SlideShare a Scribd company logo
1 of 12
Download to read offline
IPO Note | Real Estate
                                                                                                                           October 12, 2010



 Prestige Estates Projects                                                                 AVOID
                                                                                           Issue Open: October 12, 2010
 Rationale for our view                                                                    Issue Close: October 14, 2010
 Land bank located in IT/ITES-centric regions: Prestige Estates Projects Ltd. (PEPL) is
                                                                                           Issue Details
 mainly present in Bangalore, which accounts for 73% of its current land bank.
 PEPL is in the process of geographically diversifying and expanding its real estate       Face value: Rs10

 development business into other cities of southern India, including Chennai,              Present eq. paid-up capital: Rs262.5cr
 Cochin, Hyderabad, Mysore and Mangalore. We believe PEPL will benefit from
                                                                                           Offer size*: 6.6-7.0cr shares
 the recovery in the IT/ITES sector, with increased job security and salaries leading
 to higher housing demand in the southern region.                                          Post eq. paid-up capital*: Rs328-Rs332cr

 Proven execution and diversified portfolio: PEPL has a successful track record of         Issue size (amount): Rs1,200cr
 execution. The company has completed 11.5mn sq. ft. of residential, 7.4mn sq. ft.         Price band: Rs172-183
 of commercial and 1mn sq. ft. of retail and hospitality projects since the last five
                                                                                           Promoters holding pre-issue: 100.0%
 years. The company is a strong brand in Bangalore, which offers premium pricing
 to its projects. Going forward, PEPL has a diversified portfolio of real estate           Promoters holding post-issue*: 79.0-80.0%
                                                                                           Note:*At the lower & upper price band, respectively
 development, which includes 28mn sq. ft. of saleable area and 11mn sq. ft. of
 leasable area. Further, the company has entered into property management
 services and has acquired a construction company, which ensures smooth
                                                                                           Book Building
 execution of projects.
                                                                                           QIBs                                 At least 60%
 Stretched balance sheet: As on June 10, 2010, PEPL had total debt of ~Rs20bn,
 implying gross debt/equity of 2.6x. Post proceeds from the IPO, the company’s             Non-Institutional                    At least 10%

 debt/equity will be 1x. The high debt is attributable to the company’s decent             Retail                               At least 30%
 amount of exposure towards the non-residential segment (50% of its land bank),
 where cash inflow is back-ended. Further, the company largely focuses on the
                                                                                           Post Issue Shareholding Pattern
 joint development model, which gives limited scope of improvement in margins.
                                                                                           Promoters Group*                             79.0
 Premium to peers and our one-year forward NAV: We have assumed an
                                                                                           MF/Banks/Indian
 eight-year development period based on PEPL’s existing land bank. We have
                                                                                           FIs/FIIs/Public & Others                     21.0
 assumed average realisation of Rs6,000/sq. ft. on PEPL’s saleable interest based         Note: *At the lower band of the issue price
 on its geographical presence, which gives us a fair NAV of Rs164/share. At the
 lower band of the issue, PEPL will trade at 2.5x FY2012E P/BV and 4% premium
 to our one-year forward NAV, which is at a premium to its peers. Thus,
 we recommend Avoid to the issue.

 Objects of the issue: PEPL intends to use Rs622cr of the net issue proceeds
 towards the construction and development of three residential, two commercial
 and two retail projects, either directly or through subsidiaries. PEPL has also
 earmarked Rs21cr for acquiring land in Goa and Bangalore. Further, PEPL
 intends to repay Rs280cr of loans taken from various financial institutions.

 Objects of the issue
  Particulars                                                                   (Rs cr)
  Finance ongoing and under-development projects                                  429     Param Desai
                                                                                          +91 22 4040 3800 Ext: 310
  Invest in existing subsidiaries for the construction & devpt. of projects       193
                                                                                          Email: paramv.desai@angeltrade.com
  Finance acquisition of land                                                      21
  Repayment of loans                                                              280     Mihir Salot
  General corporate purpose                                                       277     +91 22 4040 3800 Ext: 307
  Total                                                                         1,200     Email: mihirr.salot@angeltrade.com
 Source: Company RHP, Angel Research

Please refer to important disclosures at the end of this report                                                                                  1
Prestige Estates Projects | IPO Note



                                          Company background

                                          Strong brand name and client base

                                          Formerly known as Prestige Estates and Properties, PEPL began operations in 1986
                                          as a partnership firm. Over time, the company has established a reputable brand
                                          name in South India’s real estate market due to the distinctive design, planning,
                                          high-quality execution and prompt delivery of its projects, in conjunction with a
                                          customer-focused sales and marketing capability.

                                          PEPL currently holds the CRISIL DA2 rating. In 2005, the company was also
                                          awarded the Best Real Estate Developer in India Award by Euromoney.

                                          Over the past 24 years, the company has emerged as one of the leading real
                                          estate development companies with presence in Bangalore, Chennai, Cochin,
                                          Hyderabad, Mangalore, Mysore and Panaji, among others. The company has a
                                          proven track record across business areas such as land identification and
                                          acquisition, development, design, project management, sales and marketing,
                                          interiors and the provision of property services. PEPL boasts of a diversified
                                          portfolio across the spectrum of premium to affordable products in the residential
                                          (apartments, villas, plotted developments and integrated townships), commercial
                                          (corporate office blocks, built-to-suit facilities, technology parks and campuses and
                                          SEZs), hospitality (hotels, resorts and serviced apartments) and retail (shopping
                                          malls) segments of the real estate industry. The company was recently awarded a
                                          certificate of merit for being one of ‘India’s Top 10 Builders’ at the
                                          Construction World Architect & Builder Awards 2010.

Exhibit 1: PEPL – Key historical events




Source: Company RHP, Angel Research




October 12, 2010                                                                                                             2
Prestige Estates Projects | IPO Note



                                                    Proven execution skills

                                                    Since 1986, PEPL has completed 150 projects of approximately 34.2mn sq. ft.
                                                    developable area. As of August 2010, the company owned/held development
                                                    rights for 57.4mn sq. ft. area, translating into 28.4mn sq. ft. of saleable area and
                                                    11.0mn sq. ft. of leasable area. PEPL has a significant exposure to residential
                                                    projects, with 26.0mn sq. ft. (~45%) of the total developable area coming from
                                                    the segment, while the commercial segment accounts for 22.4mn sq. ft. (~39%).
                                                    Moreover, the company has substantial exposure to the Bangalore market, with
                                                    nearly 41.9mn sq. ft. (~73%) of the developable area spread in and around the
                                                    city and nearly 8.0mn sq. ft. (~14%) to be developed in Chennai.


                                                    Exhibit 2: Project details

                                                            25
                                                                  21.7
                                                            20                               18.3

                                                            15
                                                    (msf)




                                                                                          10.9
                                                                         10.6
                                                                                                                                               9.8
                                                            10
                                                                                                                    5.3
                                                             5                                            3.4
                                                                                  1.4                                     1.7         2.0            2.4
                                                                            0.6                     1.3                         1.1                              1.2
                                                                                                                                                           0.0
                                                             0
                                                                 Completed Projects      Ongoing Projects           Projects Under          Forthcoming Projects
                                                                                                                     Development

                                                                          Residential            Commercial               Hospitality          Retail

                                                    Source: Company RHP, Angel Research




Exhibit 3: Segment-wise developable area break-up                               Exhibit 4: Geography-wise developable area break-up
                                                                                                Hyderabad Mysore Mangalore
                                                                                             Cochin 4%     3%       1%
              Hospitality
                                                                                              5%
                 4%          Retail
                             12%


                                                                                                          Chennai
                                      Residential                                                          14%
                                         45%
                       Commercial
                                                                                                                                Bangalore
                          39%
                                                                                                                                  73%




Source: Company RHP, Angel Research                                             Source: Company RHP, Angel Research




October 12, 2010                                                                                                                                                       3
Prestige Estates Projects | IPO Note



                   Giving shape to its integration strategy

                   PEPL has been focusing on integrating key construction functions over a decade. In
                   1996, PEPL had established Prestige Property Management and Services, an
                   in-house property management division, which currently employs more than 1,600
                   employees. The division provides various services, such as safety and security,
                   cleaning, maintenance, landscaping and general facilities management.
                   Moreover, an in-house interior design division provides customised and
                   standardised interior design and construction services for residential as well as
                   commercial projects. The company liaises with clients, architects, consultants and
                   suppliers, ensuring that clients' specifications are adhered to while avoiding time
                   and cost over-runs. With an objective to develop an in-house construction
                   management division, in 2009, PEPL acquired 75% stake in Team United, a
                   construction company in South India.

                   Association with CRIDF

                   PEPL has entered into a joint venture (JV) with CRIDF, an associate of
                   CapitaMalls Asia–the largest listed ‘pure-play’ shopping mall owner, developer
                   and manager in Asia by total value of assets and by geographic reach. The JV is
                   aimed at developing and managing retail projects in South India cities, including
                   Bangalore, Mysore, Mangalore, Hyderabad and Cochin. The total developable
                   area and leasable area under the JV projects will be approximately 5.6mn sq. ft.
                   and 1.8mn sq. ft., respectively. These arrangements shall enable PEPL to add
                   CRIDF's and CapitaMalls Asia's expertise and experience in developing leading
                   retail developments to its local knowledge and expertise.




October 12, 2010                                                                                    4
Prestige Estates Projects | IPO Note




Exhibit 5: Land reserve details
    Land bank                                                                      Area     % of total Est. developable % of developable
    (Category wise)                                                            (in acres)    acreage area (mn sq. ft.)             area
I   Land owned by the company
    1. By itself                                                                   18.8          1.9              2.7               4.5
    2. Through its subsidiaries                                                   364.4         36.9              8.2              13.7
    3. Through entities other than (1) and (2)                                          -           -                -                 -
II Land over which the company has sole development rights
    1. Directly by the company                                                     43.2          4.4              1.9               3.2
    2. Through its subsidiaries                                                    30.1          3.0              4.8               8.0
    3. Through entities other than (1) and (2)                                          -           -                -                 -
III MoU/Agreements to acquire /LoA to which the co. and/or its
    subs. and/or its group cos. are parties, of which
    1. Land subject to government allocation                                            -           -                -                 -
    2. Land subject to private acquisition                                        217.2         22.0             10.8              18.1
    Sub-total (I) + (II) + (III)                                                  673.7         68.2            28.33              47.4
    Joint developments with partners
IV Land for which JDAs have been entered in to:
    1. Directly by the company                                                    228.1         23.1             21.1              35.3
    2. Through its subsidiaries                                                      5.4         0.6              1.8               3.0
    3. Through entities other than (1) and (2)                                          -           -                -                 -
V Proportionate interest in lands owned indirectly by the company through JV       81.2          8.2              8.5              14.3
    Sub-total (IV) + (V)                                                          314.7         31.8             31.4              52.6
    Total (I) + (II) + (III) + (IV) + (V)                                         988.4        100.0             59.7             100.0
Source: Company RHP, Angel Research




October 12, 2010                                                                                                                       5
Prestige Estates Projects | IPO Note



                                                      Issue structure

                                                      PEPL is coming out with an IPO for Rs1,200cr through fresh issue of 6.6cr–7.0cr
                                                      shares, resulting in a dilution of 20.0–21.0% based on issue price band of
                                                      Rs172–183/share. PEPL intends to use the IPO proceeds to fund the construction of
                                                      its ongoing and planned residential and commercial projects, invest in existing
                                                      subsidiaries for the construction and development of projects, acquire land and
                                                      repay its loans.

Exhibit 6: Shareholding pattern
Shareholders                                                                            Pre-Issue                             Post-Issue
                                                                           No. of eq. shares % of eq. capital No. of eq. shares % of eq. capital
Irfan Razack                                                                      65,625,000                  25.0      65,625,000           19.8
Rezwan Razack                                                                     65,625,000                  25.0      65,625,000           19.8
Noaman Razack                                                                     65,625,000                  25.0      65,625,000           19.8
Total holding of promoters                                                       196,875,000                  75.0     196,875,000           59.3
Promoter Group                                                                    65,625,000                  25.0      65,625,000           19.7
Public (pursuant to the issue)*                                                             -                  0.0      69,767,442           21.0
Total share capital                                                              262,500,000             100.0         332,267,442          100.0
Source: Company, Angel Research; Note: *Based on the lower band of issue price


                                                      Outlook and valuation
                                                      We have assumed an eight-year development period based on management
                                                      guidance for the company’s existing land bank. We have assumed average
                                                      realisation of Rs6,000/sq. ft. on PEPL’s saleable interest based on its geographical
                                                      presence. We have factored in a 5% price escalation from FY2012E in the
                                                      construction and capital value for all its saleable area and rental portfolio. We
                                                      have assigned 14% WACC and 10% capitalisation rate. Thus, our fair NAV works
                                                      out to be Rs164/share. At the lower band of the issue, the stock will trade at 2.5x
                                                      FY2012E P/BV and 4% premium to our one-year forward NAV, which is at a
                                                      premium to its peers. Hence, we recommend Avoid to the issue.


                                                      Exhibit 7: Key financials
                                                       Y/E March (Rs cr)                            FY2007           FY2008    FY2009      FY2010
                                                       Net Sales                                      421              974         898      1,024
                                                       % chg                                          (9.7)           131.4       (7.8)      14.1
                                                       EBITDA                                           94             136         259       223
                                                       EBITDA Margin (%)                              22.3             14.0       28.8       21.8
                                                       Net Profit                                       31              66           77      147
                                                       % chg                                         (16.5)           115.0       17.3       90.6
                                                       O/S Shares (cr)                                26.3             26.3       26.3       26.3
                                                       FDEPS (Rs)                                      1.2              2.5          2.9      5.6
                                                       RoE (%)                                        20.3             19.3       13.8       21.3
                                                       RoCE (%)                                       12.7              8.9       12.1        7.6
                                                       Debt/Equity (x)                                 3.0              1.8          1.8      2.1
                                                      Source: Company, Angel Research




October 12, 2010                                                                                                                                6
Prestige Estates Projects | IPO Note



                   Other Investment concerns
                   High dependence on the Bangalore market

                   PEPL has 73% of its land bank located in Bangalore. Demand for the residential
                   and commercial segments in Bangalore is mainly derived from the IT and ITES
                   sectors. Thus, any slowdown in the IT and ancillary industries can lead to a
                   substantial decline in PEPL’s unit sales, realisation and lease rentals.

                   JV/JDA agreements with third parties entail potential risks

                   PEPL has entered into joint venture (JV)/joint development arrangements (JDA) for
                   most of its projects to minimise development capital. However, projects undertaken
                   through JVs involve risks that can result in significant delays. Moreover, most of
                   these JDAs confer rights on PEPL to construct, develop, market and eventually sell
                   its properties. This reduces operating flexibility with respect to any alterations in
                   development plans. Further, the JDA model of land banking offers limited scope of
                   margin improvement.

                   Fall in property prices

                   Property prices fell by 20–50% across India in FY2009. However, in the last one
                   year, prices have recovered by 10–20% from their bottom, especially in
                   South India. For valuation purposes, we have assumed a 5% increase in the prices
                   of saleable area and rental portfolio from FY2012. Thus, any decline in prices will
                   impact our NAV estimates.




October 12, 2010                                                                                      7
Prestige Estates Projects | IPO Note




                   Restated Profit & Loss Statement
                   Y/E March (Rs cr)                     FY2006 FY2007 FY2008 FY2009 FY2010 1QFY2011
                   Income from Operations                  466      421    974    898    1,024     304
                   Cost of Construction                    371      278    768    568     703      209
                   Employee Cost                            11       17     24     31      49       16
                   Administration Expenses                  25       32     46     40      49       15
                   Total Expenditure                       407      327    838    639     801      240
                   EBITDA                                   59       94    136    259     223       64
                   EBITDA margin (%)                       12.7     22.3   14.0   28.8    21.8     21.1
                   Depreciation                             19       19     27     40      49       15
                   EBIT                                     40       75    109    219     174       49
                   Interest Charges (Net)                    5       20     45    134      78       27
                   Other Income                              8        6     15     18      62           5
                   PBT                                      43       61     79    103     158       28
                   Provision for Taxation                   13       22     25     32      28       11
                   Profit after Tax                         31       39     54     71     129       17
                   Profit/(Loss) from assoc. (net)           7       (7)    12      2      17       (1)
                   Adjustment arising on consolidation       0        1      0      0      (3)      (2)
                    Minority Interest (Profit)/Loss         (1)      (2)    (1)     4       4       (0)
                   Reported PAT                             37       31     66     77     147       15
                   APAT margin (%)                          7.9      7.3    6.8    8.6    14.4      4.8
                   Adjustments on acc of restatement        (9)       3      2      0      (2)          0
                   Surplus Brought Forward                  58       86    120    187     265      172
                   Amt. available for appropriation         86      120    187    265     410      186
                   Appropriations                            0        0      0      0    (238)      (0)
                   Dividend
                   Equity Shares (Proposed)                  0        0      0      0       0           0
                   Preference Shares                         0        0      0      0       0           0
                   Corporate Dividend Tax                    0        0      0      0       0       (0)
                   Carried to Balance Sheet (restated)      86      120    187    265     648      187




October 12, 2010                                                                                    8
Prestige Estates Projects | IPO Note



                   Restated Balance Sheet
                   Y/E March (Rs cr)              FY2006 FY2007 FY2008 FY2009 FY2010 1QFY2011
                   Gross Block                      291     357     744    1,068   1,131   1,467
                   Acc. depreciation                 68      88     115     154     207     253
                   Net Block                        222     269     629     914     924    1,215
                   CWIP/Advance                      37      72     327     131     205     346
                   Goodwill (on consolidation)       10      63      97     108     110     119
                   Investments                       87     125     171     112     161     166
                   Deferred Tax Asset/(Liab.)        (1)     (0)      1      (3)     (0)     (2)
                   Curr. assets, loans & adv.       920    1,590   1,700   1,948   2,427   2,488
                   Interest accrued but not due       0       0       0       0       0       1
                   Inventories                      483     916     768     979    1,250   1,289
                   Sundry Debtors                    94     171     127     249     363     393
                   Cash and bank balances            34      23      90     141     173     106
                   Loans and Advances               308     479     714     579     640     700
                   Total Assets                    1,274   2,118   2,924   3,210   3,827   4,332
                   Share Capital                     13      13      13      13     263     263
                   Reserves & Surplus               108     169     490     606     501     516
                   Minority Interest                 15      72     232     231     272     270
                   Liabilities & Provisions        1,139   1,865   2,189   2,361   2,791   3,284
                   Secured Loan                     185     463     759     868    1389    1777
                   Unsecured Loan                    63      78     154     244     212     243
                   Current Liabilities              823    1247    1124    1142    1021    1066
                   Provisions                        67      76     151     106     169     198
                   Total Liabilities               1,274   2,118   2,924   3,210   3,827   4,332




October 12, 2010                                                                              9
Prestige Estates Projects | IPO Note



                   Restated Cash Flow Statement
                   Y/E March (Rs cr)                         FY2006 FY2007 FY2008 FY2009 FY2010 1QFY2011
                   Cash flow from operating activities
                   Net Profit / (loss) before taxation          43        61      79     103     158      28
                   Adjustment for
                   Preliminary Expenses                          0         0       0       0       0         0
                   Depreciation                                 19        19      27      40      49      15
                   Provision for bad debts                       1         0       0       0       1         0
                   Interest income                              (6)       (4)     (7)     (7)     (9)     (2)
                   Interest expenses                             5        20      43     134      78      27
                   (Profit)/Loss on sale of inv.                (0)        1       0       0       0         0
                   (Profit)/Loss on sale of asset                1        (0)     (0)     (1)    (25)     (1)
                   Operating profit/(loss)                      63        97     142     269     252      67
                   (Dec)/Inc in sundry creditors               325       463    (146)    (27)   (208)    (56)
                   Inc /(dec) in provisions                     15       (16)     54      (1)     10      23
                   (Inc)/dec in Sundry Debtors                 (68)      (78)     47    (127)   (111)    (27)
                   (Inc)/dec in Inventories                   (209)     (430)    145    (172)   (193)    (36)
                   (Inc)/dec in loans and advances            (186)      (71)    (48)    134     (58)    (59)
                   Cash flow from operation                    (60)      (35)    194      77    (307)    (87)
                   Direct taxes (paid)/refunds                 (18)      (21)    (38)    (10)    (14)     (5)
                   Net cash from operating activities          (79)      (56)    157      67    (321)    (92)
                   Cash flow from investing activities
                   Sale/(purch) of FA (Incl CWIP)              (28)      (38)   (628)   (130)   (154)    (77)
                   Proceeds from sale of fixed assets            0         1       1       2      69         4
                   Inter corporate deposits given (Net)          2        17     (74)     28      36         1
                   Adv. pd - purch. of shares/prop.(Net)         0       (55)    130      (1)     (0)        0
                   Interest income                               1         3       7       3       6         1
                   Dividend Income                               5         0       0       2       1         0
                   Sale /(Acquisition) of Inv. (Net)             3      (153)    (79)     (2)    (44)    (10)
                   Net cash from investing activities          (17)     (225)   (643)    (99)    (88)    (80)
                   Cash flow from financing activities
                   Intercorporate deposits taken (Net)           8        40     (60)     59      15         3
                   (Inc)/dec. in Current/Capital a/c            (1)       (3)     (4)      6      10      (0)
                   Net Inc/(dec.) in Secured Loans              75       252     360      15     581      48
                   Issue of shares including prem. by sub.       0         0     188       2       0         0
                   Sh./deb appl. money rcvd/ref. by sub.         0         0      39       8     (65)        7
                   Proceeds from issue of deb. by sub.           0         0      83       0      44      17
                   Net Inc/(dec) in Unsecured Loans             30         2     (11)    124     (71)     (2)
                   Interest Expenses                            (5)      (20)    (43)   (132)    (78)    (25)
                   Dividend including Tax                        0         0       0       0       0      (2)
                   Net cash from financing activities          107       271     553      82     436      46
                   Net (dec)/inc in cash/cash equivalents       12       (11)     67      51      28    (127)
                   Cash/cash equivalents at begn. of year       22        34      23      90     145     232
                   Cash/cash equivalents at end of year         34        23      90     141     173     106




October 12, 2010                                                                                        10
Prestige Estates Projects | IPO Note



  Research Team Tel: 022 - 4040 3800               E-mail: research@angeltrade.com                   Website: www.angeltrade.com

  DISCLAIMER

 This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment
 decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
 such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
 referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
 risks of such an investment.

 Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
 investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
 document are those of the analyst, and the company may or may not subscribe to all the views expressed within.

 Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
 trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's
 fundamentals.

 The information in this document has been printed on the basis of publicly available information, internal data and other reliable
 sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this
 document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way
 responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report.
 Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,
 nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While
 Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,
 compliance, or other reasons that prevent us from doing so.
 This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
 redistributed or passed on, directly or indirectly.

 Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
 other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
 the past.

 Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
 connection with the use of this information.

 Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please
 refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and
 its affiliates may have investment positions in the stocks recommended in this report.




October 12, 2010                                                                                                                          11
Prestige Estates Projects | IPO Note


     Address: Acme Plaza, ‘A’ Wing, 3rd Floor, M.V. Road, Opp. Sangam Cinema, Andheri (E), Mumbai - 400 059.
                                                                                           Tel: (022) 3952 4568 / 4040 3800
Research Team
Fundamental:
Sarabjit Kour Nangra                                                        VP-Research, Pharmaceutical                                                                    sarabjit@angelbroking.com
Vaibhav Agrawal                                                             VP-Research, Banking                                                                           vaibhav.agrawal@angelbroking.com
Vaishali Jajoo                                                              Automobile                                                                                     vaishali.jajoo@angelbroking.com
Shailesh Kanani                                                             Infrastructure, Real Estate                                                                    shailesh.kanani@angelbroking.com
Anand Shah                                                                  FMCG, Media                                                                                    anand.shah@angelbroking.com
Deepak Pareek                                                               Oil & Gas                                                                                      deepak.pareek@angelbroking.com
Sushant Dalmia                                                              Pharmaceutical                                                                                 sushant.dalmia@angelbroking.com
Rupesh Sankhe                                                               Cement, Power                                                                                  rupeshd.sankhe@angelbroking.com
Param Desai                                                                 Real Estate, Logistics, Shipping                                                               paramv.desai@angelbroking.com
Sageraj Bariya                                                              Fertiliser, Mid-cap                                                                            sageraj.bariya@angelbroking.com
Viraj Nadkarni                                                              Retail, Hotels, Mid-cap                                                                        virajm.nadkarni@angelbroking.com
Paresh Jain                                                                 Metals & Mining                                                                                pareshn.jain@angelbroking.com
Amit Rane                                                                   Banking                                                                                        amitn.rane@angelbroking.com
John Perinchery                                                             Capital Goods                                                                                  john.perinchery@angelbroking.com
Srishti Anand                                                               IT, Telecom                                                                                    srishti.anand@angelbroking.com
Jai Sharda                                                                  Mid-cap                                                                                        jai.sharda@angelbroking.com
Sharan Lillaney                                                             Mid-cap                                                                                        sharanb.lillaney@angelbroking.com
Naitik Mody                                                                 Mid-cap                                                                                        naitiky.mody@angelbroking.com
Amit Vora                                                                   Research Associate (Oil & Gas)                                                                 amit.vora@angelbroking.com
V Srinivasan                                                                Research Associate (Cement, Power)                                                             v.srinivasan@angelbroking.com
Mihir Salot                                                                 Research Associate (Logistics, Shipping)                                                       mihirr.salot@angelbroking.com
Chitrangda Kapur                                                            Research Associate (FMCG, Media)                                                               chitrangdar.kapur@angelbroking.com
Pooja Jain                                                                  Research Associate (Metals & Mining)                                                           pooja.j@angelbroking.com
Yaresh Kothari                                                              Research Associate (Automobile)                                                                yareshb.kothari@angelbroking.com
Shrinivas Bhutda                                                            Research Associate (Banking)                                                                   shrinivas.bhutda@angelbroking.com
Sreekanth P.V.S                                                             Research Associate (FMCG, Media)                                                               sreekanth.s@angelbroking.com
Hemang Thaker                                                               Research Associate (Capital Goods)                                                             hemang.thaker@angelbroking.com
Nitin Arora                                                                 Research Associate (Infra, Real Estate)                                                        nitin.arora@angelbroking.com


Technicals:
Shardul Kulkarni                                                            Sr. Technical Analyst                                                                          shardul.kulkarni@angelbroking.com
Mileen Vasudeo                                                              Technical Analyst                                                                              vasudeo.kamalakant@angelbroking.com
Derivatives:
Siddarth Bhamre                                                             Head - Derivatives                                                                             siddarth.bhamre@angelbroking.com
Jaya Agarwal                                                                Derivative Analyst                                                                             jaya.agarwal@angelbroking.com


Institutional Sales Team:
Mayuresh Joshi                                                              VP - Institutional Sales                                                                       mayuresh.joshi@angelbroking.com
Abhimanyu Sofat                                                             AVP - Institutional Sales                                                                      abhimanyu.sofat@angelbroking.com
Nitesh Jalan                                                                Sr. Manager                                                                                    niteshk.jalan@angelbroking.com
Pranav Modi                                                                 Sr. Manager                                                                                    pranavs.modi@angelbroking.com
Sandeep Jangir                                                              Sr. Manager                                                                                    sandeepp.jangir@angelbroking.com
Ganesh Iyer                                                                 Sr. Manager                                                                                    ganeshb.Iyer@angelbroking.com
Jay Harsora                                                                 Sr. Dealer                                                                                     jayr.harsora@angelbroking.com
Meenakshi Chavan                                                            Dealer                                                                                         meenakshis.chavan@angelbroking.com
Gaurang Tisani                                                              Dealer                                                                                         gaurangp.tisani@angelbroking.com


Production Team:
Bharathi Shetty                                                             Research Editor                                                                                bharathi.shetty@angelbroking.com
Simran Kaur                                                                 Research Editor                                                                                simran.kaur@angelbroking.com
Bharat Patil                                                                Production                                                                                     bharat.patil@angelbroking.com
Dilip Patel                                                                 Production                                                                                     dilipm.patel@angelbroking.com

Angel Broking Ltd: BSE Sebi Regn No : INB 010996539 / CDSL Regn No: IN - DP - CDSL - 234 - 2004 / PMS Regn Code: PM/INP000001546 Angel Securities Ltd:BSE: INB010994639/INF010994639 NSE: INB230994635/INF230994635 Membership numbers: BSE 028/NSE:09946
    Angel Capital & Debt Market Ltd: INB 231279838 / NSE FNO: INF 231279838 / NSE Member code -12798 Angel Commodities Broking (P) Ltd: MCX Member ID: 12685 / FMC Regn No: MCX / TCM / CORP / 0037 NCDEX : Member ID 00220 / FMC Regn No: NCDEX / TCM / CORP / 0302




 October 12, 2010                                                                                                                                                                                                                                           12

More Related Content

Viewers also liked

Derivatives Report 31 Mar
Derivatives Report 31 MarDerivatives Report 31 Mar
Derivatives Report 31 MarAngel Broking
 
GE shipping company update-28-04-10
GE shipping  company update-28-04-10GE shipping  company update-28-04-10
GE shipping company update-28-04-10Angel Broking
 
Market Outlook - September 15, 2010
Market Outlook - September 15, 2010Market Outlook - September 15, 2010
Market Outlook - September 15, 2010Angel Broking
 
Technical Report- June 22, 2010
Technical Report- June 22, 2010Technical Report- June 22, 2010
Technical Report- June 22, 2010Angel Broking
 
Technical Report - August 4,2010
Technical Report - August 4,2010Technical Report - August 4,2010
Technical Report - August 4,2010Angel Broking
 
Mid- Cap Steel - Sector Report
Mid- Cap Steel - Sector ReportMid- Cap Steel - Sector Report
Mid- Cap Steel - Sector ReportAngel Broking
 
Technical report - August 20, 2010
Technical report - August 20, 2010Technical report - August 20, 2010
Technical report - August 20, 2010Angel Broking
 
Market outlook 17 08-10
Market outlook 17 08-10Market outlook 17 08-10
Market outlook 17 08-10Angel Broking
 
Market outlook 28 04-10
Market outlook 28 04-10Market outlook 28 04-10
Market outlook 28 04-10Angel Broking
 

Viewers also liked (14)

Derivatives Report 31 Mar
Derivatives Report 31 MarDerivatives Report 31 Mar
Derivatives Report 31 Mar
 
GE shipping company update-28-04-10
GE shipping  company update-28-04-10GE shipping  company update-28-04-10
GE shipping company update-28-04-10
 
Market Outlook - September 15, 2010
Market Outlook - September 15, 2010Market Outlook - September 15, 2010
Market Outlook - September 15, 2010
 
Sun TV
Sun TVSun TV
Sun TV
 
Technical Report- June 22, 2010
Technical Report- June 22, 2010Technical Report- June 22, 2010
Technical Report- June 22, 2010
 
Technical Report - August 4,2010
Technical Report - August 4,2010Technical Report - August 4,2010
Technical Report - August 4,2010
 
JK Tyre
JK TyreJK Tyre
JK Tyre
 
Mid- Cap Steel - Sector Report
Mid- Cap Steel - Sector ReportMid- Cap Steel - Sector Report
Mid- Cap Steel - Sector Report
 
Technical report - August 20, 2010
Technical report - August 20, 2010Technical report - August 20, 2010
Technical report - August 20, 2010
 
Market outlook 17 08-10
Market outlook 17 08-10Market outlook 17 08-10
Market outlook 17 08-10
 
Bank of India
Bank of India Bank of India
Bank of India
 
Market outlook 28 04-10
Market outlook 28 04-10Market outlook 28 04-10
Market outlook 28 04-10
 
JK Lakshmi
JK LakshmiJK Lakshmi
JK Lakshmi
 
Cairn India
Cairn IndiaCairn India
Cairn India
 

Similar to Prestige Estates Projects - IPO note

Skobbler - NOAH12 San Francisco
Skobbler - NOAH12 San FranciscoSkobbler - NOAH12 San Francisco
Skobbler - NOAH12 San FranciscoNOAH Advisors
 
Four s weekly pe track 30th july - 5th august 2012
Four s weekly pe track  30th july - 5th august 2012Four s weekly pe track  30th july - 5th august 2012
Four s weekly pe track 30th july - 5th august 2012Four-S
 
Four s weekly pe track 30th july - 5th august 2012
Four s weekly pe track  30th july - 5th august 2012Four s weekly pe track  30th july - 5th august 2012
Four s weekly pe track 30th july - 5th august 2012Four-S
 
NDW Group Investor's
NDW Group Investor'sNDW Group Investor's
NDW Group Investor'sndwgroup123
 
Key Issues and Turnaround in Indian Real Estate Sector
Key Issues and Turnaround in Indian Real Estate SectorKey Issues and Turnaround in Indian Real Estate Sector
Key Issues and Turnaround in Indian Real Estate SectorMayank Kumar
 
Bptp capital city_research_report
Bptp capital city_research_reportBptp capital city_research_report
Bptp capital city_research_reportindianproperty
 
Bptp capital city_research_report
Bptp capital city_research_reportBptp capital city_research_report
Bptp capital city_research_reportshadowcarlet
 
Sahil Varma (CV) New 1-12015
Sahil Varma (CV) New 1-12015Sahil Varma (CV) New 1-12015
Sahil Varma (CV) New 1-12015Sahil Varma
 
Runwal Press Conference 17 Sep 08
Runwal Press Conference 17 Sep 08Runwal Press Conference 17 Sep 08
Runwal Press Conference 17 Sep 08Ravi Karandeekar
 
Resume Sujit Sinha
Resume Sujit SinhaResume Sujit Sinha
Resume Sujit SinhaSujit Sinha
 
Resume 23 Sep 2016
Resume 23 Sep 2016Resume 23 Sep 2016
Resume 23 Sep 2016Lynn Chow
 
India - are we ready for reit in commercial real estate, game changes, taxati...
India - are we ready for reit in commercial real estate, game changes, taxati...India - are we ready for reit in commercial real estate, game changes, taxati...
India - are we ready for reit in commercial real estate, game changes, taxati...Anil GROVER
 
GPL creates a Rs.770 Crore residential development platform with an APG-led g...
GPL creates a Rs.770 Crore residential development platform with an APG-led g...GPL creates a Rs.770 Crore residential development platform with an APG-led g...
GPL creates a Rs.770 Crore residential development platform with an APG-led g...nitin gupta
 
Sonia_resume (1)
Sonia_resume (1)Sonia_resume (1)
Sonia_resume (1)Sonia Joshi
 
Real estate-ppt-121003101802-phpapp01
Real estate-ppt-121003101802-phpapp01Real estate-ppt-121003101802-phpapp01
Real estate-ppt-121003101802-phpapp01ShubhamMadhukar1
 
Chris collins dacula ga @Real Estate Tips
Chris collins dacula ga @Real Estate TipsChris collins dacula ga @Real Estate Tips
Chris collins dacula ga @Real Estate TipsChris Collins Dacula ga
 

Similar to Prestige Estates Projects - IPO note (20)

We@sp 4 (2010)
We@sp 4 (2010)We@sp 4 (2010)
We@sp 4 (2010)
 
Skobbler - NOAH12 San Francisco
Skobbler - NOAH12 San FranciscoSkobbler - NOAH12 San Francisco
Skobbler - NOAH12 San Francisco
 
Introduction
IntroductionIntroduction
Introduction
 
Four s weekly pe track 30th july - 5th august 2012
Four s weekly pe track  30th july - 5th august 2012Four s weekly pe track  30th july - 5th august 2012
Four s weekly pe track 30th july - 5th august 2012
 
Four s weekly pe track 30th july - 5th august 2012
Four s weekly pe track  30th july - 5th august 2012Four s weekly pe track  30th july - 5th august 2012
Four s weekly pe track 30th july - 5th august 2012
 
NDW Group Investor's
NDW Group Investor'sNDW Group Investor's
NDW Group Investor's
 
Key Issues and Turnaround in Indian Real Estate Sector
Key Issues and Turnaround in Indian Real Estate SectorKey Issues and Turnaround in Indian Real Estate Sector
Key Issues and Turnaround in Indian Real Estate Sector
 
Bptp capital city_research_report
Bptp capital city_research_reportBptp capital city_research_report
Bptp capital city_research_report
 
Bptp capital city_research_report
Bptp capital city_research_reportBptp capital city_research_report
Bptp capital city_research_report
 
Sahil Varma (CV) New 1-12015
Sahil Varma (CV) New 1-12015Sahil Varma (CV) New 1-12015
Sahil Varma (CV) New 1-12015
 
Runwal Press Conference 17 Sep 08
Runwal Press Conference 17 Sep 08Runwal Press Conference 17 Sep 08
Runwal Press Conference 17 Sep 08
 
Newgen's Successful 20 Years at a Glance
Newgen's Successful 20 Years at a GlanceNewgen's Successful 20 Years at a Glance
Newgen's Successful 20 Years at a Glance
 
Resume Sujit Sinha
Resume Sujit SinhaResume Sujit Sinha
Resume Sujit Sinha
 
Resume 23 Sep 2016
Resume 23 Sep 2016Resume 23 Sep 2016
Resume 23 Sep 2016
 
BUSINESS PROPOSAL EXAMPLE
BUSINESS PROPOSAL EXAMPLEBUSINESS PROPOSAL EXAMPLE
BUSINESS PROPOSAL EXAMPLE
 
India - are we ready for reit in commercial real estate, game changes, taxati...
India - are we ready for reit in commercial real estate, game changes, taxati...India - are we ready for reit in commercial real estate, game changes, taxati...
India - are we ready for reit in commercial real estate, game changes, taxati...
 
GPL creates a Rs.770 Crore residential development platform with an APG-led g...
GPL creates a Rs.770 Crore residential development platform with an APG-led g...GPL creates a Rs.770 Crore residential development platform with an APG-led g...
GPL creates a Rs.770 Crore residential development platform with an APG-led g...
 
Sonia_resume (1)
Sonia_resume (1)Sonia_resume (1)
Sonia_resume (1)
 
Real estate-ppt-121003101802-phpapp01
Real estate-ppt-121003101802-phpapp01Real estate-ppt-121003101802-phpapp01
Real estate-ppt-121003101802-phpapp01
 
Chris collins dacula ga @Real Estate Tips
Chris collins dacula ga @Real Estate TipsChris collins dacula ga @Real Estate Tips
Chris collins dacula ga @Real Estate Tips
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Angel Broking
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castingsAngel Broking
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011Angel Broking
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011Angel Broking
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011Angel Broking
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011Angel Broking
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011Angel Broking
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011Angel Broking
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result UpdatedAngel Broking
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services Angel Broking
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Angel Broking
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result UpdatedAngel Broking
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011Angel Broking
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
Ht media
Ht mediaHt media
Ht media
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
 

Recently uploaded

Dividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxDividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxanshikagoel52
 
Andheri Call Girls In 9825968104 Mumbai Hot Models
Andheri Call Girls In 9825968104 Mumbai Hot ModelsAndheri Call Girls In 9825968104 Mumbai Hot Models
Andheri Call Girls In 9825968104 Mumbai Hot Modelshematsharma006
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile
 
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...shivangimorya083
 
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...ranjana rawat
 
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Delhi Call girls
 
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escortsranjana rawat
 
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...Pooja Nehwal
 
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
VIP Kolkata Call Girl Serampore 👉 8250192130  Available With RoomVIP Kolkata Call Girl Serampore 👉 8250192130  Available With Room
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Roomdivyansh0kumar0
 
20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdfAdnet Communications
 
The Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdfThe Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdfGale Pooley
 
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfThe Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfGale Pooley
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptxFinTech Belgium
 
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaignLog your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaignHenry Tapper
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designsegoetzinger
 
The Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfThe Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfGale Pooley
 
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130Suhani Kapoor
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...Call Girls in Nagpur High Profile
 
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfThe Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfGale Pooley
 

Recently uploaded (20)

Dividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxDividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptx
 
Andheri Call Girls In 9825968104 Mumbai Hot Models
Andheri Call Girls In 9825968104 Mumbai Hot ModelsAndheri Call Girls In 9825968104 Mumbai Hot Models
Andheri Call Girls In 9825968104 Mumbai Hot Models
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
 
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
 
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
 
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
 
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
 
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
VIP Kolkata Call Girl Serampore 👉 8250192130  Available With RoomVIP Kolkata Call Girl Serampore 👉 8250192130  Available With Room
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
 
20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf
 
The Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdfThe Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdf
 
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfThe Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdf
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
 
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaignLog your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaign
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designs
 
The Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfThe Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdf
 
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 
Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024
 
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfThe Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdf
 

Prestige Estates Projects - IPO note

  • 1. IPO Note | Real Estate October 12, 2010 Prestige Estates Projects AVOID Issue Open: October 12, 2010 Rationale for our view Issue Close: October 14, 2010 Land bank located in IT/ITES-centric regions: Prestige Estates Projects Ltd. (PEPL) is Issue Details mainly present in Bangalore, which accounts for 73% of its current land bank. PEPL is in the process of geographically diversifying and expanding its real estate Face value: Rs10 development business into other cities of southern India, including Chennai, Present eq. paid-up capital: Rs262.5cr Cochin, Hyderabad, Mysore and Mangalore. We believe PEPL will benefit from Offer size*: 6.6-7.0cr shares the recovery in the IT/ITES sector, with increased job security and salaries leading to higher housing demand in the southern region. Post eq. paid-up capital*: Rs328-Rs332cr Proven execution and diversified portfolio: PEPL has a successful track record of Issue size (amount): Rs1,200cr execution. The company has completed 11.5mn sq. ft. of residential, 7.4mn sq. ft. Price band: Rs172-183 of commercial and 1mn sq. ft. of retail and hospitality projects since the last five Promoters holding pre-issue: 100.0% years. The company is a strong brand in Bangalore, which offers premium pricing to its projects. Going forward, PEPL has a diversified portfolio of real estate Promoters holding post-issue*: 79.0-80.0% Note:*At the lower & upper price band, respectively development, which includes 28mn sq. ft. of saleable area and 11mn sq. ft. of leasable area. Further, the company has entered into property management services and has acquired a construction company, which ensures smooth Book Building execution of projects. QIBs At least 60% Stretched balance sheet: As on June 10, 2010, PEPL had total debt of ~Rs20bn, implying gross debt/equity of 2.6x. Post proceeds from the IPO, the company’s Non-Institutional At least 10% debt/equity will be 1x. The high debt is attributable to the company’s decent Retail At least 30% amount of exposure towards the non-residential segment (50% of its land bank), where cash inflow is back-ended. Further, the company largely focuses on the Post Issue Shareholding Pattern joint development model, which gives limited scope of improvement in margins. Promoters Group* 79.0 Premium to peers and our one-year forward NAV: We have assumed an MF/Banks/Indian eight-year development period based on PEPL’s existing land bank. We have FIs/FIIs/Public & Others 21.0 assumed average realisation of Rs6,000/sq. ft. on PEPL’s saleable interest based Note: *At the lower band of the issue price on its geographical presence, which gives us a fair NAV of Rs164/share. At the lower band of the issue, PEPL will trade at 2.5x FY2012E P/BV and 4% premium to our one-year forward NAV, which is at a premium to its peers. Thus, we recommend Avoid to the issue. Objects of the issue: PEPL intends to use Rs622cr of the net issue proceeds towards the construction and development of three residential, two commercial and two retail projects, either directly or through subsidiaries. PEPL has also earmarked Rs21cr for acquiring land in Goa and Bangalore. Further, PEPL intends to repay Rs280cr of loans taken from various financial institutions. Objects of the issue Particulars (Rs cr) Finance ongoing and under-development projects 429 Param Desai +91 22 4040 3800 Ext: 310 Invest in existing subsidiaries for the construction & devpt. of projects 193 Email: paramv.desai@angeltrade.com Finance acquisition of land 21 Repayment of loans 280 Mihir Salot General corporate purpose 277 +91 22 4040 3800 Ext: 307 Total 1,200 Email: mihirr.salot@angeltrade.com Source: Company RHP, Angel Research Please refer to important disclosures at the end of this report 1
  • 2. Prestige Estates Projects | IPO Note Company background Strong brand name and client base Formerly known as Prestige Estates and Properties, PEPL began operations in 1986 as a partnership firm. Over time, the company has established a reputable brand name in South India’s real estate market due to the distinctive design, planning, high-quality execution and prompt delivery of its projects, in conjunction with a customer-focused sales and marketing capability. PEPL currently holds the CRISIL DA2 rating. In 2005, the company was also awarded the Best Real Estate Developer in India Award by Euromoney. Over the past 24 years, the company has emerged as one of the leading real estate development companies with presence in Bangalore, Chennai, Cochin, Hyderabad, Mangalore, Mysore and Panaji, among others. The company has a proven track record across business areas such as land identification and acquisition, development, design, project management, sales and marketing, interiors and the provision of property services. PEPL boasts of a diversified portfolio across the spectrum of premium to affordable products in the residential (apartments, villas, plotted developments and integrated townships), commercial (corporate office blocks, built-to-suit facilities, technology parks and campuses and SEZs), hospitality (hotels, resorts and serviced apartments) and retail (shopping malls) segments of the real estate industry. The company was recently awarded a certificate of merit for being one of ‘India’s Top 10 Builders’ at the Construction World Architect & Builder Awards 2010. Exhibit 1: PEPL – Key historical events Source: Company RHP, Angel Research October 12, 2010 2
  • 3. Prestige Estates Projects | IPO Note Proven execution skills Since 1986, PEPL has completed 150 projects of approximately 34.2mn sq. ft. developable area. As of August 2010, the company owned/held development rights for 57.4mn sq. ft. area, translating into 28.4mn sq. ft. of saleable area and 11.0mn sq. ft. of leasable area. PEPL has a significant exposure to residential projects, with 26.0mn sq. ft. (~45%) of the total developable area coming from the segment, while the commercial segment accounts for 22.4mn sq. ft. (~39%). Moreover, the company has substantial exposure to the Bangalore market, with nearly 41.9mn sq. ft. (~73%) of the developable area spread in and around the city and nearly 8.0mn sq. ft. (~14%) to be developed in Chennai. Exhibit 2: Project details 25 21.7 20 18.3 15 (msf) 10.9 10.6 9.8 10 5.3 5 3.4 1.4 1.7 2.0 2.4 0.6 1.3 1.1 1.2 0.0 0 Completed Projects Ongoing Projects Projects Under Forthcoming Projects Development Residential Commercial Hospitality Retail Source: Company RHP, Angel Research Exhibit 3: Segment-wise developable area break-up Exhibit 4: Geography-wise developable area break-up Hyderabad Mysore Mangalore Cochin 4% 3% 1% Hospitality 5% 4% Retail 12% Chennai Residential 14% 45% Commercial Bangalore 39% 73% Source: Company RHP, Angel Research Source: Company RHP, Angel Research October 12, 2010 3
  • 4. Prestige Estates Projects | IPO Note Giving shape to its integration strategy PEPL has been focusing on integrating key construction functions over a decade. In 1996, PEPL had established Prestige Property Management and Services, an in-house property management division, which currently employs more than 1,600 employees. The division provides various services, such as safety and security, cleaning, maintenance, landscaping and general facilities management. Moreover, an in-house interior design division provides customised and standardised interior design and construction services for residential as well as commercial projects. The company liaises with clients, architects, consultants and suppliers, ensuring that clients' specifications are adhered to while avoiding time and cost over-runs. With an objective to develop an in-house construction management division, in 2009, PEPL acquired 75% stake in Team United, a construction company in South India. Association with CRIDF PEPL has entered into a joint venture (JV) with CRIDF, an associate of CapitaMalls Asia–the largest listed ‘pure-play’ shopping mall owner, developer and manager in Asia by total value of assets and by geographic reach. The JV is aimed at developing and managing retail projects in South India cities, including Bangalore, Mysore, Mangalore, Hyderabad and Cochin. The total developable area and leasable area under the JV projects will be approximately 5.6mn sq. ft. and 1.8mn sq. ft., respectively. These arrangements shall enable PEPL to add CRIDF's and CapitaMalls Asia's expertise and experience in developing leading retail developments to its local knowledge and expertise. October 12, 2010 4
  • 5. Prestige Estates Projects | IPO Note Exhibit 5: Land reserve details Land bank Area % of total Est. developable % of developable (Category wise) (in acres) acreage area (mn sq. ft.) area I Land owned by the company 1. By itself 18.8 1.9 2.7 4.5 2. Through its subsidiaries 364.4 36.9 8.2 13.7 3. Through entities other than (1) and (2) - - - - II Land over which the company has sole development rights 1. Directly by the company 43.2 4.4 1.9 3.2 2. Through its subsidiaries 30.1 3.0 4.8 8.0 3. Through entities other than (1) and (2) - - - - III MoU/Agreements to acquire /LoA to which the co. and/or its subs. and/or its group cos. are parties, of which 1. Land subject to government allocation - - - - 2. Land subject to private acquisition 217.2 22.0 10.8 18.1 Sub-total (I) + (II) + (III) 673.7 68.2 28.33 47.4 Joint developments with partners IV Land for which JDAs have been entered in to: 1. Directly by the company 228.1 23.1 21.1 35.3 2. Through its subsidiaries 5.4 0.6 1.8 3.0 3. Through entities other than (1) and (2) - - - - V Proportionate interest in lands owned indirectly by the company through JV 81.2 8.2 8.5 14.3 Sub-total (IV) + (V) 314.7 31.8 31.4 52.6 Total (I) + (II) + (III) + (IV) + (V) 988.4 100.0 59.7 100.0 Source: Company RHP, Angel Research October 12, 2010 5
  • 6. Prestige Estates Projects | IPO Note Issue structure PEPL is coming out with an IPO for Rs1,200cr through fresh issue of 6.6cr–7.0cr shares, resulting in a dilution of 20.0–21.0% based on issue price band of Rs172–183/share. PEPL intends to use the IPO proceeds to fund the construction of its ongoing and planned residential and commercial projects, invest in existing subsidiaries for the construction and development of projects, acquire land and repay its loans. Exhibit 6: Shareholding pattern Shareholders Pre-Issue Post-Issue No. of eq. shares % of eq. capital No. of eq. shares % of eq. capital Irfan Razack 65,625,000 25.0 65,625,000 19.8 Rezwan Razack 65,625,000 25.0 65,625,000 19.8 Noaman Razack 65,625,000 25.0 65,625,000 19.8 Total holding of promoters 196,875,000 75.0 196,875,000 59.3 Promoter Group 65,625,000 25.0 65,625,000 19.7 Public (pursuant to the issue)* - 0.0 69,767,442 21.0 Total share capital 262,500,000 100.0 332,267,442 100.0 Source: Company, Angel Research; Note: *Based on the lower band of issue price Outlook and valuation We have assumed an eight-year development period based on management guidance for the company’s existing land bank. We have assumed average realisation of Rs6,000/sq. ft. on PEPL’s saleable interest based on its geographical presence. We have factored in a 5% price escalation from FY2012E in the construction and capital value for all its saleable area and rental portfolio. We have assigned 14% WACC and 10% capitalisation rate. Thus, our fair NAV works out to be Rs164/share. At the lower band of the issue, the stock will trade at 2.5x FY2012E P/BV and 4% premium to our one-year forward NAV, which is at a premium to its peers. Hence, we recommend Avoid to the issue. Exhibit 7: Key financials Y/E March (Rs cr) FY2007 FY2008 FY2009 FY2010 Net Sales 421 974 898 1,024 % chg (9.7) 131.4 (7.8) 14.1 EBITDA 94 136 259 223 EBITDA Margin (%) 22.3 14.0 28.8 21.8 Net Profit 31 66 77 147 % chg (16.5) 115.0 17.3 90.6 O/S Shares (cr) 26.3 26.3 26.3 26.3 FDEPS (Rs) 1.2 2.5 2.9 5.6 RoE (%) 20.3 19.3 13.8 21.3 RoCE (%) 12.7 8.9 12.1 7.6 Debt/Equity (x) 3.0 1.8 1.8 2.1 Source: Company, Angel Research October 12, 2010 6
  • 7. Prestige Estates Projects | IPO Note Other Investment concerns High dependence on the Bangalore market PEPL has 73% of its land bank located in Bangalore. Demand for the residential and commercial segments in Bangalore is mainly derived from the IT and ITES sectors. Thus, any slowdown in the IT and ancillary industries can lead to a substantial decline in PEPL’s unit sales, realisation and lease rentals. JV/JDA agreements with third parties entail potential risks PEPL has entered into joint venture (JV)/joint development arrangements (JDA) for most of its projects to minimise development capital. However, projects undertaken through JVs involve risks that can result in significant delays. Moreover, most of these JDAs confer rights on PEPL to construct, develop, market and eventually sell its properties. This reduces operating flexibility with respect to any alterations in development plans. Further, the JDA model of land banking offers limited scope of margin improvement. Fall in property prices Property prices fell by 20–50% across India in FY2009. However, in the last one year, prices have recovered by 10–20% from their bottom, especially in South India. For valuation purposes, we have assumed a 5% increase in the prices of saleable area and rental portfolio from FY2012. Thus, any decline in prices will impact our NAV estimates. October 12, 2010 7
  • 8. Prestige Estates Projects | IPO Note Restated Profit & Loss Statement Y/E March (Rs cr) FY2006 FY2007 FY2008 FY2009 FY2010 1QFY2011 Income from Operations 466 421 974 898 1,024 304 Cost of Construction 371 278 768 568 703 209 Employee Cost 11 17 24 31 49 16 Administration Expenses 25 32 46 40 49 15 Total Expenditure 407 327 838 639 801 240 EBITDA 59 94 136 259 223 64 EBITDA margin (%) 12.7 22.3 14.0 28.8 21.8 21.1 Depreciation 19 19 27 40 49 15 EBIT 40 75 109 219 174 49 Interest Charges (Net) 5 20 45 134 78 27 Other Income 8 6 15 18 62 5 PBT 43 61 79 103 158 28 Provision for Taxation 13 22 25 32 28 11 Profit after Tax 31 39 54 71 129 17 Profit/(Loss) from assoc. (net) 7 (7) 12 2 17 (1) Adjustment arising on consolidation 0 1 0 0 (3) (2) Minority Interest (Profit)/Loss (1) (2) (1) 4 4 (0) Reported PAT 37 31 66 77 147 15 APAT margin (%) 7.9 7.3 6.8 8.6 14.4 4.8 Adjustments on acc of restatement (9) 3 2 0 (2) 0 Surplus Brought Forward 58 86 120 187 265 172 Amt. available for appropriation 86 120 187 265 410 186 Appropriations 0 0 0 0 (238) (0) Dividend Equity Shares (Proposed) 0 0 0 0 0 0 Preference Shares 0 0 0 0 0 0 Corporate Dividend Tax 0 0 0 0 0 (0) Carried to Balance Sheet (restated) 86 120 187 265 648 187 October 12, 2010 8
  • 9. Prestige Estates Projects | IPO Note Restated Balance Sheet Y/E March (Rs cr) FY2006 FY2007 FY2008 FY2009 FY2010 1QFY2011 Gross Block 291 357 744 1,068 1,131 1,467 Acc. depreciation 68 88 115 154 207 253 Net Block 222 269 629 914 924 1,215 CWIP/Advance 37 72 327 131 205 346 Goodwill (on consolidation) 10 63 97 108 110 119 Investments 87 125 171 112 161 166 Deferred Tax Asset/(Liab.) (1) (0) 1 (3) (0) (2) Curr. assets, loans & adv. 920 1,590 1,700 1,948 2,427 2,488 Interest accrued but not due 0 0 0 0 0 1 Inventories 483 916 768 979 1,250 1,289 Sundry Debtors 94 171 127 249 363 393 Cash and bank balances 34 23 90 141 173 106 Loans and Advances 308 479 714 579 640 700 Total Assets 1,274 2,118 2,924 3,210 3,827 4,332 Share Capital 13 13 13 13 263 263 Reserves & Surplus 108 169 490 606 501 516 Minority Interest 15 72 232 231 272 270 Liabilities & Provisions 1,139 1,865 2,189 2,361 2,791 3,284 Secured Loan 185 463 759 868 1389 1777 Unsecured Loan 63 78 154 244 212 243 Current Liabilities 823 1247 1124 1142 1021 1066 Provisions 67 76 151 106 169 198 Total Liabilities 1,274 2,118 2,924 3,210 3,827 4,332 October 12, 2010 9
  • 10. Prestige Estates Projects | IPO Note Restated Cash Flow Statement Y/E March (Rs cr) FY2006 FY2007 FY2008 FY2009 FY2010 1QFY2011 Cash flow from operating activities Net Profit / (loss) before taxation 43 61 79 103 158 28 Adjustment for Preliminary Expenses 0 0 0 0 0 0 Depreciation 19 19 27 40 49 15 Provision for bad debts 1 0 0 0 1 0 Interest income (6) (4) (7) (7) (9) (2) Interest expenses 5 20 43 134 78 27 (Profit)/Loss on sale of inv. (0) 1 0 0 0 0 (Profit)/Loss on sale of asset 1 (0) (0) (1) (25) (1) Operating profit/(loss) 63 97 142 269 252 67 (Dec)/Inc in sundry creditors 325 463 (146) (27) (208) (56) Inc /(dec) in provisions 15 (16) 54 (1) 10 23 (Inc)/dec in Sundry Debtors (68) (78) 47 (127) (111) (27) (Inc)/dec in Inventories (209) (430) 145 (172) (193) (36) (Inc)/dec in loans and advances (186) (71) (48) 134 (58) (59) Cash flow from operation (60) (35) 194 77 (307) (87) Direct taxes (paid)/refunds (18) (21) (38) (10) (14) (5) Net cash from operating activities (79) (56) 157 67 (321) (92) Cash flow from investing activities Sale/(purch) of FA (Incl CWIP) (28) (38) (628) (130) (154) (77) Proceeds from sale of fixed assets 0 1 1 2 69 4 Inter corporate deposits given (Net) 2 17 (74) 28 36 1 Adv. pd - purch. of shares/prop.(Net) 0 (55) 130 (1) (0) 0 Interest income 1 3 7 3 6 1 Dividend Income 5 0 0 2 1 0 Sale /(Acquisition) of Inv. (Net) 3 (153) (79) (2) (44) (10) Net cash from investing activities (17) (225) (643) (99) (88) (80) Cash flow from financing activities Intercorporate deposits taken (Net) 8 40 (60) 59 15 3 (Inc)/dec. in Current/Capital a/c (1) (3) (4) 6 10 (0) Net Inc/(dec.) in Secured Loans 75 252 360 15 581 48 Issue of shares including prem. by sub. 0 0 188 2 0 0 Sh./deb appl. money rcvd/ref. by sub. 0 0 39 8 (65) 7 Proceeds from issue of deb. by sub. 0 0 83 0 44 17 Net Inc/(dec) in Unsecured Loans 30 2 (11) 124 (71) (2) Interest Expenses (5) (20) (43) (132) (78) (25) Dividend including Tax 0 0 0 0 0 (2) Net cash from financing activities 107 271 553 82 436 46 Net (dec)/inc in cash/cash equivalents 12 (11) 67 51 28 (127) Cash/cash equivalents at begn. of year 22 34 23 90 145 232 Cash/cash equivalents at end of year 34 23 90 141 173 106 October 12, 2010 10
  • 11. Prestige Estates Projects | IPO Note Research Team Tel: 022 - 4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com DISCLAIMER This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report. October 12, 2010 11
  • 12. Prestige Estates Projects | IPO Note Address: Acme Plaza, ‘A’ Wing, 3rd Floor, M.V. Road, Opp. Sangam Cinema, Andheri (E), Mumbai - 400 059. Tel: (022) 3952 4568 / 4040 3800 Research Team Fundamental: Sarabjit Kour Nangra VP-Research, Pharmaceutical sarabjit@angelbroking.com Vaibhav Agrawal VP-Research, Banking vaibhav.agrawal@angelbroking.com Vaishali Jajoo Automobile vaishali.jajoo@angelbroking.com Shailesh Kanani Infrastructure, Real Estate shailesh.kanani@angelbroking.com Anand Shah FMCG, Media anand.shah@angelbroking.com Deepak Pareek Oil & Gas deepak.pareek@angelbroking.com Sushant Dalmia Pharmaceutical sushant.dalmia@angelbroking.com Rupesh Sankhe Cement, Power rupeshd.sankhe@angelbroking.com Param Desai Real Estate, Logistics, Shipping paramv.desai@angelbroking.com Sageraj Bariya Fertiliser, Mid-cap sageraj.bariya@angelbroking.com Viraj Nadkarni Retail, Hotels, Mid-cap virajm.nadkarni@angelbroking.com Paresh Jain Metals & Mining pareshn.jain@angelbroking.com Amit Rane Banking amitn.rane@angelbroking.com John Perinchery Capital Goods john.perinchery@angelbroking.com Srishti Anand IT, Telecom srishti.anand@angelbroking.com Jai Sharda Mid-cap jai.sharda@angelbroking.com Sharan Lillaney Mid-cap sharanb.lillaney@angelbroking.com Naitik Mody Mid-cap naitiky.mody@angelbroking.com Amit Vora Research Associate (Oil & Gas) amit.vora@angelbroking.com V Srinivasan Research Associate (Cement, Power) v.srinivasan@angelbroking.com Mihir Salot Research Associate (Logistics, Shipping) mihirr.salot@angelbroking.com Chitrangda Kapur Research Associate (FMCG, Media) chitrangdar.kapur@angelbroking.com Pooja Jain Research Associate (Metals & Mining) pooja.j@angelbroking.com Yaresh Kothari Research Associate (Automobile) yareshb.kothari@angelbroking.com Shrinivas Bhutda Research Associate (Banking) shrinivas.bhutda@angelbroking.com Sreekanth P.V.S Research Associate (FMCG, Media) sreekanth.s@angelbroking.com Hemang Thaker Research Associate (Capital Goods) hemang.thaker@angelbroking.com Nitin Arora Research Associate (Infra, Real Estate) nitin.arora@angelbroking.com Technicals: Shardul Kulkarni Sr. Technical Analyst shardul.kulkarni@angelbroking.com Mileen Vasudeo Technical Analyst vasudeo.kamalakant@angelbroking.com Derivatives: Siddarth Bhamre Head - Derivatives siddarth.bhamre@angelbroking.com Jaya Agarwal Derivative Analyst jaya.agarwal@angelbroking.com Institutional Sales Team: Mayuresh Joshi VP - Institutional Sales mayuresh.joshi@angelbroking.com Abhimanyu Sofat AVP - Institutional Sales abhimanyu.sofat@angelbroking.com Nitesh Jalan Sr. Manager niteshk.jalan@angelbroking.com Pranav Modi Sr. Manager pranavs.modi@angelbroking.com Sandeep Jangir Sr. Manager sandeepp.jangir@angelbroking.com Ganesh Iyer Sr. Manager ganeshb.Iyer@angelbroking.com Jay Harsora Sr. Dealer jayr.harsora@angelbroking.com Meenakshi Chavan Dealer meenakshis.chavan@angelbroking.com Gaurang Tisani Dealer gaurangp.tisani@angelbroking.com Production Team: Bharathi Shetty Research Editor bharathi.shetty@angelbroking.com Simran Kaur Research Editor simran.kaur@angelbroking.com Bharat Patil Production bharat.patil@angelbroking.com Dilip Patel Production dilipm.patel@angelbroking.com Angel Broking Ltd: BSE Sebi Regn No : INB 010996539 / CDSL Regn No: IN - DP - CDSL - 234 - 2004 / PMS Regn Code: PM/INP000001546 Angel Securities Ltd:BSE: INB010994639/INF010994639 NSE: INB230994635/INF230994635 Membership numbers: BSE 028/NSE:09946 Angel Capital & Debt Market Ltd: INB 231279838 / NSE FNO: INF 231279838 / NSE Member code -12798 Angel Commodities Broking (P) Ltd: MCX Member ID: 12685 / FMC Regn No: MCX / TCM / CORP / 0037 NCDEX : Member ID 00220 / FMC Regn No: NCDEX / TCM / CORP / 0302 October 12, 2010 12