Professional Documents
Culture Documents
Dealers Diary
The domestic markets are expected to open in red tracking negative cues from
global indices. World leaders confirmed their interest in Greece remaining in the
euro zone at a meeting of the Group of Eight leaders on Saturday, but they also
stressed the need for the debt-stricken nation to uphold its financial commitments.
Domestic Indices
Chg (%)
(Pts)
(Close)
BSE Sensex
0.5
82.3 16,153
Nifty
0.4
21.3
4,891
MID CAP
(0.3)
(15.9)
5,865
SMALL CAP
(0.2)
(14.9)
6,255
BSE HC
(0.1)
(5.9)
6,618
BSE PSU
0.8
51.9
6,641
BANKEX
1.8
AUTO
184.2 10,727
(1.9) (179.2)
9,231
METAL
0.4
40.3 10,078
0.6
43.4
7,465
BSE IT
0.0
1.3
5,512
(Pts)
(Close)
Global Indices
Chg (%)
Dow Jones
(0.6)
(73.1) 12,369
NASDAQ
(1.2)
(34.9)
2,779
Markets Today
FTSE
(1.3)
(70.8)
5,268
The trend deciding level for the day is 16,056 / 4,863 levels. If NIFTY trades above
this level during the first half-an-hour of trade then we may witness a further rally
up to 16,303 16,453 / 4,937 4,983 levels. However, if NIFTY trades below
16,056 / 4,863 levels for the first half-an-hour of trade then it may correct up to
15,906 15,660 / 4,817 4,743 levels.
Nikkei
(3.0) (265.3)
8,611
Hang Seng
Straits Times
(1.3)
(35.4)
2,787
Shanghai Com
(1.4)
(34.4)
2,345
Indices
S2
S1
PIVOT
R1
R2
Indian ADRs
Chg (%)
(Pts)
(Close)
SENSEX
15,660
15,906
16,056
16,303
16,453
INFY
0.9
0.4
$42.9
NIFTY
4,743
4,817
4,863
4,937
4,983
WIT
(0.3)
(0.0)
$8.7
IBN
0.7
0.2
$28.6
HDB
1.4
0.4
$29.1
News Analysis
4QFY2012 Result Reviews Coal India, SBI, Tata Steel, HT Media, Ashoka
Buildcon, Force Motors
4QFY2012 Result Previews Nalco
BSE
NSE
Advances
1,186
603
Declines
1,534
820
Unchanged
115
75
Advances / Declines
` cr
Purch
Sales
Net
MTD
YTD
FII
2,300
2,258
42
(125)
43,336
Volumes (` cr)
382
277
106
(142)
(6,243)
BSE
2,024
NSE
10,581
MFs
Purch
Sales
Net
Open Interest
Index Futures
2,093
Stock Futures
1,896
2,113
(20)
11,992
1,632
264
21,685
Gainers / Losers
Gainers
Company
Jet Air India
SBI
Losers
Price (`)
chg (%)
306
6.4
1,942
Company
Price (`)
chg (%)
Bharat Elect
1,240
(4.5)
5.1
Tata Motors
260
(4.1)
24
(3.9)
Pantaloon Retl
139
5.0
Manappuram
Finance
National Alum
60
4.5
Maruti Suzuki
1,165
(3.3)
Mangalore Ref
59
4.4
Amtek Auto-$
114
(3.0)
www.angelbroking.com
Market Outlook
May 21, 2012
Result Reviews
Coal India (CMP: `303/ TP: - / Upside: -)
Coal India reported standalone results for 4QFY2012. The companys net sales
were down 2% yoy to `154cr. During 4QFY2012, the companys other income
increased by 16.8% yoy to `1,538cr and net profit declined by 11.7% to `1,223cr.
Coal India will report its consolidated results on May 28, 2012. We maintain our
Neutral view on the stock.
Y/E
March
Sales
OPM
PAT
EPS
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2013E
50,234
28.0
10,867
17.2
36.7
18.0
5.9
10.7
3.0
FY2014E
60,669
28.8
14,746
23.3
37.9
13.3
4.4
8.1
2.3
Op. Inc
NIM
PAT
EPS
ABV
RoA
RoE
P/E
P/ABV
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2013E
69,568
3.7
1.0
18.9 8.5
1.4
FY2014E
81,445
3.7
1.0
19.1 7.0
1.2
March
www.angelbroking.com
Market Outlook
May 21, 2012
Sales
OPM
PAT
EPS
ROE
P/E
P/BV
EV/EBITDA
March
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
EV/Sales
(x)
FY2013E
153,733
10.7
6,365
50.6
13.0
8.0
1.0
5.7
0.6
FY2014E
148,011
13.0
7,949
63.2
14.5
8.0
0.9
4.7
0.6
Sales
OPM
PAT
EPS
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
March
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2013E
2,254
17.8
234
10
14.7
11.5
1.6
5.0
0.9
FY2014E
2,555
18.3
283
12
15.4
13.9
1.4
4.0
0.8
www.angelbroking.com
Y/E
Sales
OPM
PAT
EPS
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
March
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2013E
2,014
22.4
149
28.4
14.1
14.1
0.9
10.3
2.3
FY2014E
2,294
22.4
162
30.8
13.3
13.3
0.8
11.6
2.6
Market Outlook
May 21, 2012
Sales
OPM
PAT
EPS
ROE
P/E
P/BV
EV/EBITDA
EV/Sales
March
(` cr)
(%)
(` cr)
(`)
(%)
(x)
(x)
(x)
(x)
FY2013E
2,346
6.7
67
51
5.4
10.6
0.6
3.0
0.2
FY2014E
2,753
7.0
81
62
6.2
8.7
0.5
3.3
0.2
Result Previews
Nalco
Nalco is slated to report its 4QFY2012 results. We expect the companys net sales
to decrease by 11.2% yoy to `2,524cr mainly due to a decline in aluminium
prices. EBITDA margin is expected to contract by 1,558bp yoy to 9.8% due to
lower realizations and rise in prices of key inputs (primarily coal). Hence, net profit
is expected to decrease by 62.5% yoy to `115cr. We recommend Reduce on the
stock with a target price of `51.
www.angelbroking.com
Market Outlook
May 21, 2012
4Q FY12E
4Q FY11
y-o-y (%)
3Q FY12
q-o-q (%)
753
798
(6)
755
(0)
(22)
216
(18)
EBITDA
177
227
23.5
28.4
Net profit
126
188
28.6
(33)
139
(9)
4Q FY12E
4Q FY11
y-o-y (%)
3Q FY12
q-o-q (%)
785
607
29
1,108
(29)
4Q FY12E
4Q FY11
y-o-y (%)
3Q FY12
q-o-q (%)
Net sales
6,153
4,986
23
6,646
(7)
EBITDA
18
1,003
51
1,515
1,287
24.6
25.8
Net profit
605
627
15.1
(4)
263
130
4Q FY12E
4Q FY11
y-o-y (%)
3Q FY12
q-o-q (%)
1,687
1,567
1,793
(6)
EBITDA
180
158
14
181
(1)
10.7
10.1
70
85
Net sales
Net profit
10.1
(17)
64
10
www.angelbroking.com
4Q FY12E
4Q FY11
y-o-y (%)
3Q FY12
q-o-q (%)
759
700
770
(1)
Market Outlook
May 21, 2012
Corporate News
Source: Economic Times, Business Standard, Business Line, Financial Express, Mint
www.angelbroking.com
Market Outlook
May 21, 2012
Result Calendar
Date
Company
ITC, NHPC, BPCL, Reliance Infra., Sun TV Network, Crompton Greaves, Suzlon Energy, MOIL, Jyoti Structures
Coal India, NMDC, IOC, Motherson Sumi, Bharat Forge, Britannia, Bajaj Electrical, Amara Raja Batteries, Indoco
Remedies, Subros
ONGC, Tata Motors, Sun Pharma, Power Grid Corpn, SAIL, HPCL, GMR Infra., Aurobindo Pharma, Ipca labs,
Nagarjuna Const., Prakash Industries, PVR
GAIL, M&M, Colgate, Tata Chemicals, Page Industries, BGR Energy , PTC India, Anant Raj, GIPCL
Mphasis
Country
Event Description
Unit
Period
Bloomberg Data
Last Reported
Estimated
UK
Euro-Zone Consumer
Confidence
CPI (YoY)
US
US
Thousands
Mar-12
328.00
335.00
US
Thousands
12-May-12
370.00
370.00
Germany
% Change
Mar-12
1.70
1.70
Germany
PMI Services
Value
Apr-12
52.20
52.00
Germany
PMI Manufacturing
Value
Apr-12
46.20
47.00
UK
GDP (YoY)
Mar-12
--
--
US
Consumer Confidence
Apr-12
69.20
70.00
Germany
% Change
S.A./
1985=100
Thousands
Apr-12
19.00
--
US
% Change
Mar-12
2.20
1.80
India
% Change
6.10
--
US
Thousands
Apr-12
115.00
155.00
US
Unnemployment rate
Apr-12
8.10
8.10
China
PMI Manufacturing
Value
Apr-12
53.30
--
India
Imports YoY%
% Change
Mar-12
24.28
--
India
Exports YoY%
% Change
Mar-12
(5.71)
--
UK
PMI Manufacturing
Euro Zone
Euro Zone
UK
China
China
Euro Zone
www.angelbroking.com
Value
Apr-12
(19.90)
(20.50)
% Change
Mar-12
3.50
3.10
Millions
Mar-12
4.48
4.62
Value
Apr-12
50.50
--
% Change
Mar-12
--
--
May-12
1.00
--
% Ratio
May-12
0.50
0.50
% Change
Apr-12
9.30
--
% Change
Apr-12
3.40
--
Market Strategy
May 21, 2012
Macro watch
Exhibit1: QuarterlyGDPtrends
(%)
(%)
9.8
10.0
Exhibit2: IIPtrends
12.0
9.4
9.0
8.0
7.5
8.3
7.8
7.6
7.4
8.0
7.7
6.9
5.8
5.3
6.0
7.0
6.0
4.0
6.1
5.9
6.2
3.7
4.1
3.4
2.7
2.5
1.1
2.0
(6.0)
Mar-12
Feb-12
Jan-12
Dec-11
Nov-11
Oct-11
Sep-11
Aug-11
Jul-11
3QFY12
2QFY12
1QFY12
4QFY11
3QFY11
2QFY11
1QFY11
4QFY10
3QFY10
2QFY10
1QFY10
4QFY09
3QFY09
Source:CSO,AngelResearch
(4.0)
Jun-11
(2.0)
5.0
May-11
Apr-11
6.0
9.5
10.0
8.5
(3.5)
(5.0)
Source:MOSPI,AngelResearch
Exhibit3: MonthlyWPIinflationtrends
Exhibit4: ManufacturingandservicesPMI
(%)
9.6
9.5
9.4
9.8
10.0
9.9
7.7
8.0
Services PMI
58.0
9.5
7.4
6.9
7.2
6.9
56.0
Source:MOSPI,AngelResearch
Apr-12
Mar-12
Feb-12
Jan-12
Dec-11
Nov-11
Oct-11
Sep-11
Aug-11
Jul-11
Apr-11
Apr-12
Mar-12
Feb-12
Jan-12
Dec-11
Nov-11
Oct-11
48.0
Sep-11
0.0
Aug-11
50.0
Jul-11
2.0
Jun-11
52.0
May-11
4.0
Jun-11
54.0
6.0
May-11
10.0
Mfg. PMI
60.0
12.0
Source:Market,AngelResearch;Note:Levelabove50indicatesexpansion
Exhibit5: Exportsandimportsgrowthtrends
(%)
Exhibit6: Keypolicyrates
Repo rate
(%)
9.00
90
75
CRR
8.00
8.00
60
7.00
45
30
6.00
4.75
5.00
Source:Bloomberg,AngelResearch
Mar-12
Feb-12
Jan-12
Dec-11
Nov-11
Oct-11
Sep-11
Aug-11
Jul-11
Jun-11
May-11
Apr-11
4.00
Source:RBI,AngelResearch
www.angelbroking.com
Mar-12
Feb-12
Jan-12
Dec-11
Nov-11
Oct-11
Sep-11
Aug-11
Jul-11
Jun-11
May-11
Apr-11
Apr-12
15
(15)
7.00
Market Outlook
May 21, 2012
Stock Watch
Company Name
Reco
CMP
Target
Mkt Cap
Sales ( cr )
OPM(%)
EPS ( )
( )
Price ( )
( cr )
FY13E
FY14E
FY13E
FY14E
FY13E
PER(x)
P/BV(x)
RoE(%)
EV/Sales(x)
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
Neutral
124
2,407
1,432
1,647
14.7
14.7
7.0
8.0
17.7
15.5
3.7
3.2
22.8
22.3
1.7
1.4
United Phosphorus
Buy
118
183
5,446
8,191
8,764
16.5
16.5
17.1
18.3
6.9
6.5
1.1
1.0
17.5
16.2
0.8
0.7
Buy
275
345
2,346
2,691
3,032
15.6
15.5
29.4
32.8
9.3
8.4
2.2
1.8
26.5
23.6
0.8
0.7
Apollo Tyres
Buy
85
100
4,264
13,699
15,184
10.5
10.2
12.1
13.3
7.0
6.4
1.3
1.1
19.7
18.4
0.5
0.4
Ashok Leyland
Buy
25
33
6,665
14,798
16,687
9.6
9.6
2.4
3.0
10.3
8.4
2.1
1.8
14.8
16.5
0.5
0.4
Automotive Axle
Accumulate
486
514
734
1,211
1,387
12.1
11.7
50.3
57.1
9.7
8.5
2.4
2.0
27.8
25.7
0.7
0.5
Bajaj Auto
Buy
1,533
1,835
44,359
22,118
24,889
19.0
18.6
115.7
126.5
13.3
12.1
5.3
4.2
45.0
38.9
1.6
1.3
Bharat Forge
Buy
310
372
7,227
7,173
7,998
16.3
16.5
22.3
26.6
13.9
11.7
2.7
2.3
21.0
21.0
1.1
0.9
Bosch India
Accumulate
8,936
9,429
28,059
9,390
10,716
19.5
19.1
420.2
471.4
21.3
19.0
4.9
4.1
23.3
21.8
2.7
2.3
CEAT
Buy
94
164
320
5,067
5,631
8.0
7.6
39.4
41.0
2.4
2.3
0.4
0.4
18.8
16.5
0.3
0.3
Exide Industries
Buy
119
146
10,077
5,787
6,595
15.5
17.0
7.1
9.0
16.7
13.2
2.9
2.5
18.6
20.3
1.4
1.2
FAG Bearings
Accumulate
1,515
1,594
2,518
1,531
1,748
18.8
18.5
118.0
132.8
12.9
11.4
2.8
2.3
24.0
21.9
1.4
1.1
Hero Motocorp
Buy
1,871
2,280
37,354
26,106
29,296
15.0
15.2
140.3
148.1
13.3
12.6
6.3
4.8
54.8
43.3
1.1
0.9
JK Tyre
Buy
78
113
320
8,058
9,025
5.4
5.5
24.8
32.2
3.1
2.4
0.3
0.3
11.4
13.2
0.3
0.3
644
793
39,537
34,740
39,263
10.7
11.0
44.9
51.7
14.4
12.5
2.6
2.2
18.9
19.1
0.8
0.7
Maruti
Buy
1,165
1,510
33,661
42,683
48,736
7.1
7.5
86.6
100.6
13.5
11.6
1.9
1.7
15.3
15.5
0.6
0.5
Motherson Sumi
Buy
165
216
6,388
11,167
12,516
9.5
10.0
11.3
14.4
14.6
11.5
3.2
2.6
23.3
24.7
0.7
0.6
Subros
Neutral
29
176
1,225
1,393
8.5
8.2
4.2
5.0
7.0
5.9
0.7
0.7
10.3
11.8
0.4
0.3
Tata Motors
Buy
260
312
12.8
12.8
39.4
43.6
6.6
6.0
2.3
1.8
40.4
34.3
0.5
0.4
TVS Motor
Buy
33
55
1,565
7,982
8,816
6.4
6.3
5.0
5.6
6.6
5.9
1.2
1.0
18.9
18.2
0.2
0.2
ABB*
Sell
712
498
15,084
8,760
10,023
6.4
6.4
18.2
20.7
39.1
34.3
5.3
4.7
14.4
14.6
1.7
1.5
BGR Energy
Neutral
283
2,044
4,170
5,396
11.5
10.4
27.2
30.4
10.4
9.3
1.7
1.5
17.3
17.4
1.1
1.0
BHEL
Neutral
201
49,295
46,344
46,916
18.3
18.6
23.5
24.1
8.6
8.4
1.7
1.5
21.3
18.9
0.9
0.9
Blue Star
Buy
173
221
1,556
3,250
3,551
5.9
5.9
12.4
15.8
13.9
11.0
2.8
2.4
21.2
23.8
0.6
0.4
Crompton Greaves
Buy
115
164
7,396
12,936
14,101
9.6
10.0
10.9
11.7
10.6
9.8
1.8
1.6
18.4
17.3
0.6
0.5
Jyoti Structures
Buy
38
67
312
2,622
2,801
10.6
11.0
10.9
13.4
3.5
2.8
0.4
0.4
12.7
13.9
0.3
0.3
KEC International
Buy
51
73
1,314
6,686
7,200
7.7
7.9
10.6
12.2
4.8
4.2
0.9
0.8
25.9
24.0
0.3
0.3
LMW
Buy
1,519
2,609
1,711
2,663
3,130
12.8
12.8
185.0
217.4
8.2
7.0
1.6
1.4
21.2
21.7
0.2
0.1
Thermax
Neutral
424
5,053
5,514
5,559
8.3
8.0
29.7
28.4
14.3
15.0
2.7
2.4
20.2
16.9
0.8
0.7
Capital Goods
www.angelbroking.com
Market Outlook
May 21, 2012
Stock Watch
Company Name
Reco
CMP
Target
Mkt Cap
Sales ( cr )
OPM(%)
EPS ( )
PER(x)
P/BV(x)
RoE(%)
EV/Sales(x)
( )
Price ( )
( cr )
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
Cement
ACC
Neutral
1,160
21,776
11,018
12,663
19.9
21.2
70.7
81.2
16.4
14.3
2.9
2.6
18.0
19.0
1.7
1.4
Ambuja Cements
Neutral
144
22,152
10,035
11,504
23.5
23.8
10.1
10.6
14.3
13.7
2.8
2.5
18.5
19.4
1.8
1.5
India Cements
Neutral
77
2,361
4,423
4,906
18.2
18.8
9.9
12.7
7.8
6.1
0.7
0.6
8.6
10.5
0.8
0.7
J K Lakshmi Cements
Buy
64
79
777
1,880
2,201
19.0
22.6
12.2
16.4
5.2
3.9
0.6
0.5
11.9
14.3
0.6
0.9
Madras Cements
Neutral
139
3,308
3,434
3,777
25.5
26.1
14.1
18.1
9.9
7.7
1.4
1.2
15.2
16.9
1.6
1.3
Shree Cements
Neutral
2,557
8,908
5,552
6,193
25.7
26.0
130.3
182.0
19.6
14.1
4.1
3.5
19.1
22.3
1.3
1.0
UltraTech Cement
Neutral
1,407
38,555
20,116
22,655
21.3
22.5
82.1
97.5
17.1
14.4
2.7
2.3
16.8
17.4
1.8
1.8
193
302
1,018
2,014
2,294
22.4
22.4
28.4
30.8
6.8
6.3
0.9
0.8
14.1
13.3
2.3
2.6
Construction
Ashoka Buildcon
Buy
Consolidated Co
Neutral
14
267
2,526
2,792
5.7
6.6
1.8
2.8
7.9
5.1
0.4
0.4
5.6
8.2
0.3
0.3
Hind. Const.
Neutral
18
1,113
4,239
4,522
11.1
11.8
(1.8)
(0.8)
(10.2)
(23.5)
1.1
1.2
(9.5)
(4.7)
1.3
1.2
IRB Infra
Buy
113
166
3,757
3,821
4,582
42.3
40.2
15.0
16.9
7.5
6.7
1.1
1.0
16.1
15.8
2.6
2.4
ITNL
Buy
161
265
3,136
6,619
7,925
23.8
23.3
22.0
26.7
7.3
6.1
1.0
0.9
14.9
15.9
2.2
2.1
IVRCL Infra
Buy
45
79
1,195
5,758
6,860
9.2
9.2
4.7
6.0
9.6
7.4
0.6
0.5
6.0
7.3
0.7
0.6
Jaiprakash Asso.
Buy
62
104
13,184
16,017
18,359
24.4
23.5
4.2
5.0
14.8
12.4
1.3
1.2
8.8
9.7
2.1
1.9
Buy
1,162
1,553
71,139
59,559
69,089
12.1
11.5
70.8
76.5
16.4
15.2
2.5
2.2
16.1
15.3
1.3
1.2
Madhucon Proj
Buy
45
70
332
2,206
2,502
10.7
10.7
4.6
4.7
9.7
9.6
0.5
0.5
5.2
5.0
0.7
0.7
Nagarjuna Const.
Buy
32
76
819
5,790
7,022
9.2
9.5
3.5
5.4
9.2
5.9
0.3
0.3
3.7
5.6
0.8
0.7
Patel Engg.
Neutral
85
590
3,609
3,836
13.1
13.1
14.0
14.6
6.0
5.8
0.4
0.4
6.3
6.1
1.0
1.1
Punj Lloyd
Neutral
45
1,509
10,592
12,193
8.4
8.4
2.9
4.6
15.7
10.0
0.5
0.5
3.9
3.1
0.6
0.6
Sadbhav Engg.
Buy
130
199
1,953
2,989
3,315
10.6
10.6
10.2
11.3
12.8
11.5
2.0
1.7
17.6
16.3
0.8
0.8
Simplex Infra
Buy
205
316
1,014
6,732
7,902
9.3
9.6
27.2
35.1
7.5
5.8
0.8
0.7
11.0
12.6
0.5
0.4
Allahabad Bank
Accumulate
145
166
7,233
7,392
8,542
3.1
3.1
38.3
42.1
3.8
3.4
0.7
0.6
18.4
17.6
Andhra Bank
Neutral
106
5,926
5,151
5,843
3.2
3.1
22.4
25.7
4.7
4.1
0.7
0.6
15.8
16.0
Axis Bank
Buy
949
1,587
39,263
16,157
19,557
3.2
3.2
116.4
139.1
8.2
6.8
1.5
1.3
20.0
20.3
Bank of Baroda
Buy
641
925
25,080
15,993
18,918
2.6
2.6
127.3
149.9
5.0
4.3
0.8
0.7
17.8
18.2
Bank of India
Buy
316
411
18,123
13,558
15,551
2.5
2.4
61.6
70.8
5.1
4.5
0.9
0.7
16.8
16.9
Bank of Maharashtra
Buy
48
55
2,812
3,580
4,050
3.2
3.2
11.5
13.1
4.1
3.6
0.7
0.6
17.4
17.2
Canara Bank
Buy
398
522
17,627
12,061
13,906
2.3
2.3
83.1
92.7
4.8
4.3
0.8
0.7
16.7
16.4
Central Bank
Neutral
75
5,510
6,838
7,912
2.3
2.4
13.8
20.3
5.4
3.7
0.8
0.7
10.9
14.4
Financials
www.angelbroking.com
Market Outlook
May 21, 2012
Stock Watch
Company Name
Reco
CMP
Target
Mkt Cap
Sales ( cr )
OPM(%)
EPS ( )
PER(x)
P/BV(x)
RoE(%)
EV/Sales(x)
( )
Price ( )
( cr )
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
Financials
Corporation Bank
Buy
404
486
5,977
5,203
5,880
2.2
2.1
107.5
112.7
3.8
3.6
0.6
0.6
17.9
16.5
Dena Bank
Buy
84
111
2,953
3,149
3,522
2.8
2.8
23.3
26.1
3.6
3.2
0.6
0.5
17.7
17.0
Federal Bank
Neutral
404
6,903
2,743
3,131
3.4
3.3
49.7
57.4
8.1
7.0
1.1
1.0
14.1
14.6
HDFC
Accumulate
635
670
93,783
7,393
8,844
3.5
3.4
31.7
37.9
20.0
16.7
4.0
3.6
34.7
31.9
HDFC Bank
Accumulate
500
567
117,514
21,831
27,477
4.3
4.3
28.3
35.5
17.7
14.1
3.4
2.9
20.8
22.1
ICICI Bank
Buy
805
1,201
92,524
22,209
26,512
2.8
2.8
67.9
81.1
11.9
9.9
1.4
1.3
14.7
16.0
IDBI Bank
Buy
Indian Bank
Accumulate
IOB
Buy
J & K Bank
88
117
11,275
8,004
9,589
1.9
2.0
19.9
23.9
4.4
3.7
0.6
0.5
13.8
14.9
180
197
7,742
6,312
7,119
3.4
3.3
41.1
43.7
4.4
4.1
0.8
0.7
18.2
16.9
80
96
6,336
7,354
8,283
2.5
2.4
16.3
21.7
4.9
3.7
0.6
0.5
11.5
13.9
Accumulate
857
960
4,152
2,420
2,792
3.5
3.6
178.0
195.8
4.8
4.4
0.9
0.8
19.5
18.6
Buy
242
286
12,210
2,108
2,607
2.6
2.6
24.5
30.6
9.9
7.9
1.8
1.6
20.1
21.4
Oriental Bank
Buy
216
274
6,305
6,431
7,315
2.7
2.6
54.4
63.8
4.0
3.4
0.6
0.5
13.6
14.3
Punjab Natl.Bank
Buy
721
1,066
24,468
19,893
23,653
3.1
3.2
153.4
175.2
4.7
4.1
0.8
0.7
18.3
18.1
South Ind.Bank
Neutral
22
2,491
1,399
1,596
2.6
2.5
3.5
3.8
6.3
5.8
1.1
1.0
18.7
17.5
St Bk of India
Buy
1,942
2,511
130,317
69,568
81,445
3.7
3.7
220.9
269.8
8.8
7.2
1.5
1.2
18.9
19.1
Syndicate Bank
Buy
89
131
5,336
7,133
8,255
3.0
3.0
25.9
30.0
3.4
3.0
0.5
0.5
16.9
17.1
UCO Bank
Neutral
67
4,437
5,623
6,380
2.4
2.4
16.9
17.9
4.0
3.7
0.7
0.7
16.5
15.4
Union Bank
Buy
197
276
10,332
10,215
11,854
2.9
2.8
42.7
50.3
4.6
3.9
0.8
0.6
17.0
17.5
United Bank
Buy
57
78
2,040
3,551
4,128
2.7
2.8
18.8
22.6
3.0
2.5
0.5
0.4
15.5
16.5
Vijaya Bank
Neutral
53
2,621
2,668
3,001
2.2
2.2
10.6
12.2
5.0
4.3
0.7
0.6
13.3
13.8
Yes Bank
Buy
312
470
11,030
3,209
4,144
2.7
2.8
33.9
41.5
9.2
7.5
1.9
1.6
23.1
23.3
3,708
35,571
11,423
13,309
16.3
16.3
125.3
148.4
29.6
25.0
10.1
7.9
38.0
35.4
3.0
2.6
524
650
6,264
5,906
6,856
6.9
7.0
22.3
28.3
23.5
18.6
9.6
7.1
45.2
44.1
1.0
0.9
1,219
16,580
3,007
3,417
21.1
22.1
37.7
42.6
32.3
28.7
38.5
31.1
129.4
120.1
5.4
4.7
FMCG
Asian Paints
Neutral
Britannia
Buy
Colgate
Neutral
Dabur India
Neutral
106
18,388
5,878
6,799
16.8
17.0
4.2
4.9
25.5
21.5
9.2
7.5
39.3
42.0
3.1
2.7
GlaxoSmith Con*
Neutral
2,708
11,387
3,124
3,663
17.1
11.6
103.0
123.3
26.3
22.0
8.1
6.5
34.0
32.9
3.3
2.8
Godrej Consumer
Neutral
555
18,887
5,973
7,000
18.4
18.6
22.8
27.2
24.3
20.4
6.7
5.4
31.3
38.4
3.3
2.8
HUL
Neutral
431
93,140
25,350
29,309
14.3
14.4
14.1
16.4
30.5
26.3
22.8
17.8
82.7
76.2
3.5
3.0
ITC
Accumulate
239
252
187,017
28,955
33,595
35.9
35.7
9.2
10.5
26.1
22.8
8.3
6.9
34.8
33.1
6.2
5.3
www.angelbroking.com
Market Outlook
May 21, 2012
Stock Watch
Company Name
Reco
CMP
Target
Mkt Cap
Sales ( cr )
( )
Price ( )
( cr )
FY13E
OPM(%)
FY14E
FY13E
FY14E
EPS ( )
FY13E
PER(x)
P/BV(x)
FY14E
FY13E
FY14E
FY13E
RoE(%)
EV/Sales(x)
FY14E
FY13E
FY14E
FY13E
FY14E
FMCG
Marico
Neutral
173
10,625
4,667
5,427
12.8
12.9
6.6
8.1
26.0
21.3
7.0
5.5
30.0
28.8
2.3
1.9
Nestle*
Neutral
4,698
45,296
8,731
10,539
21.0
21.4
119.3
147.9
39.4
31.8
24.1
16.4
73.0
61.6
5.2
4.2
Tata Global
Buy
106
136
6,527
7,011
7,712
9.7
10.0
6.0
7.1
17.8
14.8
1.6
1.6
8.9
10.2
0.8
0.7
HCL Tech
Buy
484
560
33,499
22,792
25,743
17.4
17.4
37.8
43.0
12.8
11.2
2.8
2.4
22.3
21.3
1.4
1.2
Hexaware
Accumulate
119
128
3,523
1,821
2,105
19.0
18.6
9.8
10.7
12.1
11.1
2.8
2.4
23.7
22.5
1.7
1.4
Infosys
Buy
2,385
2,792
136,977
37,615
42,491
31.1
30.6
158.5
174.5
15.1
13.7
3.4
2.9
22.5
20.8
3.0
2.5
Infotech Enterprises
Accumulate
164
177
1,823
1,758
1,972
17.0
16.6
16.8
18.6
9.7
8.8
1.3
1.2
13.6
13.2
0.7
0.5
KPIT Cummins
Reduce
124
114
2,209
2,028
2,239
15.0
14.8
9.0
11.4
13.8
10.9
2.5
2.0
19.3
18.7
1.1
0.9
Mahindra Satyam
Buy
71
89
8,314
7,142
8,042
15.4
15.0
7.7
8.3
9.2
8.6
1.3
1.1
13.8
13.0
0.8
0.6
Mindtree
Neutral
608
2,466
2,172
2,450
16.1
15.5
53.9
58.5
11.3
10.4
2.1
1.8
18.9
17.0
0.9
0.8
Mphasis
Accumulate
386
433
8,100
5,904
6,320
18.3
17.9
38.7
41.2
10.0
9.4
1.5
1.3
14.9
13.7
0.9
0.8
NIIT
Buy
40
52
665
1,162
1,304
14.8
15.1
7.1
8.8
5.7
4.6
1.0
0.8
16.7
18.4
0.4
0.3
Persistent
Neutral
TCS
Accumulate
Tech Mahindra
Wipro
IT
349
1,395
1,109
1,224
23.3
22.4
37.2
40.1
9.4
8.7
1.4
1.3
15.4
14.5
0.9
0.8
1,211
1,276
237,108
57,189
66,329
29.3
28.7
63.2
70.9
19.2
17.1
5.9
4.7
30.5
27.7
3.9
3.3
Buy
612
750
7,797
6,030
6,511
16.3
15.7
81.1
87.0
7.5
7.0
1.5
1.3
20.1
18.0
1.3
1.0
Accumulate
391
430
96,103
41,918
46,879
19.4
19.9
25.1
28.7
15.6
13.6
2.9
2.5
18.6
18.3
1.9
1.6
D B Corp
Buy
200
269
3,657
1,652
1,863
25.7
26.3
13.5
16.1
14.8
12.4
3.3
2.8
24.1
24.4
2.1
1.8
HT Media
Buy
114
170
2,683
2,255
2,555
17.8
18.3
10.0
12.0
11.5
9.5
1.6
1.4
14.7
15.4
0.9
0.8
Jagran Prakashan
Buy
85
137
2,682
1,499
1,642
27.4
28.8
7.6
9.1
11.1
9.3
3.7
3.3
34.6
37.7
1.8
1.6
PVR
Neutral
143
371
625
732
17.4
16.9
12.4
15.8
11.5
9.1
1.8
1.9
8.5
9.9
0.8
0.6
Sun TV Network
Neutral
267
10,514
2,135
2,458
75.2
74.4
20.9
24.0
12.8
11.1
3.0
2.5
26.0
25.1
3.9
3.1
Bhushan Steel
Neutral
435
9,229
9,232
13,557
30.8
31.1
48.0
58.6
9.1
7.4
1.2
1.0
14.5
7.5
3.1
2.2
Coal India
Buy
303
351
191,481
65,654
71,756
26.8
27.3
24.0
26.3
12.6
11.5
3.5
2.8
30.4
27.0
1.9
1.6
Electrosteel Castings
Buy
19
27
652
1,984
2,074
10.6
12.0
2.7
3.3
7.0
5.7
0.3
0.1
5.2
6.2
0.4
0.4
Hind. Zinc
Buy
116
139
49,204
13,043
14,223
51.8
52.8
14.8
16.6
7.9
7.0
1.5
1.3
21.2
19.9
2.0
1.5
Hindalco
Neutral
108
20,677
84,652
88,766
9.6
10.5
17.0
18.9
6.4
5.7
0.6
0.5
9.7
9.8
0.5
0.5
JSW Steel
Accumulate
600
663
13,379
39,592
44,910
18.0
17.7
74.7
88.9
8.0
6.7
0.8
0.7
10.7
11.6
0.7
0.6
MOIL
Neutral
255
4,287
979
1,061
45.7
46.8
24.5
26.6
10.4
9.6
1.6
1.5
16.1
15.8
2.2
1.9
Monnet Ispat
Buy
418
593
2,689
3,115
3,748
22.1
25.1
59.1
66.8
7.1
6.3
1.0
0.9
15.6
15.3
1.6
1.2
Media
www.angelbroking.com
Market Outlook
May 21, 2012
Stock Watch
Company Name
Reco
CMP
Target
Mkt Cap
( )
Price ( )
( cr )
Sales ( cr )
FY13E
OPM(%)
FY14E
FY13E
FY14E
EPS ( )
FY13E
PER(x)
P/BV(x)
RoE(%)
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
EV/Sales(x)
FY14E
FY13E
FY14E
Reduce
NMDC
Accumulate
60
51
15,438
8,276
8,578
12.7
16.4
2.5
3.5
23.6
17.1
1.3
1.3
5.6
7.5
1.4
1.4
176
185
69,739
11,726
12,890
77.8
78.4
18.6
20.6
9.5
8.6
2.2
1.9
26.1
23.8
3.8
3.2
SAIL
Sesa Goa
Accumulate
90
102
37,237
52,461
62,935
18.0
18.8
13.2
14.5
6.8
6.2
0.8
0.7
12.4
12.3
1.1
0.9
Accumulate
193
206
16,782
9,067
9,316
35.7
35.5
44.5
44.3
4.3
4.4
0.9
0.8
23.5
19.5
0.4
0.1
Sterlite Inds
Buy
101
123
33,925
45,805
49,029
21.2
23.5
16.5
19.1
6.1
5.3
0.7
0.6
11.5
12.0
0.4
0.2
Tata Steel
Buy
400
503
11.1
13.7
45.8
58.9
8.7
6.8
0.8
0.8
10.0
11.7
0.6
0.6
Cairn India
Buy
320
372
61,020
15,513
16,074
74.0
69.7
51.1
48.6
6.3
6.6
1.1
0.9
18.3
14.8
2.8
2.0
GAIL
Buy
317
392
40,268
50,472
55,503
15.3
15.6
35.4
37.0
9.0
8.6
1.6
1.4
18.7
17.0
0.5
0.4
ONGC
Buy
249
319
37.6
39.5
31.0
33.6
8.0
7.4
1.4
1.3
18.8
18.1
1.1
0.9
Reliance Industries
Buy
689
872
10.9
11.7
65.8
70.1
10.5
9.8
1.1
1.0
11.9
11.5
0.7
0.6
Pharmaceuticals
Alembic Pharma
Buy
49
91
928
1,624
1,855
14.2
15.6
6.6
9.1
7.5
5.4
1.8
1.4
27.5
29.2
0.8
0.7
Aurobindo Pharma
Buy
108
175
3,146
5,243
5,767
14.6
14.6
13.8
14.7
7.8
7.4
0.9
0.4
11.4
10.9
0.9
0.8
Aventis*
Neutral
2,121
4,885
1,482
1,682
15.5
15.5
95.0
104.0
22.3
20.4
4.0
3.1
18.6
17.0
3.1
2.6
Cadila Healthcare
Buy
786
953
16,097
6,196
7,443
18.5
19.5
43.3
50.8
18.2
15.5
4.7
3.7
25.4
24.8
2.6
2.1
Cipla
Buy
316
379
25,368
7,687
8,804
21.4
21.4
16.5
18.9
19.2
16.7
3.0
2.6
16.7
16.8
3.2
2.8
Dr Reddy's
Neutral
1,661
28,144
10,696
11,662
20.7
21.0
83.7
92.9
19.8
17.9
4.1
3.5
22.4
21.0
2.8
2.5
Dishman Pharma
Buy
46
92
374
1,280
1,536
17.8
17.8
9.2
11.3
5.0
4.1
0.4
0.4
7.7
8.5
1.0
0.8
GSK Pharma*
Neutral
2,048
17,345
2,651
2,993
31.7
31.2
76.0
82.4
26.9
24.9
7.7
6.8
30.8
29.0
5.6
4.8
Indoco Remedies
Buy
60
665
548
685
837
15.2
15.2
55.5
66.5
1.1
0.9
0.2
0.1
16.4
16.9
1.0
0.9
Ipca labs
Buy
341
443
4,295
2,907
3,541
21.5
21.5
32.4
40.6
10.5
8.4
2.6
2.1
27.8
27.7
1.6
1.3
Lupin
Buy
537
646
23,996
8,426
10,082
19.7
20.0
29.7
32.4
18.1
16.6
4.7
3.8
27.0
25.2
2.7
2.2
Orchid Chemicals
Buy
127
178
898
2,117
2,434
17.7
17.7
16.7
22.2
7.6
5.7
0.7
0.6
9.5
11.5
1.1
0.9
Ranbaxy*
Neutral
487
20,542
12,046
11,980
18.0
15.8
35.7
29.8
13.6
16.3
5.1
4.2
43.1
28.1
1.7
1.7
Sun Pharma
Accumulate
582
634
59,920
9,272
11,080
40.3
36.3
26.7
28.8
21.8
20.2
4.4
3.8
22.1
20.8
5.6
4.6
CESC
Buy
273
342
3,415
5,084
5,512
24.2
23.8
45.2
48.5
6.1
5.6
0.7
0.6
11.2
10.9
1.1
1.1
GIPCL
Buy
60
98
907
1,557
1,573
28.7
27.5
10.4
10.2
5.8
5.9
0.6
0.6
10.5
9.6
1.0
0.9
NTPC
Buy
145
201
119,765
73,558
84,843
23.4
23.6
12.6
14.1
11.5
10.3
1.5
1.3
13.3
13.6
2.4
2.2
50
78
1,483
657
875
52.0
56.1
8.4
12.7
6.0
4.0
0.4
0.3
6.3
8.9
3.5
2.7
186
31,624
9,878
12,033
44.7
46.1
9.6
13.4
19.4
13.9
1.2
1.2
6.4
8.7
5.7
4.7
Power
Real Estate
Anant Raj
Buy
DLF
Neutral
www.angelbroking.com
Market Outlook
May 21, 2012
Stock Watch
Company Name
Reco
CMP
Target
Mkt Cap
Sales ( cr )
OPM(%)
EPS ( )
PER(x)
P/BV(x)
RoE(%)
EV/Sales(x)
( )
Price ( )
( cr )
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
FY13E
FY14E
62
115
2,598
2,441
3,344
53.0
46.7
21.4
25.4
2.9
2.4
0.2
0.2
8.4
9.1
2.9
2.2
Real Estate
HDIL
Buy
Telecom
Bharti Airtel
Neutral
297
112,901
80,967
88,684
33.1
33.4
17.9
22.0
16.6
13.5
1.9
1.7
11.5
12.5
2.1
1.7
Idea Cellular
Neutral
82
27,021
22,558
25,326
26.4
27.5
3.2
4.7
25.3
17.2
1.9
1.7
7.5
10.0
1.7
1.4
Rcom
Neutral
65
13,375
21,899
23,740
32.7
32.7
4.2
6.7
15.3
9.7
0.3
0.3
2.1
3.2
2.0
1.6
220
245
2,193
3,670
4,384
8.5
8.5
18.3
22.3
12.0
9.9
2.6
2.2
23.9
24.3
0.6
0.5
zOthers
Bajaj Electrical
Accumulate
CRISIL
Neutral
1,050
7,370
982
1,136
34.3
34.3
34.3
40.0
30.6
26.3
13.9
11.1
50.9
46.9
7.1
6.0
Finolex Cables
Buy
35
61
540
2,334
2,687
8.8
9.3
7.6
10.2
4.6
3.5
0.6
0.5
13.7
16.1
0.2
0.1
Graphite India
Buy
91
124
1,773
2,158
2,406
18.1
18.9
12.4
14.0
7.3
6.5
1.0
0.9
14.0
14.3
1.0
0.8
Greenply
Buy
210
298
507
1,800
2,047
11.1
11.6
34.1
49.6
6.2
4.2
1.1
0.9
20.2
23.7
0.5
0.4
Page Industries
Neutral
2,997
3,342
935
1,168
19.6
19.6
99.7
122.2
30.1
24.5
17.4
13.9
64.2
63.1
3.6
2.9
Sintex
Buy
53
129
1,440
5,219
5,912
16.5
16.9
15.8
21.4
3.3
2.5
0.5
0.4
14.7
17.1
0.5
0.4
Buy
262
439
245
1,045
1,173
12.3
12.4
61.5
73.2
4.3
3.6
0.8
0.7
20.2
20.4
0.5
0.5
SpiceJet
Neutral
30
1,429
5,384
6,443
(1.0)
4.1
(3.4)
2.4
(8.7)
12.4
(11.9)
25.2
0.5
0.4
Taj GVK
Buy
57
108
359
300
319
35.8
36.2
7.9
9.1
7.3
6.3
1.0
0.9
13.9
14.4
1.5
1.3
Source: Company, Angel Research; Note: *December year end; #September year end; &October year end; Price as on May 18, 2012
www.angelbroking.com
Market Outlook
May 21, 2012
www.angelbroking.com