Orient Green Power Company Ltd

Orient Green Power Company Ltd
Electric Utilities
FV – Rs 10; 52wks H/L –20.10/11 ; TTQ – 2.43 Lacs; CMP – Rs 11.11 (As On August 25th 2015; 12.10) ;                        

    Market Cap – Rs 631.13 Crs

Consolidated Financials and Valuations for FY15 (Amt in Rs Crs unless specified)


Equity Capital

Net worth
Long Term Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
568 826 1869.2 500.3 (233) 14.5 (4.10) 14.3 0.8 75 1.9

 

Consolidated Financials and Valuations for Q1 FY16


Equity Capital

Net worth

Total
Sales
PAT
BV
(Rs)

TTM EPS (Rs)

TTM

P/E


Industry P/E

P/BV

Promoter’s
Stake
Beta
568 515 108.3 (53.4) 9.1 (4.58) 14.3 1.2 75 1.9

 

Triggers:

  • Generation Based Incentive (GBI) has been notified which would entitle the company to get a benefit of up to Rs. 10 Million per Mw on 75.6Mw leading to improved viability.
  • Government Offers Tax Incentives (such as Tax holidays, Accelerated Depreciation etc.) and Non – Tax Incentives (Feed In tariff, Capital Grants, Rebates On equipments etc.)
  • Major non tax Incentive is Renewable Energy Certificates ( RECs are generation-based ‘certificates’ awarded (electronically, in demat form) to those who generate electricity from renewable sources such as wind, biomass, hydro and solar, if they opt not to sell the electricity at a preferentially higher tariff. These certificates are trade-able on the exchanges and are bought by ‘obligated entities’, who are either specified consumers or electricity distribution companies. These obligated entities may either required to purchase a certain quantum of either green power or RECs. Trading happens on the last Wednesday of each month. Within the obligation, there is a small slice carved out for solar-RECs, or RECs from solar power generators.)
  • The company is also working on ways towards reducing the fuel cost for its biomass business and has already taken steps such as entering into contract farming agreement with farmers for ensuring stable and consistent supply of fuel.
  • Currently , a 20 MW biomass Project in Kolhapur, Maharashtra , 8.4 MW wind project In Gujarat and 7.2 MW wind project In Andhra Pradesh are under construction and plans to develop wind projects Of 70 MW by March 2015.

Recent Updates:

  • On 19th August,2015 the company informed that it would raise Rs.100 Crs from Edelweiss Group Companies (EW Special Opportunities Fund II Pte Ltd, Ecap Securities Ltd and Forefront Capital Management Pvt Ltd.) and the promoters will subscribe to shares worth Rs 150 Crs through SVL Ltd (formerly known as Shriram Industrial Holdings Ltd) and its subsidiaries.
  • India has become the world’s third largest market (in terms of generation capacity) surpassing Japan and Russia in 2013 and current installed capacity as of March 2015 stood at ~268 Gw.
  • The Government is also planning on constructing 1,07,440 circuit kilometres of transmission lines by 2016-17 as India’s energy consumption has been increasing fastest due to population growth and economic development.

Overwiew:

Orient Green Power Company Limited (OGPL) is one of India’s leading independent renewable energy-based power generation company focused on developing, owning and operating a diversified portfolio of renewable energy power plants. The Company’s portfolio includes Wind and Biomass energy assets at various stages of development. Headquartered in Chennai, Tamil Nadu, OGPL benefits from the support and commitment of the Shriram Group. The other major shareholders are Bessemer Venture Partners through Bessemer India Capital Limited and Olympus Capital through AEP Green Power Limited. The identified Biomass undertaking of the Company will get demerged into BGPL, a subsidiary of the company , effective October 1, 2015.

The Company had raised an IPO on 9th October,2010 Of Rs. 900 Crs priced at Rs.47 per share to fund capacity expansion and repayment of debt.

    

       Segment Analysis :

  1. Biomass Energy Business:
  • The company is a clear market leader with an installed capacity of 106 Mw.
  • Generated revenues worth Rs.153 Crs .

The Units in Tamil Nadu were facing issues of fluctuating fuel costs and lack of adequate cost effective fuel in some units which led to shut down of these units for some period of time.

  1. Wind Energy Business :
  • The company has a total installed capacity of 435 MW.
  • Generated revenues worth Rs.340 Crs.

Delay of over three weeks for the onset of the wind season impacted the wind business in Q1 FY15.

 

Capacity Expansion Plan – Wind Business
States Capacity (MW) Remarks
Andhra Pradesh 43.5 Planned
Madhya Pradseh 14 Planned
Total 57.5  

 

Capacity Expansion Trend: (In Units MW)

Business 2010-11 2011-12 2012-13 2013-14 Planned For FY 2015
Wind 179.5 317.1 339 424 494.6
Biomass 40.5 60.5 60.5 86 106
Total 220 377.6 399.5 510 600.6

 

 Management:

  • Mr. N Rangachary – Chairman
  • Mr. S Venkatachalam – MD
  • Mr. K. V Kasturi – CFO

Bulk Deals:

Deal Date Client Name Deal Type Quantity Price (Rs.)
22-Dec-10 Goldman Sachs Investments Mauririus Ltd S 4782942 26
08-Oct-10 Crosseas Capital Services Pvt. Ltd S 2985549 42.89
08-Oct-10 Crosseas Capital Services Pvt. Ltd P 2985549 43.14

 

Major Non-Promoter Holdings:

Sr. No Non – Promoters No. of Shares held % Of Shares held
1 Life Insurance Corporation Of India 19857996 3.5
2 Theta Management Consultancy Pvt. Ltd 13500000 2.38
3 Olympus India Holdings Limited 13381854 2.36
4 IDBI Bank Ltd. 8484786 1.49
  Total 55224636 9.72

 

Consolidated Financial Trends (In Rs. Crs)

Particulars FY15 FY14 FY13 FY12 FY11
Equity Paid Up 568 568 468 468 468
Networth 826 1056 1089 1189 1262
Total Debt 1923 1949 1690 1177 695
Net Sales 500 421 460 283 240
Other Income 8 8 24 32 31
PAT -233 -187.6 -69.9 -69.3 10.8
Book Value (Rs) 14.5 18.6 23.3 25.4 27.0
EPS (Rs) -4.10 -3.30 -1.49 -1.48 0.23

 

*During the year 2013-2014 fresh issue of 100000000 shares was made of face value Rs 10 each.

Risks:

  • Dependent On Governmnent Policies to a greater extent and regulatory Issues related to Incentives.
  • High Financed Costs.
  • High feedstock prices/low quality due to heavy rains for its Bio-mass plants.
  • Increase in Levy Charges in Tamil Nadu for Wind Business.
  • Largely Dependent On nature which is unpredictable and uncontrollable.

 

 

 

 

 

 

 

 

 

 

 

Ansal Buildwell  Ltd

Ansal Buildwell  Ltd
Realty
FV – Rs 10; 52wks H/L –137.35/52; TTQ – 28 K; CMP – Rs 123.60 (As On August 17th 2015; 15:30) ;                            
Market Cap – Rs 91.26 Crs

Consolidated Financials and Valuations for FY15 (Amt in Rs Crs unless specified)


Equity Capital

Net worth
Long Term Debt
Total  
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
7.4 93.2 28 124.2 9 125 12.1 10.2 20.1 1 54.8 0.9

 

Standalone Financials and Valuations for Q1 FY16


Equity Capital

Net worth

Total  
Sales
PAT
BV
(Rs)

TTM EPS (Rs)

TTMP/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
7.4 106 46.6 13 143 26.82 4.6 20.1 0.9 54.8 0.9

 

Overwiew:

The Ansal Buildwell Group is an India-based Company engaged in real estate development. The real estate portfolio of Ansal buildwell includes residential complexes, townships, independent floors, commercial buildings, group and row housing projects, and various other infrastructural projects. In the hospitality segment, the company constructs social platform for leisure and recreation. Some of the Company’s national projects include the Baner Hydel Project; Sardar Sarover Narmada Nigam Ltd.; the Thoubal multipurpose project in Manipur,and a viaduct on the Jammu-Udhampur rail link.

The Company has a Land Bank Of 7000 Acres.

 

Upcoming Projects:

  1. Townships:
  • Ansal City – Jaipur, Rajasthan.
  • Ansal Aditya Vatika – Gwalior, Madhya Pradesh
  1. Group Housing:
  • Meadows – Kullu, Himachal Pradesh
  • Royal Heritage – Faridabad, Haryana

 

Bulk Deals:

Deal Date Client Name Deal Type Quantity Price (Rs.)
28-Apr-15 Equity Intelligence India Pvt.Ltd P 50000 113.45
16-Apr-15 Equity Intelligence India Pvt.Ltd P 45000 99.41
23-Mar-15 Equity Intelligence India Pvt.Ltd P 55000 64.25
15-Jan-15 Chimanlal Popatlal Mataliya P 37815 86.55
15-Jan-15 Anant Steel Pvt.Ltd S 73528 85.51
15-Jan-15 Anant Steel Pvt.Ltd P 73528 82.35
15-Jan-15 Chimanlal Popatlal Mataliya S 37815 86.11
14-Jan-15 Harsh Vardhan S 2102 77.85
14-Jan-15 Harsh Vardhan P 38000 77.85

 

 Management:

  • Gopal Ansal – CMD
  • R.L Gupta – Director ( Finance & Business Development )
  • Gaurav Mohan Puri – Director ( Projects )

 

The Equity Capital is @ Rs 7.4 Crs consisting of 7383843 equity Shares of FV Rs 10 currently held as under

 

None Of the  Promoter’s Holding is Pledged.

 

Major Non-Promoter Holdings:

Sr.No Non – Promoters No. of Shares held % Of Shares held
1 Religare Finvest Ltd 98800 1.34
2 Tara Chand Jain 327908 4.44
3 Equity Intelligence India Pvt Ltd 150000 2.03
Total 576708 7.81

 

Consolidated Financial Trends

Particulars FY15 FY14 FY13 FY12 FY11
Equity Paid Up 7.4 7.4 7.4 7.4 7.4
Networth 93.2 85.1 75.7 66.3 57.2
Total Debt 66 49 26 45 59
Net Sales 124.2 146.5 106.2 109.9 132.2
Other Income 1.6 1.6 2.4 2.2 0
PAT 9 10.7 10.7 10.4 10
Book Value (Rs) 126 115 102 90 77
EPS (Rs) 12.2 14.5 14.5 14.1 13.5

 

Archies Ltd

Archies Ltd
Gift Articles, Toys & Cards
FV – Rs2 ; 52wks H/L –36.65/17; TTQ – 48 K; CMP – Rs 28.65 (As On 13th August 2015; 15.30) ;                            
Market Cap – Rs 96.8 Crs

Standalone Financials and Valuations for FY15 (Amt in Rs Crs unless specified)


Equity Capital

Net worth
Long Term Debt
Total  
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
6.8 108.1 195.7 4.1 32 1.2 23.9 18 0.9 61 1.5

 

Overwiew:

Archies Limited is an India-based company, which deals in greeting cards, gifts and stationery products under the brand name Archies. The Company has 17 branches spread all over India. It also exports goods to overseas markets. The Company operates through three segments: greeting cards, stationery and gifts. The Company offers accessories, bags and wallets, chocolates, clocks, gifts, greeting cards, home decor, jewelry, kids’ stuff, perfumes, personalized gifts, premium gifts, soft toys, stationery and watches. The Company offers its products for various occasions. It offers products through its Website archiesonline.com through, which account details can be managed, orders can be tracked and reward points are managed. The Company also offers refund policy. The order placed can be cancelled by archiesonline.com by the customer before or after dispatch. It offers corporate gifts, which include corporate essentials, stationery, greeting cards, gift hampers and home decor.         

 

Block Deals:

Deal Date Client Name Deal Type Quantity Price (Rs.)
20-Jul-15 BP Fintrade Pvt. Ltd S 225156 28.81
20-Jul-15 BP Fintrade Pvt. Ltd P 225165 28.89
09-Jul-15 GKN Securities S 203992 29.04
09-Jul-15 GKN Securities P 203992 28.89
19-Sep-14 Crosseas Capital Services Pvt.Ltd P 184492 33.83
19-Sep-14 Crosseas Capital Services Pvt.Ltd S 184492 34.02
15-Sep-14 Crosseas Capital Services Pvt.Ltd S 201529 29.7
15-Sep-14 Crosseas Capital Services Pvt.Ltd P 201529 29.58
22-Jan-14 Gajanan Enterprises S 250642 23.39
22-Jan-14 Gajanan Enterprises P 278525 23.24

 

Management:

  • Anil Moolchandani – CMD
  • Pramod Arora – Joint MD
  • Dilip Seth – CFO

 

The Equity Capital is @ Rs 6.8  Crs consisting of 33780000   equity Shares of FV Rs 2 currently held as under

None of the Promoter’s Holding is Pledged.

 

 

Standalone Financial Trends – Amt in Rs Crs

Particulars FY15 FY14 FY13 FY12 FY11
Equity Paid Up 6.8 6.8 6.8 6.8 6.8
Networth 108.1 114.2 110.7 105.4 97.5
Total Debt 7 8 4 12 6
Net Sales 195.7 197.2 201.6 2010 189.4
Other Income 1.7 0.9 0.4 0.8 1.2
PAT 4.1 5.2 7 9.5 10.1
Book Value (Rs) 32 34 33 31 29
EPS (Rs) 1.2 1.5 2.1 2.8 3.0

 

Note:

The Company Has Mentioned “ Due to applicability Of Schedue 2 to the companies Act, 2013 with effect from 01 April 2014, the company has reviewed and revised the estimated useful lives, residual value and reclassified certain fixed assets based on technical study and other fixed assets in accordance with the said provisions. Consequent to change of useful life, an amount of Rs.884.02 lacs (net of deffered tax of Rs.424.56 lacs) representing carrying value of those assets whose useful life had expired as on 01 April 2014 has been adjusted against the opening balance in General Reserve. Had the company, continued with the previous assessed useful lives, depreciation charged for the year ended 31 March 2015 would have been lower by Rs.146.18 lac.” this as the reason for reduction in their Networth.

Cybertech Systems & Software Ltd

Cybertech Systems & Software Ltd
IT Software Products
FV – Rs 10; 52wks H/L –74.9/23.65; TTQ – 8 K; CMP – Rs 44.5 (As On August 13th 2015; 15.30) ;                         

   Market Cap – Rs 119.2 Crs

Consolidated Financials and Valuations for FY15 (Amt in Rs Crs unless specified)


Equity Capital

Net worth
Long Term Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
26.8 60 64 5.2 22 1.94 22.9 24.5 2 38.04 0.5

 

Overwiew:

Cybertech Systems and Software Limited is an India-based provider of geospatial, networking and enterprise information technology (IT) solutions. The Company provides GIS Solutions, Geo Data Management, Mobile GIS, ArcGIS Applications, SAP Solutions, SAP Mobile Solutions, S2 Platform, Networking and Infrastructure solutions, and Risk Visibility Solution. The Comnapny’s products include GeoCivic, GeoShield, CyberServe, GeoServe, CyberSupport and CyberMonitor. It offers its services to the following markets: Government, education, utilities, public safety and homeland defense, technology, telecom, retail, healthcare and manufacturing, among others. Its customers include Toyota, Tennant Company, IBM, Pune Municipal Corporation, Nortel and ESRI.

 

Block Deals:

 

Deal Date Client Name Deal Type Quantity Price (Rs.)
30-Dec-13 Gajanan Enterprises S 149445 22.73
30-Dec-13 Gajanan Enterprises P 149715 23.03
18-May-05 Narendra Singh Surana S 89000 24.47

 Management:

  • Mr. Viswanath tadimety – Chairman
  • Mr. Steven Jeske  – Director
  • Mr. Sudhir Joshi – Director

Major Non-Promoter Holdings:

Sr.No Non – Promoters No. of Shares held % Of Shares Held
1 Indotech Holdings LLC 3900000 14.55
2 Joseph Michael Vanek Trustee 1300000 4.85
3 Prasad Rao Vellaturi 1055271 3.94
4 AKG Finvest Ltd 659000 2.46
5 UNO Metals Ltd 661000 2.47
Total 7575271 28.27

 

Consolidated Financial Trends – Amt in Rs Crs except BV.

Particulars FY15 FY14 FY13 FY12 FY11
Equity Paid Up 26.8 26.5 26.5 26.5 26.5
Networth 60 60 55 49 47
Total Debt 5.5 5 1.3 0 0
Net Sales 64 73.1 75.2 57.4 46.3
Other Income 2.9 5.5 10.9 5.7 7.6
PAT 5.2 7.6 8.8 4.8 1.4
Book Value (Rs) 22 23 21 18 18
EPS (Rs) 1.94 2.87 3.32 1.81 0.53