Event Update | Media
                                                                                                                               April 8, 2010



        Prakashan
 Jagran Prakashan                                                                             BUY
                                                                                              CMP                                    Rs121
 Black Paints Jagran Green                                                                    Target Price                           Rs160
 Blackstone Group invests Rs225cr in Jagran Media: The Blackstone Group is                    Investment Period                12 Months
 investing Rs225cr in Jagran Media Network Private Ltd (unlisted, promoter holding
                                                                                              Stock Info
 company), which will hold a majority share (promoter holding at 63% will get
                                                                                              Sector                                  Media
 consolidated and transferred to this entity) in Jagran Prakashan Ltd (JPL).
                                                                                              Market Cap (Rs cr)                       3639
 After Blackstone's entry, we expect INM to completely exit: Independent News &
                    entry,
                                                                                              Beta                                       0.4
 Media Investment Ltd (INM) had sold a 7.3% stake in Jagran Prakashan (JPL) in
                                                                                              52 Week High / Low                     142/53
 July 2009 and further sold 7.8% (23.5mn shares) in early March 2010, cutting its
 current holding to 5.7% (13.5%). After Blackstone's investment in the Jagran group,          Avg Daily Volume                       197,889

 we believe that INM (which is in severe financial trouble) will completely exit JPL.         Face Value (Rs)                              2

 Evaluating inorganic growth/acquisitions, including Mid-day: Jagran is currently
                                                     Mid-day:                                 BSE Sensex                              17,714

 evaluating a few opportunities, including Mid-day. However, discussions are at a             Nifty                                    5,304
 preliminary stage, and, at this stage, Jagran is not sure how the deal will be structured    Reuters Code                           JAGP.BO
 (equity, strategic alliance or a marketing tie-up), if so, with Mid-day.                     Bloomberg Code                     JAGP@IN

                                                      Buy,        Target Price
 Underperformance gives a good entry point; Maintain Buy, with a Target Price of
                                                                                              Shareholding Pattern (%)
 Rs160: Over the last 3 months, Jagran has underperformed its peers by ~5% and
 the BSE Sensex by 10%. We cite two major reasons: 1) a further stake sale by INM             Promoters                                 55.3
 (likely in one last tranche), and 2) DB Corp's launch in Bihar/Jharkhand (impact             MF / Banks / Indian FIs                   16.9
 would be felt only in FY2012E; we believe that Jagran is a strong No.2 in these              FII / NRIs / OCBs                          4.5
 markets). We believe that this underperformance gives a good entry point for
                                                                                              Indian Public / Others                    23.3
 investors to play the regional media theme. We maintain Jagran as our Top Pick in
 Print, owing to its dominant position in the Hindi Belt, increasing colour ad inventory      Abs. (%)             3m          1yr       3yr
 and its ability to attract a high amount of local advertising. We maintain a Buy, with
                                                                              Buy,
                                                                                              Sensex               1.0        64.9      34.4
   Target Price
 a Target Price of Rs160, based on a P/E multiple of 20x FY2012E (in-line with
 historical valuations).                                                                      Jagran              (9.0)      106.1      65.5



Key Financials
 Y/E March                      FY2009         FY2010E            FY2011E      FY2012E
 Net Sales                          823              928            1,092         1,267
 % chg                               9.8            12.7             17.7          16.0
     Profit
 Net Profit                        91.6            173.0            201.3         240.2
 % chg                             (6.6)            88.8             16.4          19.3
 OPM (%)                           19.0             29.3             29.7          30.2
 EPS (Rs)                            3.0             5.7              6.7            8.0
 P/E (x)                           39.7             21.0             18.1          15.1
                                                                                             Anand Shah
 P/BV (x)                            6.5             6.0              5.5            5.0
                                                                                             Tel: 022 - 4040 3800 Ext: 334
 RoE (%)                           16.4             28.5             30.5          33.2      E-mail: anand.shah@angeltrade.com
 RoCE (%)                          15.7             28.4             32.9          37.4
                                                                                                        Kapur
                                                                                             Chitrangda Kapur
 EV/Sales (x)                        4.5             4.0              3.4            2.9
                                                                                             Tel: 022 - 4040 3800 Ext: 323
 EV/EBITDA (x)                     23.6             13.7             11.5            9.7     E-mail: chitrangdar.kapur@angeltrade.com
 Source: Company, Angel Research


Please refer to important disclosures at the end of this report
Jagran Prakashan | Event Update




                Our take on Blackstone's investment and inorganic growth
                opportunities
                Blackstone Group invests Rs225cr in Jagran Media: The Blackstone Group is investing
                Rs225cr in Jagran Media Network Private Ltd (unlisted, promoter holding company),
                which will hold a majority share (promoter holding at 63% will get consolidated and
                transferred to this entity) in Jagran Prakashan Ltd (JPL). JNMPL will file for the necessary
                approvals for the investment with the Foreign Investment Promotion Board (FIPB).

                We believe that the deal will not have any material impact on the listed entity JPL, as
                the dilution will happen in the promoter holding company JNMPL (quantum of dilution
                not disclosed by the management).

                After Blackstone's entry, we expect INM to completely exit: In early March 2010,
                                   entry,
                Independent News & Media Investment Ltd (INM) sold 7.8% (23.5mn shares) of Jagran
                Prakashan (JPL), cutting its current holding to 5.7% (13.5%). The proceeds of the sale
                will be used by INM to pay off its bank debts. Additionally, in July 2009, INM had sold
                a 7.3% stake in JPL, cutting its stake to 13.5% (20.8%). Consequent to the recent share
                sale by INM, the shareholders agreement between INM, JPL and the promoters of JPL
                has been automatically terminated, and accordingly, certain restrictive provisions
                (including INM's affirmative voting rights) are no longer applicable. Moreover, JPL's
                Board and the shareholders are free to decide all matters without any contractual
                restrictions.

                After Blackstone's investment in the Jagran group, we believe that INM (which is in
                severe financial trouble) will completely exit JPL (At the CMP INM's current stake of
                                                                              ,
                5.7% is valued at ~Rs210cr), creating further headroom for foreign investment.

                Evaluating inorganic growth/acquisitions, including Mid- day: Jagran is currently
                                                                    Mid-day:
                evaluating a few opportunities, including Mid-day. However, discussions are at a
                preliminary stage, and, at this stage, Jagran is not sure how the deal will be structured
                (equity, strategic alliance or a marketing tie-up), if so, with Mid-day. However, Jagran
                will invest in a company only if the proposition is profit-making (even in the medium-
                term), and not for any valuation arbitrage.

                While Jagran is clearly a strong leader in the Hindi Belt, we believe an English publication
                would definitely aid the company in terms of providing bundling solutions to advertisers
                similar to its peers (DB Corp with DNA and HT Media with Hindustan Times). Moreover,
                it is also exploring certain opportunities in regional media space (though confined to
                print) which could also help Jagran consolidate its position in other Hindi markets.




April 8, 2010                                                                                             2
Jagran Prakashan | Event Update




                Key takeaways from Concall
                                                              investor,
                Jagran thrilled to have Blackstone as investor, more so for its expertise in Media:
                More than money infusion, Jagran is excited about the experience and exposure that
                Blackstone brings on board. Cash infused by Blackstone will be utilised by JPL (listed
                entity) which is free to draw funds from the promoter holding Company (in the form of
                a loan at a nominal rate of interest). The cash will be deployed over a period of time
                over different activities, including planned capex, inorganic growth opportunities and
                investments into new initiatives. While Blackstone was more than happy to invest directly
                into the listed entity, it could not, due to a couple of reasons: 1) No headroom to invest
                in JPL directly (due to Foreign holding constraint, restricted at 26% in Print Media
                companies), and 2) Promoters did not want equity dilution for the other shareholders.

                DB Corp entry into Bihar/Jharkhand - impact over-played: Jagran believes that it is a
                                                                   over-played:
                strong No.2 in Bihar/Jharkhand, behind the leader Hindustan. Moreover, in the cities
                that matter, Jagran is neck-to-neck with Hindustan. While Jagran believes that
                competition is likely to intensify in the region, leading to cover price cuts (cites Punjab
                as an example), advertising revenue is likely to remain steady, as, in Bihar, government
                ads form almost 60% of the advertising market, and it takes 18 months to establish
                accounts with the government and get suitable rates. Hence, the impact will only be
                seen in FY2012E.

                Advertising revenue on the up-tick; rate hike very soon: Jagran is clearly witnessing a
                                            up-tick;
                strong up-tick in advertising. March 2010 has been an excellent month and the
                company is confident of strong growth in FY2011E. New emerging sectors like FMCG
                and Real Estate have led to volume recovery. Jagran is also likely to announce its
                annual advertising rate hike in a couple of days.

                Blackstone rates Jagran an excellent investment; cites five reasons:

                1) Excellent Management Team: A Strong focus on Return on Invested Capital (in
                excess of 20% due to high cash flows), discipline in its financial approach (unlike other
                Media companies, core and consolidated EBITDA is the same, indicating no re-
                investment in loss-making businesses), highly creative (e.g. I-Next), strong corporate
                governance, deep second line of management, and high transparency with investors.

                2) High quality publication asset in the form of Jagran Prakashan: The No.1 daily in
                the country, strong in the Hindi Belt and extensive reach across markets.

                3) Defensive Business Model: High barriers for readers to switch, due to localisation of
                content, high amount of local advertising (60% of revenue) and a wide range of
                advertisers.

                4) Attractive Sector: Low Ad-intensity (ad spending to per capita income) at 0.2 to rise
                to 2, driven by growth in personal consumption.

                5) Significant growth opportunities from Jagran's new initiatives: I-Next and City Plus.

                Exit options evaluated by Blackstone, will infuse more funds if needed: Blackstone
                has worked out an exit arrangement at the holding company level. It is an investor in
                Jagran for a long period of time (5-7 years). Moreover, if there are opportunities to
                invest further capital at a good return on capital, it might look at deploying more
                money.



April 8, 2010                                                                                            3
Jagran Prakashan | Event Update




                Profit & Loss Statement                                                           Rs crore
                Y/E March                         FY2007   FY2008   FY2009    FY2010E   FY2011E   FY2012E
                Gross sales                        598.2    749.6    823.4      928.2   1,092.3   1,267.2
                Less: Excise duty                      -        -         -         -         -         -
                Net Sales                          598.2    749.6    823.4      928.2   1,092.3   1,267.2
                Total operating income             598.2    749.6    823.4      928.2   1,092.3   1,267.2
                 % chg                              25.1     25.3      9.8       12.7      17.7      16.0
                Total Expenditure                  478.3    585.8    666.7      656.4     768.3     884.5
                Cost of Materials                  253.1    295.4    341.4      303.7     345.6     397.9
                SG&A Expenses                       76.8     91.8     93.1      102.1     123.4     143.2
                Personnel                           70.4     91.5    106.6      120.7     140.9     160.3
                Others                              78.0    107.2    125.7      129.9     158.4     183.1
                EBITDA
                EBITDA                             119.8    163.8    156.7      271.8     324.1     382.6
                 % chg                              64.3     36.7     (4.3)      73.4      19.2      18.1
                 (% of Net Sales)                   20.0     21.9     19.0       29.3      29.7      30.2
                Depreciation& Amortisation          23.7     33.6     38.3       49.3      54.6      59.8
                EBIT                                96.1    130.2    118.4      222.5     269.4     322.8
                % chg                               81.9     35.5     (9.1)      87.9      21.1      19.8
                (% of Net Sales)                    16.1     17.4     14.4       24.0      24.7      25.5
                Interest & other Charges             8.5      6.0      5.9        6.3       5.9       5.2
                Other Income                        27.5     21.5     22.7       40.1      34.7      38.3
                (% of PBT)                          23.9     14.8     16.8       15.6      11.6      10.8
                Share in profit of Associates          -        -         -         -         -         -
                Recurring PBT                      115.2    145.7    135.2      256.2     298.3     355.9
                % chg                              136.1     26.6     (7.2)      89.5      16.4      19.3
                Prior Period & Ext. Exp./(Inc.)        -        -         -         -         -         -
                PBT (reported)                     115.2    145.7    135.2      256.2     298.3     355.9
                Tax                                 39.0     47.6     43.6       83.3      96.9     115.7
                (% of PBT)                          33.8     32.7     32.2       32.5      32.5      32.5
                PAT (reported)                      76.2     98.1     91.6      173.0     201.3     240.2
                Add: Share earnings of associate       -        -         -         -         -         -
                Less: Minority interest (MI)           -        -         -         -         -         -
                PAT after MI (reported)             76.2     98.1     91.6      173.0     201.3     240.2
                ADJ. PA
                ADJ. PAT                            76.2     98.1     91.6      173.0     201.3     240.2
                % chg                              119.6     28.7     (6.6)      88.8      16.4      19.3
                (% of Net Sales)                    12.7     13.1     11.1       18.6      18.4      19.0
                Basic EPS (Rs)                       2.5      3.3      3.0        5.7       6.7       8.0
                Fully Diluted EPS (Rs)               2.5      3.3      3.0        5.7       6.7       8.0
                % chg                              119.6     28.7     (6.6)      88.8      16.4      19.3




April 8, 2010                                                                                               4
Jagran Prakashan | Event Update




                Balance Sheet                                                              Rs crore
                Y/E March                   FY2007   FY2008   FY2009   FY2010E   FY2011E   FY2012E

                SOURCES OF FUNDS

                Equity Share Capital          60.2     60.2     60.2      60.2      60.2      60.2

                Preference Capital               -        -        -         -         -         -

                Reserves& Surplus            450.9    478.5    499.7     545.8     599.1     663.2

                             Funds
                Shareholders Funds           511.1    538.8    559.9     606.0     659.4     723.4

                Minority Interest                -        -        -         -         -         -

                Total Loans                  106.7     79.1    141.5     126.5     106.5      86.5

                Deferred Tax Liability        38.4     53.1     52.1      52.1      52.1      52.1

                Total Liabilities            656.2    670.9    753.5     784.5     817.9     862.0

                APPLICATION OF FUNDS
                APPLICATION

                Gross Block                  321.2    391.5    479.5     580.1     642.6     704.0

                Less: Acc. Depreciation      107.2    134.7    151.3     200.6     255.2     315.0

                Net Block                    214.0    256.8    328.2     379.5     387.4     388.9

                Capital Work-in-Progress      50.6     47.9     70.7      87.0      96.4     105.6

                Goodwill                         -        -        -         -         -         -

                Investments                  144.6    183.3    156.8     156.8     156.8     156.8

                Current Assets               352.7    307.3    360.1     336.1     382.2     440.5

                  Cash                       101.4     36.7     82.8      27.7      28.3      34.1

                  Loans & Advances           104.6     77.4     86.9     102.1     122.9     145.7

                  Other                      146.8    193.2    190.4     206.3     231.0     260.7

                Current liabilities          105.8    124.4    162.4     174.9     204.8     229.9

                Net Current Assets           246.9    182.9    197.7     161.2     177.4     210.6

                Mis. Exp. not written off      0.2      0.1        -         -         -         -

                Total Assets                 656.2    670.9    753.5     784.5     817.9     862.0




April 8, 2010                                                                                        5
Jagran Prakashan | Event Update




                Cash Flow Statement                                                                Rs crore
                Y/E March                      FY2007    FY2008    FY2009    FY2010E    FY2011E    FY2012E

                Profit before tax               115.2     145.7     135.2      256.2      298.3      355.9

                Depreciation                     23.7      33.6      38.3       49.3       54.6       59.8

                Change in Working Capital       (14.4)    (32.9)     (7.2)     (18.5)     (18.9)     (29.7)

                Interest / Dividend (Net)       (12.4)     (6.5)     (2.3)     (10.2)      (3.6)      (5.3)

                Direct taxes paid                39.0      47.6      43.6       83.3       96.9      115.7

                Others                           (7.4)      5.7      15.8       (0.1)      (4.7)      (6.3)

                Cash Flow from Operations        65.7      98.1     136.3      193.5      228.7      258.8

                (Inc.)/ Dec. in Fixed Assets   (122.4)    (67.6)   (110.9)    (116.9)     (71.8)     (70.6)

                (Inc.)/ Dec. in Investments      32.3     (38.7)     26.5           -          -          -

                Cash Flow from Investing        (90.0)   (106.3)    (84.4)    (116.9)     (71.8)     (70.6)

                Issue of Equity                      -         -         -          -          -          -

                Inc./(Dec.) in loans             (9.8)    (27.7)     62.4      (15.0)     (20.0)     (20.0)

                Dividend Paid (Incl. Tax)        51.5      35.2      70.5      126.8      148.0      176.2

                Interest / Dividend (Net)       (12.4)     (6.5)     (2.3)     (10.2)     (11.6)     (13.8)

                               Financing
                Cash Flow from Financing        (48.9)    (56.4)     (5.8)    (131.7)    (156.3)    (182.4)

                Inc./(Dec.) in Cash             (73.2)    (64.7)     46.1      (55.1)       0.6        5.8

                Opening Cash balances           174.6     101.4      36.7       82.8       27.7       28.3

                Closing Cash balances           101.4      36.7      82.8       27.7       28.3       34.1




April 8, 2010                                                                                                 6
Jagran Prakashan | Event Update




                Key Ratios
                Y/E March                      FY2007       FY2008    FY2009    FY2010E    FY2011E    FY2012E

                Valuation Ratios (x)
                P/E (on FDEPS)                      47.7      37.1      39.7       21.0       18.1       15.1
                P/CEPS                              36.4      27.6      28.0       16.4       14.2       12.1

                P/BV                                 7.1       6.8       6.5        6.0        5.5        5.0
                Dividend yield (%)                   1.2       1.7       1.7        3.0        3.5        4.1
                EV/Sales                             6.1       4.9       4.5        4.0        3.4        2.9

                EV/EBITDA                           30.4      22.5      23.6       13.7       11.5        9.7
                EV / Total Assets                    5.6       5.5       4.9        4.8        4.5        4.3

                Per Share Data (Rs)
                EPS (Basic)                          2.5       3.3       3.0        5.7        6.7        8.0
                EPS (fully diluted)                  2.5       3.3       3.0        5.7        6.7        8.0
                Cash EPS                             3.3       4.4       4.3        7.4        8.5       10.0

                DPS                                  1.5       2.0       2.0        3.6        4.2        5.0
                Book Value                          17.0      17.9      18.6       20.1       21.9       24.0

                Dupont Analysis
                EBIT margin                         16.1      17.4      14.4       24.0       24.7       25.5
                Tax retention ratio                  0.7       0.7       0.7        0.7        0.7        0.7
                Asset turnover (x)                   1.1       1.1       1.1        1.1        1.2        1.3

                RoIC (Post-tax)                     11.5      13.4      10.9       17.5       19.5       22.1
                Cost of Debt (Post Tax)              0.1       0.0       0.0        0.0        0.0        0.0
                Leverage (x)                        (0.4)     (0.3)     (0.2)      (0.1)      (0.1)      (0.1)

                Operating RoE                        7.2       9.8       8.5       15.2       17.4       19.2

                Returns (%)
                RoCE (Pre-tax)                      14.8      19.6      16.6       28.9       33.6       38.4

                Angel RoIC (Pre-tax)                27.5      30.2      24.5       39.9       43.7       49.5
                RoE                                 15.3      18.7      16.7       29.7       31.8       34.7

                Turnover ratios (x)
                Asset Turnover (Gross Block)         1.9       1.9       1.7        1.6        1.7        1.8
                Inventory / Sales (days)            20.0      16.9      14.1       13.5       12.6       12.2
                Receivables (days)                  69.6      77.2      70.3       67.6       64.6       62.9

                Payables (days)                     35.4      40.8      39.3       37.8       39.6       39.4
                WCC (ex-cash) (days)                88.8      71.2      51.0       52.5       49.8       50.9

                Solvency ratios (x)
                Net debt to equity                  (0.3)     (0.3)     (0.2)      (0.1)      (0.1)      (0.1)
                Net debt to EBITDA                  (1.2)     (0.9)     (0.6)      (0.2)      (0.2)      (0.3)
                Interest Coverage (EBIT/Interest)   11.3      21.7      20.1       35.2       46.0       62.2




April 8, 2010                                                                                                    7
Jagran Prakashan | Event Update




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 Securities 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, and is for general guidance only. Angel Securities 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 Securities 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 Securities 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 Securities 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).




 Disclosure of Interest Statement                                            Prakashan
                                                                      Jagran Prakashan
 1. Analyst ownership of the stock                                          No
 2. Angel and its Group companies ownership of the stock                    No
 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%)
Jagran Prakashan | 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
Puneet Bambha                                                                                      Capital Goods, Engineering                                                             puneet.bambha@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
Rahul Jain                                                                                         IT, Telecom                                                                            rahul.j@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
Aniruddha Mate                                                                                     Research Associate (Infra, Real Estate)                                                aniruddha.mate@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

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
Sandeep Patil                                                                                      Jr. Derivative Analyst                                                                 patil.sandeep@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
Dharmil Adhyaru                                                                                    Assistant Research Editor                                                              dharmil.adhyaru@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

Jagran Prakashan - Event Update, 08 Apr 2010

  • 1.
    Event Update |Media April 8, 2010 Prakashan Jagran Prakashan BUY CMP Rs121 Black Paints Jagran Green Target Price Rs160 Blackstone Group invests Rs225cr in Jagran Media: The Blackstone Group is Investment Period 12 Months investing Rs225cr in Jagran Media Network Private Ltd (unlisted, promoter holding Stock Info company), which will hold a majority share (promoter holding at 63% will get Sector Media consolidated and transferred to this entity) in Jagran Prakashan Ltd (JPL). Market Cap (Rs cr) 3639 After Blackstone's entry, we expect INM to completely exit: Independent News & entry, Beta 0.4 Media Investment Ltd (INM) had sold a 7.3% stake in Jagran Prakashan (JPL) in 52 Week High / Low 142/53 July 2009 and further sold 7.8% (23.5mn shares) in early March 2010, cutting its current holding to 5.7% (13.5%). After Blackstone's investment in the Jagran group, Avg Daily Volume 197,889 we believe that INM (which is in severe financial trouble) will completely exit JPL. Face Value (Rs) 2 Evaluating inorganic growth/acquisitions, including Mid-day: Jagran is currently Mid-day: BSE Sensex 17,714 evaluating a few opportunities, including Mid-day. However, discussions are at a Nifty 5,304 preliminary stage, and, at this stage, Jagran is not sure how the deal will be structured Reuters Code JAGP.BO (equity, strategic alliance or a marketing tie-up), if so, with Mid-day. Bloomberg Code JAGP@IN Buy, Target Price Underperformance gives a good entry point; Maintain Buy, with a Target Price of Shareholding Pattern (%) Rs160: Over the last 3 months, Jagran has underperformed its peers by ~5% and the BSE Sensex by 10%. We cite two major reasons: 1) a further stake sale by INM Promoters 55.3 (likely in one last tranche), and 2) DB Corp's launch in Bihar/Jharkhand (impact MF / Banks / Indian FIs 16.9 would be felt only in FY2012E; we believe that Jagran is a strong No.2 in these FII / NRIs / OCBs 4.5 markets). We believe that this underperformance gives a good entry point for Indian Public / Others 23.3 investors to play the regional media theme. We maintain Jagran as our Top Pick in Print, owing to its dominant position in the Hindi Belt, increasing colour ad inventory Abs. (%) 3m 1yr 3yr and its ability to attract a high amount of local advertising. We maintain a Buy, with Buy, Sensex 1.0 64.9 34.4 Target Price a Target Price of Rs160, based on a P/E multiple of 20x FY2012E (in-line with historical valuations). Jagran (9.0) 106.1 65.5 Key Financials Y/E March FY2009 FY2010E FY2011E FY2012E Net Sales 823 928 1,092 1,267 % chg 9.8 12.7 17.7 16.0 Profit Net Profit 91.6 173.0 201.3 240.2 % chg (6.6) 88.8 16.4 19.3 OPM (%) 19.0 29.3 29.7 30.2 EPS (Rs) 3.0 5.7 6.7 8.0 P/E (x) 39.7 21.0 18.1 15.1 Anand Shah P/BV (x) 6.5 6.0 5.5 5.0 Tel: 022 - 4040 3800 Ext: 334 RoE (%) 16.4 28.5 30.5 33.2 E-mail: anand.shah@angeltrade.com RoCE (%) 15.7 28.4 32.9 37.4 Kapur Chitrangda Kapur EV/Sales (x) 4.5 4.0 3.4 2.9 Tel: 022 - 4040 3800 Ext: 323 EV/EBITDA (x) 23.6 13.7 11.5 9.7 E-mail: chitrangdar.kapur@angeltrade.com Source: Company, Angel Research Please refer to important disclosures at the end of this report
  • 2.
    Jagran Prakashan |Event Update Our take on Blackstone's investment and inorganic growth opportunities Blackstone Group invests Rs225cr in Jagran Media: The Blackstone Group is investing Rs225cr in Jagran Media Network Private Ltd (unlisted, promoter holding company), which will hold a majority share (promoter holding at 63% will get consolidated and transferred to this entity) in Jagran Prakashan Ltd (JPL). JNMPL will file for the necessary approvals for the investment with the Foreign Investment Promotion Board (FIPB). We believe that the deal will not have any material impact on the listed entity JPL, as the dilution will happen in the promoter holding company JNMPL (quantum of dilution not disclosed by the management). After Blackstone's entry, we expect INM to completely exit: In early March 2010, entry, Independent News & Media Investment Ltd (INM) sold 7.8% (23.5mn shares) of Jagran Prakashan (JPL), cutting its current holding to 5.7% (13.5%). The proceeds of the sale will be used by INM to pay off its bank debts. Additionally, in July 2009, INM had sold a 7.3% stake in JPL, cutting its stake to 13.5% (20.8%). Consequent to the recent share sale by INM, the shareholders agreement between INM, JPL and the promoters of JPL has been automatically terminated, and accordingly, certain restrictive provisions (including INM's affirmative voting rights) are no longer applicable. Moreover, JPL's Board and the shareholders are free to decide all matters without any contractual restrictions. After Blackstone's investment in the Jagran group, we believe that INM (which is in severe financial trouble) will completely exit JPL (At the CMP INM's current stake of , 5.7% is valued at ~Rs210cr), creating further headroom for foreign investment. Evaluating inorganic growth/acquisitions, including Mid- day: Jagran is currently Mid-day: evaluating a few opportunities, including Mid-day. However, discussions are at a preliminary stage, and, at this stage, Jagran is not sure how the deal will be structured (equity, strategic alliance or a marketing tie-up), if so, with Mid-day. However, Jagran will invest in a company only if the proposition is profit-making (even in the medium- term), and not for any valuation arbitrage. While Jagran is clearly a strong leader in the Hindi Belt, we believe an English publication would definitely aid the company in terms of providing bundling solutions to advertisers similar to its peers (DB Corp with DNA and HT Media with Hindustan Times). Moreover, it is also exploring certain opportunities in regional media space (though confined to print) which could also help Jagran consolidate its position in other Hindi markets. April 8, 2010 2
  • 3.
    Jagran Prakashan |Event Update Key takeaways from Concall investor, Jagran thrilled to have Blackstone as investor, more so for its expertise in Media: More than money infusion, Jagran is excited about the experience and exposure that Blackstone brings on board. Cash infused by Blackstone will be utilised by JPL (listed entity) which is free to draw funds from the promoter holding Company (in the form of a loan at a nominal rate of interest). The cash will be deployed over a period of time over different activities, including planned capex, inorganic growth opportunities and investments into new initiatives. While Blackstone was more than happy to invest directly into the listed entity, it could not, due to a couple of reasons: 1) No headroom to invest in JPL directly (due to Foreign holding constraint, restricted at 26% in Print Media companies), and 2) Promoters did not want equity dilution for the other shareholders. DB Corp entry into Bihar/Jharkhand - impact over-played: Jagran believes that it is a over-played: strong No.2 in Bihar/Jharkhand, behind the leader Hindustan. Moreover, in the cities that matter, Jagran is neck-to-neck with Hindustan. While Jagran believes that competition is likely to intensify in the region, leading to cover price cuts (cites Punjab as an example), advertising revenue is likely to remain steady, as, in Bihar, government ads form almost 60% of the advertising market, and it takes 18 months to establish accounts with the government and get suitable rates. Hence, the impact will only be seen in FY2012E. Advertising revenue on the up-tick; rate hike very soon: Jagran is clearly witnessing a up-tick; strong up-tick in advertising. March 2010 has been an excellent month and the company is confident of strong growth in FY2011E. New emerging sectors like FMCG and Real Estate have led to volume recovery. Jagran is also likely to announce its annual advertising rate hike in a couple of days. Blackstone rates Jagran an excellent investment; cites five reasons: 1) Excellent Management Team: A Strong focus on Return on Invested Capital (in excess of 20% due to high cash flows), discipline in its financial approach (unlike other Media companies, core and consolidated EBITDA is the same, indicating no re- investment in loss-making businesses), highly creative (e.g. I-Next), strong corporate governance, deep second line of management, and high transparency with investors. 2) High quality publication asset in the form of Jagran Prakashan: The No.1 daily in the country, strong in the Hindi Belt and extensive reach across markets. 3) Defensive Business Model: High barriers for readers to switch, due to localisation of content, high amount of local advertising (60% of revenue) and a wide range of advertisers. 4) Attractive Sector: Low Ad-intensity (ad spending to per capita income) at 0.2 to rise to 2, driven by growth in personal consumption. 5) Significant growth opportunities from Jagran's new initiatives: I-Next and City Plus. Exit options evaluated by Blackstone, will infuse more funds if needed: Blackstone has worked out an exit arrangement at the holding company level. It is an investor in Jagran for a long period of time (5-7 years). Moreover, if there are opportunities to invest further capital at a good return on capital, it might look at deploying more money. April 8, 2010 3
  • 4.
    Jagran Prakashan |Event Update Profit & Loss Statement Rs crore Y/E March FY2007 FY2008 FY2009 FY2010E FY2011E FY2012E Gross sales 598.2 749.6 823.4 928.2 1,092.3 1,267.2 Less: Excise duty - - - - - - Net Sales 598.2 749.6 823.4 928.2 1,092.3 1,267.2 Total operating income 598.2 749.6 823.4 928.2 1,092.3 1,267.2 % chg 25.1 25.3 9.8 12.7 17.7 16.0 Total Expenditure 478.3 585.8 666.7 656.4 768.3 884.5 Cost of Materials 253.1 295.4 341.4 303.7 345.6 397.9 SG&A Expenses 76.8 91.8 93.1 102.1 123.4 143.2 Personnel 70.4 91.5 106.6 120.7 140.9 160.3 Others 78.0 107.2 125.7 129.9 158.4 183.1 EBITDA EBITDA 119.8 163.8 156.7 271.8 324.1 382.6 % chg 64.3 36.7 (4.3) 73.4 19.2 18.1 (% of Net Sales) 20.0 21.9 19.0 29.3 29.7 30.2 Depreciation& Amortisation 23.7 33.6 38.3 49.3 54.6 59.8 EBIT 96.1 130.2 118.4 222.5 269.4 322.8 % chg 81.9 35.5 (9.1) 87.9 21.1 19.8 (% of Net Sales) 16.1 17.4 14.4 24.0 24.7 25.5 Interest & other Charges 8.5 6.0 5.9 6.3 5.9 5.2 Other Income 27.5 21.5 22.7 40.1 34.7 38.3 (% of PBT) 23.9 14.8 16.8 15.6 11.6 10.8 Share in profit of Associates - - - - - - Recurring PBT 115.2 145.7 135.2 256.2 298.3 355.9 % chg 136.1 26.6 (7.2) 89.5 16.4 19.3 Prior Period & Ext. Exp./(Inc.) - - - - - - PBT (reported) 115.2 145.7 135.2 256.2 298.3 355.9 Tax 39.0 47.6 43.6 83.3 96.9 115.7 (% of PBT) 33.8 32.7 32.2 32.5 32.5 32.5 PAT (reported) 76.2 98.1 91.6 173.0 201.3 240.2 Add: Share earnings of associate - - - - - - Less: Minority interest (MI) - - - - - - PAT after MI (reported) 76.2 98.1 91.6 173.0 201.3 240.2 ADJ. PA ADJ. PAT 76.2 98.1 91.6 173.0 201.3 240.2 % chg 119.6 28.7 (6.6) 88.8 16.4 19.3 (% of Net Sales) 12.7 13.1 11.1 18.6 18.4 19.0 Basic EPS (Rs) 2.5 3.3 3.0 5.7 6.7 8.0 Fully Diluted EPS (Rs) 2.5 3.3 3.0 5.7 6.7 8.0 % chg 119.6 28.7 (6.6) 88.8 16.4 19.3 April 8, 2010 4
  • 5.
    Jagran Prakashan |Event Update Balance Sheet Rs crore Y/E March FY2007 FY2008 FY2009 FY2010E FY2011E FY2012E SOURCES OF FUNDS Equity Share Capital 60.2 60.2 60.2 60.2 60.2 60.2 Preference Capital - - - - - - Reserves& Surplus 450.9 478.5 499.7 545.8 599.1 663.2 Funds Shareholders Funds 511.1 538.8 559.9 606.0 659.4 723.4 Minority Interest - - - - - - Total Loans 106.7 79.1 141.5 126.5 106.5 86.5 Deferred Tax Liability 38.4 53.1 52.1 52.1 52.1 52.1 Total Liabilities 656.2 670.9 753.5 784.5 817.9 862.0 APPLICATION OF FUNDS APPLICATION Gross Block 321.2 391.5 479.5 580.1 642.6 704.0 Less: Acc. Depreciation 107.2 134.7 151.3 200.6 255.2 315.0 Net Block 214.0 256.8 328.2 379.5 387.4 388.9 Capital Work-in-Progress 50.6 47.9 70.7 87.0 96.4 105.6 Goodwill - - - - - - Investments 144.6 183.3 156.8 156.8 156.8 156.8 Current Assets 352.7 307.3 360.1 336.1 382.2 440.5 Cash 101.4 36.7 82.8 27.7 28.3 34.1 Loans & Advances 104.6 77.4 86.9 102.1 122.9 145.7 Other 146.8 193.2 190.4 206.3 231.0 260.7 Current liabilities 105.8 124.4 162.4 174.9 204.8 229.9 Net Current Assets 246.9 182.9 197.7 161.2 177.4 210.6 Mis. Exp. not written off 0.2 0.1 - - - - Total Assets 656.2 670.9 753.5 784.5 817.9 862.0 April 8, 2010 5
  • 6.
    Jagran Prakashan |Event Update Cash Flow Statement Rs crore Y/E March FY2007 FY2008 FY2009 FY2010E FY2011E FY2012E Profit before tax 115.2 145.7 135.2 256.2 298.3 355.9 Depreciation 23.7 33.6 38.3 49.3 54.6 59.8 Change in Working Capital (14.4) (32.9) (7.2) (18.5) (18.9) (29.7) Interest / Dividend (Net) (12.4) (6.5) (2.3) (10.2) (3.6) (5.3) Direct taxes paid 39.0 47.6 43.6 83.3 96.9 115.7 Others (7.4) 5.7 15.8 (0.1) (4.7) (6.3) Cash Flow from Operations 65.7 98.1 136.3 193.5 228.7 258.8 (Inc.)/ Dec. in Fixed Assets (122.4) (67.6) (110.9) (116.9) (71.8) (70.6) (Inc.)/ Dec. in Investments 32.3 (38.7) 26.5 - - - Cash Flow from Investing (90.0) (106.3) (84.4) (116.9) (71.8) (70.6) Issue of Equity - - - - - - Inc./(Dec.) in loans (9.8) (27.7) 62.4 (15.0) (20.0) (20.0) Dividend Paid (Incl. Tax) 51.5 35.2 70.5 126.8 148.0 176.2 Interest / Dividend (Net) (12.4) (6.5) (2.3) (10.2) (11.6) (13.8) Financing Cash Flow from Financing (48.9) (56.4) (5.8) (131.7) (156.3) (182.4) Inc./(Dec.) in Cash (73.2) (64.7) 46.1 (55.1) 0.6 5.8 Opening Cash balances 174.6 101.4 36.7 82.8 27.7 28.3 Closing Cash balances 101.4 36.7 82.8 27.7 28.3 34.1 April 8, 2010 6
  • 7.
    Jagran Prakashan |Event Update Key Ratios Y/E March FY2007 FY2008 FY2009 FY2010E FY2011E FY2012E Valuation Ratios (x) P/E (on FDEPS) 47.7 37.1 39.7 21.0 18.1 15.1 P/CEPS 36.4 27.6 28.0 16.4 14.2 12.1 P/BV 7.1 6.8 6.5 6.0 5.5 5.0 Dividend yield (%) 1.2 1.7 1.7 3.0 3.5 4.1 EV/Sales 6.1 4.9 4.5 4.0 3.4 2.9 EV/EBITDA 30.4 22.5 23.6 13.7 11.5 9.7 EV / Total Assets 5.6 5.5 4.9 4.8 4.5 4.3 Per Share Data (Rs) EPS (Basic) 2.5 3.3 3.0 5.7 6.7 8.0 EPS (fully diluted) 2.5 3.3 3.0 5.7 6.7 8.0 Cash EPS 3.3 4.4 4.3 7.4 8.5 10.0 DPS 1.5 2.0 2.0 3.6 4.2 5.0 Book Value 17.0 17.9 18.6 20.1 21.9 24.0 Dupont Analysis EBIT margin 16.1 17.4 14.4 24.0 24.7 25.5 Tax retention ratio 0.7 0.7 0.7 0.7 0.7 0.7 Asset turnover (x) 1.1 1.1 1.1 1.1 1.2 1.3 RoIC (Post-tax) 11.5 13.4 10.9 17.5 19.5 22.1 Cost of Debt (Post Tax) 0.1 0.0 0.0 0.0 0.0 0.0 Leverage (x) (0.4) (0.3) (0.2) (0.1) (0.1) (0.1) Operating RoE 7.2 9.8 8.5 15.2 17.4 19.2 Returns (%) RoCE (Pre-tax) 14.8 19.6 16.6 28.9 33.6 38.4 Angel RoIC (Pre-tax) 27.5 30.2 24.5 39.9 43.7 49.5 RoE 15.3 18.7 16.7 29.7 31.8 34.7 Turnover ratios (x) Asset Turnover (Gross Block) 1.9 1.9 1.7 1.6 1.7 1.8 Inventory / Sales (days) 20.0 16.9 14.1 13.5 12.6 12.2 Receivables (days) 69.6 77.2 70.3 67.6 64.6 62.9 Payables (days) 35.4 40.8 39.3 37.8 39.6 39.4 WCC (ex-cash) (days) 88.8 71.2 51.0 52.5 49.8 50.9 Solvency ratios (x) Net debt to equity (0.3) (0.3) (0.2) (0.1) (0.1) (0.1) Net debt to EBITDA (1.2) (0.9) (0.6) (0.2) (0.2) (0.3) Interest Coverage (EBIT/Interest) 11.3 21.7 20.1 35.2 46.0 62.2 April 8, 2010 7
  • 8.
    Jagran Prakashan |Event Update 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 Securities 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, and is for general guidance only. Angel Securities 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 Securities 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 Securities 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 Securities 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). Disclosure of Interest Statement Prakashan Jagran Prakashan 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 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%)
  • 9.
    Jagran Prakashan |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 Puneet Bambha Capital Goods, Engineering puneet.bambha@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 Rahul Jain IT, Telecom rahul.j@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 Aniruddha Mate Research Associate (Infra, Real Estate) aniruddha.mate@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 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 Sandeep Patil Jr. Derivative Analyst patil.sandeep@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 Dharmil Adhyaru Assistant Research Editor dharmil.adhyaru@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