OK Play India Ltd

OK Play India Ltd
Gift Articles, Toys & Cards
FV – Rs 10; 52wks H/L – 210.65/95.9; TTQ – 2280; CMP – Rs 185 (As On May 30, 2017);                      

            Market Cap – Rs 348 Crs

Consolidated Financials and Valuations for FY16 (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
17.97 25 31 106 -3.98 14 -2.21 35.24 13.2 58.41 1.03

Promoter holding was 60.44% in Sept 16 which has come down to 58.41 currently.

Standalone Financials and Valuations for 9Mnths FY17


Equity Capital

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

TTM EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
18.61 36 55 48 0.57 19 0.31 35.24 9.7 58.41 1.03

 

Valuation Parameters:

  1. Long Term Debt to Equity – 1.24
  2. ROE % – NA
  3. Market Cap/Sales – 3.3

 

OK Play India, the plastic auto components maker, on Monday launched 8 e-vehicles — which includes passenger and commercial vehicles — under brand E-Raaja priced between Rs 1.25-1.5 lakh. http://www.business-standard.com/article/companies/ok-play-india-launches-8-e-vehicles-priced-at-rs-1-25-1-5-lakh-117032700539_1.html

At present, we have about 16 dealers but during the course of next financial year, we will looking a dealer network of 1500 (Source – MD Statement)

The Company has ongoing Marketing, Technical & Manufacturing collaboration with Hofit Kibbutz Kinneret Ltd of Israel engage in manufacturing of inspection chamber for sewage, water and communication system for domestic, public and industrial infrastructure.

There was a fire at the plant during night between 9th and 10th January,2015 in which the company lost its stocks and part of the Building and Plant & Machinery which has hampered the business of the Company. The Company is also emphasizing on development of new business in plastic moulding including development of new products especially toys, outdoor play equipment and delivery boxes.

The company has developed the latest generation plastic body E-Rickshaw which has got patented and has entered manufacturing agreement for the production at 8 locations all over the country.

The company sees huge requirement of E Rickshaw and other battery operated vehicles and expects to recover all its loss and become profitable in the coming years.

Overview:

  • OK Play India Ltd is engaged in manufacturing plastic molded toys, school furniture, playground equipment, infrastructure and automotive products, and point-of-purchase products.
  • The Company’s brands include Chillafish, Clics, Gonge, Malinos, Mic-o-Mic, Mookie, OK Play, Petron, Pockos, Primomo, Step2, Tolo and Winther.
  • It offers toys for all age groups from toddlers to teenagers for both education and entertainment.
  • The Tolo, Pockos, Mookie and Chillafish brands of toys are for infants with a range of teethers, rattles, squeakers and themed ride-ons.
  • It offers musical toys for the young children and ride-ons for the older ones.
  • Mic-o-Mic and Clics barnds offer building blocks and construction sets.
  • Winther offers outdoor play products with a range of ride-ons.
  • Its ship category consists of Kids Toys, Kids Furniture, Ride Ons, Games, Vehicles, Sports, Outdoor Fun and Indoor Fun.
  • The Company’s manufacturing facilities are located at Sohna in Haryana, and Ranipet in Tamil Nadu.

 

Management:

  • T. R. Handa – Chairman
  • Rajan Handa – MD
  •  Puspamitra Das – CFO

Major Non – Promoter Holdings:

Non – Promoters No. of shares held % of shares held
Rajesh Aggarwal 252000 1.35
Shankar Somani 208900 1.12
Sunil Rawal 473438 2.54
Ishaan Metals Pvt. Ltd 304000 1.63
Zealous Financial Services 242382 1.3
Ravunder Mehra 334500 1.8

 

 

 

 

 

 

 

 

Godavari Drugs Ltd

Godavari Drugs Ltd
Pharmaceuticals
FV – Rs 10; 52wks H/L – 54.9/34; TTQ – 1243; CMP – Rs 42 (As On May 22, 2017);                      

            Market Cap – Rs 32Crs

Standalone Financials and Valuations for FY16 (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
7.53 15 4 71 1.35 20 1.79 23.46 29.41 2.1 49.91 1.66

 

Standalone Financials and Valuations for 9Mnths FY17


Equity Capital

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

TTM EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
7.53 17 4 65 1.22 23 1.62 25.93 29.41 1.83 49.91 1.66

 

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.3
  2. ROE % – 9
  3. Market Cap/Sales – 0.5

Overview:

  • Godavari Drugs Ltd is engaged in the contract manufacturing, loan license manufacturing, manufacturing and supply of active pharmaceutical ingredients (APIs), drug intermediaries and fine chemicals.
  • The Company’s API products include Ciprofloxacin Hydrochloride, Enrofloxacin, Centrizine Hydrochloride and Ethambutol Hydrochloride.
  • Its intermediate products include A D Lactone and Benzhyryl Piperazine.
  • Its manufacturing facilities are located at Maharashtra Industrial Development Corporation estate at Nanded, Maharashtra, India.
  • The manufacturing facilities are equipped with glass lined reactors, stainless steel reactors, filtration equipment of various types, drying equipment of various types, compaction facilities, solvent recovery and rectification facilities, hydrogenation facilities suitable for high pressures up to 45 bar, vapor phase catalytic tube reactors operable at temperatures in the range of 450 degrees centigrade, distillative reaction facilities and others.

 

Management:

  • Ghanshyam Jaju – Chairman
  • Mukund Kakani – MD
  •  Kirti Kumar Jain – CFO

 

The Equity Capital is @ Rs 7.53 Crs consisting of 7530500 equity Shares of FV Rs 10 currently held as under

10.48% Of the Promoter’s Holding is pledged.

Major Non – Promoter Holdings:

Non – Promoters No. of shares held % of shares held
Kewal Goel 148700 1.97
Pawan Kothari 98198 1.3
Anuradha Karanjgaokar 100000 1.33
Vrunda Karanjgaokar 100000 1.33
Varun Jain 100000 1.33
Ashwini Karanjgaokar 100000 1.33
Karanjgaokar 80000 1.06

 


Standalone Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12
Equity Paid Up 7.53 7.53 7.53 7.53 7.53
Networth 15 14 10 8 7
Total Debt 16 9 2 3 2
Net Sales 71 55 9 8 4
Other Income 0.2 0 0 0 0
PAT 1.35 3.85 1.55 0.48 -1.6
Book Value (Rs) 20 19 13 11 9
EPS (Rs) 1.79 5.11 2.06 0.64 -2.12

 

 

 

 

 

Godavari Drugs Ltd

 

Godavari Drugs Ltd
Pharmaceuticals
FV – Rs 10; 52wks H/L – 54.9/34; TTQ – 1243; CMP – Rs 42 (As On May 22, 2017);                      

            Market Cap – Rs 32Crs

Standalone Financials and Valuations for FY16 (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
7.53 15 4 71 1.35 20 1.79 23.46 29.41 2.1 49.91 1.66

 

Standalone Financials and Valuations for 9Mnths FY17


Equity Capital

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

TTM EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
7.53 17 4 65 1.22 23 1.62 25.93 29.41 1.83 49.91 1.66

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.3
  2. ROE % – 9
  3. Market Cap/Sales – 0.5

Overview:

  • Godavari Drugs Ltd is engaged in the contract manufacturing, loan license manufacturing, manufacturing and supply of active pharmaceutical ingredients (APIs), drug intermediaries and fine chemicals.
  • The Company’s API products include Ciprofloxacin Hydrochloride, Enrofloxacin, Centrizine Hydrochloride and Ethambutol Hydrochloride.
  • Its intermediate products include A D Lactone and Benzhyryl Piperazine.
  • Its manufacturing facilities are located at Maharashtra Industrial Development Corporation estate at Nanded, Maharashtra, India.
  • The manufacturing facilities are equipped with glass lined reactors, stainless steel reactors, filtration equipment of various types, drying equipment of various types, compaction facilities, solvent recovery and rectification facilities, hydrogenation facilities suitable for high pressures up to 45 bar, vapor phase catalytic tube reactors operable at temperatures in the range of 450 degrees centigrade, distillative reaction facilities and others.

 

Management:

  • Ghanshyam Jaju – Chairman
  • Mukund Kakani – MD
  •  Kirti Kumar Jain – CFO

 

The Equity Capital is @ Rs 7.53 Crs consisting of 7530500 equity Shares of FV Rs 10 currently held as under

10.48% Of the Promoter’s Holding is pledged.

Major Non – Promoter Holdings:

Non – Promoters No. of shares held % of shares held
Kewal Goel 148700 1.97
Pawan Kothari 98198 1.3
Anuradha Karanjgaokar 100000 1.33
Vrunda Karanjgaokar 100000 1.33
Varun Jain 100000 1.33
Ashwini Karanjgaokar 100000 1.33
Karanjgaokar 80000 1.06

 

 

Standalone Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12
Equity Paid Up 7.53 7.53 7.53 7.53 7.53
Networth 15 14 10 8 7
Total Debt 16 9 2 3 2
Net Sales 71 55 9 8 4
Other Income 0.2 0 0 0 0
PAT 1.35 3.85 1.55 0.48 -1.6
Book Value (Rs) 20 19 13 11 9
EPS (Rs) 1.79 5.11 2.06 0.64 -2.12

 

 

 

 

 

 

 

Rama Steel Tubes Ltd

Rama Steel Tubes Ltd
Iron & Steel Products
FV – Rs 5; 52wks H/L – 155.8/88.1; TTQ – 25 K; CMP – Rs 151 (As On May 02, 2017);                      

            Market Cap – Rs 226 Crs

Consolidated Financials and Valuations for FY16 (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
7.47 26 17 245 6.02 17 4.03 37.4 20.06 8.9 59.52

 

Consolidated Financials and Valuations for 9Mnths FY17


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
7.47 37 14 191 7.86 25 9.95 15.2 20.06 6.04 59.52

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.65
  2. ROE % – 23
  3. Market Cap/Sales – 0.92


Rama Steel Tubes
, a leading manufacturer of ERW pipes, has said that it has bagged prestigious export orders worth ₹30 crore. The company will execute the orders from its facility at Delhi. This facility has an overall manufacturing capacity of 60,000 tonnes per annum. These orders will boost the performance of the company. In line with its vision of profitable growth, the company has been successful in further strengthening its presence in highly profitable geographies. http://www.thehindubusinessline.com/markets/stock-markets/rama-steel-tubes-limited/article9637936.ece

On March 29, 2017 the Company approved Preferential Allotment of 1500000 Fully Convertible Warrants and 1100000 Equity Shares of Rs.5 each at an Issue Price of Rs.122 each to Promoter and Non – Promoter group.

Operating currently from two locations, Rama Steel Tubes has a total production capacity of 99,000 tonnes which the company plans to increase to 340,000 tonnes by 2019-20 at an investment of Rs 50 crore (excluding land value). http://www.business-standard.com/article/companies/rama-steel-tubes-to-quadruple-production-capacity-in-four-years-116051801184_1.html

Overview:

  • Rama Group, One of the leading manufactures of Steel Pipes & Tubes and Rigid PVC & G.I. Pipes in India. Established in 1974 by Sh. H.L. Bansal, Rama in one of the most trusted and established name in the Steel Tube and pipe market in India, and one which in rapidly gaining recognition in overseas markers.
  • With its 20% exports rate, the company has global presence in the Countries like United Kingdom, UAE, Sri Lanka, Ethiopia, Kenya, Uganda, Ghana, Kuwait, Republic of Congo, Yemen, Guyana, Germany, USA, South Africa, Zambia and Malta etc. being its prime markets.
  • The Company’s range includes MS ERW black pipes from 15mm to 200mm diameter pipes .Pipes from 15mm to 150mm NB in light, medium and heavy sizes.
  • As a pioneer and leader in the steel tubes industry, Rama is at the forefront of technology and research and are constantly innovating, listening to the rapidly changing market and giving the consumer the best value for his money. We are Rama, where every effort is towards being better – than the best.
  • Rama has developed a very sophisticated manufacturing facility and the company constantly invests in the latest advances in technology.
  • To take the lead & full fill the market demand Rama Group has installed a modern high speed Tube Mill based on latest technology of world leader M/s Kusakabe of Japan.
  • The plants are located in New Delhi, India’s national capital, in the industrial belt of Sahibabad (Capacity -60000 MT) and in Khopoli (Capacity – 72000 MT).

Management:

  • Naresh Kumar Bansal – CMD
  • Richi Bansal – CEO
  • Rajkumar Malik – CFO

Major Non – Promoter Holdings:

Non – Promoters No. of shares held % of shares held
Madhukar Sheth 365000 2.28
Tarun Dhir 954821 5.95
Rashi Fincorp Ltd 180000 1.12
Share India Securities Ltd 222941 1.39

 


Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 7.47 1.49 1.25 0.25 0.25 0.25
Networth 26 20 20 17 16 15
Total Debt 55 53 39 40 47 37
Net Sales 245 195 184 191 156 128
Other Income 3 2 3 6 2 0.6
PAT 6.02 0.69 2.13 1.11 0.26 1.37
Book Value (Rs) 17 67 80 340 320 300
EPS (Rs) 4.03 2.32 8.52 22.2 5.2 27.4

 

The Company had, in the year ending March 31 2016, split the shares to face value Rs.5 Rs.10 and issues 4 bonus shares for every share held resulting in the total equity to Rs.7.47 Crs from Rs.1.49 Crs.

The total revenue grew at 26% due to starting of a new manufacturing facility at Khopoli.

 

Hindustan Construction Co. Ltd

Hindustan Construction Co. Ltd
Construction & Engineering
FV – Rs 1; 52wks H/L –48/18 ; TTQ – 24.82 Lacs ; CMP – Rs 47 (As On April 25th 2017) ;                    

                Market Cap – Rs 4800 Crs

Consolidated Financials and Valuations for FY16 (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
77.91 703 7191 8853 -318.14 9 -4.08 21.38 5.22 27.8

2.61

 

Standalone Financials and Valuations for 9Months FY17


Equity Capital


Net worth

Total
Sales
PAT
BV
(Rs)

TTM EPS (Rs)

TTM P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
77.92 2569 2838 38.5 33 1 47 21.38 1.4 27.8

2.61

The HCC Group, with a group turnover of Rs. 10353 Crs. comprises of HCC Ltd, HCC Infrastructure Co. Ltd, Lavasa Corporation td and Steiner AG in Switzerland.

In addition, the Company has around 3701 Crs of orders in the L1 position, which are expected to turn into firm orders in 2016-17. Thus, HCC not only has a robust order book across the sectors, but also the average size of its new orders is over 700 Crs.

HCC has a standalone debt of Rs. 4900 Crs. and the arbitration awards will help the company to immediately cut its debt by almost half and materially reduce it even further within 12 to 24 months. http://www.livemint.com/Companies/nX8qrZxTX7h3ot6I8TBNPJ/Hindustan-Construction-to-start-getting-arbitration-awards-b.html

 

Valuation Parameters:

  1. Long Term Debt to Equity – 10.2
  2. ROE % – NIL
  3. Market Cap/Sales – 0.54

Key Updates:

  • The current order book is at Rs. 20936 Crs. (As on 31st Dec,2017)
  • HCC has posted an average annual revenue exceeding 4000 Crs, secured orders of over 14000 Crs and completed 17 major projects.
  • The company has been awarded Rs. 369 Crs contract from IRCON on Jan 9, 2017.
  • The company bags an order from NHAI worth Rs.1748 Crs. for constructing 32kms of highways in Jammu & Kashmir.
  • The company also expects of winning an order from the Mumbai Metro Project where it has emerged as the lowest bidder for one of the seven sections.
  • The company has utilised its QIP proceeds of Rs 400 Crs. (Floor Price of Rs.30) which was on April 8, 2015 to reduce debt.
  • The company also has realised Rs 158 crore from the sale of 247 Park.

Overwiew:

  • Hindustan Construction Company Limited provides engineering and construction services.
  • The Company’s businesses span the sectors of engineering and construction, real estate, infrastructure, urban development and management. It operates in the engineering and construction segment.
  • It has a presence in the sectors of hydro power, water solutions, transportation and nuclear power.
  • In the hydro power segment, its operations include construction of dams, barrages, tunnels, underground power stations and surface power stations, along with water conductor systems, such as surge shafts, pressure shafts and penstocks.
  • Its operations also include material handling, such as aerial cableways for concrete placement, tower cranes, ropeways and hydraulic operated traveling/collapsible tunnel formwork, among others.
  • It provides solutions in nuclear power by tie-ups with engineering and construction solution providers. In addition, the
  • Company delivers transport systems, bridges and highways.

 

  • HCC has developed Lavasa City, a planned hill city and one of India’s largest urban development and management initiatives which attracted 1 million tourists during the year.

Management:

  • Ajit Gulabchand – CMD
  • Arjun Dhawan – CEO
  • Ram P. Gandhi – Director

The Equity Capital is @ Rs. 77.91 Crs consisting of 1010703635 equity Shares of FV Rs 1 currently held 

85.38% Of the Promoter’s Holding is Pledged.

Major Non-Promoter Holdings:

Sr. No Non – Promoters No. of shares held % of shares held
1 HDFC Trustee Company Limited 70021087 6.93
2 Siwa Holdings Limited 36082151 3.57
3 Abu Dhabi Investment Authority – Lglinv 16364000 1.62
4 IDBI Bank Ltd. 25434620 2.52
5 Export-Import Bank of India 24251091 2.4
6 Punjab National Bank 21955252 2.17
7 Canara Bank-Mumbai 19603966 1.94
8 Axis Bank Ltd 16471241 1.63
9 State Bank Of India 15185691 1.5
10 United Bank Of India 14569452 1.44
11 ICICI Bank Ltd 14677601 1.45

 


Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 77.91 64.58 60.66 60.66 60.67 60.66
Networth 703 524 540 515 761 1193
Total Debt 9340 10349 9829 9270 7336 6813
Net Sales 8853 10415 9842 8626 8247 7231
Other Income 84 62 174 116 89 75
PAT -318.14 -160 -277 -482 -530 -64
Book Value (Rs) 9 8 9 8 13 20
EPS (Rs) -4.08 -2.48 -4.57 -7.95 -8.74 -1.06

 

During the year, additional 133332800 equity shares were issued of face value Rs.1 each.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exide Industries Ltd

Exide Industries Ltd
Auto Parts & Equipment
FV – Rs 1; 52wks H/L – 240.55/134.65; TTQ – 7.81 Lacs; CMP – Rs 238 (As On April 20, 2017);                      

            Market Cap – Rs 20310 Crs

Consolidated Financials and Valuations for FY16 (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
85 4330 2 9615 713.7 51 8.4 28.33 22.59 4.7 45.99 0.87

 

Standalone Financials and Valuations for 9Mnths FY17


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
85 5340 6390 528.86 63 6.22 38.26 22.59 3.8 45.99 0.87

 

Valuation Parameters:

  1. Long Term Debt to Equity – NA
  2. ROE % – 16
  3. Market Cap/Sales – 0.5

 

  • Exide can produce around 34.2 million units of automobile batteries (including batteries for motorcycle applications) annually, and over 2824 million ampere-hours of industrial power every year.
  • The company has a planned capital expenditure of over Rs. 1400 Crs for technology up-gradation, making the organisation more cost-efficient and driving higher automation
  • The company is implementing a large scale CastOn-Strap (COS) line at Hosur, which will be manufacturing large-size batteries in FY 2016-17, enabling faster turnaround and output. At Haldia plant, they have commenced operations of another COS line for much larger batteries (traction cells).
  • Exide is one of the few battery manufacturers who are capable of manufacturing submarine batteries for a wide range of submarine designs. During FY 2015-16, submarine batteries recorded an impressive growth of around 42% over the previous year.
  • Despite a gloomy Global Automotive outlook, export of Automotive Batteries registered a marginal growth of around 2% in value. The export of Industrial Batteries, Home UPS and Solar Systems recorded a volume growth of around 6.5% over the previous year.

 

Overview:

  • Exide Industries Ltd is a storage battery company.
  • The Company designs, manufactures, markets and sells a range of lead acid storage batteries.
  • It operates through Storage Batteries & allied products, Life Insurance Business and Others segments.
  • Storage batteries & allied products segment includes the holding company and some of its subsidiaries manufacture lead acid storage batteries and allied products.
  • The Life Insurance business segment is engaged in life insurance business carried by its subsidiaries.
  • It offers a range of products, including automotive batteries, solar batteries, submarine batteries, industrial batteries, genset batteries, inverter batteries and home uninterruptible power supply systems.
  • The Company manufactures batteries for the automotive, power, telecom, infrastructure projects, computer industries, as well as the railways, mining and defense sectors.
  • Its manufacturing units are located in West Bengal, Haryana, Maharashtra, Tamil Nadu and Uttarakhand.

 

Management:

  • R. G. Kapadia – Chairman
  • G. Chatterjee – MD & CEO
  •  A. K. Mukherjee – CFO

 

The Equity Capital is @ Rs 85 Crs consisting of 850000000 equity Shares of FV Rs 1 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 ICICI Prudential Value 12606036 1.48
2 The New India Assuance Co. Ltd 17731080 2.09
3 LIC of India 32566143 3.83
4 Government Pension Fund Global 29059854 3.42
5 HDFC Standard Life Insurance Co. Ltd 10084463 1.19
6 Hathway Investments Ltd 36752730 4.32

 

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 85 85 85 85 85 85
Networth 4330 3841 3450 3080 2687 2385
Total Debt 110 54 15 50 28 101
Net Sales 9615 9630 8380 6422 5360 4822
Other Income 135 95 71 56 41 56
PAT 713.7 614.55 544.66 549.35 446.06 618.82
Book Value (Rs) 51 45 41 36 32 28
EPS (Rs) 8.40 7.23 6.41 6.46 5.25 7.28

 

Sales of Automotive Batteries had a growth rate of 4.3% by volume in 2015-16.

The aftermarket sales of four wheeler batteries witnessed an overall growth of 10% in units from the previous year.

In the two wheelers aftermarket, the growth rate during the year was nearly 14%. Sale of batteries in the four wheeler OEM division was however lower by about 2% in units during the year.

In the OEM two wheelers, the Company witnessed a growth rate of 3% in sales as compared to that of previous year

 

 

 

 

Eastern Gases Ltd

Eastern Gases Ltd
Oil Marketing & Distribution
FV – Rs 10; 52wks H/L – 72.9/23.1; TTQ – 495; CMP – Rs 61 (As On April 17, 2017);                      

            Market Cap – Rs 90 Crs

Consolidated Financials and Valuations for FY16 (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
15 33 11 269 3.14 22 2.09 29.2 18.29 2.8 56.83 1.04

 

Standalone Financials and Valuations for 9Mnths FY17


Equity Capital

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

TTM EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
15 38 8 224 3.05 25 2.03 30 18.29 2.44 56.83 1.04

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.33
  2. ROE % – 10
  3. Market Cap/Sales – 0.33

Eastern Gases to consider purchasing shares of Asia LPG Pvt Ltd to extent of 100 percent and make it a unit of company. http://in.reuters.com/article/brief-eastern-gases-to-consider-purchasi-idINFWN1G60HO

 

With the new government policy PAHAL (DBTL) Scheme it has able to restrict the black marketing of subsidies LPG and thereby saves Rs 10,000 crores. It has predominantly increased the sale of cylinders at market price and thereby a huge opportunity to the parallel marketers to play.

The company has started two new LPG bottling plants at Bangalore & Hyderabad with its vision of pan India presence. This will add to company’s presence in Domestic, Commercial and Industrial segment. With various government checks on Domestic LPG supplies the company expects that the Domestic sector will also open up as Good Avenue in years to come.

The Authorized Equity Share Capital of the Company be and is hereby increased from Rs. 15 Crs divided into 15000000 (One Crores Fifty Lakhs) Equity Shares of Rs. 10 each to Rs. 18.08 CRs divided into 18080000 (One Crores Eighty Lakhs Eighty Thousand) Equity Shares of Rs. 10 each by creation of additional 3080000 (Thirty lakhs Eighty Thousand) Equity Shares of Rs. 10 amounting to Rs. 30800000 (Rupees Three Crores Eight Lakhs) by way of warrants, each ranking pari- passu in all respect with the existing Authorized Equity Share Capital. http://corporates.bseindia.com/xml-data/corpfiling/AttachHis/0d7f9aa4-c51c-4f85-bb76-11b42c390f0b.pdf

Overview:

  • Eastern Gases Ltd iis engaged in manufacturing of gas and distributing of gaseous fuels.
  • The Company is engaged primarily in the business of bottling, trading of liquefied petroleum gas (LPG) and Retailing of AutoLPG.
  • It also manufactures propane, ammonia and butane, and supplies fuel to various companies in industrial houses.
  • The Company also undertakes execution of turnkey projects of gas installation customized according to the customers’ requirements on a long-term gas supply contract basis.
  • It can supply gas on long-term contract, as well as setup installations at the customer’s premises.
  • The Company also provides testing services, such as SRV Testing.
  • The Company is engaged in marketing its EAST GAS brand commercial LPG cylinders.
  • The Company has bottling plants located throughout India.
  • Its total installed capacity is 70,000 metric ton (MT) per annum.
  • It caters the commercial cylinder market of West Bengal, Bihar and Orissa from its own bottling plant situated at Durgapur.

Management:

  • Sushil Kr. Bhansali – CMD
  •  Ranjeet Kochar – CFO

The Equity Capital is @ Rs 15 Crs consisting of 15000000 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 Rekha Creations Pvt. Ltd 314583 2.1
2 Demart Trading Pvt. Ltd 700000 4.67
3 ARP Commercial Pvt. Ltd 700000 4.67
4 Bircort Agro Pvt. Ltd 700000 4.67
5 Epixtar Trading Pvt. Ltd 700000 4.67

 

 

Standalone Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 15 15 15 15 8.56 7.98
Networth 33 31 28 25 13 10
Total Debt 52 48 39 19 10 11
Net Sales 269 230 228 210 136 90
Other Income 1 1 0.5 0.2 0.2 0.07
PAT 3.14 2.74 2.3 2.18 1.47 0.99
Book Value (Rs) 22 21 19 17 15 13
EPS (Rs) 2.09 1.83 1.53 1.45 1.72 1.24

 

The financial year 2015-16 witnessed the results of recent internal improvement programs and also reflected the positivity of the macro environment.

Net Sales increased by 17.26% and Net Profit increased by 14.84% .

 

Shankara BuildPro Ltd  

Shankara BuildPro Ltd

 

Face Value – Rs.10

Issue Size – Rs. 350 Crs

Issue Open – March 22-24, 2017

Price Band – Rs.440 – Rs.460

Offer For Sale – Offer for Sale of 6818366 Equity Shares of Rs 10

New Issue – Upto Rs.50 Crs of Rs.10 each.

BRRLM – IDFC Bank, Equirus, HDFC Bank, Karvy.

 

Consolidated Financials and Valuations for FY16 (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
21.87 49 5 2037 41.6 22 19.04 24.16 20.9 60.98

 

Overview:

  • Incorporated in 1995, Shankara Building Products Ltd is retailers of home improvement and building products in India.
  • They offer a wide range of products at their stores which includes structural steel, cement, TMT bars, hollow blocks, pipes and tubes, roofing solutions, welding accessories, primers, solar heaters, plumbing, tiles, sanitary ware, water tanks, plywood, kitchen sinks, lighting and other allied products.
  • As of September 24, 2016, they operated 100 Shankara BuildPro stores covering the end-user segments of urban and semi-urban markets in Andhra Pradesh, Goa, Gujarat, Karnataka, Kerala, Maharashtra, Odisha, Tamil Nadu, Telangana, and Puducherry.
  • The company also manufactures, assembles, processes, trades in, imports, exports, or deals in a range of steel sheets, steel roofing sheets, walling products, accessories, and steel structures and purlins used for construction of various types of building structures, as well as steel pipes, tubes and pipe fittings and iron and steel and allied products and engages in general hardware and general wholesale trading activities.
  • They serves home owners, architects and contractors and small enterprises and housing, general engineering, automotive, renewable energy, agriculture, and construction and infrastructure sectors.
  • They also carry reputed third party brands such as Sintex, Uttam Galva, Uttam Value, Futura, APL Apollo and Alstone and their own brands such as CenturyRoof, Ganga and Loha at their retail stores.

Management :

Mr. Sukumar Srinivas is the Promoter of the Company.

Objects of the Issue:

The object of the issue are:

  1. Repayment or pre-payment of loans of the Company and VPSPL;
    2. General corporate purposes;
    3. Receive the benefits of listing of the Equity Shares on the Stock Exchanges; and
    4. Enhancement of Company’s brand name and creation of a public market for the Equity Shares in India.

Major Shareholders:

Sr.No Non – Promoters No. of shares held % of shares held
1 Sukumar Srinivas 1336250 60.98
2 Fairwinds 7607317 34.78
3 Shankara Holdings 161200 0.74
4 Parwathi Mirlay 100000 0.46
5 C Ravikumar 72400 0.33
6 RSV Sivaprasad 61550 0.28
7 Dhananjay Srinivas 60550 0.28
8 KG Kashinath 41550 0.19
9 V Devananthan 41550 0.19
10 Alex Varghese 20620 0.09
    21502987 98.32

 

Consolidated Financial Trends (In Rs.Crs) :

Particulars FY16 FY15 FY14 FY13 FY12
Equity Paid Up 21.87 21.87 21.87 21.17 20.31
Networth 49 45 43 39 34
Total Debt 213 286 280 272 216
Net Sales 2037 1980 1928 1767 1414
Other Income 0.07 0.08 0.08 0.03 0.03
PAT 41.64 22.58 28.71 21.82 29.89
Book Value (Rs) 22 21 20 18 17
EPS (Rs) 19.04 10.32 13.13 10.31 14.72

 

Kriti Industries Ltd

Kriti Industries Ltd
Plastic Products
FV – Rs 1; 52wks H/L – 46.7/21; TTQ – 28 K; CMP – Rs 43.5 (As On March 16, 2017);                      

            Market Cap – Rs 216 Crs

Consolidated Financials and Valuations for FY16 (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
4.96 55 20 481 10.76 11 2.17 20.05 21.39 3.95 65.76 -0.81

 

Standalone Financials and Valuations for 9Mnths FY17


Equity Capital

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

TTM EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
4.96 77 25 284 12.98 15 2.62 16.6 21.39 2.9 65.76 -0.81

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.36
  2. ROE % -20
  3. Market Cap/Sales – 0.45

During the year the company processed 49010 MT of plastic as against 37812 MT as of last year which results in 29.61% growth.

Company has undertaken Water tank, RPVC Pipes & Fittings, CPVC and Infrastructure up gradation expansion projects involving capital outlay of Rs.14 Crs in Phase I to be financed by Term loan of Rs.10 Crs and balance by internal accruals, Company has availed term loan Rs. 8.5 Crs during the year. Company has repaid term loan of Rs. 7.93 Crs during the year.

Overview:

  • Kriti Industries (India) Ltd is engaged in the pipes business. The Company operates under Plastic segment in over four verticals, such as agriculture, building products, micro irrigation and infrastructure.
  • Its agriculture products include rigid polyvinyl chloride (RPVC) pipe and fittings, casing pipe, polyethylene (PE) coils, sprinkler systems, submersible pipe, suction and garden pipe.
  • Its building products include soil waste rainwater (SWR) drainage pipe and fittings, chlorinated polyvinyl chloride (CPVC) and plumb pipe and fittings, and garden pipe. Its micro irrigation products include micro irrigation lateral (inline and online), sprinkler systems, and RPVC pipe and fittings.
  • Its infrastructure products include RPVC ring fit pipe (elastomeric) and fittings, high-density PE (HDPE) and medium-density PE (MDPE) pipes and fittings, permanently lubricated (PLB) telecom duct and micro duct.
  • Kriti Auto & Engineering Plastics Pvt. Ltd is the wholly owned subsidiary of the Company with a gross turnover of Rs. 19 Crs and a Net Loss of 0.1 Crs.

Management:

  • Shiv Singh Mehta – MD
  •  V. K. Mittal – CFO

Major Non – Promoter Holdings:

Sr.No Non – Promoters No. of shares held % of shares held
1 Snadeep Jhaveri 515095 1.04
2 Rajeev Jawahar 527980 1.06
3 Varsha Shah 548992 1.11
4 Jyoti Kasliwal 661737 1.33
5 Rahul Mehta 683958 1.38
6 Praveen Kasliwal 1022996 2.06
7 Bhavesh Shah 1203944 2.43
8 Chartered Finance & Leasing Ltd 747397 1.51

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 4.96 4.96 4.96 4.96 4.96 4.96
Networth 55 45 43 40 37 32
Total Debt 55 38 32 37 37 29
Net Sales 481 381 371 334 304 279
Other Income 2 1 1 2 2 2
PAT 10.76 2.08 4.34 3.74 5.76 5.64
Book Value (Rs) 11 9 9 8 7 6
EPS (Rs) 2.17 0.42 0.88 0.75 1.16 1.14

 

The performance of the company was possible due to stability in Raw Material prices and Inventory Management.

 

 

 

 

Music Broadcast Ltd

Music Broadcast Ltd

 

Issue Open: Mar 6, 2017 – Mar 8, 2017
Issue Type: Book Built Issue IPO
Issue Size:
Fresh Issue of Equity Shares of Rs 10 aggregating up to Rs 400.00 Crs
Offer for Sale of 2658518 Equity Shares of Rs 10
Face Value: Rs 10 Per Equity Share
Issue Price: Rs. 324 – Rs. 333 Per Equity Share
Market Lot: 45 Shares
Minimum Order Quantity: 45 Shares
Listing At: BSE, NSE

BRRLM – ICICI Securities Ltd

 

Standalone Financials and Valuations for FY16 (Amt in Rs Crs unless specified)


Equity Capital

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

EPS (Rs)

P/E

P/BV

Promoter’s
Stake
38.91 104 253 246 42.5 27 10.9 30.6 12.3 95
  • Post issue Promoters Holding will come down to ~70%

Standalone Financials and Valuations for H1 FY17


Equity Capital

Net worth

Total
Sales
AnnualisedPAT
BV
(Rs)

TTM EPS (Rs)

TTM P/E

P/BV

Promoter’s
Stake
57.05 117 138 60 21 10.5 31.7 15.9 95

 

Music Broadcast Limited operates as a subsidiary of Jagran Prakashan Limited.

Objects of the Issue:

  • Redemption of Listed NCDs; 
  • Early redemption of the JPL NCDs and repayment / pre-payment of JPL ICDs;and
    General corporate purposes.

Category-wise Break up:
Anchor – 4401159 Shares = 146.56Crs.
Net QIB – 2934106 Shares = 97.71Crs
NII – 2200580 Shares = 73.28Crs
RII – 5134685 Shares = 170.99Crs. (Lot size = 45)
Total Issue – 14670530 Equity Shares = 488.53Crs.

Overview:

  • Music Broadcast Ltd (MBL) is operating radio stations under the branch “Radio City” and has grown its presence from 4 cities in 2001 to 37 cities as on 15th February 2017. These radio stations include the eight “Radio Mantra Stations” transferred from SPML pursuant to the Scheme of Arrangement and nine out of eleven New Radio City Stations. The company expects the remaining two New Radio City Stations to be operationalised by March/ April 2017.
  • MBL is present in 12 out of the top 15 cities in India by population having a reach to over 49.60 million listeners in 23 cities.
  • All its Phase II Radio City Stations which were under Phase II Policy have been migrated to the Phase III Policy.
  • These include Radio City stations which are present at Bengaluru, Lucknow, Mumbai, New Delhi, Chennai, Pune, Hyderabad, Ahmedabad, Surat, Nagpur, Jaipur, Vadodara, Coimbatore, Vizag, Ahmednagar, Sholapur, Sangli, Nanded, Jalgaon and Akola and the Radio Mantra Stations which have been transferred to it pursuant to the Scheme of Arrangement which are located at Agra, Bareilly, Gorakhpur, Varanasi, Jalandhar, Ranchi, Hissar, and Karnal. Under the Phase III Policy, new cities were opened up for auction, pursuant to which MBL acquired 11 additional radio stations i.e. the New Radio City Stations.
  • The New Radio City Stations which have been operationalised are located at Kanpur, Ajmer, Kota, Udaipur, Patiala, Jamshedpur, Nasik, Kolhapur and Madurai. The remaining two New Radio City Stations namely Bikaner and Patna are expected to be operationalised by March/ April 2017.
  • Under the Phase III Policy the license period for radio stations has been increased to 15 years and radio stations are now permitted to carry news bulletins of AIR and also network their radio stations in all cities. 

The Promoter of the Company is JPL (Jagran Prakasha Ltd)

(Jagran Prakashan Ltd is one of the leading media and communications groups in India with interests spanning across print, radio, digital, out of home and brand activations. JPL publishes 10 print titles in five different languages across 13 States in India and has over 400 editions and sub-editions. These include titles such as ‘Dainik Jagran’ –India’s largest read daily and – ‘Inquilab’, one of India’s leading Urdu daily. As of March 31, 2016, JPL had consolidated operating revenues of 2107 Crs and a profit after tax of 445 Crs on a consolidated basis. )

Major Shareholders:

 

Shareholder No. of shares held % of shares held
Spectrum* 29906520 71.35
Crystal* 9003181 21.48
JPL 1358816 3.24
Apurva Purohit 1228500 2.93
  • The shareholding of Spectrum and Crystal were subsequently transferred to JPL pursuant to the Scheme of Arrangement.

 

From 1999 till 2005 it issued equity at par and in 2006 it issued few shares at a price of Rs. 32703.47 per share. In 2007 it issued further equity at a price of Rs. 70 per share and thereafter it again issued more shares at par in 2007 and 2015. In 2006 it also issued bonus shares in the ratio of 705.13 shares for every 1 share held.

 

Standalone Financial Trends (In Rs.Crs) :

Particulars FY16 FY15 FY14 FY13 FY12
Equity Paid Up 38.91 38.91 38.91 38.91 38.91
Networth 104 58 11 -14 -27
Total Debt 256 285 103 118 139
Net Sales 246 208 157 141 125
Other Income 13 7 3 2 3
PAT 42.5 47.1 24.3 11.6 -2.2
Book Value (Rs) 27 15 3 -4 -7
EPS (Rs) 10.9 12.1 6.2 3.0 -0.6

 

The Radio Revenue is 55%.

Debt is long term in nature (except 3 Crs short term included on FY2016)

Peer Comp: (Standalone FY16)

Particulars ENIL MBL
Mkt.Cap (Rs.Crs) 3942 1860
CMP (Rs) 827 333
FV (Rs) 10 10
Sales (Rs.Crs) 534 246
PAT (Rs.Crs) 100 43
Equity (Rs.Crs) 47.67 38.91
Networth (Rs.Crs) 769 104
Debt (Rs.Crs) 250 253
EPS (Rs) 21.0 10.9
BV (Rs) 161 27
P/BV 5.13 12.3
P/E 39.4 30.6

 

The market share of MBL is 21% whereas ENIL is 20%

The value share of MBL is 23% and ENIL is 24%