Netwrok18 Ltd

Netwrok18 Ltd
Holding Companies
FV – Rs 5; 52wks H/L –49.2/30; TTQ – 58 K; CMP – Rs 38 (As On February 23, 2017);                      

            Market Cap – Rs 3989 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
6.63 192 128 202 7.76 29 1.17 41 13.19 1.7 70.4

 

Consolidated Financials and Valuations for H1 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
6.63 212 22 212 10.29 32 2 24 13.19   70.4

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.7
  2. ROE % – 4
  3. Market Cap/Sales – 2

Overview:

  • Associated Stone Industries is the world’s largest stone mining companyand the only listed one in India. The end user of the industry is the Real estate, construction and Infrastructure.
  • Established in 1945, during the time of the British Raj, Associated Stone Industries has a long and distinguished history of providing its customers with beautiful, sophisticated and exotic products.
  • ASI still holds the largest quarries in the world spread across 10 sq kms at Ramganjmandi, situated in Rajasthan, the home of the most flawless Kotah Stone.
  • Powered by a work force of 5000 dedicated, passionate and driven employees, ASI produces a staggering 15 Crore Sq.ft of Kota Stone each year.
  • Unwilling to compromise on quality, ASI has equipped themselves with the best diamond tool units for cutting, sawing & shaping various natural stones, and produces some of the finest natural stones, all at par with global standards.
  • The Company has sold Wind Power Unit of 1.125 MW at Tirupur District of Tamil Nadu in November, 2015.

 

The Company has acquired a foreign subsidiary in UAE, Al Rawasi Rock and Aggregates LLC, through its wholly owned subsidiary viz. ASI Global Ltd., Mauritius to tap the opportunity of huge volume of industrial, infrastructure, reclamation and other construction work currently underway in the Arabian Gulf region. The estimated reserve of quarry of this Company is around 200 million tones which is sufficient for about 45 years of its operations.

Management:

  • Deeapk  Jatia – CMD
  • Pavan  Soni – CFO

 

Major Non – Promoter Holdings:

Non – Promoters No. of shares held % of shares held
Subramanian P 859500 1.04
Satjit Singh 858075 1.04
Mita Dipak Shah 862500 1.04
Halan Properties Private Ltd 3812500 4.6

 

 

Consolidated Financial Trends (In Rs. Crs) :

 Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 6.63 6.63 6.63 6.63 6.63 6.63
Networth 192 187 176 169 158 150
Total Debt 160 94 38 53 55 59
Net Sales 202 213 133 177 171 174
Other Income 5 4 3 2 1 2
PAT 7.76 14.45 10.07 13.01 9.43 11.67
Book Value (Rs) 29 28 27 25 24 23
EPS (Rs) 1.17 2.18 1.52 1.96 1.42 1.76

 

For the year under review, the production of Kotah Stone was 1207.40 Lacs sq. ft. as against 1172.77 Lacs sq. ft.

 

 

 

 

 

 

 

 

Nitiraj Engineers Ltd

Nitiraj Engineers Ltd

Issue Details: 

Issue Open: Feb 20, 2017 – Mar 1, 2017

Issue Type: Fixed Price Issue IPO

Issue Size: 2200800 Equity Shares of Rs 10 aggregating up to Rs 22.01 Crs

Face Value: Rs 10 Per Equity Share

Issue Price: Rs. 100 Per Equity Share

Market Lot: 1200 Shares

Minimum Order Quantity: 1200 Shares

Listing At: NSE SME

 

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

ROE

P/BV

Promoter’s
Stake
6 33 57 5.5 55 9.17 10.9 16 1.8 90
  • Virtually Debt Free

Consolidated Financials and Valuations for H1 FY17


Equity Capital

Net worth

Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

ROE

P/BV

Promoter’s
Stake
6 38 32 4.5 63 7.52 13.3 12 1.6 90

 

Overview:

  • Nitiraj Engineers Ltd does the manufacturing of Electronic Weighing scales and Systems and Digital fare meters in India.
  • The entire production is done under the company own brand name, which is
  • Company also offers jewelry, tabletop, price computing, piece counting, platform, hanging, industrial weighing, baby weighing, person weighing, adult weighing, body mass index, and kitchen scales; and special application indicators, currency counting machines, and taxi/rickshaw fare meters.
  • Company supplies entire its product under the brand name of PHOENIXin India and internationally.
  • The Company has Large marketing, service and dealer network, with 13 branch offices and 400+ dealers across India with more than 1 million customers.
  • The Company faces competition from several Indian manufacturers like Devishree Mudran Pvt. Ltd. (Dolphin), Apple Weighinfra Limited, Precision Electronics Instrument Co. (Gold Tech), Sansui Electronics Pvt. Ltd. etc. The major factors which affect competition in our business are product quality, pricing and client servicing. Internationally, competition comes from low-cost products, which are manufactured in China and quality products, which are manufactured in Germany, Italy, Japan etc.
  • The products are manufactured at our manufacturing unit located at Parwanoo, Himachal Pradesh. They also have manufacturing facility at Silvassa, UT which is not under active use currently.

Objectives of IPO:

  • Development of new products.
  • Setting up manufacturing Unit for the existing and new range of products.
  • Expansion of Marketing Network and Brand building.
  • General Corporate Purposes.
  • Issue Expenses.

IPO expenses details:

  • Development of new products. 5 Crs
  • Setting up manufacturing Unit for the existing and new range of products.   5 Crs
  • Expansion of Marketing Network and Brand building. 5 Crs
  • General Corporate Purposes. 5 Crs
  • Issue Expenses. 1 Cr

Products :

  • Industrial range – These include weighing machine systems required by large industrial establishments having requirement of weighing heavy or voluminous material. The offering in this segment also includes electronic weigh bridges.
  • Commercial range – It forms the Company‘s major business. These are utilised mainly by business units in retail sector ranging from small shopkeepers to big departmental stores. The product offerings include currency counting machine with variety of feature like counterfeit currency detection, sorting, totalling etc. which offer huge utility value for commercial establishments.
  • Jewellery range – Machines made specifically for jewellery sector offering high weighing accuracy to check weights of precious metals. Besides jewellers, these machines find application amongst banks and other financial institutions offering gold loans.
  • Healthcare range – These include baby weighing machines, Body Mass Index (BMI) machines and adult weighing scales etc. These machines find their utility in public places like malls, healthcare centres, gymnasiums etc.
  • Household range – These include machines like personal weighing scale and kitchen scales and are useful for various purposes in households.
  • Automobile range – Our offerings in this range includes electronic fare meters for auto rickshaws and taxis. The electronic fare meter is relatively newer product offering and we are in the process of its standardization for large scale commercial production.

Nitiraj Engineers Ltdd is already supplying machines to various state governments under CGMS program. These machines have advanced technology support in form of data collection, plotting, MIS and dissemination. With the help of technology the task of record keeping, plotting, data management and reporting can be handled by the weighing machine systems itself. This provides the field staff and supervisory staff to focus on actual action points to achieve objectives of CGMS and ICDS rather than spending time on data management. The Company expects the demand of this segment to sustain and grow in the coming years

 

Dealer Network:

Area / Place No of Dealers
Andhra Pradesh 58
Bihar 7
Chandigarh 1
Chattisgarh 18
Delhi 3
Goa 2
Gujarat 9
Haryana 4
Himachal Pradesh 5
Jammu & Kashmir 8
Jharkhand 12
Karnatka 30
Kerala 9
Madhya Pradesh 60
Maharashtra 85
Manipur 1
Nepal 1
North East 10
Odisha 32
Puducherry 1
Punjab 23
Tamil Nadu 11
Uttar Pradesh 18
Uttarakhand 2
West Bengal 25
Total 435

 

Management :

Mr. Rajesh Nath Bhatwal is the only Promoter of the Company

Consolidated Financial Trends (In Rs.Crs) :

Particulars FY16 FY15 FY14 FY13 FY12
Equity Paid Up 6 1 1 1 1
Networth 33 28 24 20 19
Total Debt 7 2 0.2 1 3
Net Sales 57 44 41 29 29
Other Income 0.1 0.4 0.2 0.09 0.07
PAT 5.5 4.2 3.9 1.2 2.8
Book Value (Rs) 55 280 240 200 190
EPS (Rs) 9.17 42 39 12 28

 

Debt is Short term Debt only as it has no Long term Debt.

MIC Electronics Ltd

MIC Electronics Ltd
Electric Components
FV – Rs 2; 52wks H/L –23.65/12.8; TTQ – 1.69 Lacs; CMP – Rs 14.59 (As On February 8, 2017);                      

            Market Cap – Rs 258 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
33.23 209 19 221 -110.89 13 -6.67 25.31 1.1 19.91 1.73

 

Consolidated Financials and Valuations for H1 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
35.39 219 41 106 6.37 12 0.36 40.53 25.31 1.2 19.91 1.73

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.1
  2. ROE % – NA
  3. Market Cap/Sales – 1.2

MIC Electronics Ltd has informed the BSE that the company has received Letter of Award for supply 20,000 standalone offgrid solar LED street lights at a contract price of ₹32.85 crore. http://www.thehindubusinessline.com/companies/mic-electronics-bags-new-order/article9420373.ece

The company was one of three companies awarded a contract for supply of a new LED-based coach light fixture to the Indian Railways. This is the Railways initial foray into this type of lighting. While this initial order will furnish lights sufficient for 60 coaches, these type of fixtures will now become standard fittings in all new Railway caches and will also be used as retrofit devices in old running coaches. This has a potential market of more than 120,000 coaches for the Indian Railways alone. http://www.thehindubusinessline.com/companies/mic-electronics-gets-patent-for-led-digiposter-bags-order-from-railways/article9080720.ece

Overview:

  • MIC Electronics Ltd is a manufacturer of electric lighting equipment.
  • The Company is also engaged in manufacturing of light emitting diode (LED) displays and LED lighting. Its LED displays include indoor displays, outdoor displays, mobile displays and application specific displays.
  • It offers LED lightings in various ranges, including indoor lighting, solar lighting, outdoor lighting and portables.
  • Its indoor LED displays include digital posters and indoor video screens; outdoor LED displays include ticker displays, digital posters, perimeter displays, outdoor video walls and digital billboards; mobile LED displays include displays for trucks and trailers, and application specific LED displays include passenger information displays and digital theme park displays.
  • Its indoor lighting includes tube lights and bulbs; solar lighting includes home lights and street lights; outdoor lighting includes parking lights and industrial lights, and portables include angel and lanterns.
  • The Company has 3 wholly own subsidiaries namely, MIC Electronics Inc., MIC Green Energy Solutions Pvt Ltd and MIC Candilux Pvt Ltd.

Management:

  • M.V. Ramana Rao – MD
  • L.N. Malleswara Rao – CFO

Major Non – Promoter Holdings:

Sr.No Non – Promoters No. of shares held % of shares held
1 D Hitesh Chenchu Ram 1800000 1.02
2 Yarlagadda Raghu Veer 5950000 3.36
3 Prabhakar Rao Mandava 2920277 1.65
4 Srinivasa Rao Nimmagadda 1950065 1.1
5 Naga Malleswara Rao Lingamaneni 2424234 1.37
6 Venkata Ram Atluri 2652255 1.5
7 Ideamax Consultancy Services Pvt.Ltd 21742000 12.29

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 33.23 23.78 20.5 20.5 20.5 20.5
Networth 209 306 300 345 359 406
Total Debt 114 116 104 136 128 112
Net Sales 221 162 98 85 143 233
Other Income 3 4 2 7 8 18
PAT -110.89 1.8 -45.06 -14.65 -63.45 33.92
Book Value (Rs) 13 26 29 34 35 40
EPS (Rs) -6.67 0.15 -4.40 -1.43 -6.19 3.31

 

During current year the company has issued and subscribed 47214848 fully paid up equity shares of Rs.2 each

 

 

 

 

 

 

 

Sanwaria Agro Oils Ltd

Sanwaria Agro Oils Ltd
Edible Oils
FV – Rs 1; 52wks H/L –8.65/4.11; TTQ – 28 K; CMP – Rs 7.38 (As On February 6, 2017);                      

            Market Cap – Rs 272 Crs

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
34.81 320 9 2707 15.68 9 0.45 16.4 26.03 0.82 71.68 1.11

 

Standalone Financials and Valuations for H1 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
34.81 337 9 1247 17.44 10 0.5 14.76 26.03 0.7 71.68 1.11

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.03
  2. ROE % – 4.9
  3. Market Cap/Sales – 0.1

Overview:

  • Sanwaria Agro Oils Ltd is an fast-moving consumer goods (FMCG) food products company.
  • The Company is engaged in production of soya oil and de-oiled cake, and production of basmati rice.
  • The Company is engaged in seed processing and solvent extraction; refining of crude soy oil to produce refined soy oil; distribution and sale of bulk and branded soy oil; producing and selling of products, such as soy flour, soy chunks (nuggets), soy lecithin and acid oil; producing and selling wheat flour and fortified wheat flour, and trading of other agro commodities, such as wheat, gram and pulses.
  • The Company has three brands, namely Sanwaria, Sulabh and Narmada. The Company’s plants are located at Mandideep, Itarsi and Betul.
  • “Sulabh” and “Sanwaria” is the lower segment brand to attract the lower middle class and “Narmada” is the premium segment brand to attract middle and upper middle class consumer.
  • The Company’s subsidiaries include Sanwaria Singapore Pte. Ltd and Sanwaria Energy Ltd.

Management:

  • Gulab Chand Agrawal – Chairman

Major Non – Promoter Holdings:

Sr.No Non – Promoters No. of shares held % of shares held
1 Unique Ways Management Service Pvt.Ltd 19268261 5.24
2 Official Liquidator CRB Corporation Ltd 13086000 3.56
3 CRB Capital Markets Ltd 5267086 1.43

 

 

Standalone Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 34.81 34.81 34.81 34.81 34.81 17.4
Networth 320 305 280 256 235 218
Total Debt 850 791 791 404 376 416
Net Sales 2707 2663 2473 1987 1433 1587
Other Income 12 18 14 19 21 24
PAT 15.68 25.03 24.08 20.54 17.05 29.33
Book Value (Rs) 9 9 8 7 7 13
EPS (Rs) 0.45 0.72 0.69 0.59 0.49 1.69

 

During the Financial Year 2015-16, the Company created a one time provision for deterioration in the quality of stock of Soya DOC due to which the Profit after Taxation of the Company stood at Rs. 15.68 Crs as against Rs. 25.03 Crs as in FY 2014-15.

The company has a EBITDA Margin of 4.41% and a PAT Margin of 0.58%.

 

 

 

 

 

 

 

 

 

 

KNR Constructions Ltd

 

KNR Constructions Ltd
Construction & Engineering
FV – Rs 2; 52wks H/L –201.7/81.6; TTQ – 11.2 Lacs; CMP – Rs 184 (As On January 23, 2017);                      

            Market Cap – Rs 2600 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
28.12 697 631 1038 126.39 248 44.95 4.1 20.76 0.74 58.09 1.04
  • Promoter stake have decreased to 58.09% from 60.75% in June,2016
  • On 13/12/2016 there was a stock split from Rs.10 per share to Rs.2 per share.

 

Standalone Financials and Valuations for H1 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
28.12 805 126 677 74.14 286 26.37 7 20.76 0.64 58.09 1.04

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.91
  2. ROE % – 18
  3. Market Cap/Sales – 0.4
  • As on 31st March, 2016, the order book stood at about Rs. 3463 Crs comprising of Rs. 3406 Crs in road sector and Rs. 57 Crs in irrigation projects.
  • KNR’s mainstay for revenue is EPC orders for road projects. Its order book has been growing at a fast clip since 2015. It won new orders totalling ₹1,334 crore in 2016-17, taking the total outstanding orders to ₹4,579 crore as of September 2016.
  • KNR sold two of its operational annuity-based BOT projects for ₹850 crore in November 2016. The cash will provide capital for construction, and the management has indicated that it is part of its strategy to focus on EPC business.

 

Overview:

  • KNR Constructions Ltd is a multi-domain infrastructure project development company.
  • The Company undertakes engineering, procurement and construction (EPC) contracts, as well as build-operate-transfer (BOT) projects across various sectors, such as construction and maintenance of roads, highways, flyovers and bridges.
  • Its range of verticals also include irrigation projects, water management, agriculture and trading business.
  • It has completed approximately 5,890 kilometers of projects across over 10 states in India.
  • Its urban water infrastructure management project is Challaghatta Main Valley Project, which involves the remodeling of primary and secondary storm drains, bridges/culverts and related works in Challaghatta Main Valley in Bangalore City.
  • The Company’s irrigation and water management projects include Shankara Samudram Balancing Reservoir, Eastern Kosi Canal system, Reservoir across Mathadivagu and Budpur Balancing Reservoir.

 

Ongoing Major Projects:

  1. Bijapur – Hungung Section of NH – 13 – Karnataka
  2. Lumding to Lanka section i/c Lamka Bypass of NH – 54 – Assam
  3. Ganjam – Sunakhala of NH – 5 – Orissa
  4. Madurai – Kanyakumari of NH – 7 – Tamil Nadu
  5. Outer Ring Road , Hyderabad City

 

Bulk Deals:

Deal Date Client Name Deal Type Quantity Price (Rs.)
16-Jan-17 Copthall Mauritius Investment Ltd S 3692549 170.52
16-Jan-17 HSBC Global Investment Fundsasia Ex Japan P 3641732 170.5
25-Jul-16 Kamidi Narsimha Reddy S 650000 575
25-Jan-16 Copthall Mauritius Investment Ltd P 195356 500

 

Management:

  • K. Narasimha Reddy – MD
  • K. Jalandhar Reddy – CFO

Major Non – Promoter Holdings:

Sr.No Non – Promoters No. of Shares held % of Shares held
1 DSP Blackrock India Tiger Fund 1482335 1.05
2 Tata Trustee Co. Ltd A/c 1875000 1.33
3 Tata Equity Opportunity Fund 1900000 1.35
4 ICICI Prudential India Recovery Fund Series 2 2102545 1.5
5 ICICI Prudential Infrastructure Fund 2405545 1.71
6 Franklin India Smaller Companies Fund 2510180 1.79
7 HDFC Trustee Co. Ltd 11738985 8.35
8 Copthall Mauritius Investment Ltd 4003640 2.85

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 28.12 28.12 28.12 28.12 28.12 28.12
Networth 697 788 611 464 418 374
Total Debt 737 760 393 144 53 66
Net Sales 1038 944 912 783 903 1054
Other Income 42 13 17 18 11 3
PAT 126.39 69.76 60.46 49.08 46.81 57.98
Book Value (Rs) 248 280 217 165 149 133
EPS (Rs) 44.95 24.81 21.50 17.45 16.65 20.62

 

The Company’s Net Profit after Tax and extraordinary expenses during the year was Rs. 126.39 crore as compared to Rs. 69.76 crore in FY15. This exceptional amount was due to Income tax refund of previous years on account of 80IA benefit and interest on tax refund classified as other Income.

 

 

 

 

 

 

 

 

Pokarna Ltd

Pokarna Ltd
Construction Materials
FV – Rs 10; 52wks H/L –1103.85/660; TTQ – 6 K; CMP – Rs 1060 (As On January 10, 2017);                      

            Market Cap – Rs 657 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
6.2 97 179 400 51.21 156 82.6 12.9 14.06 6.8 56.67

 

Consolidated Financials and Valuations for H1 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
6.2 131 171 188 34.44 211 55.6 19.1 14.06 5.02 56.67

 

Valuation Parameters:

  1. Long Term Debt to Equity – 1.84
  2. ROE % – 53
  3. Market Cap/Sales – 1.64

 

Pokarna Engineered Stone Ltd (PESL) – wholly owned subsidiary of Pokarna Ltd., is India’s largest manufacturer and exporter of engineered stone surfaces.

Pokarna Engineered Stone Ltd (PESL) has partnered IKEA India to serve as its exclusive quartz surfaces supply and installation partner. Under the agreement, Pokarna will supply engineered quartz surfaces countertop and will also undertake measuring, planning, installation and home delivery of its products to IKEA’s customers. http://corporates.bseindia.com/xmldata/corpfiling/AttachHis/171EBA61_3AD9_4F10_880F_D3172BD257EA_154057.pdf

(IKEA is the world’s largest home furnishing company with about 389 stores across 46 countries and sales of €34.2 billion.) 

Overview:

  • Pokarna Ltd is engaged in processing and sale of granite slabs, and mining and sale of granite blocks.
  • The Company offers natural stones surfaces.
  • The Company operates through two segments: Granite and Apparel.
  • The Company is an exporter of granite and quartz surfaces.
  • Its color palette includes over 75 varieties of granite sourced primarily from captive quarries.
  • The Company’s quarries produce colors, such as Acacia, Black Galaxy, Coffee Brown, Flash Blue, Pokarna Green, Sapphire Blue, Seaweed Green, Silver Pearl and Vizag Blue.
  • It exports to over 50 countries.
  • The Company has manufacturing facilities in Telangana and Andhra Pradesh.
  • The Company markets quartz surfaces under the brand Quantra.
  • The Company also manufactures apparels and markets under its brand STANZA.
  • The Company operates over eight outlets.
  • The Company has a quartz manufacturing plant located at Vishakhapatnam, Andhra Pradesh, India.

Management:

  • Gautam Chand Jain – CMD
  • M. Viswanatha Reddy – CFO

Major Non – Promoter Holdings:

Sr.No Non – Promoters No. of Shares held % of Shares held
1 Nemi Chand 300000 4.84
2 Ashish Kacholia 427689 6.9
3 Suresh Bhatia 62500 1.01

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 6.2 6.2 6.2 6.2 6.2 6.2
Networth 97 53 26 16 22 53
Total Debt 244 260 277 252 237 203
Net Sales 400 334 232 209 184 168
Other Income 5 7 1 5 4 2
PAT 51.21 31.36 11.68 -6.64 -30.94 -21.53
Book Value (Rs) 156 85 42 26 35 85
EPS (Rs) 82.60 50.58 18.84 -10.71 -49.90 -34.73

 

 

 

 

 

 

 

 

 

 

Deepak Fertilisers & Petrochemicals Corporation Ltd

Deepak Fertilisers & Petrochemicals Corporation Ltd
Commodity Chemicals
FV – Rs 10; 52wks H/L –253.45/128.15; TTQ – 50 K; CMP – Rs 221 (As On January 4, 2017);                      

            Market Cap – Rs 1951 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
88.2 1534 489 4422 115.32 174 13.07 17 20.64 1.27 51.07 0.55

 

Standalone Financials and Valuations for H1 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
88.2 1661 449 1983 61.68 188 6.99 31.62 20.64 1.18 51.07 0.55

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.32
  2. ROE % – 7.5
  3. Market Cap/Sales – 0.44
  • Deepak Fertilisers’ current capacity is close to 840,000 metric tonne per annum (MTPA), but most of which is used for captive consumption with only 160,000 MTPA available for merchant sale. With the new Dahej plant, the company will be able to provide an incremental 148,000 MTPA.

Overview:

  • Deepak Fertilisers and Petrochemicals Corporation Ltd is a manufacturer of fertilizers.
  • The Company’s segments include Chemicals, which offers products, such as ammonia, methanol, dilute nitric acid (DNA), concentrated nitric acid (CAN), carbon dioxide (CO2), technical ammonium nitrate (TAN), iso propyl alcohol (IPA), propane, and bulk and specialty chemicals; Bulk Fertilisers, which offers products, including nitro phosphate (NP), muriate of potash (MOP), diammonium phosphate (DAP), ammonium sulfate, mixtures, single superphosphate (SSP), sulfur, micronutrients, bio fertilizers, fruits, vegetables and pesticides; Realty, which includes real estate business, and Others, which provides windmill power.
  • Its principal products/services include Nitrophosphate (Fertilisers), Complexes (Fertilisers) and TAN.
  • Its primary brand is Mahadhan. It manufactures prilled nitro phosphate fertilizer under the brand name Mahadhan Mahapower.

 

Management:

  • S. C. Mehta – CMD
  • Vipin Agarwal – CFO

 

The Equity Capital is @ Rs 88.2 Crs consisting of 88204943 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 Fidelity Northstar Fund 1250500 1.42
2 Fidelity Purtian Trust 7569000 8.58
3 ICICI Lombard General Insurance Co. Ltd 1850000 2.1
4 ICICI Prudential Life Insurance Co. Ltd 1565589 1.77

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 88.2 88.2 88.2 88.2 88.2 88.2
Networth 1534 1472 1453 1281 1213 1059
Total Debt 1898 1124 824 1018 778 707
Net Sales 4422 3841 3969 2731 2449 1661
Other Income 70 29 49 58 37 33
PAT 115.32 67.99 240.5 129.3 211.7 187.52
Book Value (Rs) 174 167 165 145 138 120
EPS (Rs) 13.07 7.71 27.27 14.66 24.00 21.26

 

 

 

 

 

 

 

 

 

 

Chaman Lal Setia Exports Ltd

Chaman Lal Setia Exports Ltd
Other Agricultural Products
FV – Rs 2; 52wks H/L –82.45/43.72; TTQ – 21 K; CMP – Rs 78 (As On December 28th 2016);                                 

 Market Cap – Rs 407 Crs

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
9.41 110 17 488 37.25 23 7.92 9.85 24.58 3.4 74.82 0.54

 

Standalone Financials and Valuations for H1 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
9.41 130 17 237 19.34 28 4.11 18 24.58 2.79 74.82 0.54
  • On 28/12/2015 there was a stock split from Rs.10 per share to Rs.2 per share.

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.15
  2. ROE % – 34
  3. Market Cap/Sales – 0.83

 

Overview:

  • Chaman Lal Setia Exports Ltd. is a manufacturer and exporter of basmati rice.
  • The Company also offers non-basmati rice, such as Sugandha, Sharbati, Prll and Sona Massouri.
  • The Company’s diverse product line covers products, such as Sella Rice, Bhatti Sella, Rice for Diabetic peoples, Smoked rice and Pesticide Residue free rice.
  • In the international market, the Company is exporting rice to over 70 countries across the world in the Maharani brand or under the private labels of the customers.
  • Its Maharani Product range includes Basmati Rice 1121, Maharani Basmati Rice, Royal Basmati Rice and Supreme Basmati Rice. Its basmati product range includes Mithas Basmati Rice, Begum Basmati Rice and Nezzah Indian Basmati Rice. The Company also offers private labeling to all its customers.

 

Management:

  • Mr. Chaman Lal Sethia  – CMD
  • Mr. Ram Singh – CFO

The Equity Capital is @ Rs 9.41 Crs consisting of 51733550 equity Shares of FV Rs 2 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 Sangeetha S 561407 1.09
2 Laj Capital Services P Ltd 1449250 2.8

 

 

Share Price Movement

 

Standalone Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 9.41 9.44 9.43 9.43 9.41 9.41
Networth 110 79 66 51 40 35
Total Debt 91 50 61 34 49 46
Net Sales 488 510 418 273 219 168
Other Income 5 2 2 7 1 0.2
PAT 37.25 19.5 18.24 11.98 7.7 6.02
Book Value (Rs) 23 17 14 11 9 7
EPS (Rs) 7.92 4.13 3.87 2.54 1.64 1.28

 

During the year 92200 of Rs 10 each (Face value) Shares were forfeited by the company due to continuous default of call money.

 

 

 

 

 

 

 

 

 

 

 

Engineers India Ltd

Engineers India Ltd
Consulting Services
FV – Rs 2; 52wks H/L –321.9/143.25; TTQ – 1.28 Lacs; CMP – Rs 318 (As On December 22nd 2016);                          

        Market Cap – Rs 10669 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
168.47 2731 1780 261.52 81 7.76 41 24.59 3.93 59.37 1.76

 

Standalone Financials and Valuations for H1 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
168.47 2839 681 174.06 84 5.17 62 24.59 3.79 59.37 1.76

 

Valuation Parameters:

  1. Long Term Debt to Equity – NIL
  2. ROE % – 9.6
  3. Market Cap/Sales – 6

 

Engineers India Ltd Fixes Jan 2, 2017 as Record Date for 1:1 Bonus Issue. http://equitybulls.com/admin/news2006/news_det.asp?id=197803

Engineers India looks at doubling order book targets of FY17

http://www.business-standard.com/article/companies/engineers-india-looks-at-doubling-order-book-targets-of-fy17-116120600930_1.html

The  Company secured new business of 1596 Crore in FY2015-16 which includes 1210 Crore from domestic consultancy and turnkey business and 386 Crore from overseas business.

Overview:

  • Engineers India Ltd (EIL) is an engineering consultancy, and engineering, procurement and construction (EPC) company in the hydrocarbons and petrochemicals industry.
  • The Company’s segments are Consultancy & Engineering Projects, and Turnkey Projects. Its services include technologies, pre-Front End Engineering Design (FEED) and FEED, project management, procurement services, construction services and specialized services.
  • The Company focuses on various sectors, including fertilizer and liquefied natural gas (LNG), non-ferrous metallurgy, infrastructure, strategic crude oil storage, nuclear and solar energy, and exploration and production. It offers various technologies for petroleum refining, oil and gas processing, and aromatics.
  • The Company’s projects include Guru Gobind Singh Refinery Project, Bina Refinery Project, Panipat Naphtha Cracker Project, Dabhol Bangalore Pipeline Project, Phase II Expansion of Alumina Refinery and Deen Dayal Field Development Project.
  • Engineers India Ltd riding on the spike in domestic orders from the hydrocarbon sector met its order booktarget for the current financial year in the first quarter.
  • The company is now confident to report twice of what it had guided for in order book growth at the start of the financial year.

 As of June 2016, the company had an outstanding order book of Rs 5467 crore. 

This year, the Company successfully carried out an Offer for Sale (OFS) as part of the Government of India’s decision to divest 10% of its stake in EIL. The OFS was oversubscribed by 2.54 times with overwhelming participation from FIIs, banks, mutual funds and Insurance Companies. With this divestment, the GOI holding in EIL is at 59.37% of the paid up share capital of the Company.

Management:

  • Mr. Sanjay Gupta  – CMD
  • Mr. Ram Singh – CFO

The Equity Capital is @ Rs 168.47 Crs consisting of  336936600 equity Shares of FV Rs 5 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 L&T Mutual Fund 6356747 1.89
2 DSP Blackrock Balanced Fund 3834337 1.14
3 ICICI Prudential Value Fund – Series 1 6105431 1.81
4 Swiss Finance Corporation (Mauritius) Ltd 6893556 2.05
5 LIC Of India Market Plus Growth Fund 7164243 2.13
6 Life Insurance Corporation of India 16719201 4.96
7 General Insurance Corporation Of India 4755015 1.41
8 Birla Sunlife Insurance Company Ltd 3610924 1.07

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 168.47 168.47 168.47 168.47 168.47 168.47
Networth 2731 2632 2522 2295 1899 1490
Total Debt 0.3 0.5 0.2 0 0 0
Net Sales 1780 2014 2182 2846 3956 3008
Other Income 255 273 336 317 232 160
PAT 261.52 312.71 482.73 632.2 643.87 531.29
Book Value (Rs) 81 78 75 68 56 44
EPS (Rs) 7.76 9.28 14.33 18.76 19.11 15.77

 

 

 

 

 

 

 

 

 

 

 

NIIT Ltd

NIIT Ltd
IT Training Services
FV – Rs 2; 52wks H/L –107.8/67; TTQ – 22 K; CMP – Rs 81.5 (As On December 20th 2016);                               

   Market Cap – Rs 1356 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
33.13 805 180 1014 67.24 49 4.06 20.07 26.93 1.66 34.09 1.31

 

Standalone Financials and Valuations for H1 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
33.13 813 167 189 0.83 49 0.05 1630 26.93 1.66 34.09 1.31

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.22
  2. ROE % – 8.4
  3. Market Cap/Sales – 1.34

NIIT Ltd has informed BSE that the Company has entered into a share purchase agreement with National Skill Development Corporation (“NSDC”), in terms of which Company has agreed to acquire 2313240 equity shares of NIIT Yuva Jyoti Limited (“NYJL”) having face value of Rs. 10 each constituting 10% of the aggregate issued and paid-up share capital of NYJL from NSDC for an aggregate cash consideration of Rs. 28508139. http://corporates.bseindia.com/xmldata/corpfiling/AttachHis/3F0C7007_B08C_45B4_B1BC_674CA83A04D4_175324.pdf

IIM Ahmedabad and NIIT Imperia announce fresh batch for Accelerated General Management Program. http://www.equitybulls.com/admin/news2006/news_det.asp?id=197720

During the quarter the company has acquired the business of Perception Learning Solutions Pvt. Ltd for an aggregate consideration of Rs. 2.5Crs.

Overview:

  • NIIT Ltd is a skills and talent development company.
  • The Company operates through the learning business segment.
  • It offers multi-disciplinary learning management and training delivery solutions to corporations, institutions and individuals.
  • Its geographical segments include India, America, Europe and Asia Pacific. Its lines of business include Corporate Learning Group (CLG), Skills and Careers Group (SNC), and School Learning Group (SLG). CLG offers managed training services, custom curriculum design and content development, learning administration, learning delivery, strategic sourcing, learning technology and advisory services.
  • SNC delivers learning and talent development programs in areas of banking, finance and insurance, soft skills, management education, multi-sectorial vocational skills, digital media marketing and new-age information technology (IT).
  • SLG provides teaching and learning solutions to schools. SLG offerings include Quick School, Math Lab and IT Wizard programs.
  • The Company ended FY16 with 31 Managed Training Services customers and a Revenue Visibility of USD 200 million over the remaining period of existing contracts.

Management:

  • Mr. Rajendra Pawar  – Chairman
  • Mr. Vijay Thandani – MD
  • Mr. Rohit Gupta – CFO

Major Non – Promoter Holdings:

Sr. No Non – Promoters No of shares held % of shares held
1 Relaince Capital Trustee Co.Ltd A/C Reliance Small Cap Fund 5786749 3.49
2 Canara Robeco Mutual Fund – Emerging Equities 1805965 1.09
3 DSP Blackrock Small & Midcap Fund 3237153 1.95
4 DSP Blackrock Equity Fund 2343418 1.41
5 Polunin Emerging Markets Small Cap Fund LLC 2340650 1.41
6 Government Pension Fund Global 4956291 2.99
7 The Master Trust Bank Of Japan Ltd as Trustee of Blackrock India Equity Fund 2301599 1.39
8 Abu Dhabi Investment Authority 5765520 3.48
9 IL & FS Trust Company Ltd 3245499 1.96
10 Tasha Investment Advisors LLP 2065070 1.25

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 33.1 33.03 33.03 33.02 33.02 33.02
Networth 805 730 674 668 662 557
Total Debt 195 137 107 112 86 310
Net Sales 1014 971 961 970 1268 1257
Other Income 8 13 10 9 8 8
PAT 67.24 -138.53 17.77 26.26 110.16 92.18
Book Value (Rs) 49 44 41 40 40 34
EPS (Rs) 4.06 -8.39 1.08 1.59 6.67 5.58