SlideShare a Scribd company logo
1 of 9
Download to read offline
Event Update | Real Estate
                                                                                                                September 14, 2010



 HDIL                                                                                   ACCUMULATE
                                                                                        CMP                                   Rs271
 Cash in; Eye on usage                                                                  Target Price                          Rs302
 Equity dilution could be an overhang in the near term: As per media reports,           Investment Period              12 Months
 HDIL have successfully raised equity up to US $250mn through a QIP at a price
 of Rs268.18/share. This would lead to equity dilution of 10%. The amount would
                                                                                       Stock Info
 be utilised to part-finance the second phase of the airport project and for fresh
 land acquisitions. As of June 2010, the company had quite manageable net debt         Sector                            Real Estate
 position of Rs3,533cr (0.47x) with unpaid land cost of Rs300cr, where majority of     Market Cap (Rs cr)                       9,358
 repayment obligation largely starts from FY2012. This is the third round of equity    Beta                                       1.8
 dilution since June 2009, which is quite surprising given the kind of successful
                                                                                       52 Week High / Low                     411/202
 new launches taken place over the last year and comfortable net debt position.
 We believe the stock price to remain range bound on account of the slowdown in        Avg. Daily Volume                 2,117,806
 Mumbai realty market, likely hike in FSI impacting TDR volumes and overhang of        Face Value (Rs)                             10
 equity dilution at this level. However, faster execution of phase II of the airport   BSE Sensex                              19,347
 project and winning of new NAV accretive SRA projects through QIP issuance will       Nifty                                    5,796
 act as a positive share price catalyst. We maintain Accumulate on HDIL.
                                                                                       Reuters Code                           HDIL.BO
 Hike in FSI seems priced in: The Maharashtra state government is likely to hike
                                                                                       Bloomberg Code                       HDIL@IN
 FSI from 1 to 1.33 in suburbs, which will affect TDR prices. We have already
 factored stable TDR prices of Rs2400/sq. ft. (i.e., 25% discount from the current
 level of Rs3,200/sq. ft.) and do not expect a major negative impact incrementally.
                                                                                       Shareholding Pattern (%)
 Further, we have assumed 4.5mn sq. ft. of TDR sale (i.e., 30% drop in TDR sales
 from FY2010) in FY2011 to factor in the hike in FSI. A 10% decline in TDR price       Promoters                                 42.3
 adversely impacts our NAV by mere 3%.                                                 MF / Banks / Indian Fls                    1.0
 Slowdown in Mumbai realty may be a temporary phenomenon: The recent price             FII / NRIs / OCBs                         45.7
 rise of 10–15% has hurt volumes and pre-sales over the last three months.             Indian Public / Others                    11.0
 Further, medium-term supply concerns in Central Mumbai and likely hike in FSI in
 suburbs will keep realty prices range bound in the near term. However, we
 believe long-term demand in Mumbai realty market remains intact given robust
                                                                                       Abs. (%)                  3m     1yr       3yr
 wage growth and hiring activity. We believe developers such as HDIL will continue
 to enjoy successful new launches on account of being launched at a 10–20%             Sensex                   11.6 19.3       24.0
 discount rate to prevailing market prices.                                            HDIL                     15.1 (10.4)     (41.3)
 Outlook and valuation: Smooth execution of the Rs200bn MIAL project,
 sustainable TDR prices and successful new launches provide strong visibility for
 HDIL. The stock has been laggard over the last six months and is currently trading
 at 33% discount to our one-year forward NAV. We maintain Accumulate on HDIL
 with a Target Price of Rs302 (25% discount to our one-year forward NAV).
 Key Financials (Consolidated)
  Y/E March (Rs cr)                      FY2009       FY2010      FY2011E   FY2012E
  Net Sales                                1,750        1,523       1,858     3,159
  % chg                                    (26.9)       (13.0)       22.0      70.0
  Net Profit                                 786          568        832      1,325
  % chg                                    (44.3)       (27.8)       46.4      59.4
  EBITDA (%)                                45.8         53.2        54.9      53.4
  EPS (Rs)                                  18.9         13.7        20.0      31.9
  P/E (x)                                   14.3         19.8        13.5       8.5    Param Desai
  P/BV (x)                                   1.7           1.6        1.2       1.1    022 – 4040 3800 Ext: 310
  RoE (%)                                   19.5           9.9       10.3      13.5    paramv.desai@angeltrade.com

  RoCE (%)                                  10.4           7.5        8.4      12.3
                                                                                       Mihir Salot
  EV/Sales (x)                               7.7           8.3        6.3       3.7
                                                                                       022 – 4040 3800 Ext: 307
  EV/EBITDA (x)                             16.7         15.6        11.5       6.9    mihirr.salot@angeltrade.com
 Source: Company, Angel Research

Please refer to important disclosures at the end of this report                                                                     1
HDIL | Event Update




                     Investment arguments

                     High-margin slum redevelopment projects

                     Slum redevelopment (SRA) does not involve upfront investment in land compared
                     to conventional real estate projects. Cost per sq. ft. in slum redevelopment projects
                     is around Rs3,000/sq. ft. v/s Rs5,000–6,000/sq. ft. (including land cost) on
                     freehold land due to high property prices in Mumbai. Slum redevelopment also
                     has high entry barriers, as it requires expertise and experience to deal with
                     government agencies and slum dwellers regularly until the completion of the
                     project. In Mumbai, over 54% of the population lives in slum clusters situated in
                     certain pockets of the city. A slum population of 7.5mn could translate into 1.5mn
                     families, with an average household size of five. This could translate into SRA
                     potential of 644mn sq. ft. and revenue potential of Rs2,000bn for redevelopers.

                     HDIL, the market leader in slum rehabilitation, is well poised to cash in on the
                     immense opportunity in the SRS segment. The company has executed close to
                     10mn sq. ft. of SRS projects in the last 15 years and is more competitive than other
                     developers in the fray. Thus, HDIL stands a good chance to win large SRA projects,
                     such as Dharavi, where rehab families could be of similar size to MIAL.

                     Execution of the airport project on track

                     The first phase of HDIL's MIAL project to rehabilitate 28,000 families is on track
                     and likely to be completed by September 2010, generating around 10mn sq. ft. of
                     TDR. The company will also get 2mn sq. ft. of FSI for commercial development in
                     the airport vicinity once the 28,000 families are rehabilitated. We expect HDIL to
                     sell 4mn–5mn sq. ft. of TDR annually over the next five years on strong ongoing
                     execution of the MIAL project, which will generate further 37mn sq. ft. of TDR over
                     the next 5–6 years. The MIAL project contributes around 30% to our one-year
                     forward NAV.

                     Rewarding new launches

                     In 1QFY2011, HDIL launched the first phase of The Meadows, Goregaon West.
                     The company sold 0.75mn sq. ft. in just two days of the launch. HDIL has also
                     launched the second phase of Premier, a 0.75mn sq. ft. residential project in
                     Kurla.

                     HDIL has strategically deleveraged its business model by launching various
                     projects through the conventional route since March 2009, thereby reducing its
                     overdependence on the TDR market. The company has been able to pre-sell 75%
                     of its residential projects (5.7mn sq. ft.) launched since FY2009, thereby providing
                     Rs4,000cr of revenue visibility over FY2010–12E. HDIL has even managed to
                     pre-lease 20% of its commercial launches at its Andheri (Metropolis) project for
                     Rs140/sq. ft. The company's recent launches have been successful on account of
                     being launched at a 10–20% discount rate to prevailing market prices.
                     Management has indicated that it would adopt the same strategy for its
                     forthcoming launches. In FY2011, HDIL plans to launch new projects of
                     5mn–6mn sq. ft., largely in Mumbai (including Siddharth Nagar, Goregaon; Ekta
                     Nagar, Kandivali; and Pant Nagar, Ghatkopar).




September 14, 2010                                                                                      2
HDIL | Event Update




                     Exhibit 1: Launching projects through the conventional route
                     Project                     Location          Saleable area   Sold/leased    Average
                                                                     (mn sq ft)        (%)       sales rate
                                                                                                 (Rs/sq ft)
                     Residential
                     Galaxy                            Kurla (E)       0.48           > 90         4,500
                     Premier                       Kurla (W)           1.00           > 95         5,700
                     Metropolis                  Andheri (W)           0.65           > 95         9,000
                     Majestic                          Bhandup         1.30           > 40         6,500
                     Residency Park                       Virar        1.25           > 75         2,600
                     Harmony                      Goregaon             0.04           > 95         8,451
                     Meadows -Phase I             Goregaon             1.00           >75          7,740
                     Commercial
                     Premier                       Kurla (W)           2.00
                     Metropolis                  Andheri (W)           1.02            20        Rs140/sq ft
                     HDIL Industrial Park                 Virar        1.50           >90
                     Harmony                  Goregaon (W)             0.07           >75
                     Total                                            10.30
                     Source: Company, Angel Research

                     Outlook and valuation
                     HDIL is the largest listed slum rehabilitation developer in the most resilient market
                     of Mumbai, which contributes a substantial 71% to our GNAV. Smooth execution
                     of the Rs200bn MIAL project, sustainable TDR prices and successful new launches
                     via the conventional method provide strong visibility for HDIL.

                     We maintain our TDR price assumption of Rs2,400/sq. ft. for the company’s MIAL
                     project. Further, HDIL seeks to deleverage its balance sheet on the back of the
                     expected high revenue inflow from the MIAL project and the recent low-cost
                     Rs1,375cr fresh NCD issue, which will reduce its net gearing to 0.21x in FY2012E
                     from the current level of 0.47x. The stock is currently trading at 33% discount to
                     our one-year forward NAV. We maintain our Accumulate rating on the stock with a
                     Target Price of Rs302, which is at 25% discount to our one-year forward NAV.




September 14, 2010                                                                                            3
HDIL | Event Update




                     Exhibit 2: Valuation summary
                     One-year forward NAV                                        (Rs per share)
                     MIAL (Airport FSI and TDR)                                           168
                     Residential                                                          151
                     Commercial                                                           105
                     Other SRS                                                            103
                     Retail                                                                 35
                     Total                                                                561
                     Less
                     Net debt                                                             (63)
                     Unpaid land cost and customer advances                               (20)
                     Tax                                                                  (76)
                     NAV/share (Rs)                                                       402
                     Target Price (Rs) 25% discount to NAV                                302
                     Source: Company, Angel Research




                     Exhibit 3: Key assumptions
                     Particulars                              FY2010   FY2011E       FY2012E
                     TDR sales (mn sq. ft.)                      6.5       4.6             4.6
                     TDR price (Rs/ sq. ft.)                   2,060     2,400          2,400
                     Pricing (% change)
                     Residential                                   -       5.0             5.0
                     Commercial                                    -       (5)               5
                     Retail                                        -       (5)               5
                     Discount rate                     15%
                     Cap rate                          11%
                     Source: Angel Research




September 14, 2010                                                                           4
HDIL | Event Update




                     Profit & Loss Statement (Consolidated)
                     Y/E March (Rs cr)            FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E
                     Net Sales                     1,214   2,395    1,750    1,523    1,858    3,159
                     Other operating income            -        -        -        -       -          -
                     Total operating income        1,214   2,395    1,750    1,523    1,858    3,159
                      % chg                        179.2    97.2    (26.9)   (13.0)    22.0     70.0
                     Total Expenditure             (593)   (825)    (949)    (713)    (838)   (1,473)
                     Cost of construction          (513)   (633)    (299)    (141)    (277)    (955)
                     Other operating exp            (51)   (136)    (537)    (477)    (445)    (366)
                     Personnel                       (8)    (12)      (22)     (29)    (34)      (45)
                     Administrative exps            (22)    (44)      (91)     (66)    (82)    (107)
                     EBITDA                         621    1,570     802      810     1,020    1,686
                      % chg                        362.8   152.8    (48.9)     1.0     25.9     65.3
                      (% of Net Sales)              51.1    65.5     45.8     53.2     54.9     53.4
                     Depreciation                    (1)      (1)      (4)     (72)    (11)      (19)
                     EBIT                           620    1,568     798      738     1,009    1,667
                      % chg                        364.4   152.9    (49.1)    (7.5)    36.7     65.2
                      (% of Net Sales)              51.1    65.5     45.6     48.4     54.3     52.8
                     Interest & other chgs           (5)      (4)     (58)     (46)    (82)      (78)
                     Other Income                    10       38       32       14     113        68
                      (% of PBT)                      2        2        4        2      11           4
                     Recurring PBT                  625    1,602     771      705     1,039    1,657
                      % chg                                156.3    (51.8)    (8.6)    47.4     59.4
                     Extraordinary Exp/(Inc.)          -        -        -        -       -          -
                     PBT (reported)                 625    1,602     771      705     1,039    1,657
                     Tax                            (77)   (192)      (94)   (133)    (208)    (331)
                      (% of PBT)                    12.3    12.0     12.2     18.9     20.0     20.0
                     PAT (reported)                 548    1,410     677      572      832     1,325
                     Add: Associate’s earnings         -        -        -        -       -          -
                     Less: Minority interest-MI       0       (0)      (1)      (0)       -          -
                     Prior period items                -      (0)    109        (6)       -          -
                     PAT after MI (reported)        548    1,410     786      567      832     1,325
                     ADJ. PAT                       548    1,410     677      567      832     1,325
                      % chg                        367.2   157.3    (52.0)   (16.3)    46.8     59.4
                      (% of Net Sales)              45.1    58.9     38.7     37.2     44.8     42.0
                     Basic EPS (Rs)                 25.6    65.8     28.5     15.8     20.0     31.9
                     Fully Diluted EPS (Rs)         13.2    33.9     18.9     13.6     20.0     31.9
                      % chg                        367.2   157.3    (44.2)   (27.9)    46.8     59.4




September 14, 2010                                                                               5
HDIL | Event Update



                     Balance Sheet (Consolidated)
                     Y/E March (Rs cr)              FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E
                     SOURCES OF FUNDS
                      Equity Share Capital            180       214       275       359       415      415
                      Preference Capital                 -         -         -         -         -          -
                      Reserves& Surplus               554     3,427     4,146     6,684     8,767     9,998
                      Shareholders’ Funds             734     3,642     4,422     7,043     9,182    10,413
                      Minority Interest                  -        0         0         0         0           0
                      Total Loans                     376     3,113     4,143     4,102     3,702     3,702
                      Deferred Tax Liability            1         2         2         5         5           5
                      Total Liabilities              1,111    6,756     8,568    11,150    12,889    14,120
                     APPLICATION OF FUNDS
                     Gross Block                       27        58        65       194       442      658
                     Less: Acc. Depreciation            2         3         6        11        22       41
                     Net Block                         25        54        60       183       420      617
                     Capital Work-in-Progress           0         5        15        22        22       22
                     Goodwill                           2         9        48       259       259      259
                     Investments                      158       191       249       243       243      243
                     Current Assets                  1,782    7,241     8,865    11,319    13,855    15,137
                        Cash                            6       351      75.5       792     1,381     1,510
                        Loans & Advances              141     1,311     1,708     1,565     1,800     1,980
                        Other                        1,636    5,580     7,082     8,962    10,674    11,647
                     Current liabilities              859       748       669       876     1,909     2,158
                     Net Current Assets               923     6,493     8,196    10,443    11,946    12,979
                     Mis. Exp. not written off          2         2          -         -         -          -
                     Total Assets                    1,111    6,756     8,568    11,150    12,889    14,120


                     Cash Flow Statement (Consolidated)
                     Y/E March (Rs cr)              FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E
                      Profit before tax               625     1,602       771       705     1,039     1,657
                      Depreciation & others            (2)      (46)       15       113        93       97
                      Change in Working Capital      (754)   (5,345)   (1,823)   (1,615)   (1,008)    (904)
                      Less: Other income               10        38        32        14       113       68
                      Direct taxes paid               (20)    (164)       (63)    (120)     (208)     (331)
                      Cash Flow from Operations      (161)   (3,991)   (1,132)    (931)     (196)      451
                     (Inc.)/ Dec. in Fixed Assets     (62)      (45)      (62)    (342)     (248)     (217)
                      (Inc)/ Dec. in Investments         -      (23)      (57)        0          -          -
                      Other                            11        39        32        20       113       68
                      Cash Flow from Investing        (50)      (29)      (88)    (322)     (135)     (149)
                      Issue of Equity                  (1)    1,712          -    2,078     1,403           -
                      Inc./(Dec.) in loans            179     2,737     1,031       (42)    (400)           -
                      Dividend Paid (Incl. Tax)          -      (49)      (75)       (0)         -     (95)
                      Others                           (4)      (35)      (11)      (67)      (82)     (78)
                      Cash Flow from Financing        174     4,365       944     1,970       921     (172)
                      Inc./(Dec.) in Cash             (38)      346     (275)       716       589      129
                      Opening Cash balances            44         6       351        75       792     1,381
                      Closing Cash balances             6       352        75       792     1,381     1,510




September 14, 2010                                                                                      6
HDIL | Event Update




                     Key Ratios
                     Y/E March                   FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E
                     Valuation Ratio (x)
                     P/E (on FDEPS)                20.5     8.0    14.3    19.8    13.5     8.5
                     P/CEPS                        20.5     8.0    16.5    17.4    13.3     8.4
                     P/BV                           7.9     1.6     1.7     1.6     1.2     1.1
                     Dividend yield (%)             0.2     1.8       -       -     0.7     0.7
                     EV/Sales                       8.0     5.1     7.7     8.3     6.3     3.7
                     EV/EBITDA                     15.7     7.7    16.7    15.6    11.5     6.9
                     EV / Total Assets              4.9     1.6     1.5     1.1     0.8     0.7
                     Per Share Data (Rs)
                     EPS (Basic)                   25.6    65.8    28.5    15.8    20.0    31.9
                     EPS (fully diluted)           13.2    33.9    18.9    13.7    20.0    31.9
                     Cash EPS                      13.2    34.0    16.4    15.5    20.3    32.4
                     DPS                            0.5     5.0       -       -     2.0     2.0
                     Book Value                    34.3   169.9   160.5   169.5   221.0   250.7
                     DuPont Analysis
                     EBIT margin                   51.1    65.5    45.6    48.4    54.3    52.8
                     Tax retention ratio            0.9     0.9     0.9     0.8     0.8     0.8
                     Asset turnover (x)             1.9     0.6     0.2     0.2     0.2     0.3
                     ROIC (Post-tax)               85.9    36.8     9.4     6.4     7.4    11.1
                     Cost of Debt (Post Tax)       10.5    11.0    12.3    10.5     9.6     9.6
                     Leverage (x)                   0.3     0.8     0.9     0.7     0.5     0.4
                     Operating ROE                109.3    57.3     6.8     3.3     6.3    11.6
                     Returns (%)
                     ROCE (Pre-tax)                83.0    39.9    10.4     7.5     8.4    12.3
                     Angel ROIC (Pre-tax)          98.0    41.8    10.7     7.8     9.2    13.8
                     ROE                           59.5    64.5    16.8     9.9    10.3    13.5
                     Turnover ratios (x)
                     Asset Turnover (GB)            74      57      28      12       6          6
                     Inventory/Sales (days)        271     522    1,297   1,878   1,875   1,244
                     Receivables (days)             59      28      23      44      53      45
                     Payables (days)               180     104     128     179     258     220
                     Wkg. Cap. (ex-cash, days)     178     538    1,487   2,130   1,986   1,273
                     Solvency ratios (x)
                     Net debt to equity             0.5     0.8     0.9     0.5     0.3     0.2
                     Net debt to EBITDA             0.6     1.9    15.4     9.9     4.0     1.7
                     Int. coverage (EBIT/Int)      10.1    10.2     0.4     0.5     1.1     2.9




September 14, 2010                                                                          7
HDIL | Event Update


  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.




 Disclosure of Interest Statement                                                  HDIL
 1. Analyst ownership of the stock                                                  No
 2. Angel and its Group companies ownership of the stock                            Yes
 3. Angel and its Group companies' Directors ownership of the stock                 No
 4. Broking relationship with company covered                                       No

 Note: We have not considered any Exposure below Rs 1 lakh for Angel, its Group companies and Directors.



 Ratings (Returns):              Buy (> 15%)                      Accumulate (5% to 15%)                 Neutral (-5 to 5%)
                                 Reduce (-5% to 15%)              Sell (< -15%)




September 14, 2010                                                                                                                         8
HDIL | Event Update


     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@angeltrade.com
Vaibhav Agrawal                                                             VP-Research, Banking                                                                           vaibhav.agrawal@angeltrade.com
Vaishali Jajoo                                                              Automobile                                                                                     vaishali.jajoo@angeltrade.com
Shailesh Kanani                                                             Infrastructure, Real Estate                                                                    shailesh.kanani@angeltrade.com
Anand Shah                                                                  FMCG, Media                                                                                    anand.shah@angeltrade.com
Deepak Pareek                                                               Oil & Gas                                                                                      deepak.pareek@angeltrade.com
Sushant Dalmia                                                              Pharmaceutical                                                                                 sushant.dalmia@angeltrade.com
Rupesh Sankhe                                                               Cement, Power                                                                                  rupeshd.sankhe@angeltrade.com
Param Desai                                                                 Real Estate, Logistics, Shipping                                                               paramv.desai@angeltrade.com
Sageraj Bariya                                                              Fertiliser, Mid-cap                                                                            sageraj.bariya@angeltrade.com
Viraj Nadkarni                                                              Retail, Hotels, Mid-cap                                                                        virajm.nadkarni@angeltrade.com
Paresh Jain                                                                 Metals & Mining                                                                                pareshn.jain@angeltrade.com
Amit Rane                                                                   Banking                                                                                        amitn.rane@angeltrade.com
John Perinchery                                                             Capital Goods                                                                                  john.perinchery@angeltrade.com
Srishti Anand                                                               IT, Telecom                                                                                    srishti.anand@angeltrade.com
Jai Sharda                                                                  Mid-cap                                                                                        jai.sharda@angeltrade.com
Sharan Lillaney                                                             Mid-cap                                                                                        sharanb.lillaney@angeltrade.com
Amit Vora                                                                   Research Associate (Oil & Gas)                                                                 amit.vora@angeltrade.com
V Srinivasan                                                                Research Associate (Cement, Power)                                                             v.srinivasan@angeltrade.com
Mihir Salot                                                                 Research Associate (Logistics, Shipping)                                                       mihirr.salot@angeltrade.com
Chitrangda Kapur                                                            Research Associate (FMCG, Media)                                                               chitrangdar.kapur@angeltrade.com
Vibha Salvi                                                                 Research Associate (IT, Telecom)                                                               vibhas.salvi@angeltrade.com
Pooja Jain                                                                  Research Associate (Metals & Mining)                                                           pooja.j@angeltrade.com
Yaresh Kothari                                                              Research Associate (Automobile)                                                                yareshb.kothari@angeltrade.com
Shrinivas Bhutda                                                            Research Associate (Banking)                                                                   shrinivas.bhutda@angeltrade.com
Sreekanth P.V.S                                                             Research Associate (FMCG, Media)                                                               sreekanth.s@angeltrade.com
Hemang Thaker                                                               Research Associate (Capital Goods)                                                             hemang.thaker@angeltrade.com
Nitin Arora                                                                 Research Associate (Infra, Real Estate)                                                        nitin.arora@angeltrade.com


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


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


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




 September 14, 2010                                                                                                                                                                                                                                            9

More Related Content

What's hot

Maruti suzuki Result Update
Maruti suzuki Result UpdateMaruti suzuki Result Update
Maruti suzuki Result UpdateAngel Broking
 
Pantaloon Retail Result Update
Pantaloon Retail Result UpdatePantaloon Retail Result Update
Pantaloon Retail Result UpdateAngel Broking
 
Anant raj ru4 qfy2010-280510
Anant raj ru4 qfy2010-280510Anant raj ru4 qfy2010-280510
Anant raj ru4 qfy2010-280510Angel Broking
 
Swedbank Year-End Report 2012
Swedbank Year-End Report 2012Swedbank Year-End Report 2012
Swedbank Year-End Report 2012Swedbank
 
Mc midterm corporate strategy 2012 english
Mc midterm corporate strategy 2012 englishMc midterm corporate strategy 2012 english
Mc midterm corporate strategy 2012 english高史 中山
 
Jk Infra Mar 2010 from kspcg.research
Jk Infra   Mar 2010 from kspcg.researchJk Infra   Mar 2010 from kspcg.research
Jk Infra Mar 2010 from kspcg.researchguest96fa6181
 
GCPL event update - 120510
GCPL event update - 120510GCPL event update - 120510
GCPL event update - 120510Angel Broking
 
Jagran Prakashan - Event Update, 08 Apr 2010
Jagran Prakashan - Event Update, 08 Apr 2010Jagran Prakashan - Event Update, 08 Apr 2010
Jagran Prakashan - Event Update, 08 Apr 2010Angel Broking
 
BGR Energy IC, 26 March
BGR Energy  IC, 26 MarchBGR Energy  IC, 26 March
BGR Energy IC, 26 MarchAngel Broking
 
Keynote capitals india morning note november 25-'11
Keynote capitals india morning note november 25-'11Keynote capitals india morning note november 25-'11
Keynote capitals india morning note november 25-'11Keynote Capitals Ltd.
 
Jk lakshmi ru4 qfy2010-190510
Jk lakshmi ru4 qfy2010-190510Jk lakshmi ru4 qfy2010-190510
Jk lakshmi ru4 qfy2010-190510Angel Broking
 
Jk tyre ru4 qfy2010-260510
Jk tyre ru4 qfy2010-260510Jk tyre ru4 qfy2010-260510
Jk tyre ru4 qfy2010-260510Angel Broking
 
Keynote capitals india morning note july 20-'11
Keynote capitals india morning note july 20-'11Keynote capitals india morning note july 20-'11
Keynote capitals india morning note july 20-'11Keynote Capitals Ltd.
 

What's hot (20)

Anant raj
Anant raj Anant raj
Anant raj
 
ABB India
ABB IndiaABB India
ABB India
 
Tcs Result Update
Tcs  Result UpdateTcs  Result Update
Tcs Result Update
 
Maruti suzuki Result Update
Maruti suzuki Result UpdateMaruti suzuki Result Update
Maruti suzuki Result Update
 
Pantaloon Retail Result Update
Pantaloon Retail Result UpdatePantaloon Retail Result Update
Pantaloon Retail Result Update
 
Anant raj ru4 qfy2010-280510
Anant raj ru4 qfy2010-280510Anant raj ru4 qfy2010-280510
Anant raj ru4 qfy2010-280510
 
GSKCH
GSKCHGSKCH
GSKCH
 
Swedbank Year-End Report 2012
Swedbank Year-End Report 2012Swedbank Year-End Report 2012
Swedbank Year-End Report 2012
 
Mc midterm corporate strategy 2012 english
Mc midterm corporate strategy 2012 englishMc midterm corporate strategy 2012 english
Mc midterm corporate strategy 2012 english
 
Lupin
LupinLupin
Lupin
 
HCC
HCCHCC
HCC
 
Jk Infra Mar 2010 from kspcg.research
Jk Infra   Mar 2010 from kspcg.researchJk Infra   Mar 2010 from kspcg.research
Jk Infra Mar 2010 from kspcg.research
 
GCPL event update - 120510
GCPL event update - 120510GCPL event update - 120510
GCPL event update - 120510
 
Jagran Prakashan - Event Update, 08 Apr 2010
Jagran Prakashan - Event Update, 08 Apr 2010Jagran Prakashan - Event Update, 08 Apr 2010
Jagran Prakashan - Event Update, 08 Apr 2010
 
Marico
Marico Marico
Marico
 
BGR Energy IC, 26 March
BGR Energy  IC, 26 MarchBGR Energy  IC, 26 March
BGR Energy IC, 26 March
 
Keynote capitals india morning note november 25-'11
Keynote capitals india morning note november 25-'11Keynote capitals india morning note november 25-'11
Keynote capitals india morning note november 25-'11
 
Jk lakshmi ru4 qfy2010-190510
Jk lakshmi ru4 qfy2010-190510Jk lakshmi ru4 qfy2010-190510
Jk lakshmi ru4 qfy2010-190510
 
Jk tyre ru4 qfy2010-260510
Jk tyre ru4 qfy2010-260510Jk tyre ru4 qfy2010-260510
Jk tyre ru4 qfy2010-260510
 
Keynote capitals india morning note july 20-'11
Keynote capitals india morning note july 20-'11Keynote capitals india morning note july 20-'11
Keynote capitals india morning note july 20-'11
 

Viewers also liked

Market Outlook -Spetember 7, 2010
Market Outlook -Spetember 7, 2010Market Outlook -Spetember 7, 2010
Market Outlook -Spetember 7, 2010Angel Broking
 
Market outlook 15 06-10
Market outlook 15 06-10Market outlook 15 06-10
Market outlook 15 06-10Angel Broking
 
Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510Angel Broking
 
Market Outlook - 19th Oct 10
Market Outlook - 19th Oct 10Market Outlook - 19th Oct 10
Market Outlook - 19th Oct 10Angel Broking
 
Market Outlook - August 11, 2010
Market Outlook - August 11, 2010Market Outlook - August 11, 2010
Market Outlook - August 11, 2010Angel Broking
 
Bajaj electricals ru2 qfy2011-271010
Bajaj electricals ru2 qfy2011-271010Bajaj electricals ru2 qfy2011-271010
Bajaj electricals ru2 qfy2011-271010Angel Broking
 
Techical Report - June 30, 2010
Techical Report - June 30, 2010Techical Report - June 30, 2010
Techical Report - June 30, 2010Angel Broking
 
Techical Report June 28, 2010
Techical Report June 28, 2010Techical Report June 28, 2010
Techical Report June 28, 2010Angel Broking
 
Technical report - september 2, 2010
Technical report - september 2, 2010Technical report - september 2, 2010
Technical report - september 2, 2010Angel Broking
 
Market Outlook -July 30, 2010
Market Outlook -July 30, 2010Market Outlook -July 30, 2010
Market Outlook -July 30, 2010Angel Broking
 
Market outlook 09 06-10
Market outlook 09 06-10Market outlook 09 06-10
Market outlook 09 06-10Angel Broking
 
Derivatives Report - August 20, 2010
Derivatives Report - August 20, 2010Derivatives Report - August 20, 2010
Derivatives Report - August 20, 2010Angel Broking
 
Derivatives Report - july 30, 2010
Derivatives Report - july 30, 2010Derivatives Report - july 30, 2010
Derivatives Report - july 30, 2010Angel Broking
 
Derivatives report 18 may-2010
Derivatives report 18 may-2010Derivatives report 18 may-2010
Derivatives report 18 may-2010Angel Broking
 

Viewers also liked (19)

Market Outlook -Spetember 7, 2010
Market Outlook -Spetember 7, 2010Market Outlook -Spetember 7, 2010
Market Outlook -Spetember 7, 2010
 
IRB
IRBIRB
IRB
 
Market outlook 15 06-10
Market outlook 15 06-10Market outlook 15 06-10
Market outlook 15 06-10
 
Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510
 
Market Outlook - 19th Oct 10
Market Outlook - 19th Oct 10Market Outlook - 19th Oct 10
Market Outlook - 19th Oct 10
 
Market Outlook - August 11, 2010
Market Outlook - August 11, 2010Market Outlook - August 11, 2010
Market Outlook - August 11, 2010
 
Glaxo Result Update
Glaxo Result UpdateGlaxo Result Update
Glaxo Result Update
 
Bajaj electricals ru2 qfy2011-271010
Bajaj electricals ru2 qfy2011-271010Bajaj electricals ru2 qfy2011-271010
Bajaj electricals ru2 qfy2011-271010
 
Elecon
EleconElecon
Elecon
 
Techical Report - June 30, 2010
Techical Report - June 30, 2010Techical Report - June 30, 2010
Techical Report - June 30, 2010
 
Techical Report June 28, 2010
Techical Report June 28, 2010Techical Report June 28, 2010
Techical Report June 28, 2010
 
DLF
DLFDLF
DLF
 
Technical report - september 2, 2010
Technical report - september 2, 2010Technical report - september 2, 2010
Technical report - september 2, 2010
 
Market Outlook -July 30, 2010
Market Outlook -July 30, 2010Market Outlook -July 30, 2010
Market Outlook -July 30, 2010
 
Market outlook 09 06-10
Market outlook 09 06-10Market outlook 09 06-10
Market outlook 09 06-10
 
OBC
OBCOBC
OBC
 
Derivatives Report - August 20, 2010
Derivatives Report - August 20, 2010Derivatives Report - August 20, 2010
Derivatives Report - August 20, 2010
 
Derivatives Report - july 30, 2010
Derivatives Report - july 30, 2010Derivatives Report - july 30, 2010
Derivatives Report - july 30, 2010
 
Derivatives report 18 may-2010
Derivatives report 18 may-2010Derivatives report 18 may-2010
Derivatives report 18 may-2010
 

Similar to HDIL

Hdil ru4 qfy2010-28052010
Hdil ru4 qfy2010-28052010Hdil ru4 qfy2010-28052010
Hdil ru4 qfy2010-28052010Angel Broking
 
MPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-finalMPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-finalAngel Broking
 
Cccl ru4 qfy2010-100510
Cccl  ru4 qfy2010-100510Cccl  ru4 qfy2010-100510
Cccl ru4 qfy2010-100510Angel Broking
 
R com ru4-qfy2010-180510
R com ru4-qfy2010-180510R com ru4-qfy2010-180510
R com ru4-qfy2010-180510Angel Broking
 
Gdl result update 4 qfy2010-300410
Gdl  result update 4 qfy2010-300410Gdl  result update 4 qfy2010-300410
Gdl result update 4 qfy2010-300410Angel Broking
 
Concor Result Update
Concor Result UpdateConcor Result Update
Concor Result UpdateAngel Broking
 
Sun TV: Initiating Coverage
Sun TV: Initiating CoverageSun TV: Initiating Coverage
Sun TV: Initiating CoverageAngel Broking
 
Bharti airtel result update 4 qfy2010
Bharti airtel  result update 4 qfy2010Bharti airtel  result update 4 qfy2010
Bharti airtel result update 4 qfy2010Angel Broking
 
Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510Angel Broking
 
Dchl ru4 qfy2010-140510
Dchl ru4 qfy2010-140510Dchl ru4 qfy2010-140510
Dchl ru4 qfy2010-140510Angel Broking
 
Concor -Result Update
Concor -Result UpdateConcor -Result Update
Concor -Result UpdateAngel Broking
 
Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Angel Broking
 
Hcl tech 1 qfy2011-211010
Hcl tech  1 qfy2011-211010Hcl tech  1 qfy2011-211010
Hcl tech 1 qfy2011-211010Angel Broking
 
Elecon engineering ic- 14-05-10
Elecon engineering   ic- 14-05-10Elecon engineering   ic- 14-05-10
Elecon engineering ic- 14-05-10Angel Broking
 

Similar to HDIL (20)

Hdil ru4 qfy2010-28052010
Hdil ru4 qfy2010-28052010Hdil ru4 qfy2010-28052010
Hdil ru4 qfy2010-28052010
 
Itnl ic - 121010
Itnl  ic - 121010Itnl  ic - 121010
Itnl ic - 121010
 
MPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-finalMPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-final
 
Cccl ru4 qfy2010-100510
Cccl  ru4 qfy2010-100510Cccl  ru4 qfy2010-100510
Cccl ru4 qfy2010-100510
 
R com ru4-qfy2010-180510
R com ru4-qfy2010-180510R com ru4-qfy2010-180510
R com ru4-qfy2010-180510
 
Gdl result update 4 qfy2010-300410
Gdl  result update 4 qfy2010-300410Gdl  result update 4 qfy2010-300410
Gdl result update 4 qfy2010-300410
 
Concor Result Update
Concor Result UpdateConcor Result Update
Concor Result Update
 
Sun TV: Initiating Coverage
Sun TV: Initiating CoverageSun TV: Initiating Coverage
Sun TV: Initiating Coverage
 
Bharti airtel result update 4 qfy2010
Bharti airtel  result update 4 qfy2010Bharti airtel  result update 4 qfy2010
Bharti airtel result update 4 qfy2010
 
MPL
MPLMPL
MPL
 
CCCl
CCClCCCl
CCCl
 
Infosys result update q4 fy12
Infosys result update q4 fy12Infosys result update q4 fy12
Infosys result update q4 fy12
 
Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510
 
Dchl ru4 qfy2010-140510
Dchl ru4 qfy2010-140510Dchl ru4 qfy2010-140510
Dchl ru4 qfy2010-140510
 
Concor -Result Update
Concor -Result UpdateConcor -Result Update
Concor -Result Update
 
RIL Result Update
RIL Result UpdateRIL Result Update
RIL Result Update
 
Exide
Exide Exide
Exide
 
Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510
 
Hcl tech 1 qfy2011-211010
Hcl tech  1 qfy2011-211010Hcl tech  1 qfy2011-211010
Hcl tech 1 qfy2011-211010
 
Elecon engineering ic- 14-05-10
Elecon engineering   ic- 14-05-10Elecon engineering   ic- 14-05-10
Elecon engineering ic- 14-05-10
 

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

05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptxFinTech Belgium
 
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...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
 
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual serviceanilsa9823
 
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
 
Indore Real Estate Market Trends Report.pdf
Indore Real Estate Market Trends Report.pdfIndore Real Estate Market Trends Report.pdf
Indore Real Estate Market Trends Report.pdfSaviRakhecha1
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...Call Girls in Nagpur High Profile
 
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home DeliveryPooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home DeliveryPooja Nehwal
 
The Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdfThe Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdfGale Pooley
 
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptxFinTech Belgium
 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfGale Pooley
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...Call Girls in Nagpur High Profile
 
The Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdfThe Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdfGale Pooley
 
WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure serviceWhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure servicePooja Nehwal
 
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
 
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
 
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
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure servicePooja Nehwal
 
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...ssifa0344
 
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
 

Recently uploaded (20)

05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
 
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
 
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
 
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
 
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
 
Indore Real Estate Market Trends Report.pdf
Indore Real Estate Market Trends Report.pdfIndore Real Estate Market Trends Report.pdf
Indore Real Estate Market Trends Report.pdf
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
 
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home DeliveryPooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
 
The Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdfThe Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdf
 
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx
 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdf
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
 
The Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdfThe Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdf
 
WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure serviceWhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure service
 
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...
 
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
 
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
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
 
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
 
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
 

HDIL

  • 1. Event Update | Real Estate September 14, 2010 HDIL ACCUMULATE CMP Rs271 Cash in; Eye on usage Target Price Rs302 Equity dilution could be an overhang in the near term: As per media reports, Investment Period 12 Months HDIL have successfully raised equity up to US $250mn through a QIP at a price of Rs268.18/share. This would lead to equity dilution of 10%. The amount would Stock Info be utilised to part-finance the second phase of the airport project and for fresh land acquisitions. As of June 2010, the company had quite manageable net debt Sector Real Estate position of Rs3,533cr (0.47x) with unpaid land cost of Rs300cr, where majority of Market Cap (Rs cr) 9,358 repayment obligation largely starts from FY2012. This is the third round of equity Beta 1.8 dilution since June 2009, which is quite surprising given the kind of successful 52 Week High / Low 411/202 new launches taken place over the last year and comfortable net debt position. We believe the stock price to remain range bound on account of the slowdown in Avg. Daily Volume 2,117,806 Mumbai realty market, likely hike in FSI impacting TDR volumes and overhang of Face Value (Rs) 10 equity dilution at this level. However, faster execution of phase II of the airport BSE Sensex 19,347 project and winning of new NAV accretive SRA projects through QIP issuance will Nifty 5,796 act as a positive share price catalyst. We maintain Accumulate on HDIL. Reuters Code HDIL.BO Hike in FSI seems priced in: The Maharashtra state government is likely to hike Bloomberg Code HDIL@IN FSI from 1 to 1.33 in suburbs, which will affect TDR prices. We have already factored stable TDR prices of Rs2400/sq. ft. (i.e., 25% discount from the current level of Rs3,200/sq. ft.) and do not expect a major negative impact incrementally. Shareholding Pattern (%) Further, we have assumed 4.5mn sq. ft. of TDR sale (i.e., 30% drop in TDR sales from FY2010) in FY2011 to factor in the hike in FSI. A 10% decline in TDR price Promoters 42.3 adversely impacts our NAV by mere 3%. MF / Banks / Indian Fls 1.0 Slowdown in Mumbai realty may be a temporary phenomenon: The recent price FII / NRIs / OCBs 45.7 rise of 10–15% has hurt volumes and pre-sales over the last three months. Indian Public / Others 11.0 Further, medium-term supply concerns in Central Mumbai and likely hike in FSI in suburbs will keep realty prices range bound in the near term. However, we believe long-term demand in Mumbai realty market remains intact given robust Abs. (%) 3m 1yr 3yr wage growth and hiring activity. We believe developers such as HDIL will continue to enjoy successful new launches on account of being launched at a 10–20% Sensex 11.6 19.3 24.0 discount rate to prevailing market prices. HDIL 15.1 (10.4) (41.3) Outlook and valuation: Smooth execution of the Rs200bn MIAL project, sustainable TDR prices and successful new launches provide strong visibility for HDIL. The stock has been laggard over the last six months and is currently trading at 33% discount to our one-year forward NAV. We maintain Accumulate on HDIL with a Target Price of Rs302 (25% discount to our one-year forward NAV). Key Financials (Consolidated) Y/E March (Rs cr) FY2009 FY2010 FY2011E FY2012E Net Sales 1,750 1,523 1,858 3,159 % chg (26.9) (13.0) 22.0 70.0 Net Profit 786 568 832 1,325 % chg (44.3) (27.8) 46.4 59.4 EBITDA (%) 45.8 53.2 54.9 53.4 EPS (Rs) 18.9 13.7 20.0 31.9 P/E (x) 14.3 19.8 13.5 8.5 Param Desai P/BV (x) 1.7 1.6 1.2 1.1 022 – 4040 3800 Ext: 310 RoE (%) 19.5 9.9 10.3 13.5 paramv.desai@angeltrade.com RoCE (%) 10.4 7.5 8.4 12.3 Mihir Salot EV/Sales (x) 7.7 8.3 6.3 3.7 022 – 4040 3800 Ext: 307 EV/EBITDA (x) 16.7 15.6 11.5 6.9 mihirr.salot@angeltrade.com Source: Company, Angel Research Please refer to important disclosures at the end of this report 1
  • 2. HDIL | Event Update Investment arguments High-margin slum redevelopment projects Slum redevelopment (SRA) does not involve upfront investment in land compared to conventional real estate projects. Cost per sq. ft. in slum redevelopment projects is around Rs3,000/sq. ft. v/s Rs5,000–6,000/sq. ft. (including land cost) on freehold land due to high property prices in Mumbai. Slum redevelopment also has high entry barriers, as it requires expertise and experience to deal with government agencies and slum dwellers regularly until the completion of the project. In Mumbai, over 54% of the population lives in slum clusters situated in certain pockets of the city. A slum population of 7.5mn could translate into 1.5mn families, with an average household size of five. This could translate into SRA potential of 644mn sq. ft. and revenue potential of Rs2,000bn for redevelopers. HDIL, the market leader in slum rehabilitation, is well poised to cash in on the immense opportunity in the SRS segment. The company has executed close to 10mn sq. ft. of SRS projects in the last 15 years and is more competitive than other developers in the fray. Thus, HDIL stands a good chance to win large SRA projects, such as Dharavi, where rehab families could be of similar size to MIAL. Execution of the airport project on track The first phase of HDIL's MIAL project to rehabilitate 28,000 families is on track and likely to be completed by September 2010, generating around 10mn sq. ft. of TDR. The company will also get 2mn sq. ft. of FSI for commercial development in the airport vicinity once the 28,000 families are rehabilitated. We expect HDIL to sell 4mn–5mn sq. ft. of TDR annually over the next five years on strong ongoing execution of the MIAL project, which will generate further 37mn sq. ft. of TDR over the next 5–6 years. The MIAL project contributes around 30% to our one-year forward NAV. Rewarding new launches In 1QFY2011, HDIL launched the first phase of The Meadows, Goregaon West. The company sold 0.75mn sq. ft. in just two days of the launch. HDIL has also launched the second phase of Premier, a 0.75mn sq. ft. residential project in Kurla. HDIL has strategically deleveraged its business model by launching various projects through the conventional route since March 2009, thereby reducing its overdependence on the TDR market. The company has been able to pre-sell 75% of its residential projects (5.7mn sq. ft.) launched since FY2009, thereby providing Rs4,000cr of revenue visibility over FY2010–12E. HDIL has even managed to pre-lease 20% of its commercial launches at its Andheri (Metropolis) project for Rs140/sq. ft. The company's recent launches have been successful on account of being launched at a 10–20% discount rate to prevailing market prices. Management has indicated that it would adopt the same strategy for its forthcoming launches. In FY2011, HDIL plans to launch new projects of 5mn–6mn sq. ft., largely in Mumbai (including Siddharth Nagar, Goregaon; Ekta Nagar, Kandivali; and Pant Nagar, Ghatkopar). September 14, 2010 2
  • 3. HDIL | Event Update Exhibit 1: Launching projects through the conventional route Project Location Saleable area Sold/leased Average (mn sq ft) (%) sales rate (Rs/sq ft) Residential Galaxy Kurla (E) 0.48 > 90 4,500 Premier Kurla (W) 1.00 > 95 5,700 Metropolis Andheri (W) 0.65 > 95 9,000 Majestic Bhandup 1.30 > 40 6,500 Residency Park Virar 1.25 > 75 2,600 Harmony Goregaon 0.04 > 95 8,451 Meadows -Phase I Goregaon 1.00 >75 7,740 Commercial Premier Kurla (W) 2.00 Metropolis Andheri (W) 1.02 20 Rs140/sq ft HDIL Industrial Park Virar 1.50 >90 Harmony Goregaon (W) 0.07 >75 Total 10.30 Source: Company, Angel Research Outlook and valuation HDIL is the largest listed slum rehabilitation developer in the most resilient market of Mumbai, which contributes a substantial 71% to our GNAV. Smooth execution of the Rs200bn MIAL project, sustainable TDR prices and successful new launches via the conventional method provide strong visibility for HDIL. We maintain our TDR price assumption of Rs2,400/sq. ft. for the company’s MIAL project. Further, HDIL seeks to deleverage its balance sheet on the back of the expected high revenue inflow from the MIAL project and the recent low-cost Rs1,375cr fresh NCD issue, which will reduce its net gearing to 0.21x in FY2012E from the current level of 0.47x. The stock is currently trading at 33% discount to our one-year forward NAV. We maintain our Accumulate rating on the stock with a Target Price of Rs302, which is at 25% discount to our one-year forward NAV. September 14, 2010 3
  • 4. HDIL | Event Update Exhibit 2: Valuation summary One-year forward NAV (Rs per share) MIAL (Airport FSI and TDR) 168 Residential 151 Commercial 105 Other SRS 103 Retail 35 Total 561 Less Net debt (63) Unpaid land cost and customer advances (20) Tax (76) NAV/share (Rs) 402 Target Price (Rs) 25% discount to NAV 302 Source: Company, Angel Research Exhibit 3: Key assumptions Particulars FY2010 FY2011E FY2012E TDR sales (mn sq. ft.) 6.5 4.6 4.6 TDR price (Rs/ sq. ft.) 2,060 2,400 2,400 Pricing (% change) Residential - 5.0 5.0 Commercial - (5) 5 Retail - (5) 5 Discount rate 15% Cap rate 11% Source: Angel Research September 14, 2010 4
  • 5. HDIL | Event Update Profit & Loss Statement (Consolidated) Y/E March (Rs cr) FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E Net Sales 1,214 2,395 1,750 1,523 1,858 3,159 Other operating income - - - - - - Total operating income 1,214 2,395 1,750 1,523 1,858 3,159 % chg 179.2 97.2 (26.9) (13.0) 22.0 70.0 Total Expenditure (593) (825) (949) (713) (838) (1,473) Cost of construction (513) (633) (299) (141) (277) (955) Other operating exp (51) (136) (537) (477) (445) (366) Personnel (8) (12) (22) (29) (34) (45) Administrative exps (22) (44) (91) (66) (82) (107) EBITDA 621 1,570 802 810 1,020 1,686 % chg 362.8 152.8 (48.9) 1.0 25.9 65.3 (% of Net Sales) 51.1 65.5 45.8 53.2 54.9 53.4 Depreciation (1) (1) (4) (72) (11) (19) EBIT 620 1,568 798 738 1,009 1,667 % chg 364.4 152.9 (49.1) (7.5) 36.7 65.2 (% of Net Sales) 51.1 65.5 45.6 48.4 54.3 52.8 Interest & other chgs (5) (4) (58) (46) (82) (78) Other Income 10 38 32 14 113 68 (% of PBT) 2 2 4 2 11 4 Recurring PBT 625 1,602 771 705 1,039 1,657 % chg 156.3 (51.8) (8.6) 47.4 59.4 Extraordinary Exp/(Inc.) - - - - - - PBT (reported) 625 1,602 771 705 1,039 1,657 Tax (77) (192) (94) (133) (208) (331) (% of PBT) 12.3 12.0 12.2 18.9 20.0 20.0 PAT (reported) 548 1,410 677 572 832 1,325 Add: Associate’s earnings - - - - - - Less: Minority interest-MI 0 (0) (1) (0) - - Prior period items - (0) 109 (6) - - PAT after MI (reported) 548 1,410 786 567 832 1,325 ADJ. PAT 548 1,410 677 567 832 1,325 % chg 367.2 157.3 (52.0) (16.3) 46.8 59.4 (% of Net Sales) 45.1 58.9 38.7 37.2 44.8 42.0 Basic EPS (Rs) 25.6 65.8 28.5 15.8 20.0 31.9 Fully Diluted EPS (Rs) 13.2 33.9 18.9 13.6 20.0 31.9 % chg 367.2 157.3 (44.2) (27.9) 46.8 59.4 September 14, 2010 5
  • 6. HDIL | Event Update Balance Sheet (Consolidated) Y/E March (Rs cr) FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E SOURCES OF FUNDS Equity Share Capital 180 214 275 359 415 415 Preference Capital - - - - - - Reserves& Surplus 554 3,427 4,146 6,684 8,767 9,998 Shareholders’ Funds 734 3,642 4,422 7,043 9,182 10,413 Minority Interest - 0 0 0 0 0 Total Loans 376 3,113 4,143 4,102 3,702 3,702 Deferred Tax Liability 1 2 2 5 5 5 Total Liabilities 1,111 6,756 8,568 11,150 12,889 14,120 APPLICATION OF FUNDS Gross Block 27 58 65 194 442 658 Less: Acc. Depreciation 2 3 6 11 22 41 Net Block 25 54 60 183 420 617 Capital Work-in-Progress 0 5 15 22 22 22 Goodwill 2 9 48 259 259 259 Investments 158 191 249 243 243 243 Current Assets 1,782 7,241 8,865 11,319 13,855 15,137 Cash 6 351 75.5 792 1,381 1,510 Loans & Advances 141 1,311 1,708 1,565 1,800 1,980 Other 1,636 5,580 7,082 8,962 10,674 11,647 Current liabilities 859 748 669 876 1,909 2,158 Net Current Assets 923 6,493 8,196 10,443 11,946 12,979 Mis. Exp. not written off 2 2 - - - - Total Assets 1,111 6,756 8,568 11,150 12,889 14,120 Cash Flow Statement (Consolidated) Y/E March (Rs cr) FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E Profit before tax 625 1,602 771 705 1,039 1,657 Depreciation & others (2) (46) 15 113 93 97 Change in Working Capital (754) (5,345) (1,823) (1,615) (1,008) (904) Less: Other income 10 38 32 14 113 68 Direct taxes paid (20) (164) (63) (120) (208) (331) Cash Flow from Operations (161) (3,991) (1,132) (931) (196) 451 (Inc.)/ Dec. in Fixed Assets (62) (45) (62) (342) (248) (217) (Inc)/ Dec. in Investments - (23) (57) 0 - - Other 11 39 32 20 113 68 Cash Flow from Investing (50) (29) (88) (322) (135) (149) Issue of Equity (1) 1,712 - 2,078 1,403 - Inc./(Dec.) in loans 179 2,737 1,031 (42) (400) - Dividend Paid (Incl. Tax) - (49) (75) (0) - (95) Others (4) (35) (11) (67) (82) (78) Cash Flow from Financing 174 4,365 944 1,970 921 (172) Inc./(Dec.) in Cash (38) 346 (275) 716 589 129 Opening Cash balances 44 6 351 75 792 1,381 Closing Cash balances 6 352 75 792 1,381 1,510 September 14, 2010 6
  • 7. HDIL | Event Update Key Ratios Y/E March FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E Valuation Ratio (x) P/E (on FDEPS) 20.5 8.0 14.3 19.8 13.5 8.5 P/CEPS 20.5 8.0 16.5 17.4 13.3 8.4 P/BV 7.9 1.6 1.7 1.6 1.2 1.1 Dividend yield (%) 0.2 1.8 - - 0.7 0.7 EV/Sales 8.0 5.1 7.7 8.3 6.3 3.7 EV/EBITDA 15.7 7.7 16.7 15.6 11.5 6.9 EV / Total Assets 4.9 1.6 1.5 1.1 0.8 0.7 Per Share Data (Rs) EPS (Basic) 25.6 65.8 28.5 15.8 20.0 31.9 EPS (fully diluted) 13.2 33.9 18.9 13.7 20.0 31.9 Cash EPS 13.2 34.0 16.4 15.5 20.3 32.4 DPS 0.5 5.0 - - 2.0 2.0 Book Value 34.3 169.9 160.5 169.5 221.0 250.7 DuPont Analysis EBIT margin 51.1 65.5 45.6 48.4 54.3 52.8 Tax retention ratio 0.9 0.9 0.9 0.8 0.8 0.8 Asset turnover (x) 1.9 0.6 0.2 0.2 0.2 0.3 ROIC (Post-tax) 85.9 36.8 9.4 6.4 7.4 11.1 Cost of Debt (Post Tax) 10.5 11.0 12.3 10.5 9.6 9.6 Leverage (x) 0.3 0.8 0.9 0.7 0.5 0.4 Operating ROE 109.3 57.3 6.8 3.3 6.3 11.6 Returns (%) ROCE (Pre-tax) 83.0 39.9 10.4 7.5 8.4 12.3 Angel ROIC (Pre-tax) 98.0 41.8 10.7 7.8 9.2 13.8 ROE 59.5 64.5 16.8 9.9 10.3 13.5 Turnover ratios (x) Asset Turnover (GB) 74 57 28 12 6 6 Inventory/Sales (days) 271 522 1,297 1,878 1,875 1,244 Receivables (days) 59 28 23 44 53 45 Payables (days) 180 104 128 179 258 220 Wkg. Cap. (ex-cash, days) 178 538 1,487 2,130 1,986 1,273 Solvency ratios (x) Net debt to equity 0.5 0.8 0.9 0.5 0.3 0.2 Net debt to EBITDA 0.6 1.9 15.4 9.9 4.0 1.7 Int. coverage (EBIT/Int) 10.1 10.2 0.4 0.5 1.1 2.9 September 14, 2010 7
  • 8. HDIL | Event Update 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. Disclosure of Interest Statement HDIL 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock Yes 3. Angel and its Group companies' Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below Rs 1 lakh for Angel, its Group companies and Directors. Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%) Reduce (-5% to 15%) Sell (< -15%) September 14, 2010 8
  • 9. HDIL | Event Update 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@angeltrade.com Vaibhav Agrawal VP-Research, Banking vaibhav.agrawal@angeltrade.com Vaishali Jajoo Automobile vaishali.jajoo@angeltrade.com Shailesh Kanani Infrastructure, Real Estate shailesh.kanani@angeltrade.com Anand Shah FMCG, Media anand.shah@angeltrade.com Deepak Pareek Oil & Gas deepak.pareek@angeltrade.com Sushant Dalmia Pharmaceutical sushant.dalmia@angeltrade.com Rupesh Sankhe Cement, Power rupeshd.sankhe@angeltrade.com Param Desai Real Estate, Logistics, Shipping paramv.desai@angeltrade.com Sageraj Bariya Fertiliser, Mid-cap sageraj.bariya@angeltrade.com Viraj Nadkarni Retail, Hotels, Mid-cap virajm.nadkarni@angeltrade.com Paresh Jain Metals & Mining pareshn.jain@angeltrade.com Amit Rane Banking amitn.rane@angeltrade.com John Perinchery Capital Goods john.perinchery@angeltrade.com Srishti Anand IT, Telecom srishti.anand@angeltrade.com Jai Sharda Mid-cap jai.sharda@angeltrade.com Sharan Lillaney Mid-cap sharanb.lillaney@angeltrade.com Amit Vora Research Associate (Oil & Gas) amit.vora@angeltrade.com V Srinivasan Research Associate (Cement, Power) v.srinivasan@angeltrade.com Mihir Salot Research Associate (Logistics, Shipping) mihirr.salot@angeltrade.com Chitrangda Kapur Research Associate (FMCG, Media) chitrangdar.kapur@angeltrade.com Vibha Salvi Research Associate (IT, Telecom) vibhas.salvi@angeltrade.com Pooja Jain Research Associate (Metals & Mining) pooja.j@angeltrade.com Yaresh Kothari Research Associate (Automobile) yareshb.kothari@angeltrade.com Shrinivas Bhutda Research Associate (Banking) shrinivas.bhutda@angeltrade.com Sreekanth P.V.S Research Associate (FMCG, Media) sreekanth.s@angeltrade.com Hemang Thaker Research Associate (Capital Goods) hemang.thaker@angeltrade.com Nitin Arora Research Associate (Infra, Real Estate) nitin.arora@angeltrade.com Technicals: Shardul Kulkarni Sr. Technical Analyst shardul.kulkarni@angeltrade.com Mileen Vasudeo Technical Analyst vasudeo.kamalakant@angeltrade.com Derivatives: Siddarth Bhamre Head - Derivatives siddarth.bhamre@angeltrade.com Jaya Agarwal Derivative Analyst jaya.agarwal@angeltrade.com Institutional Sales Team: Mayuresh Joshi VP - Institutional Sales mayuresh.joshi@angeltrade.com Abhimanyu Sofat AVP - Institutional Sales abhimanyu.sofat@angeltrade.com Nitesh Jalan Sr. Manager niteshk.jalan@angeltrade.com Pranav Modi Sr. Manager pranavs.modi@angeltrade.com Sandeep Jangir Sr. Manager sandeepp.jangir@angeltrade.com Ganesh Iyer Sr. Manager ganeshb.Iyer@angeltrade.com Jay Harsora Sr. Dealer jayr.harsora@angeltrade.com Meenakshi Chavan Dealer meenakshis.chavan@angeltrade.com Gaurang Tisani Dealer gaurangp.tisani@angeltrade.com Production Team: Bharathi Shetty Research Editor bharathi.shetty@angeltrade.com Simran Kaur Research Editor simran.kaur@angeltrade.com Bharat Patil Production bharat.patil@angeltrade.com Dilip Patel Production dilipm.patel@angeltrade.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 September 14, 2010 9