mahindra Bank Rs 685

How To Value Hpl In India

HOLD. Q4 earnings beat but order backlog flat ABB. Target Price: Rs 1,213. Key drivers

How To Understand And Value Gsk Pharma

Emirates NBD (ENBD) Strong Buy. Target Price AED10.0. Global Research Investment Update Equity UAE Banking Sector 31 January, 2016

Q2 FY11 Analyst Presentation. 10 th Nov 2010

Satisfactory Top-Line; Disappointing Bottom-Line

Greenply Industries Ltd

Idea Cellular (IDECEL) 178

infotech.com SECTOR: IT SOFTWARE REPORTING DATE: 31 ST MAY, i Infotech Ltd.

Investment Rationale

YES Bank HOLD. Not out of the woods yet; Asset quality remains a key monitorable. Institutional Equity Research. January 30, Target Price Rs788

Granules India Ltd. INR 113

Ratio Analysis Fixed Assets Fixed Assets + Net Working Capital =0.75 Fixed Assets

JLR Nov-15 wholesale up 24% YoY to 51,021 units

HINDUSTAN COMPOSITES LTD Result Update (PARENT BASIS): Q4 FY16

Graphite Electrodes. Imposition of antidumping duty augurs well. Sector Update. ICICI Securities Ltd Retail Equity Research.

NEUTRAL. Weak FY14, but positive outlook thereafter. June 5 th, 2015

Cipla Ltd. Rs India Equity Institutional Research Pharma. One off revenues from Nexium supply drives earnings HOLD. Target Price (Rs): 765

HEG Ltd (HEG) 160. Performs well. Result Update. ICICI Securities Ltd Retail Equity Research. November 10, 2015

Transcription:

MAKING MARKETS FUNCTION BETTER YEARS CRISIL IERIndependentEquityResearch Ashiana Housing Ltd Apollo Hospitals Enterprise Ltd Detailed Report Q1FY13 Results Update Enhancing investment decisions

CRISIL IERIndependentEquityResearch Explanation of CRISIL Fundamental and Valuation (CFV) matrix The CFV Matrix (CRISIL Fundamental and Valuation Matrix) addresses the two important analysis of an investment making process Analysis of Fundamentals (addressed through Fundamental Grade) and Analysis of Returns (Valuation Grade) The fundamental grade is assigned on a five-point scale from grade 5 (indicating Excellent fundamentals) to grade 1 (Poor fundamentals) The valuation grade is assigned on a fivepoint scale from grade 5 (indicating strong upside from the current market price (CMP)) to grade 1 (strong downside from the CMP). CRISIL Fundamental Grade Assessment CRISIL Valuation Grade Assessment 5/5 Excellent fundamentals 5/5 Strong upside (>25% from CMP) 4/5 Superior fundamentals 4/5 Upside (1-25% from CMP) 3/5 Good fundamentals 3/5 Align (+-1% from CMP) 2/5 Moderate fundamentals 2/5 Downside (negative 1-25% from CMP) 1/5 Poor fundamentals 1/5 Strong downside (<-25% from CMP) About CRISIL Limited CRISIL is a global analytical company providing ratings, research, and risk and policy advisory services. We are India's leading ratings agency. We are also the foremost provider of high-end research to the world's largest banks and leading corporations. About CRISIL Research CRISIL Research is India's largest independent and integrated research house. We provide insights, opinions, and analysis on the Indian economy, industries, capital markets and companies. We are India's most credible provider of economy and industry research. Our industry research covers 7 sectors and is known for its rich insights and perspectives. Our analysis is supported by inputs from our network of more than 4,5 primary sources, including industry experts, industry associations, and trade channels. We play a key role in India's fixed income markets. We are India's largest provider of valuations of fixed income securities, serving the mutual fund, insurance, and banking industries. We are the sole provider of debt and hybrid indices to India's mutual fund and life insurance industries. We pioneered independent equity research in India, and are today India's largest independent equity research house. Our defining trait is the ability to convert information and data into expert judgments and forecasts with complete objectivity. We leverage our deep understanding of the macro economy and our extensive sector coverage to provide unique insights on micro-macro and cross-sectoral linkages. We deliver our research through an innovative web-based research platform. Our talent pool comprises economists, sector experts, company analysts, and information management specialists. CRISIL Privacy CRISIL respects your privacy. We use your contact information, such as your name, address, and email id, to fulfill your request and service your account and to provide you with additional information from CRISIL and other parts of The McGraw-Hill Companies, Inc. you may find of interest. For further information, or to let us know your preferences with respect to receiving marketing materials, please visit www.crisil.com/privacy. You can view McGraw-Hill s Customer Privacy Policy at http://www.mcgrawhill.com/site/tools/privacy/privacy_english. Last updated: April 3, 212 Analyst Disclosure Each member of the team involved in the preparation of the grading report, hereby affirms that there exists no conflict of interest that can bias the grading recommendation of the company. Disclaimer: This Company-commissioned CRISIL IER report is based on data publicly available or from sources considered reliable. CRISIL Ltd. (CRISIL) does not represent that it is accurate or complete and hence, it should not be relied upon as such. The data / report is subject to change without any prior notice. Opinions expressed herein are our current opinions as on the date of this report. Nothing in this report constitutes investment, legal, accounting or tax advice or any solicitation, whatsoever. The subscriber / user assume the entire risk of any use made of this data / report. CRISIL especially states that, it has no financial liability whatsoever, to the subscribers / users of this report. This report is for the personal information only of the authorised recipient in India only. This report should not be reproduced or redistributed or communicated directly or indirectly in any form to any other person especially outside India or published or copied in whole or in part, for any purpose.

MAKING MARKETS FUNCTION BETTER YEARS Ashiana Housing Ltd Timely approvals to ensure growth momentum Fundamental Grade Valuation Grade Industry 4/5 (Superior fundamentals) 5/5 (CMP has strong upside) Real Estate Management & Development Ashiana Housing Ltd s (Ashiana s) Q1FY13 results were in line with CRISIL Research s expectations. Revenues de-grew by 24% y-o-y to Rs 37 mn due to the company s transition to the contract completion method from the percentage of completion method. Reported PAT declined by 32% to Rs 89 mn. Since we had already factored in the impact of shift in accounting methodology on revenues and earnings, we maintain our earnings estimates. We also maintain our fundamental grade of 4/5. Growth in area constructed and realisations but booking levels decline Ashiana s equivalent area constructed grew by 3% y-o-y to.28 mn sq.ft. Lower growth was due to non-availability of buildable inventory and was not a surprise as we had already factored in the same in our projections. With no new project launches during the quarter and near-booked status of one of the big projects - Ashiana Aangan (total project size of 2.6 mn sq.ft; booked 2.2 mn sq.ft. by FY12 and 2.4 mn sq.ft. by Q1FY13), bookings declined by 22% y-o-y to.3 mn sq.ft. Average realisation grew by 13% y-o-y and 7% q-o-q to Rs 2,474 per sq.ft. partly due to increase in contribution from high-value projects. The company was successful in increasing prices in most of the projects, reflecting its ability to pass on the rise in input costs. Strong project pipeline but approval delays play spoilsport Ashiana has a strong project pipeline of 9.6 mn sq.ft. but delay in approvals has impacted new launches. Of the total land bank of 148 acres (9.6 mn sq.ft.), 85% is in Rajasthan. The land conversion process in Rajasthan has been in limbo for the past one year as the Rajasthan High Court has put a stay on it and has instructed the government to introduce a transparent process. Ashiana is also awaiting approvals for Halol and Kolkata land parcels totaling a saleable area of 1.4 mn sq.ft. Hence, approvals for future projects is a key monitorable. Pre-tax operating cash flows remain strong Shift in the accounting methodology is expected to impact revenues and earnings in the near term. However, there will be no impact on cash flows given the strong booking across ongoing projects. Ashiana s pre-tax operating cash flows in the ongoing projects, a reflection of its financial health, have been strong in the past one year. Pre-tax operating cash flows increased from Rs 535 mn in FY11 to Rs 1,97 mn in FY12 and remained healthy at Rs 278 mn in Q1FY13. We expect the momentum to continue and anticipate Rs 1,9 mn cash from operations over the next two years. Reiterate our fair value estimate of Rs 25; CMP has strong upside We continue to use the net asset value method to value Ashiana and reiterate our fair value of Rs 25 per share. At the current market price of Rs 16, the valuation grade is 5/5. KEY FORECAST (Rs mn) FY1 FY11 FY12 FY13E FY14E Operating income 1,14 1,396 2,417 1,372 1,497 EBITDA 399 441 826 532 568 Adj Net income 363 429 696 426 485 Adj EPS-Rs 2.1 23.1 37.4 22.9 26.1 EPS growth (%) 26.8 15. 62. (38.8) 13.9 Dividend Yield (%) 1. 1.1 1.4 1.4 1.6 RoCE (%) 32.6 26.9 36.7 18.2 17.5 RoE (%) 32.1 28.2 33.5 16.4 16.1 PE (x) 8. 6.9 4.3 7. 6.1 P/BV (x) 2.2 1.7 1.2 1.1.9 EV/EBITDA (x) 7.1 5.7 2.8 3.8 1. NM: Not meaningful; CMP: Current market price estimates July 3, 212 Fair Value Rs 25 CMP Rs 16 CFV MATRIX KEY STOCK STATISTICS NIFTY/SENSEX 52/17144 NSE/BSE ticker ASHIANA/ASHIHOU Face value (Rs per share) 1 Shares outstanding (mn) 18.6 Market cap (Rs mn)/(us$ mn) 2,978/54 Enterprise value (Rs mn)/(us$ mn) 2,427/44 52-week range (Rs)/(H/L) 185/123 Beta 1.4 Free float (%) 33.9% Avg daily volumes (3-days) 5,121 Avg daily value (3-days) (Rs mn).9 SHAREHOLDING PATTERN* 1% 9% 8% 7% 6% 5% 4% 3% 2% 1% % Excellent Fundamentals Fundamental Grade PERFORMANCE VIS-À-VIS MARKET Returns 1-m 3-m 6-m 12-m Ashiana -5% -8% 7% 5% NIFTY -1% -1% 2% -5% ANALYTICAL CONTACT 5 4 3 2 1 Poor Fundamentals Strong Downside 1 2 3 4 5 Valuation Grade.2%.2%.4%.6% Strong Upside 33.7% 33.7% 33.5% 33.3% 66.1% 66.1% 66.1% 66.1% Sep-11 Dec-11 Mar-12 Jun-12 Promoter FII Others Mohit Modi (Director) mohit.modi@crisil.com Ravi Dodhia ravi.dodhia@crisil.com Prateek S Chauhan prateek.chauhan@crisil.com Bhaskar Bukrediwala bhaskar.bukrediwala@crisil.com Client servicing desk +91 22 3342 3561 clientservicing@crisil.com For detailed initiating coverage report please visit: www.ier.co.in CRISIL Independent Equity Research reports are also available on Bloomberg (CRI <go>) and Thomson Reuters. 1

CRISIL IERIndependentEquityResearch Q1FY13 Result Summary (Rs mn) Q1FY13 Q4FY12 Q1FY12 q-o-q (%) y-o-y (%) Net sales 37 93 42 (66.) (23.7) Raw materials cost 158 487 197 (67.5) (19.6) Raw materials cost (% of net sales) 51.5% 53.9% 48.9% -243bps 263bps Employees cost 31 41 31 (24.8) (.5) Other expenses 26 48 34 (46.9) (24.7) EBITDA 92 327 141 (71.7) (34.4) EBITDA margin 3.1% 36.2% 35.% -611bps -488bps Depreciation 6 6 6 5. 14.2 EBIT 86 321 135 (73.2) (36.4) Interest and finance charges 5 11 4 (5.5) 37.2 Operating PBT 81 31 131 (74.) (38.6) Other Income 26 14 23 79.6 12.4 PBT 16 324 154 (67.3) (31.1) Tax 17 58 24 (7.1) (27.2) PAT 89 267 13 (66.6) (31.8) Adj PAT 89 267 13 (66.6) (31.8) Adj PAT margin 29.% 29.5% 32.4% -54bps -341bps No of equity shares (mn) 18.6 18.6 18.6 - - Adj EPS (Rs) 4.8 14.3 7. (66.6) (31.8) Area constructed grew marginally y-o-y...... however, area booked declined significantly (lakh sq.ft.) 5. 4.5 4. 3.5-1% 3. 2.5 2. 1.5 1..5 2.4. 34% 21% 21% 18% -11% -4% -41% 3.2 2.8 2.7 3.3 4. 4.7 2.8 4% 3% 2% 1% % -1% -2% -3% -4% -5% -6% (lakh sq.ft.) 6 24% 27% 5 18% 4% 1% 4-1% -12% 3 2-4% 1 3.4 3.1 3.8 3.8 4.8 4.2 5. 3. 5% 3% 1% -1% -3% -5% -7% Q2FY11 Q3FY11 Q4FY11 Q1FY12 Q2FY12 Q3FY12 Q4FY12 Q1FY13 Q2FY11 Q3FY11 Q4FY11 Q1FY12 Q2FY12 Q3FY12 Q4FY12 Q1FY13 Equivalent area constructed q-o-q growth (RHS) Area booked q-o-q growth (RHS) 2

MAKING MARKETS FUNCTION BETTER Ashiana Housing Ltd YEARS Jaipur, Bhiwadi contributed 75% to total bookings 1% 1% 9% 8% 38% 36% 34% 35% 37% 3% 3% 12% 7% 13% 9% 9% 3% 6% 1% 13% 16% 14% 1% 1% 14% 5% 11% 7% 4% 7% 5% 5% 6% 2% 1% 3% 4% 3% 62% 2% 37% 38% 43% 44% 47% 51% 44% 1% % Q2FY11 Q3FY11 Q4FY11 Q1FY12 Q2FY12 Q3FY12 Q4FY12 Q1FY13 Jaipur Lavasa Jodhpur Jamshedpur Bhiwadi Active senior living segment s contribution rose in Q1FY13 1% 5% 1% % 1% 1% 9% 8% 7% 6% 88% 86% 92% 5% 91% 95% 98% 94% 91% 4% 3% 2% 1% % 12% 14% 8% 4% 4% 2% 5% 8% Q2FY11 Q3FY11 Q4FY11 Q1FY12 Q2FY12 Q3FY12 Q4FY12 Q1FY13 Active senior living Group housing Hotel & Retail Revenues declined due to shift in accounting methodology... (Rs mn) 1, 9 8 7 6 5 4 3 2 1 42.5 36.2 33.1 31. 32.7 35. 31.1 32.3 3.1 (%) 45 4 35 3 25 2 15 1 417 284 256 539 42 567 539 93 37 5 Jun-1 Sep-1 Dec-1 Mar-11 Jun-11 Sep-11 Dec-11 Mar-12 Jun-12... leading to lower PAT (Rs mn) 31.5 32.4 3 29.5 28.1 28. 28.3 28.3 29. 25 25.7 2 15 1 5 117 8 72 17 13 146 153 267 89 Jun-1 Sep-1 Dec-1 Mar-11 Jun-11 Sep-11 Dec-11 Mar-12 Jun-12 (%) 35 3 25 2 15 1 5 Revenue EBITDA margin (RHS) PAT PAT margin (RHS) Share price movement 12 1 8 6 4 2 Fair value movement since initiation (Rs) 25 2 15 1 5 (') 3 25 2 15 1 5 Jan-8 Apr-8 Jul-8 Oct-8 Jan-9 May-9 Aug-9 Nov-9 Feb-1 Jun-1 Sep-1 Dec-1 Mar-11 Jun-11 Oct-11 Jan-12 Apr-12 Jul-12 Nov-1 Dec-1 Feb-11 Mar-11 May-11 Jun-11 Jul-11 Sep-11 Nov-11 Dec-11 Feb-12 Mar-12 May-12 Jun-12 Jul-12 -indexed to 1 ASHIANA Source: NSE, CRISIL Research NIFTY Total Traded Quantity(RHS) CRISIL's Fair Value Ashiana Source: NSE, BSE, CRISIL Research 3

CRISIL IERIndependentEquityResearch Valuation Grade: 5/5 We continue to value Ashiana by the net asset value method and retain our fair value of Rs 25 per share. At the current market price of Rs 16, the valuation grade is 5/5. We continue to value the land parcels at cost where projects are not yet conceptualised due to approval delays. One-year forward P/E band One-year forward EV/EBITDA band (Rs) 25 (Rs mn) 4,5 2 4, 3,5 15 3, 2,5 1 2, 1,5 5 1, 5 Jan-8 Apr-8 Jul-8 Oct-8 Jan-9 Apr-9 Jul-9 Oct-9 Jan-1 Apr-1 Jul-1 Oct-1 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12 Apr-12 Jul-12 Jan-8 Apr-8 Jul-8 Oct-8 Jan-9 Apr-9 Jul-9 Oct-9 Jan-1 Apr-1 Jul-1 Oct-1 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12 Apr-12 Jul-12 Ashiana 2x 3x 4x 5x 6x Source: NSE, CRISIL Research EV 2x 3x 4x 5x Source: NSE, CRISIL Research P/E premium / discount to NIFTY P/E movement % -1% (Times) 14-2% 12-3% -4% -5% -6% 1 8 6 +1 std dev -7% -8% -9% -1% Jan-8 Apr-8 Jul-8 Oct-8 Jan-9 Apr-9 Jul-9 Oct-9 Jan-1 Apr-1 Jul-1 Oct-1 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12 Apr-12 Jul-12 4 2 Jan-8 Apr-8 Jul-8 Oct-8 Jan-9 Apr-9 Jul-9 Oct-9 Jan-1 Apr-1 Jul-1 Oct-1 Jan-11 Apr-11 Jul-11-1 std dev Oct-11 Jan-12 Apr-12 Jul-12 Premium/Discount to NIFTY Median premium/discount to NIFTY 1yr Fwd PE (x) Median PE Source: NSE, CRISIL Research Source: NSE, CRISIL Research 4

MAKING MARKETS FUNCTION BETTER Ashiana Housing Ltd YEARS CRISIL IER reports released on Ashiana Housing Ltd Fundamental Valuation CMP Date Nature of report grade Fair value grade (on the date of report) 3-Nov-1 Initiating coverage 3/5 Rs 22 5/5 Rs 166 11-Feb-11 Q3FY11 result update 3/5 Rs 22 5/5 Rs 115 6-Jun-11 Q4FY11 result update 3/5 Rs 22 5/5 Rs 131 8-Aug-11 Q1FY12 result update 3/5 Rs 195 5/5 Rs 15 15-Nov-11 Q2FY12 result update 3/5 Rs 195 4/5 Rs 164 7-Dec-11 Detailed report 4/5 Rs 25 5/5 Rs 149 3-Feb-12 Q3FY12 result update 4/5 Rs 25 5/5 Rs 161 9-Jul-12 Q4FY12 result update 4/5 Rs 25 4/5 Rs 173 3-Jul-12 Q1FY13 result update 4/5 Rs 25 5/5 Rs 16 5

CRISIL IERIndependentEquityResearch Annexure: Consolidated Financials Income statement Balance Sheet (Rs mn) FY1 FY11 FY12 FY13E FY14E (Rs mn) FY1 FY11 FY12 FY13E FY14E Operating income 1,14 1,396 2,417 1,372 1,497 Liabilities EBITDA 399 441 826 532 568 Equity share capital 181 186 186 186 186 EBITDA margin 35.% 31.6% 34.2% 38.8% 37.9% Reserves 1,117 1,564 2,211 2,6 3,43 Depreciation 15 2 25 26 27 Minorities - - - - - EBIT 384 421 82 56 541 Net worth 1,298 1,75 2,397 2,786 3,229 Interest 11 7 29 26 1 Convertible debt - - - - - Operating PBT 373 414 773 48 531 Other debt 8 7 218 147 () Other income 66 145 71 88 116 Total debt 8 7 218 147 () Exceptional inc/(exp) 5 9 () - - Deferred tax liability (net) 11 32 31 32 32 PBT 444 568 844 568 647 Total liabilities 1,389 1,789 2,646 2,965 3,261 Tax provision 76 13 149 142 162 Assets Minority interest - - - - - Net fixed assets 29 415 436 461 459 PAT (Reported) 368 439 696 426 485 Capital WIP 136 5 Less: Exceptionals 5 9 () - - Total fixed assets 426 42 436 461 459 Adjusted PAT 363 429 696 426 485 Investments 499 686 498 498 498 Current assets Ratios Inventory 685 751 1,24 1,646 1,651 FY1 FY11 FY12 FY13E FY14E Sundry debtors 17 29 55 63 73 Grow th Loans and advances 187 142 279 321 369 Operating income (%) 23.9 22.5 73.1 (43.2) 9.1 Cash & bank balance 161 382 359 697 1,969 EBITDA (%) 78.3 1.6 87.4 (35.6) 6.7 Marketable securities - 81 491 415 415 Adj PAT (%) 26.8 18.4 62. (38.8) 13.9 Total current assets 1,51 1,385 2,423 3,143 4,477 Adj EPS (%) 26.8 15. 62. (38.8) 13.9 Total current liabilities 587 72 715 1,141 2,177 Net current assets 463 683 1,78 2,2 2,3 Profitability Intangibles/Misc. expenditure 1 4 4 4 EBITDA margin (%) 35. 31.6 34.2 38.8 37.9 Total assets 1,389 1,789 2,646 2,965 3,261 Adj PAT Margin (%) 31.8 3.8 28.8 31. 32.4 RoE (%) 32.1 28.2 33.5 16.4 16.1 Cash flow RoCE (%) 32.6 26.9 36.7 18.2 17.5 (Rs mn) FY1 FY11 FY12 FY13E FY14E RoIC (%) 75.9 82.6 65. 3.9 48.9 Pre-tax profit 439 559 844 568 647 Total tax paid (7) (19) (15) (141) (162) Valuations Depreciation 15 2 25 26 27 Price-earnings (x) 8. 6.9 4.3 7. 6.1 Working capital changes (198) 83 (639) (31) 974 Price-book (x) 2.2 1.7 1.2 1.1.9 Net cash from operations 186 554 8 422 1,486 EV/EBITDA (x) 7.1 5.7 2.8 3.8 1. Cash from investments EV/Sales (x) 2.6 1.9 1. 1.6.4 Capital expenditure (14) (13) (45) (52) (25) Dividend payout ratio (%) 7.6 7.4 6. 9.9 9.9 Investments and others (92) (269) (221) 76 - Dividend yield (%) 1. 1.1 1.4 1.4 1.6 Net cash from investments (195) (282) (266) 24 (25) Cash from financing B/S ratios Equity raised/(repaid) - 5 - - - Inventory days 39 327 313 74 67 Debt raised/(repaid) 68 (73) 211 (71) (147) Creditors days 195 21 142 448 85 Dividend (incl. tax) (33) (38) (49) (48) (54) Debtor days 6 8 9 18 19 Others (incl extraordinaries) 5 55 11 13 Working capital days 12 61 138 254 (22) Net cash from financing 4 (5) 163 (18) (189) Gross asset turnover (x) 3.4 3.4 4.8 2.5 2.5 Change in cash position 31 221 (23) 339 1,272 Net asset turnover (x) 4. 4. 5.7 3.1 3.3 Closing cash 161 382 359 697 1,969 Sales/operating assets (x) 3. 3.3 5.6 3.1 3.3 Current ratio (x) 1.8 2. 3.4 2.8 2.1 Quarterly financials Debt-equity (x).1..1.1 (.) (Rs mn) Q1FY12 Q2FY12 Q3FY12 Q4FY12 Q1FY13 Net debt/equity (x) (.1) (.3) (.3) (.3) (.7) Net Sales 42 567 539 93 37 Interest coverage 36.5 64. 28. 19.3 56.7 Change (q-o-q) -25% 41% -5% 68% -66% EBITDA 141 176 174 327 92 Per share Change (q-o-q) -39% 25% -1% 88% -72% FY1 FY11 FY12 FY13E FY14E EBITDA margin 35% 31% 32% 36% 3% Adj EPS (Rs) 2.1 23.1 37.4 22.9 26.1 PAT 13 146 153 267 89 CEPS 2.9 24.2 38.7 24.3 27.5 Adj PAT 13 146 153 267 89 Book value 71.8 94. 128.8 149.7 173.5 Change (q-o-q) -23% 12% 5% 75% -67% Dividend (Rs) 1.6 1.7 2.3 2.3 2.6 Adj PAT m argin 32% 26% 28% 3% 29% Actual o/s shares (mn) 18.1 18.6 18.6 18.6 18.6 Adj EPS 7. 7.8 8.2 14.3 4.8 Note: Financials are not strictly comparable with that of the previous years due to the new format of disclosure under Schedule VI of the Companies Act Source: CRISIL Research 6

MAKING MARKETS FUNCTION BETTER YEARS This page is intentionally left blank

CRISIL IERIndependentEquityResearch CRISIL Research Team President Mukesh Agarwal CRISIL Research +91 22 3342 335 mukesh.agarwal@crisil.com Analytical Contacts Tarun Bhatia Senior Director, Capital Markets +91 22 3342 3226 tarun.bhatia@crisil.com Prasad Koparkar Senior Director, Industry & Customised Research +91 22 3342 3137 prasad.koparkar@crisil.com Binaifer Jehani Director, Customised Research +91 22 3342 491 binaifer.jehani@crisil.com Manoj Mohta Director, Customised Research +91 22 3342 3554 manoj.mohta@crisil.com Sudhir Nair Director, Customised Research +91 22 3342 3526 sudhir.nair@crisil.com Mohit Modi Director, Equity Research +91 22 4254 286 mohit.modi@crisil.com Jiju Vidyadharan Director, Funds & Fixed Income Research +91 22 3342 891 jiju.vidyadharan@crisil.com Ajay D'Souza Director, Industry Research +91 22 3342 3567 ajay.dsouza@crisil.com Ajay Srinivasan Director, Industry Research +91 22 3342 353 ajay.srinivasan@crisil.com Rahul Prithiani Director, Industry Research +91 22 3342 3574 rahul.prithiani@crisil.com Business Development Siddharth Arora Director, Customised Research +91 22 3342 4133 siddharth.arora@crisil.com Vinaya Dongre Director, Industry & Customised Research +91 22 3342 825 vinaya.dongre@crisil.com Sagar Sawarkar Associate Director, Equity Research +91 22 3342 812 sagar.sawarkar@crisil.com Deepak Mittal Associate Director, Funds & Fixed Income Research +91 22 3342 831 deepak.mittal@crisil.com Prosenjit Ghosh Associate Director, Industry & Customised Research +91 22 3342 88 prosenjit.ghosh@crisil.com Business Development Equity Research Ahmedabad / Mumbai Vishal Shah Regional Manager, Business Development Email : vishal.shah@crisil.com I Phone : 98259898 Delhi Arjun Gopalkrishnan Regional Manager, Business Development Email : arjun.gopalakrishnan@crisil.com I Phone : 9833364422 Bengaluru / Mumbai Shweta Adukia Regional Manager, Business Development Email : Shweta.Adukia@crisil.com I Phone : 9987855771 Kolkata Priyanka Murarka Regional Manager, Business Development Email : priyanka.murarka@crisil.com I Phone : 9936685 Chennai / Hyderabad Urmil Shah Regional Manager, Business Development Email : urmil.shah@crisil.com I Phone : 9819916595

MAKING MARKETS FUNCTION BETTER YEARS Our Capabilities Making Markets Function Better Economy and Industry Research Largest team of economy and industry research analysts in India Coverage on 7 industries and 139 sub-sectors; provide growth forecasts, profitability analysis, emerging trends, expected investments, industry structure and regulatory frameworks 9 per cent of India s commercial banks use our industry research for credit decisions Special coverage on key growth sectors including real estate, infrastructure, logistics, and financial services Inputs to India s leading corporates in market sizing, demand forecasting, and project feasibility Published the first India-focused report on Ultra High Net-worth Individuals All opinions and forecasts reviewed by a highly qualified panel with over 2 years of cumulative experience Funds and Fixed Income Research Largest and most comprehensive database on India s debt market, covering more than 14, securities Largest provider of fixed income valuations in India Value more than Rs.33 trillion (USD 65 billion) of Indian debt securities, comprising 85 per cent of outstanding securities Sole provider of fixed income and hybrid indices to mutual funds and insurance companies; we maintain 12 standard indices and over 8 customised indices Ranking of Indian mutual fund schemes covering 71 per cent of average assets under management and Rs 4.7 trillion (USD 94 billion) by value Retained by India s Employees Provident Fund Organisation, the world s largest retirement scheme covering over 5 million individuals, for selecting fund managers and monitoring their performance Equity and Company Research Largest independent equity research house in India, focusing on small and mid-cap companies; coverage exceeds 1 companies Released company reports on all 1,41 companies listed and traded on the National Stock Exchange; a global first for any stock exchange First research house to release exchange-commissioned equity research reports in India Assigned the first IPO grade in India

Our Office Ahmedabad 76, Venus Atlantis Nr. Reliance Petrol Pump Prahladnagar, Ahmedabad, India Phone: +91 79 424 45 Fax: +91 79 2755 9863 Bengaluru W-11, Sunrise Chambers, 22, Ulsoor Road, Bengaluru - 56 42, India Phone:+91 8 2558 899 +91 8 2559 482 Fax: +91 8 2559 481 Chennai Thapar House, 43/44, Montieth Road, Egmore, Chennai - 6 8, India Phone:+91 44 2854 625/6 +91 44 2854 693 Fax: +91 44 2854 7531 Hyderabad 3rd Floor, Uma Chambers Plot No. 9&1, Nagarjuna Hills, (Near Punjagutta Cross Road) Hyderabad - 5 482, India Phone: +91 4 2335 813/5 Fax: +91 4 2335 757 Kolkata Horizon, Block 'B', 4th Floor 57 Chowringhee Road Kolkata - 7 71, India Phone: +91 33 2289 1949/5 Fax: +91 33 2283 597 Pune 1187/17, Ghole Road, Shivaji Nagar, Pune - 411 5, India Phone: +91 2 2553 964/67 Fax: +91 2 418 193 Gurgaon Plot No. 46 Sector 44 Opp. PF Office Gurgaon - 122 3, India Phone: + 91 124 6722 CRISIL Limited CRISIL House, Central Avenue, Hiranandani Business Park, Powai, Mumbai 476. India Phone: +91 22 3342 3 Fax: +91 22 3342 888 www.crisil.com CRISIL Ltd is a Standard & Poor's company