SlideShare a Scribd company logo
1 of 6
Download to read offline
 
Bloom
Ke
IRB
Q3FY
Key
Secto
CMP
52wk
Marke
6m Av
BSE S
Reco
Targe
Stoc
Bloom
Reute
BSE C
NSE C
Face V
Share
2011)
Price
1 Mth
26.7%
Stoc
Denil
(denil@
(+912
Pro
40%
50%
60%
70%
80%
90%
100%
110%
mberg KNTE <
eynote Capita
Infrastru
Y12 Result U
Stock Data
r
High/Low
et Cap
vg. daily vol
Sensex
et Price
ck Codes
mberg Codes:
rs code:
Code:
Code:
Value:
eholding patt
e Performanc
3 Mths
% -2.7%
ck Price Perfo
l Savla, Ana
@keynoteind
2-30266073)
17.4%
6.5%
8.6%
omoters FIIs
%
%
%
%
%
%
%
%
Nov-10
Jan-11
Mar-11
M11
IRB
<GO>, Thoms
als Institutio
ucture De
Update
Infra (Pow
`174.70
`229.9/12
`58.07bn
($1161.4m
351226
17193.5
‘Buy’
`215.3
IRB.IN
IRBI.BO
532947
IRB
`10
tern (31st
Dec
ce (
6 Mths 12
-5.7% -18
ormance
alyst
ia.net)
67.6%
DIIs Other P
May-11
Jul-11
Sep-11
Nov-11
SENSEX
Keynote Ca
son One Ana
nal Research
eveloper L
wer)
21.0
mn)
c
(%)
Mths
8.45%
IRB
BOT
expe
Reve
23.0%
`132
will c
shee
mont
Key
S
w
m
J
li
C
a
fr
C
o
`
T
e
s
T
g
2
Outl
NHA
its ta
we e
valua
`215
FY12
Public
Jan-12
 
apitals Instituti
lytics, Reuter
h –awarded
Ltd.
Infrastructur
players in
ectation.
enues grew a
% to `375.44
.04Cr from `
continue to co
t and awaits
ths.
y Performan
Strong constr
which has be
months. Bette
Jaipur-Tonk-D
ine.
Consolidated
account of be
rom toll segm
 
Consolidated
o-y) due to hi
`217.39Cr.
The newly ba
end of Febru
schedule.
The company
guidance of 2
28.1% to `312
look & Val
I has awarded
rgets of 7300
expect there
ation, we main
.3 per share.
2E & FY13E e
 
ional Researc
rs Knowledge
“India’s Bes
re Develope
the countr
t 11.5% y-o-y
4Cr from `305
135.97Cr on
oncentrate on
s the consolid
nce Highlig
ruction order
een discarde
er than expec
Deoli (`185Cr
EBIDTA Mar
etter executio
ment.
PAT de-grew
gher interest
gged Vadoda
ary 2012 an
y has already
20% y-o-y gr
23.5Cr.
uation
d 3685kms o
0kms (20kms
will be imm
ntain positive
At CMP, sto
earnings resp
ch is also ava
e, Capital IQ, T
t IPO Analys
rs Ltd, one
ry has post
y to `745.48C
5.28Cr. Howe
account of r
n road project
dation phase
ghts
backlog of `
ed improves
ted execution
r) and Amritsa
rgins rose by
on managem
w marginally b
cost which ro
ara-Ahmedab
nd constructio
achieved 78%
rowth. Howev
f projects as
a day). Since
mense oppor
outlook with
ock is trading
pectively.
K E
INSTIT
ailable on
TheMarkets.c
st 2009” by M
of the large
ted Q3FY12
Cr from `668.
ever PAT de-
ise in interes
ts. It plans to
e, which we
`9100Cr excl
the future v
n in projects T
ar-Pathankot
332bps to 48
ent further a
by 2.9% to `1
ose by 84.25
bad project w
on will start
% of its guida
ver, we expe
on 30 Novem
e IRB is prom
rtunity for th
‘buy’ arriving
at a PE mult
E Y N
TUTIONAL
com and secu
MCX-Zee Bus
Jan
est and mos
results in
81Cr wherea
-grew margin
st cost and de
o maintain a h
expect over
luding the Go
visibility for t
Talegaon-Am
(`99.3Cr) im
8.18% from 4
added by hig
131.39Cr from
5% (y-o-y) to
ill be financia
in Q1FY13 o
ance and mai
ect higher top
mber 2011 and
minent player i
e company.
revised targe
tiple of 13.91
N O T
L RESEARC
urities.com
siness
nuary 31, 20
st experienc
line with o
as EBIDTA gr
nally by 2.9%
epreciation. I
healthy balan
the next 18-
oa-Panji proj
the next 24-
mravati (`176C
mproved the to
44.86% y-o-y
her contribut
m `133.01Cr
`400.54Cr fro
ally close by t
onwards as p
ntain the ear
p-line growth
d continues w
n BOT projec
Based on o
et price of
x and 11.87x
E
CH
012
ced
our
rew
% to
RB
nce
-24
ect
-30
Cr),
op-
on
ion
(y-
om
the
per
lier
of
with
cts,
our
x of
IRB Infrastructure Developer Ltd. – Q4FY11 Result Update
Page 2 Keynote Capitals Institutional Research
Our Analysis
Improvement in execution of E&C business
As the company currently has four new projects on which construction has already
started, major revenues are likely to be booked from these projects. The company
expects 15-20% growth in the E&C business in FY12 whereas major growth would
be in FY13 & FY14 as construction of the newly bagged project Ahmedabad-
Vadodara Expressway worth `3600Cr would start only in FY13.
Rise in EBIDTA margins beats the overall quarterly performance
EBIDTA margins improved 193bps y-o-y, primarily due to decrease in raw material
prices. EBIDTA grew 16.4% y-o-y and 6.3% q-o-q basis to `341.69Cr in Q3FY12.
Daily gross toll collection of `3.5Cr
Gross toll collection grew by 29.6% y-o-y and reaches up to Rs322Cr in Q3FY12,
primarily inclusion of tumkut chitradurga and toll hike in Mumbai-Pune (23.0%) and
Surat-Dahisar (11.3%) during the start of the current fiscal year.
Project wise toll revenue growth (` Cr)
Projects Q3FY11 Q2FY12 Q2FY12 Y-o-Y Q-o-Q
TBB – 4 Mumbra 13.80 14.45 15.91 15.3% 10.1%
Kharpada 1.92 1.90 2.04 6.3% 7.7%
Nagar Karmala Tembhurni 3.59 3.53 3.50 -2.5% -0.9%
Mohol Mandrup Kamptee 1.89 1.89 1.85 -2.1% -2.0%
Pune Solapur 3.53 3.91 4.24 20.1% 8.4%
Pune Nashik 5.55 5.53 5.77 4.0% 4.4%
Mumbai Pune 80.87 99.68 99.96 23.6% 0.3%
Thane Ghodbandur 7.28 6.91 7.54 3.6% 9.1%
Surat Dahisar 95.46 93.90 106.29 11.3% 13.2%
Bharuch Surat 34.78 34.68 37.24 7.1% 7.4%
Tumkur Chitradurga - 38.70 38.00 - -1.8%
Gross Toll Revenues 248.7 305.1 322.3 29.6% 5.7%
(Source: Company and Keynote Capitals Institutional Research)
Equity infused till date is `481Cr
The company has infused total equity of `481Cr in their 4 under construction
projects out of `1366Cr. It will also infuse around full equity in two of their projects
so that they could avail the government grant that will help them to execute
projects in faster manner. As on date, all the projects are expect to complete on
schedule. All equity requirements would be fund through internal accruals only. The
company has already infused 35% of the equity where as only 10-15% of work is
complete on these projects as time taken for the earth evacuation is longer.
Vadodara-Ahmedabad 1st
Mega highways project bagged by IRB
The company has bagged Vadodara Ahmedabad mega highway project worth
`3678Cr with the concession of 25 year including 3 years of construction at a
premium of `309.6Cr in 1st
year and thereafter 5% increase every year. We have
not included this project in our valuation due to lack of clarity. However we may add
it in FY13 as the construction work would only start in FY13.
K E Y N O T E
INSTITUTIONAL RESEARCH
Keynote Capitals Institutional Research Page 3
Toll collection from Tumkur started and Kolhapur City project is expected in
Q3 FY12
Toll collection started from Tumkur-Chitradurg project from June 2011 as expected
and the toll collection for the Q2FY12 was `38.7Cr. Due to some procedural delay
Kolhapur City Roads would start somewhere in Q3FY12. The company expects
first full year operational revenue in the range `35-40Cr.
Quarterly Results P&L (` Cr)
Source: Company and Keynote Capitals Institutional Research
Consolidated P&L (` Cr)
Particulars FY09 FY10 FY11 FY12E FY13E
Net Sales 991.90 1704.80 2438.11 3123.51 3606.06
Total Expenditure 553.00 905.80 1344.20 1866.88 2177.60
PBIDT (Excl OI) 438.90 799.00 1093.91 1256.63 1428.46
Other Income 28.20 48.90 64.49 80.00 75.00
Operating Profit 467.10 847.90 1158.40 1336.63 1503.46
Interest 137.70 249.40 357.20 441.49 481.11
PBDT 329.40 598.50 801.20 895.14 1022.36
Depreciation 114.40 181.90 225.40 346.62 380.92
PBT 215.00 416.60 575.80 548.52 641.44
Tax 37.80 13.30 111.70 131.19 152.09
Profit After Tax 177.20 403.30 464.10 417.33 489.35
% of Sales 17.9% 23.7% 19.0% 13.4% 13.6%
Growth (%) 40.1% 127.6% 15.1% -10.1% 17.3%
(E: Keynote Capitals Institutional Research Estimates)
Particulars Q3FY11 Q2FY12 Q3FY12 Y-o-Y Q-o-Q 9M FY11 9M FY12 Y-o-Y
Net Sales 668.81 735.88 745.48 11.5% 1.3% 1671.14 2282.69 36.6%
Total Expenditure 375.24 414.40 403.79 7.6% -2.6% 891.91 1290.07 44.6%
PBIDT (Excl OI) 293.57 321.48 341.69 16.4% 6.3% 779.23 992.62 27.4%
Other Income 11.71 30.07 33.75 188.2% 12.2% 41.60 92.04 121.3%
Operating Profit 305.28 351.55 375.44 23.0% 6.8% 820.83 1084.66 32.1%
Interest 81.97 141.15 141.96 73.2% 0.6% 217.39 400.54 84.2%
PBDT 223.31 210.40 233.48 4.6% 11.0% 603.44 684.12 13.4%
Depreciation 58.54 62.85 72.37 23.6% 15.1% 166.64 195.45 17.3%
PBT 164.77 147.55 161.11 -2.2% 9.2% 436.80 488.67 11.9%
Tax 28.80 36.69 29.07 0.9% -20.8% 78.17 110.02 40.7%
Profit After Tax 135.97 110.86 132.04 -2.9% 19.1% 358.63 378.65 5.6%
IRB Infrastructure Developer Ltd. – Q4FY11 Result Update
Page 4 Keynote Capitals Institutional Research
Consolidated Balance sheet (` Cr)
Particulars FY09 FY10 FY11 FY12E FY13E
Share Capital 332.4 332.4 332.4 332.4 333.4
Total Reserves 1397.7 1707.5 2163.1 2569.2 3046.9
Shareholder's Funds 1730.1 2039.9 2495.5 2901.6 3380.3
Minority Interest 59.9 77.9 95.0 110.0 118.0
Deferred Liabilities 18.2 26.7 30.0 26.4 27.2
Total Debts 2485.9 2915.2 3379.9 4417.6 5026.4
Total Liabilities 4294.1 5059.7 6000.4 7455.5 8551.9
Net Block 2016.2 3467.4 4052.0 4711.8 5315.4
Capital Work in Progress 1454.5 880.2 897.6 1185.8 840.9
Total Fixed Assets 3470.7 4347.6 4949.6 5897.6 6156.3
Investments 110.8 45.1 50.0 80.0 81.0
Total Current Assets 1018.1 1147.7 1630.5 2184.0 3028.3
Total Current Liabilities 306.5 481.6 630.5 707.5 716.0
Net Current Assets 711.6 666.1 1000.0 1476.5 2312.2
Total Assets 4294.1 5059.7 6000.4 7455.5 8551.9
(E: Keynote Capitals Institutional Research Estimates)
Consolidated Cash Flow (` Cr)
Particulars FY09 FY10 FY11 FY12E FY13E
Profit Before Tax 215.00 416.60 575.80 548.52 641.44
Add: Depreciation 114.40 181.90 225.40 346.62 380.92
Add: Interest Expenses 115.90 214.40 357.20 441.49 481.11
Changes In working Capital -140.10 185.00 51.11 -219.24 -508.65
Cash Flow after changes in WC 304.00 984.52 1209.51 1117.38 995.82
Less: Tax Paid 42.40 81.20 111.70 131.19 152.09
Cash from Operating Activities 261.60 903.32 1097.81 986.19 843.73
Cash from Investing Activities -604.70 -1022.30 -642.31 -1387.34 -563.26
Cash from Financing Activities 330.90 142.60 153.18 622.48 46.65
Net Cash Inflow / Outflow -12.20 23.62 608.67 221.33 327.12
Opening Cash balance 111.02 98.82 122.44 731.11 952.45
Closing Cash balance 98.82 122.44 731.11 952.45 1279.57
(E: Keynote Capitals Institutional Research Estimates)
K E Y N O T E
INSTITUTIONAL RESEARCH
Keynote Capitals Institutional Research Page 5
Ratios
Turnover Ratios FY09 FY10 FY11 FY12E FY13E
Total Assets Turnover 0.2 0.3 0.4 0.4 0.4
Fixed Assets Turnover 0.3 0.4 0.5 0.5 0.6
Net sales to net working capital 1.4 2.6 2.4 2.1 1.6
Net Working Capital Days 261.9 142.6 155.1 172.5 234.0
Inventory Turnover 4.8 10.0 12.0 12.0 10.0
Inventory Days 75.6 36.4 30.4 30.4 36.5
Advances Turnover 2.6 3.9 3.7 3.5 2.8
Advances Days 141.6 93.8 100.0 105.0 130.0
Debtors Turnover 76.3 57.4 38.0 42.9 34.8
Debtors Days 4.8 6.4 9.6 8.5 10.5
Creditors Turnover 4.2 5.7 5.5 6.6 8.1
Creditors Days 86.0 63.9 66.0 55.0 45.0
Valuation Ratios FY09 FY10 FY11 FY12E FY13E
Market Price (`) 174.7 174.7 174.7 174.7 174.7
EPS (`) 5.3 12.1 14.0 12.6 14.3
Book Value Per Share (`) 52.0 61.4 75.1 87.3 101.4
PE ( x) 32.8 14.4 12.5 13.9 12.2
P/BV (x) 3.4 2.8 2.3 2.0 1.7
EV/EBIDTA (x) 15.9 8.8 6.4 5.6 4.9
Market cap/Sales (x) 5.1 2.9 2.1 1.6 1.4
Return Ratios (%) FY09 FY10 FY11 FY12E FY13E
ROCE 8.2% 13.2% 15.8% 13.3% 13.1%
ROE 10.2% 19.8% 18.6% 14.4% 14.5%
Margins (%) FY09 FY10 FY11 FY12E FY13E
PBIDTA 47.1% 49.7% 47.5% 42.8% 41.7%
PBT 21.7% 24.4% 23.6% 17.6% 17.8%
PAT 17.9% 23.7% 19.0% 13.4% 13.6%
Other Ratios FY09 FY10 FY11 FY12E FY13E
Payout Ratio (%) 28.1% 12.4% 10.7% 15.9% 14.0%
Interest Cover (x) 2.6 2.7 2.6 2.2 2.3
EPS Growth (%) 40.1% 127.6% 15.1% -10.1% 13.8%
(E: Keynote Capitals Institutional Research Estimates)
IRB Infrastructure Developer Ltd. – Q4FY11 Result Update
Page 6 Keynote Capitals Institutional Research
KEYNOTE CAPITALS LTD.
Member
Stock Exchange, Mumbai (INB 010930556)
National Stock Exchange of India Ltd. (INB 230930539)
Over the Counter Exchange of India Ltd. (INB 200930535)
Central Depository Services Ltd. (IN-DP-CDSL-152-2001)
4th Floor, Balmer Lawrie Building, 5, J. N. Heredia Marg, Ballard Estate, Mumbai 400 001. INDIA
Tel:- 9122-2269 4322 / 24 / 25 • www.keynotecapitals.com
DISCLAIMER
• This report has been prepared and issued by Keynote Capitals Limited, based solely on public information and sources believed to be reliable.
• Neither the information nor any opinion expressed herein, constitutes an offer, or an invitation to make an offer, to buy or sell any securities or any
options, futures or other derivatives related to such securities and also for the purpose of trading activities.
• Keynote Capitals Limited makes no guarantee, representation or warranty, express or implied and accepts no responsibility or liability as to the
accuracy or completeness or correctness of the information in this report.
• Keynote Capitals and its affiliates and their respective officers, directors and employees may hold positions in any securities mentioned in this
Report (or in any related investment) and may from time to time add to or dispose of any securities or investments.
• Keynote Capitals may also have proprietary trading positions in securities covered in this report or in related instruments.
• An affiliate of Keynote Capitals Limited may also perform or seek to perform broking, investment banking and other banking services for the
company under coverage.
• If ‘Buy’, ‘Sell’, or ‘Hold’ recommendation is made in this Report, such recommendation or view or opinion expressed on investments in this Report
is not intended to constitute investment advice and should not be intended or treated as a substitute for necessary review or validation or any
professional advice. The views expressed in this Report are those of the analyst which are subject to change and do not represent to be an
authority on the subject. Keynote Capitals may or may not subscribe to any and/ or all the views expressed herein.
• The opinions presented herein are liable to change without any notice.
• Though due care has been taken in the preparation of this report, Keynote Capitals limited or any of its directors, officers or employees shall be in
any way be responsible for any loss arising from the use thereof.
• Investors are advised to apply their judgment before acting on the contents of this report.
• This report or any portion hereof may not be reprinted, sold or redistributed without the written consent of Keynote Capitals Limited.
Institutional Equity Team
Rakesh Chaudhary (CEO ) rakesh@keynotecapitals.net +91 22 30266034
Analysts / Associates
Denil Savla denil@keynoteindia.net +91 22 3026 6073
Deepak Kolhe deepak@keynotecapitals.net +9122 3026 6084
Rohan Admane rohan@keynoteindia.net +91 22 2269 6059
Rajesh Sinha rajesh@keynotecapitals.net +91 22 30266088
Mamta Singh mamta.singh@keynotecapitals.net +91 22 3026 6057
Technical Analyst
Sanjay Bhatia sanjay@keynotecapitals.net +91 22 3026 6065
Dealing / Sales
Nilesh Dhruv nilesh@keynoteindia.net +91 22 3026 6040
Nisha Sharma nisha@keynoteindia.net +91 22 3026 6057

More Related Content

What's hot

Liberty Bank Research Note - Q1 2014 Results
Liberty Bank Research Note - Q1 2014 ResultsLiberty Bank Research Note - Q1 2014 Results
Liberty Bank Research Note - Q1 2014 ResultsLiberty Securities
 
JP Associates - Result Update
JP Associates - Result UpdateJP Associates - Result Update
JP Associates - Result UpdateAngel Broking
 
Madras cements 2 qfy2011 251010
Madras cements 2 qfy2011   251010Madras cements 2 qfy2011   251010
Madras cements 2 qfy2011 251010Angel Broking
 
Ashok Leyland Q1FY15: Losses narrowed down to Rs48 mn, hold
 Ashok Leyland Q1FY15: Losses narrowed down to Rs48 mn, hold Ashok Leyland Q1FY15: Losses narrowed down to Rs48 mn, hold
Ashok Leyland Q1FY15: Losses narrowed down to Rs48 mn, holdIndiaNotes.com
 
Welspun Corp's net jumps to Rs163.80 mn in Q1FY16; Maintain buy
Welspun Corp's net jumps to Rs163.80 mn in Q1FY16; Maintain buyWelspun Corp's net jumps to Rs163.80 mn in Q1FY16; Maintain buy
Welspun Corp's net jumps to Rs163.80 mn in Q1FY16; Maintain buyIndiaNotes.com
 
深圳大学 Stay real_长安汽车_决赛ppt
深圳大学 Stay real_长安汽车_决赛ppt深圳大学 Stay real_长安汽车_决赛ppt
深圳大学 Stay real_长安汽车_决赛pptGabriel Fong
 
Ultratech cement ltd. Q2 FY16 result analysis
Ultratech cement ltd. Q2 FY16 result analysisUltratech cement ltd. Q2 FY16 result analysis
Ultratech cement ltd. Q2 FY16 result analysischoice broking
 
Mahindra Financial result update: 4QFY15 PAT up 7% YoY and 144% QoQ
Mahindra Financial result update: 4QFY15 PAT up 7% YoY and 144% QoQMahindra Financial result update: 4QFY15 PAT up 7% YoY and 144% QoQ
Mahindra Financial result update: 4QFY15 PAT up 7% YoY and 144% QoQIndiaNotes.com
 
Bank of india ru2 qfy2011-221010
Bank of india ru2 qfy2011-221010Bank of india ru2 qfy2011-221010
Bank of india ru2 qfy2011-221010Angel Broking
 
Financial Analysis HCC
Financial Analysis HCCFinancial Analysis HCC
Financial Analysis HCCJaspal Bhatia
 
Tata Motors Capital Structure
Tata Motors Capital StructureTata Motors Capital Structure
Tata Motors Capital Structureitsvineeth209
 
Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Angel Broking
 
Idea 2 qfy2011 result update -291010
Idea 2 qfy2011 result update -291010Idea 2 qfy2011 result update -291010
Idea 2 qfy2011 result update -291010Angel Broking
 
Ongc ru2 qfy2011-291010
Ongc ru2 qfy2011-291010Ongc ru2 qfy2011-291010
Ongc ru2 qfy2011-291010Angel Broking
 
Larsen & Toubro: Strong order flow momentum; Maintain buy - Prabhudas Lilladher
Larsen & Toubro: Strong order flow momentum; Maintain buy - Prabhudas LilladherLarsen & Toubro: Strong order flow momentum; Maintain buy - Prabhudas Lilladher
Larsen & Toubro: Strong order flow momentum; Maintain buy - Prabhudas LilladherIndiaNotes.com
 

What's hot (20)

Liberty Bank Research Note - Q1 2014 Results
Liberty Bank Research Note - Q1 2014 ResultsLiberty Bank Research Note - Q1 2014 Results
Liberty Bank Research Note - Q1 2014 Results
 
JP Associates - Result Update
JP Associates - Result UpdateJP Associates - Result Update
JP Associates - Result Update
 
Madras cements 2 qfy2011 251010
Madras cements 2 qfy2011   251010Madras cements 2 qfy2011   251010
Madras cements 2 qfy2011 251010
 
Ashok Leyland Q1FY15: Losses narrowed down to Rs48 mn, hold
 Ashok Leyland Q1FY15: Losses narrowed down to Rs48 mn, hold Ashok Leyland Q1FY15: Losses narrowed down to Rs48 mn, hold
Ashok Leyland Q1FY15: Losses narrowed down to Rs48 mn, hold
 
AZN/ALXN
AZN/ALXNAZN/ALXN
AZN/ALXN
 
Welspun Corp's net jumps to Rs163.80 mn in Q1FY16; Maintain buy
Welspun Corp's net jumps to Rs163.80 mn in Q1FY16; Maintain buyWelspun Corp's net jumps to Rs163.80 mn in Q1FY16; Maintain buy
Welspun Corp's net jumps to Rs163.80 mn in Q1FY16; Maintain buy
 
深圳大学 Stay real_长安汽车_决赛ppt
深圳大学 Stay real_长安汽车_决赛ppt深圳大学 Stay real_长安汽车_决赛ppt
深圳大学 Stay real_长安汽车_决赛ppt
 
Ultratech cement ltd. Q2 FY16 result analysis
Ultratech cement ltd. Q2 FY16 result analysisUltratech cement ltd. Q2 FY16 result analysis
Ultratech cement ltd. Q2 FY16 result analysis
 
Mahindra Financial result update: 4QFY15 PAT up 7% YoY and 144% QoQ
Mahindra Financial result update: 4QFY15 PAT up 7% YoY and 144% QoQMahindra Financial result update: 4QFY15 PAT up 7% YoY and 144% QoQ
Mahindra Financial result update: 4QFY15 PAT up 7% YoY and 144% QoQ
 
Bank of india ru2 qfy2011-221010
Bank of india ru2 qfy2011-221010Bank of india ru2 qfy2011-221010
Bank of india ru2 qfy2011-221010
 
Larsen & toubro.ppt_25
Larsen & toubro.ppt_25Larsen & toubro.ppt_25
Larsen & toubro.ppt_25
 
Financial Analysis HCC
Financial Analysis HCCFinancial Analysis HCC
Financial Analysis HCC
 
Tata Motors Capital Structure
Tata Motors Capital StructureTata Motors Capital Structure
Tata Motors Capital Structure
 
Ioc
IocIoc
Ioc
 
Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010
 
itw_041019
itw_041019itw_041019
itw_041019
 
Idea 2 qfy2011 result update -291010
Idea 2 qfy2011 result update -291010Idea 2 qfy2011 result update -291010
Idea 2 qfy2011 result update -291010
 
Ongc ru2 qfy2011-291010
Ongc ru2 qfy2011-291010Ongc ru2 qfy2011-291010
Ongc ru2 qfy2011-291010
 
Larsen & Toubro: Strong order flow momentum; Maintain buy - Prabhudas Lilladher
Larsen & Toubro: Strong order flow momentum; Maintain buy - Prabhudas LilladherLarsen & Toubro: Strong order flow momentum; Maintain buy - Prabhudas Lilladher
Larsen & Toubro: Strong order flow momentum; Maintain buy - Prabhudas Lilladher
 
cj freshway 051500 Algorithm Investment Report
cj freshway 051500 Algorithm Investment Reportcj freshway 051500 Algorithm Investment Report
cj freshway 051500 Algorithm Investment Report
 

Viewers also liked

Keynote commodity daily report 010312
Keynote commodity daily report 010312Keynote commodity daily report 010312
Keynote commodity daily report 010312Keynote Capitals Ltd.
 
Keynote technicals intraday levels 270711
Keynote technicals   intraday levels 270711Keynote technicals   intraday levels 270711
Keynote technicals intraday levels 270711Keynote Capitals Ltd.
 
Keynote commodity daily report 230911
Keynote commodity daily report 230911Keynote commodity daily report 230911
Keynote commodity daily report 230911Keynote Capitals Ltd.
 
Keynote technicals daily report for 280312
Keynote technicals   daily report for 280312Keynote technicals   daily report for 280312
Keynote technicals daily report for 280312Keynote Capitals Ltd.
 
Keynote technicals daily report 230911
Keynote technicals   daily report 230911Keynote technicals   daily report 230911
Keynote technicals daily report 230911Keynote Capitals Ltd.
 
Keynote technicals daily report 010811
Keynote technicals   daily report 010811Keynote technicals   daily report 010811
Keynote technicals daily report 010811Keynote Capitals Ltd.
 
Keynote commodity daily report 110512
Keynote commodity daily report 110512Keynote commodity daily report 110512
Keynote commodity daily report 110512Keynote Capitals Ltd.
 
Keynote technicals intraday levels for 270312
Keynote technicals   intraday levels for 270312Keynote technicals   intraday levels for 270312
Keynote technicals intraday levels for 270312Keynote Capitals Ltd.
 
Keynote commodity daily report 150212
Keynote commodity daily report 150212Keynote commodity daily report 150212
Keynote commodity daily report 150212Keynote Capitals Ltd.
 
Keynote technicals daily report for 110512
Keynote technicals   daily report for 110512Keynote technicals   daily report for 110512
Keynote technicals daily report for 110512Keynote Capitals Ltd.
 
Keynote technicals intraday levels for 130412
Keynote technicals   intraday levels for 130412Keynote technicals   intraday levels for 130412
Keynote technicals intraday levels for 130412Keynote Capitals Ltd.
 
Keynote technicals daily report for 240212
Keynote technicals   daily report for 240212Keynote technicals   daily report for 240212
Keynote technicals daily report for 240212Keynote Capitals Ltd.
 
Keynote technicals intraday levels 161111
Keynote technicals   intraday levels 161111Keynote technicals   intraday levels 161111
Keynote technicals intraday levels 161111Keynote Capitals Ltd.
 
Keynote technicals daily report for 020212
Keynote technicals   daily report for 020212Keynote technicals   daily report for 020212
Keynote technicals daily report for 020212Keynote Capitals Ltd.
 
Keynote capitals india morning note december 15-'11
Keynote capitals india morning note december 15-'11Keynote capitals india morning note december 15-'11
Keynote capitals india morning note december 15-'11Keynote Capitals Ltd.
 
Keynote commodity daily report 281111
Keynote commodity daily report 281111Keynote commodity daily report 281111
Keynote commodity daily report 281111Keynote Capitals Ltd.
 

Viewers also liked (17)

Keynote commodity daily report 010312
Keynote commodity daily report 010312Keynote commodity daily report 010312
Keynote commodity daily report 010312
 
Keynote technicals intraday levels 270711
Keynote technicals   intraday levels 270711Keynote technicals   intraday levels 270711
Keynote technicals intraday levels 270711
 
Keynote commodity daily report 230911
Keynote commodity daily report 230911Keynote commodity daily report 230911
Keynote commodity daily report 230911
 
Keynote technicals daily report for 280312
Keynote technicals   daily report for 280312Keynote technicals   daily report for 280312
Keynote technicals daily report for 280312
 
Keynote technicals daily report 230911
Keynote technicals   daily report 230911Keynote technicals   daily report 230911
Keynote technicals daily report 230911
 
Keynote technicals daily report 010811
Keynote technicals   daily report 010811Keynote technicals   daily report 010811
Keynote technicals daily report 010811
 
Keynote commodity daily report 110512
Keynote commodity daily report 110512Keynote commodity daily report 110512
Keynote commodity daily report 110512
 
Keynote technicals intraday levels for 270312
Keynote technicals   intraday levels for 270312Keynote technicals   intraday levels for 270312
Keynote technicals intraday levels for 270312
 
Keynote commodity daily report 150212
Keynote commodity daily report 150212Keynote commodity daily report 150212
Keynote commodity daily report 150212
 
Keynote technicals daily report for 110512
Keynote technicals   daily report for 110512Keynote technicals   daily report for 110512
Keynote technicals daily report for 110512
 
Keynote technicals intraday levels for 130412
Keynote technicals   intraday levels for 130412Keynote technicals   intraday levels for 130412
Keynote technicals intraday levels for 130412
 
Keynote technicals daily report for 240212
Keynote technicals   daily report for 240212Keynote technicals   daily report for 240212
Keynote technicals daily report for 240212
 
Keynote technicals intraday levels 161111
Keynote technicals   intraday levels 161111Keynote technicals   intraday levels 161111
Keynote technicals intraday levels 161111
 
Keynote capitals Industry Monitor
Keynote capitals Industry MonitorKeynote capitals Industry Monitor
Keynote capitals Industry Monitor
 
Keynote technicals daily report for 020212
Keynote technicals   daily report for 020212Keynote technicals   daily report for 020212
Keynote technicals daily report for 020212
 
Keynote capitals india morning note december 15-'11
Keynote capitals india morning note december 15-'11Keynote capitals india morning note december 15-'11
Keynote capitals india morning note december 15-'11
 
Keynote commodity daily report 281111
Keynote commodity daily report 281111Keynote commodity daily report 281111
Keynote commodity daily report 281111
 

Similar to Irb infrastructure developers ltd q3 fy12 result update

Magna Electrocastings' PAT foreseen rising by CAGR of 8% over 2014 to 2017E, Buy
Magna Electrocastings' PAT foreseen rising by CAGR of 8% over 2014 to 2017E, BuyMagna Electrocastings' PAT foreseen rising by CAGR of 8% over 2014 to 2017E, Buy
Magna Electrocastings' PAT foreseen rising by CAGR of 8% over 2014 to 2017E, BuyIndiaNotes.com
 
Skipper remains leading player in the transmission tower business
Skipper remains leading player in the transmission tower businessSkipper remains leading player in the transmission tower business
Skipper remains leading player in the transmission tower businessIndiaNotes.com
 
Nirmal bang gati_15may_2014[1]
Nirmal bang gati_15may_2014[1]Nirmal bang gati_15may_2014[1]
Nirmal bang gati_15may_2014[1]IndiaNotes.com
 
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under ReviewIdea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under ReviewIndiaNotes.com
 
financialsnapshot
financialsnapshotfinancialsnapshot
financialsnapshotfinance14
 
Technofab Eng: Q4FY15 net profits up 129.55% y/y to INR37.44m; Buy
Technofab Eng: Q4FY15 net profits up 129.55% y/y to INR37.44m; BuyTechnofab Eng: Q4FY15 net profits up 129.55% y/y to INR37.44m; Buy
Technofab Eng: Q4FY15 net profits up 129.55% y/y to INR37.44m; BuyIndiaNotes.com
 
Cccl ru2 qfy2011-281010
Cccl ru2 qfy2011-281010Cccl ru2 qfy2011-281010
Cccl ru2 qfy2011-281010Angel Broking
 
Cteep Presentation 2Q14.
Cteep Presentation 2Q14.Cteep Presentation 2Q14.
Cteep Presentation 2Q14.Cteep_ri
 
Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'IndiaNotes.com
 
Wipro ru2 qfy2011-251010
Wipro ru2 qfy2011-251010Wipro ru2 qfy2011-251010
Wipro ru2 qfy2011-251010Angel Broking
 
Cyient 1QFY18
Cyient 1QFY18Cyient 1QFY18
Cyient 1QFY18Mohit Jn
 
Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
 Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
Vaibhav Global Q1FY15: Outlook continues to remain positive; HoldIndiaNotes.com
 
‎Idea‬ Cellular Ltd. Q2 FY16 Result Update
‎Idea‬ Cellular Ltd. Q2 FY16 Result Update‎Idea‬ Cellular Ltd. Q2 FY16 Result Update
‎Idea‬ Cellular Ltd. Q2 FY16 Result Updatechoice broking
 
Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Angel Broking
 
Conference Call 4Q09
Conference Call 4Q09Conference Call 4Q09
Conference Call 4Q09Profarma
 
Good Luck Steel Tubes Q4FY15: Net profit up 158.31% y/y; Buy
Good Luck Steel Tubes Q4FY15: Net profit up 158.31% y/y; BuyGood Luck Steel Tubes Q4FY15: Net profit up 158.31% y/y; Buy
Good Luck Steel Tubes Q4FY15: Net profit up 158.31% y/y; BuyIndiaNotes.com
 
Firstcall oberoi realty_ltd_16_june15
Firstcall oberoi realty_ltd_16_june15Firstcall oberoi realty_ltd_16_june15
Firstcall oberoi realty_ltd_16_june15IndiaNotes.com
 
Firstcall irb infrastructure_developers_ltd_15_june15
Firstcall irb infrastructure_developers_ltd_15_june15Firstcall irb infrastructure_developers_ltd_15_june15
Firstcall irb infrastructure_developers_ltd_15_june15IndiaNotes.com
 
Turkish Airlines
Turkish AirlinesTurkish Airlines
Turkish AirlinesErman Demir
 

Similar to Irb infrastructure developers ltd q3 fy12 result update (20)

Magna Electrocastings' PAT foreseen rising by CAGR of 8% over 2014 to 2017E, Buy
Magna Electrocastings' PAT foreseen rising by CAGR of 8% over 2014 to 2017E, BuyMagna Electrocastings' PAT foreseen rising by CAGR of 8% over 2014 to 2017E, Buy
Magna Electrocastings' PAT foreseen rising by CAGR of 8% over 2014 to 2017E, Buy
 
Skipper remains leading player in the transmission tower business
Skipper remains leading player in the transmission tower businessSkipper remains leading player in the transmission tower business
Skipper remains leading player in the transmission tower business
 
Nirmal bang gati_15may_2014[1]
Nirmal bang gati_15may_2014[1]Nirmal bang gati_15may_2014[1]
Nirmal bang gati_15may_2014[1]
 
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under ReviewIdea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
 
financialsnapshot
financialsnapshotfinancialsnapshot
financialsnapshot
 
Technofab Eng: Q4FY15 net profits up 129.55% y/y to INR37.44m; Buy
Technofab Eng: Q4FY15 net profits up 129.55% y/y to INR37.44m; BuyTechnofab Eng: Q4FY15 net profits up 129.55% y/y to INR37.44m; Buy
Technofab Eng: Q4FY15 net profits up 129.55% y/y to INR37.44m; Buy
 
Cccl ru2 qfy2011-281010
Cccl ru2 qfy2011-281010Cccl ru2 qfy2011-281010
Cccl ru2 qfy2011-281010
 
Cteep Presentation 2Q14.
Cteep Presentation 2Q14.Cteep Presentation 2Q14.
Cteep Presentation 2Q14.
 
Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'
 
Wipro ru2 qfy2011-251010
Wipro ru2 qfy2011-251010Wipro ru2 qfy2011-251010
Wipro ru2 qfy2011-251010
 
Weekly Fundamental Review Company Report( 21st 27th Feb 2010)
Weekly Fundamental Review  Company Report( 21st 27th Feb 2010)Weekly Fundamental Review  Company Report( 21st 27th Feb 2010)
Weekly Fundamental Review Company Report( 21st 27th Feb 2010)
 
Cyient 1QFY18
Cyient 1QFY18Cyient 1QFY18
Cyient 1QFY18
 
Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
 Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
 
‎Idea‬ Cellular Ltd. Q2 FY16 Result Update
‎Idea‬ Cellular Ltd. Q2 FY16 Result Update‎Idea‬ Cellular Ltd. Q2 FY16 Result Update
‎Idea‬ Cellular Ltd. Q2 FY16 Result Update
 
Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010
 
Conference Call 4Q09
Conference Call 4Q09Conference Call 4Q09
Conference Call 4Q09
 
Good Luck Steel Tubes Q4FY15: Net profit up 158.31% y/y; Buy
Good Luck Steel Tubes Q4FY15: Net profit up 158.31% y/y; BuyGood Luck Steel Tubes Q4FY15: Net profit up 158.31% y/y; Buy
Good Luck Steel Tubes Q4FY15: Net profit up 158.31% y/y; Buy
 
Firstcall oberoi realty_ltd_16_june15
Firstcall oberoi realty_ltd_16_june15Firstcall oberoi realty_ltd_16_june15
Firstcall oberoi realty_ltd_16_june15
 
Firstcall irb infrastructure_developers_ltd_15_june15
Firstcall irb infrastructure_developers_ltd_15_june15Firstcall irb infrastructure_developers_ltd_15_june15
Firstcall irb infrastructure_developers_ltd_15_june15
 
Turkish Airlines
Turkish AirlinesTurkish Airlines
Turkish Airlines
 

More from Keynote Capitals Ltd.

Keynote technicals daily report for 280313
Keynote technicals daily report for 280313Keynote technicals daily report for 280313
Keynote technicals daily report for 280313Keynote Capitals Ltd.
 
Keynote technicals currency intraday levels for 280313
Keynote technicals currency intraday levels for 280313Keynote technicals currency intraday levels for 280313
Keynote technicals currency intraday levels for 280313Keynote Capitals Ltd.
 
Keynote derivatives daily report for 280313
Keynote derivatives daily report for 280313Keynote derivatives daily report for 280313
Keynote derivatives daily report for 280313Keynote Capitals Ltd.
 
Keynote capitals india m orning note 20130328
Keynote capitals india m orning note 20130328Keynote capitals india m orning note 20130328
Keynote capitals india m orning note 20130328Keynote Capitals Ltd.
 
Keynote technicals intraday future levels for 280313
Keynote technicals intraday future levels for 280313Keynote technicals intraday future levels for 280313
Keynote technicals intraday future levels for 280313Keynote Capitals Ltd.
 
Keynote technical commodity intraday levels for 060313
Keynote technical commodity intraday levels for 060313Keynote technical commodity intraday levels for 060313
Keynote technical commodity intraday levels for 060313Keynote Capitals Ltd.
 
Keynote commodity daily report for 060313
Keynote commodity daily report for 060313Keynote commodity daily report for 060313
Keynote commodity daily report for 060313Keynote Capitals Ltd.
 
Keynote technical daily report for 050313
Keynote technical daily report for 050313Keynote technical daily report for 050313
Keynote technical daily report for 050313Keynote Capitals Ltd.
 
Keynote technical currency intraday levels for 050313
Keynote technical currency intraday levels for 050313Keynote technical currency intraday levels for 050313
Keynote technical currency intraday levels for 050313Keynote Capitals Ltd.
 
Keynote technical intraday future levels for 050313
Keynote technical intraday future levels for 050313Keynote technical intraday future levels for 050313
Keynote technical intraday future levels for 050313Keynote Capitals Ltd.
 
Keynote technicals daily report for 280213
Keynote technicals daily report for 280213Keynote technicals daily report for 280213
Keynote technicals daily report for 280213Keynote Capitals Ltd.
 
Keynote technicals currency intraday levels for 280213
Keynote technicals currency intraday levels for 280213Keynote technicals currency intraday levels for 280213
Keynote technicals currency intraday levels for 280213Keynote Capitals Ltd.
 
Keynote technicals commodity intraday levels for 280213
Keynote technicals commodity intraday levels for 280213Keynote technicals commodity intraday levels for 280213
Keynote technicals commodity intraday levels for 280213Keynote Capitals Ltd.
 
Keynote derivatives daily report for 280213
Keynote derivatives daily report for 280213Keynote derivatives daily report for 280213
Keynote derivatives daily report for 280213Keynote Capitals Ltd.
 
Keynote commodity daily report for 280213
Keynote commodity daily report for 280213Keynote commodity daily report for 280213
Keynote commodity daily report for 280213Keynote Capitals Ltd.
 
Keynote technicals intraday future levels for 280213
Keynote technicals intraday future levels for 280213Keynote technicals intraday future levels for 280213
Keynote technicals intraday future levels for 280213Keynote Capitals Ltd.
 
Keynote technicals daily report for 260213
Keynote technicals daily report for 260213Keynote technicals daily report for 260213
Keynote technicals daily report for 260213Keynote Capitals Ltd.
 
Keynote technicals currency intraday levels for 260213
Keynote technicals currency intraday levels for 260213Keynote technicals currency intraday levels for 260213
Keynote technicals currency intraday levels for 260213Keynote Capitals Ltd.
 
Keynote technicals commodity intraday levels for 260213
Keynote technicals commodity intraday levels for 260213Keynote technicals commodity intraday levels for 260213
Keynote technicals commodity intraday levels for 260213Keynote Capitals Ltd.
 
Keynote derivatives daily report for 260213
Keynote derivatives daily report for 260213Keynote derivatives daily report for 260213
Keynote derivatives daily report for 260213Keynote Capitals Ltd.
 

More from Keynote Capitals Ltd. (20)

Keynote technicals daily report for 280313
Keynote technicals daily report for 280313Keynote technicals daily report for 280313
Keynote technicals daily report for 280313
 
Keynote technicals currency intraday levels for 280313
Keynote technicals currency intraday levels for 280313Keynote technicals currency intraday levels for 280313
Keynote technicals currency intraday levels for 280313
 
Keynote derivatives daily report for 280313
Keynote derivatives daily report for 280313Keynote derivatives daily report for 280313
Keynote derivatives daily report for 280313
 
Keynote capitals india m orning note 20130328
Keynote capitals india m orning note 20130328Keynote capitals india m orning note 20130328
Keynote capitals india m orning note 20130328
 
Keynote technicals intraday future levels for 280313
Keynote technicals intraday future levels for 280313Keynote technicals intraday future levels for 280313
Keynote technicals intraday future levels for 280313
 
Keynote technical commodity intraday levels for 060313
Keynote technical commodity intraday levels for 060313Keynote technical commodity intraday levels for 060313
Keynote technical commodity intraday levels for 060313
 
Keynote commodity daily report for 060313
Keynote commodity daily report for 060313Keynote commodity daily report for 060313
Keynote commodity daily report for 060313
 
Keynote technical daily report for 050313
Keynote technical daily report for 050313Keynote technical daily report for 050313
Keynote technical daily report for 050313
 
Keynote technical currency intraday levels for 050313
Keynote technical currency intraday levels for 050313Keynote technical currency intraday levels for 050313
Keynote technical currency intraday levels for 050313
 
Keynote technical intraday future levels for 050313
Keynote technical intraday future levels for 050313Keynote technical intraday future levels for 050313
Keynote technical intraday future levels for 050313
 
Keynote technicals daily report for 280213
Keynote technicals daily report for 280213Keynote technicals daily report for 280213
Keynote technicals daily report for 280213
 
Keynote technicals currency intraday levels for 280213
Keynote technicals currency intraday levels for 280213Keynote technicals currency intraday levels for 280213
Keynote technicals currency intraday levels for 280213
 
Keynote technicals commodity intraday levels for 280213
Keynote technicals commodity intraday levels for 280213Keynote technicals commodity intraday levels for 280213
Keynote technicals commodity intraday levels for 280213
 
Keynote derivatives daily report for 280213
Keynote derivatives daily report for 280213Keynote derivatives daily report for 280213
Keynote derivatives daily report for 280213
 
Keynote commodity daily report for 280213
Keynote commodity daily report for 280213Keynote commodity daily report for 280213
Keynote commodity daily report for 280213
 
Keynote technicals intraday future levels for 280213
Keynote technicals intraday future levels for 280213Keynote technicals intraday future levels for 280213
Keynote technicals intraday future levels for 280213
 
Keynote technicals daily report for 260213
Keynote technicals daily report for 260213Keynote technicals daily report for 260213
Keynote technicals daily report for 260213
 
Keynote technicals currency intraday levels for 260213
Keynote technicals currency intraday levels for 260213Keynote technicals currency intraday levels for 260213
Keynote technicals currency intraday levels for 260213
 
Keynote technicals commodity intraday levels for 260213
Keynote technicals commodity intraday levels for 260213Keynote technicals commodity intraday levels for 260213
Keynote technicals commodity intraday levels for 260213
 
Keynote derivatives daily report for 260213
Keynote derivatives daily report for 260213Keynote derivatives daily report for 260213
Keynote derivatives daily report for 260213
 

Recently uploaded

Remembering my Totem _Unity is Strength_ growing in Bophuthatswana_Matthews B...
Remembering my Totem _Unity is Strength_ growing in Bophuthatswana_Matthews B...Remembering my Totem _Unity is Strength_ growing in Bophuthatswana_Matthews B...
Remembering my Totem _Unity is Strength_ growing in Bophuthatswana_Matthews B...Matthews Bantsijang
 
The Power Laws of Bitcoin: How can an S-curve be a power law?
The Power Laws of Bitcoin: How can an S-curve be a power law?The Power Laws of Bitcoin: How can an S-curve be a power law?
The Power Laws of Bitcoin: How can an S-curve be a power law?Stephen Perrenod
 
2024.03 Strategic Resources Presentation
2024.03 Strategic Resources Presentation2024.03 Strategic Resources Presentation
2024.03 Strategic Resources PresentationAdnet Communications
 
20240314 Calibre March 2024 Investor Presentation (FINAL).pdf
20240314 Calibre March 2024 Investor Presentation (FINAL).pdf20240314 Calibre March 2024 Investor Presentation (FINAL).pdf
20240314 Calibre March 2024 Investor Presentation (FINAL).pdfAdnet Communications
 
LIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptxLIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptxsonamyadav7097
 
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTESACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTESKumarJayaraman3
 
Stock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdfStock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdfMichael Silva
 
Work and Pensions report into UK corporate DB funding
Work and Pensions report into UK corporate DB fundingWork and Pensions report into UK corporate DB funding
Work and Pensions report into UK corporate DB fundingHenry Tapper
 
Contracts with Interdependent Preferences
Contracts with Interdependent PreferencesContracts with Interdependent Preferences
Contracts with Interdependent PreferencesGRAPE
 
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoRWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoCoinGecko
 
Stock Market Brief Deck for March 19 2024.pdf
Stock Market Brief Deck for March 19 2024.pdfStock Market Brief Deck for March 19 2024.pdf
Stock Market Brief Deck for March 19 2024.pdfMichael Silva
 
Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024Guillaume Ⓥ Sarlat
 
Stock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdfStock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdfMichael Silva
 
ACCOUNTING FOR BUSINESS.II DEPARTMENTAL ACCOUNTS.
ACCOUNTING FOR BUSINESS.II DEPARTMENTAL ACCOUNTS.ACCOUNTING FOR BUSINESS.II DEPARTMENTAL ACCOUNTS.
ACCOUNTING FOR BUSINESS.II DEPARTMENTAL ACCOUNTS.KumarJayaraman3
 
What Key Factors Should Risk Officers Consider When Using Generative AI
What Key Factors Should Risk Officers Consider When Using Generative AIWhat Key Factors Should Risk Officers Consider When Using Generative AI
What Key Factors Should Risk Officers Consider When Using Generative AI360factors
 
20240315 _E-Invoicing Digiteal. .pptx
20240315 _E-Invoicing Digiteal.    .pptx20240315 _E-Invoicing Digiteal.    .pptx
20240315 _E-Invoicing Digiteal. .pptxFinTech Belgium
 
Mphasis - Schwab Newsletter PDF - Sample 8707
Mphasis - Schwab Newsletter PDF - Sample 8707Mphasis - Schwab Newsletter PDF - Sample 8707
Mphasis - Schwab Newsletter PDF - Sample 8707harshan90
 
MARKET FAILURE SITUATION IN THE ECONOMY.
MARKET FAILURE SITUATION IN THE ECONOMY.MARKET FAILURE SITUATION IN THE ECONOMY.
MARKET FAILURE SITUATION IN THE ECONOMY.Arifa Saeed
 
India Economic Survey Complete for the year of 2022 to 2023
India Economic Survey Complete for the year of 2022 to 2023India Economic Survey Complete for the year of 2022 to 2023
India Economic Survey Complete for the year of 2022 to 2023SkillCircle
 

Recently uploaded (20)

Remembering my Totem _Unity is Strength_ growing in Bophuthatswana_Matthews B...
Remembering my Totem _Unity is Strength_ growing in Bophuthatswana_Matthews B...Remembering my Totem _Unity is Strength_ growing in Bophuthatswana_Matthews B...
Remembering my Totem _Unity is Strength_ growing in Bophuthatswana_Matthews B...
 
The Power Laws of Bitcoin: How can an S-curve be a power law?
The Power Laws of Bitcoin: How can an S-curve be a power law?The Power Laws of Bitcoin: How can an S-curve be a power law?
The Power Laws of Bitcoin: How can an S-curve be a power law?
 
2024.03 Strategic Resources Presentation
2024.03 Strategic Resources Presentation2024.03 Strategic Resources Presentation
2024.03 Strategic Resources Presentation
 
20240314 Calibre March 2024 Investor Presentation (FINAL).pdf
20240314 Calibre March 2024 Investor Presentation (FINAL).pdf20240314 Calibre March 2024 Investor Presentation (FINAL).pdf
20240314 Calibre March 2024 Investor Presentation (FINAL).pdf
 
Effects & Policies Of Bank Consolidation
Effects & Policies Of Bank ConsolidationEffects & Policies Of Bank Consolidation
Effects & Policies Of Bank Consolidation
 
LIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptxLIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptx
 
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTESACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
 
Stock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdfStock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdf
 
Work and Pensions report into UK corporate DB funding
Work and Pensions report into UK corporate DB fundingWork and Pensions report into UK corporate DB funding
Work and Pensions report into UK corporate DB funding
 
Contracts with Interdependent Preferences
Contracts with Interdependent PreferencesContracts with Interdependent Preferences
Contracts with Interdependent Preferences
 
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoRWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
 
Stock Market Brief Deck for March 19 2024.pdf
Stock Market Brief Deck for March 19 2024.pdfStock Market Brief Deck for March 19 2024.pdf
Stock Market Brief Deck for March 19 2024.pdf
 
Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024
 
Stock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdfStock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdf
 
ACCOUNTING FOR BUSINESS.II DEPARTMENTAL ACCOUNTS.
ACCOUNTING FOR BUSINESS.II DEPARTMENTAL ACCOUNTS.ACCOUNTING FOR BUSINESS.II DEPARTMENTAL ACCOUNTS.
ACCOUNTING FOR BUSINESS.II DEPARTMENTAL ACCOUNTS.
 
What Key Factors Should Risk Officers Consider When Using Generative AI
What Key Factors Should Risk Officers Consider When Using Generative AIWhat Key Factors Should Risk Officers Consider When Using Generative AI
What Key Factors Should Risk Officers Consider When Using Generative AI
 
20240315 _E-Invoicing Digiteal. .pptx
20240315 _E-Invoicing Digiteal.    .pptx20240315 _E-Invoicing Digiteal.    .pptx
20240315 _E-Invoicing Digiteal. .pptx
 
Mphasis - Schwab Newsletter PDF - Sample 8707
Mphasis - Schwab Newsletter PDF - Sample 8707Mphasis - Schwab Newsletter PDF - Sample 8707
Mphasis - Schwab Newsletter PDF - Sample 8707
 
MARKET FAILURE SITUATION IN THE ECONOMY.
MARKET FAILURE SITUATION IN THE ECONOMY.MARKET FAILURE SITUATION IN THE ECONOMY.
MARKET FAILURE SITUATION IN THE ECONOMY.
 
India Economic Survey Complete for the year of 2022 to 2023
India Economic Survey Complete for the year of 2022 to 2023India Economic Survey Complete for the year of 2022 to 2023
India Economic Survey Complete for the year of 2022 to 2023
 

Irb infrastructure developers ltd q3 fy12 result update

  • 1.   Bloom Ke IRB Q3FY Key Secto CMP 52wk Marke 6m Av BSE S Reco Targe Stoc Bloom Reute BSE C NSE C Face V Share 2011) Price 1 Mth 26.7% Stoc Denil (denil@ (+912 Pro 40% 50% 60% 70% 80% 90% 100% 110% mberg KNTE < eynote Capita Infrastru Y12 Result U Stock Data r High/Low et Cap vg. daily vol Sensex et Price ck Codes mberg Codes: rs code: Code: Code: Value: eholding patt e Performanc 3 Mths % -2.7% ck Price Perfo l Savla, Ana @keynoteind 2-30266073) 17.4% 6.5% 8.6% omoters FIIs % % % % % % % % Nov-10 Jan-11 Mar-11 M11 IRB <GO>, Thoms als Institutio ucture De Update Infra (Pow `174.70 `229.9/12 `58.07bn ($1161.4m 351226 17193.5 ‘Buy’ `215.3 IRB.IN IRBI.BO 532947 IRB `10 tern (31st Dec ce ( 6 Mths 12 -5.7% -18 ormance alyst ia.net) 67.6% DIIs Other P May-11 Jul-11 Sep-11 Nov-11 SENSEX Keynote Ca son One Ana nal Research eveloper L wer) 21.0 mn) c (%) Mths 8.45% IRB BOT expe Reve 23.0% `132 will c shee mont Key S w m J li C a fr C o ` T e s T g 2 Outl NHA its ta we e valua `215 FY12 Public Jan-12   apitals Instituti lytics, Reuter h –awarded Ltd. Infrastructur players in ectation. enues grew a % to `375.44 .04Cr from ` continue to co t and awaits ths. y Performan Strong constr which has be months. Bette Jaipur-Tonk-D ine. Consolidated account of be rom toll segm   Consolidated o-y) due to hi `217.39Cr. The newly ba end of Febru schedule. The company guidance of 2 28.1% to `312 look & Val I has awarded rgets of 7300 expect there ation, we main .3 per share. 2E & FY13E e   ional Researc rs Knowledge “India’s Bes re Develope the countr t 11.5% y-o-y 4Cr from `305 135.97Cr on oncentrate on s the consolid nce Highlig ruction order een discarde er than expec Deoli (`185Cr EBIDTA Mar etter executio ment. PAT de-grew gher interest gged Vadoda ary 2012 an y has already 20% y-o-y gr 23.5Cr. uation d 3685kms o 0kms (20kms will be imm ntain positive At CMP, sto earnings resp ch is also ava e, Capital IQ, T t IPO Analys rs Ltd, one ry has post y to `745.48C 5.28Cr. Howe account of r n road project dation phase ghts backlog of ` ed improves ted execution r) and Amritsa rgins rose by on managem w marginally b cost which ro ara-Ahmedab nd constructio achieved 78% rowth. Howev f projects as a day). Since mense oppor outlook with ock is trading pectively. K E INSTIT ailable on TheMarkets.c st 2009” by M of the large ted Q3FY12 Cr from `668. ever PAT de- ise in interes ts. It plans to e, which we `9100Cr excl the future v n in projects T ar-Pathankot 332bps to 48 ent further a by 2.9% to `1 ose by 84.25 bad project w on will start % of its guida ver, we expe on 30 Novem e IRB is prom rtunity for th ‘buy’ arriving at a PE mult E Y N TUTIONAL com and secu MCX-Zee Bus Jan est and mos results in 81Cr wherea -grew margin st cost and de o maintain a h expect over luding the Go visibility for t Talegaon-Am (`99.3Cr) im 8.18% from 4 added by hig 131.39Cr from 5% (y-o-y) to ill be financia in Q1FY13 o ance and mai ect higher top mber 2011 and minent player i e company. revised targe tiple of 13.91 N O T L RESEARC urities.com siness nuary 31, 20 st experienc line with o as EBIDTA gr nally by 2.9% epreciation. I healthy balan the next 18- oa-Panji proj the next 24- mravati (`176C mproved the to 44.86% y-o-y her contribut m `133.01Cr `400.54Cr fro ally close by t onwards as p ntain the ear p-line growth d continues w n BOT projec Based on o et price of x and 11.87x E CH 012 ced our rew % to RB nce -24 ect -30 Cr), op- on ion (y- om the per lier of with cts, our x of
  • 2. IRB Infrastructure Developer Ltd. – Q4FY11 Result Update Page 2 Keynote Capitals Institutional Research Our Analysis Improvement in execution of E&C business As the company currently has four new projects on which construction has already started, major revenues are likely to be booked from these projects. The company expects 15-20% growth in the E&C business in FY12 whereas major growth would be in FY13 & FY14 as construction of the newly bagged project Ahmedabad- Vadodara Expressway worth `3600Cr would start only in FY13. Rise in EBIDTA margins beats the overall quarterly performance EBIDTA margins improved 193bps y-o-y, primarily due to decrease in raw material prices. EBIDTA grew 16.4% y-o-y and 6.3% q-o-q basis to `341.69Cr in Q3FY12. Daily gross toll collection of `3.5Cr Gross toll collection grew by 29.6% y-o-y and reaches up to Rs322Cr in Q3FY12, primarily inclusion of tumkut chitradurga and toll hike in Mumbai-Pune (23.0%) and Surat-Dahisar (11.3%) during the start of the current fiscal year. Project wise toll revenue growth (` Cr) Projects Q3FY11 Q2FY12 Q2FY12 Y-o-Y Q-o-Q TBB – 4 Mumbra 13.80 14.45 15.91 15.3% 10.1% Kharpada 1.92 1.90 2.04 6.3% 7.7% Nagar Karmala Tembhurni 3.59 3.53 3.50 -2.5% -0.9% Mohol Mandrup Kamptee 1.89 1.89 1.85 -2.1% -2.0% Pune Solapur 3.53 3.91 4.24 20.1% 8.4% Pune Nashik 5.55 5.53 5.77 4.0% 4.4% Mumbai Pune 80.87 99.68 99.96 23.6% 0.3% Thane Ghodbandur 7.28 6.91 7.54 3.6% 9.1% Surat Dahisar 95.46 93.90 106.29 11.3% 13.2% Bharuch Surat 34.78 34.68 37.24 7.1% 7.4% Tumkur Chitradurga - 38.70 38.00 - -1.8% Gross Toll Revenues 248.7 305.1 322.3 29.6% 5.7% (Source: Company and Keynote Capitals Institutional Research) Equity infused till date is `481Cr The company has infused total equity of `481Cr in their 4 under construction projects out of `1366Cr. It will also infuse around full equity in two of their projects so that they could avail the government grant that will help them to execute projects in faster manner. As on date, all the projects are expect to complete on schedule. All equity requirements would be fund through internal accruals only. The company has already infused 35% of the equity where as only 10-15% of work is complete on these projects as time taken for the earth evacuation is longer. Vadodara-Ahmedabad 1st Mega highways project bagged by IRB The company has bagged Vadodara Ahmedabad mega highway project worth `3678Cr with the concession of 25 year including 3 years of construction at a premium of `309.6Cr in 1st year and thereafter 5% increase every year. We have not included this project in our valuation due to lack of clarity. However we may add it in FY13 as the construction work would only start in FY13.
  • 3. K E Y N O T E INSTITUTIONAL RESEARCH Keynote Capitals Institutional Research Page 3 Toll collection from Tumkur started and Kolhapur City project is expected in Q3 FY12 Toll collection started from Tumkur-Chitradurg project from June 2011 as expected and the toll collection for the Q2FY12 was `38.7Cr. Due to some procedural delay Kolhapur City Roads would start somewhere in Q3FY12. The company expects first full year operational revenue in the range `35-40Cr. Quarterly Results P&L (` Cr) Source: Company and Keynote Capitals Institutional Research Consolidated P&L (` Cr) Particulars FY09 FY10 FY11 FY12E FY13E Net Sales 991.90 1704.80 2438.11 3123.51 3606.06 Total Expenditure 553.00 905.80 1344.20 1866.88 2177.60 PBIDT (Excl OI) 438.90 799.00 1093.91 1256.63 1428.46 Other Income 28.20 48.90 64.49 80.00 75.00 Operating Profit 467.10 847.90 1158.40 1336.63 1503.46 Interest 137.70 249.40 357.20 441.49 481.11 PBDT 329.40 598.50 801.20 895.14 1022.36 Depreciation 114.40 181.90 225.40 346.62 380.92 PBT 215.00 416.60 575.80 548.52 641.44 Tax 37.80 13.30 111.70 131.19 152.09 Profit After Tax 177.20 403.30 464.10 417.33 489.35 % of Sales 17.9% 23.7% 19.0% 13.4% 13.6% Growth (%) 40.1% 127.6% 15.1% -10.1% 17.3% (E: Keynote Capitals Institutional Research Estimates) Particulars Q3FY11 Q2FY12 Q3FY12 Y-o-Y Q-o-Q 9M FY11 9M FY12 Y-o-Y Net Sales 668.81 735.88 745.48 11.5% 1.3% 1671.14 2282.69 36.6% Total Expenditure 375.24 414.40 403.79 7.6% -2.6% 891.91 1290.07 44.6% PBIDT (Excl OI) 293.57 321.48 341.69 16.4% 6.3% 779.23 992.62 27.4% Other Income 11.71 30.07 33.75 188.2% 12.2% 41.60 92.04 121.3% Operating Profit 305.28 351.55 375.44 23.0% 6.8% 820.83 1084.66 32.1% Interest 81.97 141.15 141.96 73.2% 0.6% 217.39 400.54 84.2% PBDT 223.31 210.40 233.48 4.6% 11.0% 603.44 684.12 13.4% Depreciation 58.54 62.85 72.37 23.6% 15.1% 166.64 195.45 17.3% PBT 164.77 147.55 161.11 -2.2% 9.2% 436.80 488.67 11.9% Tax 28.80 36.69 29.07 0.9% -20.8% 78.17 110.02 40.7% Profit After Tax 135.97 110.86 132.04 -2.9% 19.1% 358.63 378.65 5.6%
  • 4. IRB Infrastructure Developer Ltd. – Q4FY11 Result Update Page 4 Keynote Capitals Institutional Research Consolidated Balance sheet (` Cr) Particulars FY09 FY10 FY11 FY12E FY13E Share Capital 332.4 332.4 332.4 332.4 333.4 Total Reserves 1397.7 1707.5 2163.1 2569.2 3046.9 Shareholder's Funds 1730.1 2039.9 2495.5 2901.6 3380.3 Minority Interest 59.9 77.9 95.0 110.0 118.0 Deferred Liabilities 18.2 26.7 30.0 26.4 27.2 Total Debts 2485.9 2915.2 3379.9 4417.6 5026.4 Total Liabilities 4294.1 5059.7 6000.4 7455.5 8551.9 Net Block 2016.2 3467.4 4052.0 4711.8 5315.4 Capital Work in Progress 1454.5 880.2 897.6 1185.8 840.9 Total Fixed Assets 3470.7 4347.6 4949.6 5897.6 6156.3 Investments 110.8 45.1 50.0 80.0 81.0 Total Current Assets 1018.1 1147.7 1630.5 2184.0 3028.3 Total Current Liabilities 306.5 481.6 630.5 707.5 716.0 Net Current Assets 711.6 666.1 1000.0 1476.5 2312.2 Total Assets 4294.1 5059.7 6000.4 7455.5 8551.9 (E: Keynote Capitals Institutional Research Estimates) Consolidated Cash Flow (` Cr) Particulars FY09 FY10 FY11 FY12E FY13E Profit Before Tax 215.00 416.60 575.80 548.52 641.44 Add: Depreciation 114.40 181.90 225.40 346.62 380.92 Add: Interest Expenses 115.90 214.40 357.20 441.49 481.11 Changes In working Capital -140.10 185.00 51.11 -219.24 -508.65 Cash Flow after changes in WC 304.00 984.52 1209.51 1117.38 995.82 Less: Tax Paid 42.40 81.20 111.70 131.19 152.09 Cash from Operating Activities 261.60 903.32 1097.81 986.19 843.73 Cash from Investing Activities -604.70 -1022.30 -642.31 -1387.34 -563.26 Cash from Financing Activities 330.90 142.60 153.18 622.48 46.65 Net Cash Inflow / Outflow -12.20 23.62 608.67 221.33 327.12 Opening Cash balance 111.02 98.82 122.44 731.11 952.45 Closing Cash balance 98.82 122.44 731.11 952.45 1279.57 (E: Keynote Capitals Institutional Research Estimates)
  • 5. K E Y N O T E INSTITUTIONAL RESEARCH Keynote Capitals Institutional Research Page 5 Ratios Turnover Ratios FY09 FY10 FY11 FY12E FY13E Total Assets Turnover 0.2 0.3 0.4 0.4 0.4 Fixed Assets Turnover 0.3 0.4 0.5 0.5 0.6 Net sales to net working capital 1.4 2.6 2.4 2.1 1.6 Net Working Capital Days 261.9 142.6 155.1 172.5 234.0 Inventory Turnover 4.8 10.0 12.0 12.0 10.0 Inventory Days 75.6 36.4 30.4 30.4 36.5 Advances Turnover 2.6 3.9 3.7 3.5 2.8 Advances Days 141.6 93.8 100.0 105.0 130.0 Debtors Turnover 76.3 57.4 38.0 42.9 34.8 Debtors Days 4.8 6.4 9.6 8.5 10.5 Creditors Turnover 4.2 5.7 5.5 6.6 8.1 Creditors Days 86.0 63.9 66.0 55.0 45.0 Valuation Ratios FY09 FY10 FY11 FY12E FY13E Market Price (`) 174.7 174.7 174.7 174.7 174.7 EPS (`) 5.3 12.1 14.0 12.6 14.3 Book Value Per Share (`) 52.0 61.4 75.1 87.3 101.4 PE ( x) 32.8 14.4 12.5 13.9 12.2 P/BV (x) 3.4 2.8 2.3 2.0 1.7 EV/EBIDTA (x) 15.9 8.8 6.4 5.6 4.9 Market cap/Sales (x) 5.1 2.9 2.1 1.6 1.4 Return Ratios (%) FY09 FY10 FY11 FY12E FY13E ROCE 8.2% 13.2% 15.8% 13.3% 13.1% ROE 10.2% 19.8% 18.6% 14.4% 14.5% Margins (%) FY09 FY10 FY11 FY12E FY13E PBIDTA 47.1% 49.7% 47.5% 42.8% 41.7% PBT 21.7% 24.4% 23.6% 17.6% 17.8% PAT 17.9% 23.7% 19.0% 13.4% 13.6% Other Ratios FY09 FY10 FY11 FY12E FY13E Payout Ratio (%) 28.1% 12.4% 10.7% 15.9% 14.0% Interest Cover (x) 2.6 2.7 2.6 2.2 2.3 EPS Growth (%) 40.1% 127.6% 15.1% -10.1% 13.8% (E: Keynote Capitals Institutional Research Estimates)
  • 6. IRB Infrastructure Developer Ltd. – Q4FY11 Result Update Page 6 Keynote Capitals Institutional Research KEYNOTE CAPITALS LTD. Member Stock Exchange, Mumbai (INB 010930556) National Stock Exchange of India Ltd. (INB 230930539) Over the Counter Exchange of India Ltd. (INB 200930535) Central Depository Services Ltd. (IN-DP-CDSL-152-2001) 4th Floor, Balmer Lawrie Building, 5, J. N. Heredia Marg, Ballard Estate, Mumbai 400 001. INDIA Tel:- 9122-2269 4322 / 24 / 25 • www.keynotecapitals.com DISCLAIMER • This report has been prepared and issued by Keynote Capitals Limited, based solely on public information and sources believed to be reliable. • Neither the information nor any opinion expressed herein, constitutes an offer, or an invitation to make an offer, to buy or sell any securities or any options, futures or other derivatives related to such securities and also for the purpose of trading activities. • Keynote Capitals Limited makes no guarantee, representation or warranty, express or implied and accepts no responsibility or liability as to the accuracy or completeness or correctness of the information in this report. • Keynote Capitals and its affiliates and their respective officers, directors and employees may hold positions in any securities mentioned in this Report (or in any related investment) and may from time to time add to or dispose of any securities or investments. • Keynote Capitals may also have proprietary trading positions in securities covered in this report or in related instruments. • An affiliate of Keynote Capitals Limited may also perform or seek to perform broking, investment banking and other banking services for the company under coverage. • If ‘Buy’, ‘Sell’, or ‘Hold’ recommendation is made in this Report, such recommendation or view or opinion expressed on investments in this Report is not intended to constitute investment advice and should not be intended or treated as a substitute for necessary review or validation or any professional advice. The views expressed in this Report are those of the analyst which are subject to change and do not represent to be an authority on the subject. Keynote Capitals may or may not subscribe to any and/ or all the views expressed herein. • The opinions presented herein are liable to change without any notice. • Though due care has been taken in the preparation of this report, Keynote Capitals limited or any of its directors, officers or employees shall be in any way be responsible for any loss arising from the use thereof. • Investors are advised to apply their judgment before acting on the contents of this report. • This report or any portion hereof may not be reprinted, sold or redistributed without the written consent of Keynote Capitals Limited. Institutional Equity Team Rakesh Chaudhary (CEO ) rakesh@keynotecapitals.net +91 22 30266034 Analysts / Associates Denil Savla denil@keynoteindia.net +91 22 3026 6073 Deepak Kolhe deepak@keynotecapitals.net +9122 3026 6084 Rohan Admane rohan@keynoteindia.net +91 22 2269 6059 Rajesh Sinha rajesh@keynotecapitals.net +91 22 30266088 Mamta Singh mamta.singh@keynotecapitals.net +91 22 3026 6057 Technical Analyst Sanjay Bhatia sanjay@keynotecapitals.net +91 22 3026 6065 Dealing / Sales Nilesh Dhruv nilesh@keynoteindia.net +91 22 3026 6040 Nisha Sharma nisha@keynoteindia.net +91 22 3026 6057