Sei sulla pagina 1di 19

InitiatingCoverage

4July2016

Current

Previous

CMP:Rs396
Rating:BUY
Target:Rs678

Rating:NR
Target:NR

STOCKINFO

523708
EIMCOELECO
EEIINEQUITY
EIMC.BO
CapitalGoods
10
58
2,284
695/276
2,684

Market Leader in the underground coal mining equipment industry with 90%
marketshare

Coal ministry plans to revise equipment purchase policy to increase mining


efficiencywhichwouldboostEimcoEleconsearnings

(asonMarch2016)

Promoters
FIIs
DIIs
Public&Others

Readytominefavorablecoalcycle

Key Investment Rationale

SHAREHOLDINGPATTERN

EimcoElecon(India)Ltd

Eimco
Elecon (India) Ltd is in the business of Manufacturing, Marketing and
ServicingEquipmentforMiningandConstruction.Itisoneoftheleadingsuppliers
of
underground coal mining equipments in India. It was first to introduce the
intermediatetechnologyofSideDumpLoaders(SDLs),LoadHaulDumpers(LHDs)
and
Rocker Shovel Loaders in India to partially mechanize the underground Coal
andmetalliferrousminesandcontinuetobemarketleadersincethen.Inaddition
thesparesbusinesswhichisahighmarginbusinessprovidesastablecashflowand

contributes around 50% in overall sales. Introduction of new products and entry
into open cast mining products to act as a key catalyst for the stock. Further the

company has strong balance sheet with liquid investment of Rs.198/share. We


initiatecoverageonEimcoElecon(India)LtdandrecommendBUYonthestockwith

SOTPbasedtargetpriceofRs678.

(NRNotRated)

INDEX
BSE
NSE
Bloomberg
Reuters
Sector
FaceValue(Rs)
EquityCapital(Rsmn)
MktCap(Rsmn)
52wH/L(Rs)
AvgDailyVol(BSE+NSE)

SteadyrevenuefromSparesandcomponentssegment(highmarginbusiness)to
continuesupportearnings

74.1

4.8
21.1

Forayinopencastingminingwoulddriverevenueandprofitability

StrongBalanceSheetwithliquidinvestmentofRs.198/share

STOCKPERFORMANCE(%) 3m 6m 12m Strongparentcompanysupport


EEIINEQUITY
18.9 (16.6) (31.6)

SENSEX
6.9 5.9 (3.4)

Risk

Source:Bloomberg,IndiaNiveshResearch

HigherdependenceonCoalIndiaLtdanditssubsidiaries

EEIINEQUITYv/sSENSEX

Threatfromforeignplayersenteringintothissegment

Valuation

150.0
100.0
50.0

EEIIN

Jul16

Jun16

Apr16

May16

Mar16

Jan16

Feb16

Dec15

Oct15

Nov15

Sep15

Jul15

Aug15

0.0

SENSEX

Source:Bloomberg,IndiaNiveshResearch

DaljeetS.Kohli
HeadofResearch
Tel:+912266188826
daljeet.kohli@indianivesh.in

AbhishekJain
ResearchAnalyst
Tel:+912266188832
abhishek.jain@indianivesh.in

HarshrajAggarwal
ResearchAssociate
Tel:+912266188879
harshraj.aggarwal@indianivesh.in

IndiaNiveshSecuritiesLtd

Government
thrust to increase underground coal mining activity in India will have
positive effects on the demand for underground mining equipments. We believe

EmicoEleconwouldbethekeybeneficiaryoftheincreaseinequipmentdemand.We
expectthesalesofthecompanytogrowatCAGRof22%fromFY16FY18eonaccount

ofpickupincoalminingactivitiesandintroductionofnewproducts.AtCMPofRs396,
EimcoEleconistradingataP/Emultipleof11.7xFY17eand9.5xFY18e,EPSofRs33.8

andRs41.8respectively.EimcoEleconduringitspeakperiodofFY0409wastrading
at an average PE of 14.42x and during FY1016 it was trading at an average PE of

8.56x.TheaveragehistoricPEcomesto11.5xandsowevalueEimcoEleconat11.5x
FY18eEPSandInvestmentsatRs198.WerecommendBUYratingonthestockwith

SOTPbasedtargetofRs678.

FinancialPerformance
YEMarch
(RsMn)

FY14

NetSales

EBITDA

1,934
290
FY15
1,964
294
FY16
1,396
226
FY17E
1,685
262
FY18E
2,065
325
Source:Company,IndiaNiveshResearch

Adj.PAT Adj.EPS(Rs)

EBITDA
Margin

RoE(%)

34.9
37.3
28.8
33.8
41.8

15.0
15.0
16.2
15.6
15.7

11.3
11.0
7.9
8.6
9.8

202
215
166
195
241

Adj.P/E(x) EV/EBITDA(x)

11.3
10.6
13.7
11.7
9.5

IndiaNiveshSecuritiesLimited|ResearchAnalystSEBIRegistrationNo:INH0000000511

6.0
5.7
5.9
4.8
3.9

601&602,SukhSagar,N.S.PatkarMarg,GirgaumChowpatty,Mumbai400007.Tel:(022)66188800

IndiaNiveshResearchisalsoavailableonBloombergINNS,ThomsonFirstCall,ReutersandFactivaINDNIV.

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

InvestmentRationale
1.

MarketLeaderintheundergroundcoalminingequipmentindustry
The company is the market leader in underground coal mining equipments (high
technology drills, loaders etc) with a market share of 90%. The company has
technical collaboration agreements with Ahlmann Baumaschinen GmbH, Germany
for manufacture of Front End Articulated Loader and with Huta Stalowa Wola, S.A
Polandformanufactureof520GWheelLoader.

The company is the market leader


in

underground

equipments

(high

coal

EimcoEleconisanestablishedplayerinthisindustrywithover20yearstrackrecord,
85% of the business comes from CIL and its subsidiaries. The companys in house
facilitiesenablesthemtodesignandmanufacturewiderangeofequipments.Emtici
Engineeringisagroupcompanywhichhandlesthemarketingandaftersalesservices
for Eimco Elecons products. Emticis branch offices are spread across India which
helpsEimcoEleconremainclosertoitscustomersandofferquickmaintenanceand
breakdown support services. Further, introduction of new equipments will lead to
deriskingofthebusiness.Thecompanyhasdiversifieditscurrentbusinessandhas
forayedinanewproducttheChairLiftManRidingSystem.

mining

technology

drills, loaders etc) with a market


share of 90%.

Turnover(RsMn)
TunnelingLoaders
Airmotors(Captiveuse)
Spares
ConstructionEquip
ChairLiftSystem
Others
Total

FY11
877
5
904
40
0
17
1844

FY12
896
7
772
38
0
55
1768

FY13
621
6
1008
69
0
0
1704

FY14
781
4
1046
53
0
38
1922

FY15
886
4
990
49
29
0
1957

FY16
392
4
897
40
54
0
1388

FY17e
691
5
855
50
84
0
1685

FY18e
818
6
1038
56
148
0
2065

Source:Companyfilings,IndiaNiveshResearch

Governments thrust to increase underground mining activity in India will have


positiveeffectsonthedemandforundergroundminingequipments.Inthelinewith
growth of underground mining activity there will be growth in demand for
underground mining equipments and will be supported by the spare replacement
demand. As the equipments require frequent servicing and maintenance, a strong
aftersalesservicenetworkisthekeyrequirement.Thisactsasanentrybarrierfor
new players in the domestic market as well as for the products imported.
Competitors for Eimco Elecon in UG segment include Simplex Engineering &
FoundryWorks(~56%marketshare),TRF(ATataEnterprise)(<1%marketshare),
BEML Ltd (new entrant in the market) (<1% market share). International players
includeJoyMining&MachineryandBucyrusInternational.

Underground
activity to
Higher sale mining
of underground
grow
in India
drive the
equipment
will and
drivewill
revenue
for
demand
for underground mining
Spares business.

IndiaNiveshSecuritiesLtd

4Jul2016

2 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

EimcoElecon(India)LtdProducts:
CoalMiningLoaders:
811LoadHaulDumper

811LoadHaulDumper
(LowHeight)

Features include: It has high


strength and impact resistant
structure, extralarge cooling
system and tank capacity,
option of different types of
bucket
like
bidirectional
conveyor bucket, cross seating
operator position for better bi
directional visibility and safety
andsimplehydraulicsforeaseof
maintenance.

Features include: It has high


strength and impact resistant
structure, extralarge cooling
system and tank capacity,
Option of different types of
bucket like bidirectional
conveyor bucket, cross seating
operator positionfor better bi
directional visibility and safety
and simple hydraulics for ease
ofmaintenance.

Features include: It has


higher payload for increased
productivity,
high
tilt
combination and mechanical
breakoutforceforefficientand
single pass loading, fingertip
controls for reduced fatigue
and simple hydraulics for ease
ofmaintenance

625SideDumpLoader

611SideDumpLoader

912ELoadHaulDumper

Coal Mining loaders form a major


part of revenue for Eimco Elecon.

912CHCoalHauler

Features
include:

All
operations are fully hydraulic,
higher payload for increased
productivity, simple hydraulics
foreaseofmaintenance,bottom
discharge hopper bucket for
effective unloading and less
maintenance, fingertip controls
forreducedfatigue.

Featuresinclude: Itisrobust
and versatile machine for
toughest
underground
application,
ergonomically
designed
machine
for
operator's comforts without
negotiating with the safety,
modular design for ease of
assembly, transportation and
maintenance, extra large tank
capacitywithHFBfluid.

Features include: It is a low


height machine, which can
operate in seam as low as 1.2
m, variable travel speed for
lowest cycle time visavis
highest productivity, fingertip
controls for reduced fatigue,
energy conservation through
loadsensingtrammingcontrols
and
30%
less
power
consumption.

612 UniversalDrillMachine
(LowHeight)

AirMotors(captiveuse)

CoalMiningdrillers:
611UniversalDrillMachine
Coal Mining drillers to remain as
key product for Eimco Elecon.

Air motors is used as a feedstock


by Eimco Elecon.

IndiaNiveshSecuritiesLtd

Features include: It has rotary


drill which ensures fast drilling
speed,with360rotationforfast
and easy face & roof drilling,
powerfulcrawlercarrierensured
fast and safe maneuvering in
narrowdriftsandunderlowcoal
seams, maximum penetration

Features include: It has


rotary drill which ensures fast
drilling speed with 360
rotationforfastandeasyface
& roof drilling, powerful
crawler carrier ensures fast
and safe maneuvering in

Featuresinclude:Itisusedas
captive feedstock where oil
slingers are permanently
fastened; to distribute oil to all
working parts and keep
cylinders well lubricated, Large
streamlined air passage reduce

4Jul2016

3 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

speed to complete full face


drilling in a minimum time and
tomaximizeproduction.

narrow drifts, compact feed


for low roof height and for
minimummaintenance.

dragandincreaseH.P.provide
efficientuseofconsumedair.

LowProfileDumpTruck

21BRockerShovelLoaders

MetalMiningLoaders:
912BMKIILoadHaulDumper
Metal mining loaders to continue
to remain a minor contributer for
Eimco Elecon.

824RockerShovelLoader

AL120Articulated
WheelLoader

150/1000BHopperLoader

AL520Articulated
WheelLoader

Features include: It has


hydrostatic steering system,
single
Lever
operation,
electrically
controlled
transmission

Chair lift man riding system a


new addition to the product lines

ChairLiftManRidingSystem:
This is a new product addition which saves time and increase the efficiency of
labourers. This system is safe and comfortable for transporting persons fast in
undergroundminesoverlongdistances.Thetransportationincludesminegradients
andcurves.

will improve revenues for Eimco


Elecon

and

serve

its

ChairLiftManRidingSystem

clients

better.

IndiaNiveshSecuritiesLtd

4Jul2016

4 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

2.

Coal ministry plans to revise equipment purchase policy to increase mining


efficiencywhichwouldboostEimcoEleconsearnings
CoalIndiaLimitedhas430minesofwhich227areunderground,175opencastand
28 mixed mines as on FY15. 301.56 Billion tonnes of Geological Resources of Coal
havesofarbeenestimatedinthecountryasonFY15.

CILproductioninmillionton (MT)
600
504.97
500

ProductioninMT

400

391.3

426.31

414.43

397.45

459.64

300
200
100

40.02

38.39

37.78

36.11

34.60

33.79

0
201011

201112

201213
UG

201314

201415

201516

93%

94%

OC

Source:Ministryofcoal;IndiaNiveshResearch

IndiasUG&OCshareoftotalproduction
100%
90%
Indias underground mining share

80%

stand at 6% which is quite low.

70%
60%
50%

91%

91%

92%

92%

9%

9%

8%

8%

7%

6%

201011

201112

201213

201314

201415

201516

40%
30%
20%
10%
0%

UG

OC

Source:Ministryofcoal;IndiaNiveshResearch

Theproductionofcoalfromunderground(UG)mineshasbeenonasteadydecline
fromFY90toFY07.Nearly41%ofthecoalreservesinIndiaarebelow300mdepth,
thecontributionofundergroundcoalproductionhasdeclinedfrom35%inFY90to
only6%inFY16.UGminescontribute~25%ofproductioninAustralia,~35%inthe
US and ~95% in China. China has maintained focus on underground mining as it
resultsinlesspollutionthanopencastmining.

CILsworkerproductivityie.Outputpermanshift(OMS)standsat4.92tonnewhich
is much below its target of 5.54 tonne. The global average is around 13 tonne per
manshift.Productivityinundergroundminingislessthanatonnepermaneachshift
againstaglobalaverageof10tonnepermaneachshift.CILabsorbsalossofnearly
Rs100bnayearonUGoperations,employing75percentofitsfourlakhworkforce.

IndiaNiveshSecuritiesLtd

4Jul2016

5 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

UndergroundMiningcontributioninleadingcountries
100%

5%

90%
80%

UG mines contribute ~25% of

70%

production in Australia, ~35% in

60%

the US and ~95% in China.

75%

65%

50%

95%

94%

40%
30%
20%
10%

25%

35%
6%

0%
Australia

USA

China
UG

India

OC

Source:ET;IndiaNiveshResearch

CIL

plans

to

boost

annual

production to 1 bn tonnes by
2020

through

introduction

of

better technological equipments.

TheGovernmenthasannouncedplanstoboostCoalIndia'sannualproductiontothe
level of 1 billion tonnes by 2020 and this requires significant investment in
mechanizationofexistingminesandfasttrackingminedevelopmentactivityinnew
mines.Thecoalministryisexpectedtosoonreviseitsequipmentprocurementpolicy
to increase mining efficiency. CIL strategy to improve mine productivity would be
throughtechnologyupgradationinopencastandundergroundmineswithinduction
of high capacity equipment. Improved technology will make underground mines
more efficient with addition of man riding system in major mines and use of tele
monitoringtechniques.
The planning commission, has recommended full mechanisation of underground
minesby2017.CoalMinistryiscurrentlydevelopinganincentivepackagethatmay
inject new life into its underground mining industry. Some of the incentives would
includethingslikedifferentialroyaltyratesandinvestmentlinkedtaxholidays.
WebelieveEmicoEleconwouldbethekeybeneficiaryoftheincreaseinequipment
demand. Also, as the average life of SDL (Side Dump Loader) /LHD (Load Haul
Dumper)equipmentisbetweensixandtenyears,thesparesreplacementdemand
willalsocontinuetosupportEimcoEleconsrevenues.

IndiaNiveshSecuritiesLtd

4Jul2016

6 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

3.

SteadyRevenuefromSparesandcomponentssegmenttocontinue
RevenueBreakup(FY16)
Construction
Equip
2.9%

In

FY16,

contributed

spares
about

ChairLift
System
3.9%
Tunneling
Loaders
28.3%

business
65%

and

loaders contributed about 28% to


the revenue.

Airmotors
0.3%
Spares
64.6%

Source:Companyfilings,IndiaNiveshResearch

RevenueBreakup(FY16)
2500

Eimco

Elecon

(India)

recently

70%
54%

2000

51%

65%

59%

50%

NetSales(Rs.Mn)

introduced Chair lift man riding


system which contributed about
3.9% in FY16.

1500

60%

40%

44%

30%

1000

20%
500

10%

0%
FY12

FY13

TotalRevenue

FY14

FY15

FY16

Sparebusinessshareas%ofTotal Revenue

Source:Companyfilings,IndiaNiveshResearch

Theminingequipmentsoperateinatoughenvironmentandhence,requirefrequent
replacement of hydraulics, electronics and other spares. Spares sales constitute
above50%inEleconsrevenuesandenjoyhighermarginsthanequipmentsales.In
FY16thisbusinesscontributedabout65%tototalrevenue.Asperourunderstanding
spare business earns about 3035% higher EBITDA margin than the equipment
business.Increasedsalesofequipmentinthefuturewillleadtoanimprovementin
thedemandforSpares.

IndiaNiveshSecuritiesLtd

4Jul2016

7 of18

InitiatingCoverage|EimcoElecon(India)Ltd

4.

Eimco

Elecons

agreement

with

Readytominefavorablecoalcycle

Forayinopencastingminingwoulddriverevenueandprofitability

non-compete
Sandvik

is

coming to an end, which will help


them enter in open cast mining
equipments which will add to the
earnings

OpencastinginIndiacurrentlyconstitutesmorethan90%oftotalmining.Therisein
productionfromopencastmineshasbeenseenwhichisincreasingatagreaterrate
thanundergroundmines.
EquipmentutilisationbyCoalIndiaLimited(CIL)isstillnotatthelevelofglobalbest.
It needs to adopt better equipment utilisation practices from across the globe for
bestinclassmining.Someoftheleadingcompeitiorsintheworldthatsupplyopen
cast mining equipments include: Caterpillar Inc., Hitachi Construction Machinery,
JoyGlobalInc.,KomatsuLimited,SandvickAB,andAtlasCopco.
EimcoElecon(India)Ltdhadsignedanoncompeteagreementwithitsstakeholder
Sandvik that it would not enter open cast mining products for five years and had
sold its surface drilling machines business to them in FY11 for Rs 165 mn. This
agreementistoexpireinAugust2016whichwillallowEimcoElecontomanufacture
andsellproductsinopencastingsegment.EimcoEleconhasalreadystartedR&Don
new products that it could manufacture and serve its existing clients and add new
clients. This will improve the sales for the company andmake a mark in opencast
mining segment. It is also looking to manufacture open cast mining drillers.
Continous R&D facility and tieups for technology has helped Eimco Elecon develop
newproductstoservetheIndianmarket.

5.

StrongBalanceSheet
Eimco Eleconhas been maintaining its financial risk profile over the medium term,
supportedbyitshealthycapitalstructureandsteadycashaccruals.Thecompanyhas
remained debtfree since FY10 with steady accruals funding its nominal capital
expenditureandworkingcapitalrequirements.
The company has strong balance sheet with current and noncurrent investments
amounting to Rs 1140 mn (per share value of Rs 198). Under investments, non
current are mostly in listed shares, while current investments are mostly in liquid
mutualfunds.Thecompanyisdebtfreeasithasnoshorttermandlongtermloans.
Receivables,Inventoriesandotherworkingcapitalparametersarekeptunderstrict
checkbythecompanythroughcontinuousmonitoring.
Eimco Elecons strong balance sheet provides an added advantage to weather any
futuredownturns.

IndiaNiveshSecuritiesLtd

4Jul2016

8 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

Current&NoncurrentInvestments(Rs.mn)
1200.0
191.6

Investments(Rs.Mn)

1000.0
800.0
600.0

205.8

194.0

53.6

132.6

444.0

489.3

502.3

557.8

FY12

FY13

FY14

FY15

948.0

400.0
200.0
0.0
CurrentInvestments

FY16

NoncurrentInvestments

Source:Company,IndiaNiveshResearch

6.
Eimco Elecon has strong parental
support from Eimco group of
companies and Elecon group.

Strongparentcompanysupport
EimcoGroupofCompaniesSubsidiarydivisionnamedasEimcominingequipment
areworldleaderinproductionofundergroundminingmachinery.EleconEngineering
andEimcoGroupofCompaniesenteredintocollaborationunderwhichEImcoElecon
received necessary technical knowhow from Eimco Group of Companies for
productionofundergroundminingmachineries.
In1989,EimcoGroupofcompanieswereacquiredbyTamrockOY.,aworldleaderin
technology and manufacturing of rock excavation and breaking equipments for
surface and underground mines and civil engineering construction with production
andassemblyfacilitiesinvariouspartsoftheworldbackedbyworldwidesalesand
distributionnetwork.
Internationally, Tamrock holds close to 40% market share in the mining machinery
business. It is a leading supplier of drilling and loading equipments for hard rock
applications.

EimcoEleconwasestablishedin1974.
ItwasajointventurebetweenEleconEngineeringCompanyandEnvirotechCorporation,US(asubsidiaryofBakerHughes).
EnvirotechwasactiveintheminingbusinessthroughitsdivisionEimcoMiningEquipmentGroup.
In1989,theEimcominingdivisionwastakenoverbytheFinnishIndustrialOrganisationOYTampellawhosemining
equipmentdivision Tamrockwasamarketleaderwithover40%shareinternationally.
TamrockGreatBritainHoldings(asubsidiaryofOYTampella)heldaround39%ofEimcoElecon'sRs24.7mnequitytillthe
Dec1992 issue,laterit'sholdingdecreasedto25.1%.
Tamrock'smajorsharesandcontrollinginterestwasacquired bySandvikGroupofSwedenin1997 andthenamewas
changedtoTamrockCorp.
SandvikABholds25.1%stakeinEimcoElecon(India)Ltd

Source:Company;IndianiveshResearch

IndiaNiveshSecuritiesLtd

4Jul2016

9 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

Sandvikgroup,theforeignpromoter,currentlyholdsa25.1%stakeinEimcoElecon
throughitssubsidiaryTamrockGreatBritainHolding.
Elecongroupofcompaniescontinuestobemarketleadersinceitsestablishmentin
1951,inmanufactureofmaterialhandlingEquipment&relatedprojectsinIndiaand
having diversified interests in Wagon tipplers, Reclaimers, Industrial Gear Boxes,
Industrial Geared Motors, Industrial Electro Magnets, Wagon Loaders, Various
ElectronicEquipment,etc.

Financials:
NetsalestogrowatCAGRof22%fromFY16FY18e
NetSales(Rs.mn)andgrowth(%)
2500
20.7

Eimco Elecon (India) net sales is

20.0

12.7

expected to grow at CAGR of 22%

10.0

1.6

NetSales(Rs.Mn)

from FY16-FY18e.

30.0

1500

10.0

1000

20.0

growthin%

2000

22.6

500
30.0

28.9
0

40.0
FY14

FY15

FY16
NetSales

FY17E

FY18E

Growth(%)

Source:Company,IndiaNiveshResearch

Netsalesdegrewby28%inFY16duetolowerrevenuefromequipmentbusiness.
ThiswasonaccountoflowernumberofordersfromCoalIndia.Goingahead,Coal
India Ltd with a vision to produce 1 bn tonnes of coal by 2020 will lead to higher
numberoftendersandwillresultinincreasedsalesforEimcoElecon(India)Ltdwho
supplies about 90% of coal Indias underground equipment. We expect Eimco
Elecons revenues to grow at a CAGR of 22% from FY16FY18e. Overall equipment
sales are expected to grow at 44.4% CAGR over FY1618e to Rs 1.02 bn driven by
increased underground mining activity in India and new product launches by the
company.Sparessalesareexpectedtogrowat7.6%CAGRoverFY1618etoRs.1.04
bn.

IndiaNiveshSecuritiesLtd

4Jul2016

10 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

EBITDAmargintosustainnear15.516%
EBITDAandEBITDAmargin(%)
350

16.4
16.2
16.0

16.2

15.7

250

to

maintain

higher

EBITDA(Rs.Mn)

Eimco Elecon (India) to continue


EBITDA

margins due to higher share of


Spares business to revenue.

15.8

EBITDAMargin(%)

300

15.6
200
150

15.4

15.6
15.0

15.0

15.2
15.0

100

14.8
14.6

50

14.4

14.2
FY14

FY15

FY16

EBITDA

FY17E

FY18E

EBITDAMargin%

Source:Company,IndiaNiveshResearch

InFY16,Sparebusinessrevenueshareroseto65%(vs51%inFY15)whichhelpedit
achieve16.2%EBITDAmargin.Weexpectsparesbusinesswillcontinuetocontribute
around50%tototalrevenueandoverallEBITDAmargintosustainnear15.516%.

NetprofitexpectedtogrowatCAGRof20.34%forFY16FY18e
NetProfit(Rs.mn)
300
241

NetProfit(Rs.Mn)

250

Eimco Elecon (India) net profit is


expected to grow at CAGR of
20.34% for FY16-FY18e on back
of higher sales of better margin
business.

202

215
195

200
166
150
100
50
0
FY14

FY15

FY16

FY17E

FY18E

Adj.NetProfit
Source:Company,IndiaNiveshResearch

Net profit is expected to grow at CAGR of 20.34% for FY16FY18e on back of


improved sales and better EBITDA margin. Spares business will continue to drive
profits and new product Chair lift man riding system is also expected to grow as
coalextractorslooktouseimprovedtechnology.

IndiaNiveshSecuritiesLtd

4Jul2016

11 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

ReturnRatios(%)
18.0%
16.0%
14.0%
12.0%

to improve on back of better

10.0%

Return(%)

Eimco Elecon (India) return ratios


revenues visibility

15.8%

13.4%

15.5%

11.8%
10.7%

11.3%

11.0%

8.0%
7.9%

6.0%

9.8%

8.6%

4.0%
2.0%
0.0%
FY14

FY15
ROE

FY16

FY17E

FY18E

ROCE

Source:Company,IndiaNiveshResearch

Current&NoncurrentInvestments(Rs.mn)
1200.0
191.6

Investments(Rs.Mn)

1000.0
800.0
600.0

205.8

194.0

53.6

132.6

444.0

489.3

502.3

557.8

FY12

FY13

FY14

FY15

948.0

400.0
200.0
0.0
CurrentInvestments

FY16

NoncurrentInvestments

Source:Company,IndiaNiveshResearch

The company has strong balance sheet with current and noncurrent investments
amounting to Rs 1140 mn in FY16. Noncurrent investments are mostly in listed
shares,whilecurrentinvestmentsaremostlyinliquidmutualfunds.Thecompanyis
debtfreeasithasnoshorttermandlongtermloans.Receivables,Inventoriesand
other working capital parameters are kept under strict check through continuous
monitoring.

IndiaNiveshSecuritiesLtd

4Jul2016

12 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

PeerComparison
Peergroupcomparison
(FY16)
EimcoElecon(India)Ltd
BEML
TRFLtd
RevathiEquipmentLtd
TILLtd

Sales
(Rsmn)

EBITDA
margin(%)

PAT
(Rsmn)

ROE(%)

ROCE(%)

1396
29574
11225
2455
16835

16.2
4.4
2.7
14.3
6.2

166
531
(363)
207
(436)

7.9
2.5
NA
13.8
NA

10.7
3.5
0.9
12.7
2.2

PE(X)
13.7
66.5
NA
11.4
NA

Source:Bloomberg;Capitaline;IndiaNiveshResearch

Eimco Elecon (India) Ltd is one of the leaders in mining equipments in India and
mainly serves CIL. It has better EBITDA margins and decent return ratios when
compared with its peers in mining equipment and material handling space. During
FY16 it witnessed its lowest sales in last five years due to lower revenue from
equipment business. This was on account of lower number of orders from CIL.
Reavthi Equipments has lower EBITDA margins, while BEML is a new entrant in
mining equipments space and is trading at very high PE. TRF Ltd and TIL Ltd are
mainlyintomaterialhandlingbusinessandcurrentlybotharemakinglosses.

EimcoEleconIndiaLimited(EEIL)isinthebusinessofManufacturing,Marketingand
Servicing Equipment for Mining and Construction. It is one of the major player in
Underground Mining Equipments. The range of equipments includes side dump
loaders,loadhauldumpers,rockershovelloaders,frontendloaders,blastholedrill,
coal haulers, dump truck, air motors, universal drilling machine and continuous
miners.
BEMLLimited,playsapivotalroleandservesIndiascoresectorslikeDefence,Rail,
Power, Mining and Infrastructure. It has three major Business verticals Mining &
Construction,DefenceandRail&Metroareservicedbyitsninemanufacturingunits.
BEML Limited offers a comprehensive and diverse range of mining machinery for
both opencast and underground mines. BEML produces machines such as Electric
RopeShovels,HydraulicExcavators,Bulldozers,WheelLoaders,WheelDozers,Dump
Trucks, Motor Graders, Pipe Layers, Tyre Handlers, Water Sprinklers and Backhoe
Loaders. Besides, BEML also manufactures mammoth Walking Draglines for cost
effective operations in the opencast mines. BEML has ventured into underground
mining with products such as Side Discharge Loader, Load Haul Dumper, Winch,
Winder,GranbyCar,Skipetc.
TRFL, formerly known as TataRobinsFraser, was incorporated in 1962. It services
coreindustrieslikepower,mining,coal,fertilisers,cement,ports,etc.Thecompany
is diversified to manufacture underground mining machinery like side discharge
loadersandloadhauldumpersandhasacquiredthestampchargingtechnologyfor
cokeoven machinery in technical collaboration with German firms. TRFL entered
into an agreement with Italiampianti, Italy, for the supply of the latest technology
coveringyardequipmentsuchasstackers,reclaimers,stackerscumreclaimers,ship
loaders, etc. It also provides engineering and technology for Mini Blast Furnaces,
Coal Dust Injection Systems for Blast Furnaces and Stamp Charging and Pushing
EquipmentforCokeOvens.
RevathiEquipmentLtd(REL)isaleadingmanufacturerofblastholedrillsandwater
welldrillsforvariousapplicationslikemining,construction,waterwell,exploration,

IndiaNiveshSecuritiesLtd

4Jul2016

13 of18

InitiatingCoverage|EimcoElecon(India)Ltd

Readytominefavorablecoalcycle

etc.RELsdrillingrigsareusedextensivelyinminessuchascoal,copper,gold,iron,
zinc,phosphate,bauxite,lignite,limestone,etc.Itoffersarangeofdrillrigs,suchas
C850,C750andC2532forminingapplications.Therigsareusedtodrillblastholesof
diameters ranging from 102 millimeters to 349 millimeters. The drills are crawler
mounted, diesel engine/electric motor driven, hydraulically operated and
rotary/downthehole(DTH).TheCompanyoffersJacklessdrillrigs,includingC625H,
HHTD and LHTD for construction activity, such as road, dam, irrigation canal and
quarrying, among others. The Company offers a range of hydraulic topdrive and
tabledriverigsforboreholedrilling.
TIL Limited is engaged in manufacturing and marketing of a range of material
handling, lifting, and port and road construction solutions, with customer support
and aftersales service. The Company's operating segments include Material
Handling Solutions (MHS), Construction and Mining Solutions (CMS), and Power
SystemsSolutions(PSS).MHSisengagedinmanufacturingandmarketingofvarious
material handling equipment, such as mobile cranes, port equipment, road
constructionequipmentandselfloadingtruckcranes,amongothers,anddealingin
sparesandprovidingservicestorelatedequipment.

KeyRisks
1. HigherdependenceonCoalIndiaLtd.
CILremainsthesinglelargestclientanditcontributesabout85%toEimcoElecons
revenue.EimcoEleconhasabout90%ofCILsundergroundequipmentmarketshare.
Despite efforts by the company to diversify its client base, we believe CIL would
remain the single largest client for Eimco Elecon over the next few years,
contributingover8285%torevenues.Theincreasingdevelopmentofcoalminesby
privatesectorplayersandthescaleupofconstructionequipmentbusinesswouldbe
criticalfordiversifyingtheclientrisk.

2. Threatfromforeignplayersandriseindomesticcompetition
Weseemoreandmoreforeignplayersenteringintothissegment,whichisathreat
forthecompanysgrowthandevendomesticcompetitionwillbeintensified.

Outlook&Valuation
Government thrust to increase underground coal mining activity in India will have
positive effects on the demand for underground mining equipments. We believe
Emico would be the key beneficiary of the increase in equipment demand. We
expect the sales of the company to grow at CAGR of 22% from FY16FY18e on
accountofpickupincoalminingactivitiesandintroductionofnewproducts.AtCMP
ofRs396,EimcoEleconistradingataP/Emultipleof11.7xFY17eand9.5xFY18e,
EPSofRs33.8andRs41.8respectively.EimcoEleconduringitspeakperiodofFY04
09wastradingatanaveragePEof14.42xandduringFY1016itwastradingatan
averagePEof8.56x.TheaveragehistoricPEcomesto11.5xandsowevalueEimco
Eleconat11.5xFY18eEPSandInvestmentsatRs198.WerecommendBUYrating
onthestockwithSOTPbasedtargetofRs678.

IndiaNiveshSecuritiesLtd

4Jul2016

14 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

CompanyBackground
Eimco Elecon India Limited is in the business of Manufacturing, Marketing and
ServicingEquipment for Mining and Construction. It wasincorporated in 1974 as a
joint ventureof ELECON Group of India andEimco. It is one ofthe major player in
Underground Mining Equipments. The range of equipments includes side dump
loaders,loadhauldumpers,rockershovelloaders,frontendloaders,blastholedrill,
coal haulers, dump truck, air motors, universal drilling machine and continuous
miners.IthasamanufacturingplantatVallabhVidyanagar.
Eimco Elecon (India) Limited was first to introduce the intermediate technology of
SideDumpLoaders(SDLs),LoadHaulDumpers(LHDs)andRockerShovelLoadersin
India to partially mechanize the underground Coal and metalliferrous mines
(minerals which cannot be called coal or lignite) and continue to be market leader
sincethen.
The company has produced more than 2550 Nos. of machines, which are working
successfullyatvariousminingandconstructionsitesinIndiaandabroad.Itprovides
salesandaftersalessupportthroughthenetworkofbranchofficesandpartsdepots
across the country Asansol, Bilaspur, Dhanbad, Kolkata, Nagpur, Secunderabad,
Bangalore,Chennai,Jamshedpur,MumbaiandNewDelhi.

ShareholdingStructure

EimcoElecon(India)Ltd

25.1%

TamrockGreatBritainHolding

25.94%

PublicShareholding

16.62%

EleconEngineering

EmticiEngineering

14.19%

OtherEleconGroupCompanies
&Promoter

18.15%

Source:Company;IndianiveshResearch

IndiaNiveshSecuritiesLtd

4Jul2016

15 of18

InitiatingCoverage|EimcoElecon(India)Ltd

Readytominefavorablecoalcycle

Network

Source:Company;IndianiveshResearch

EMTICIEngineeringLtdisthemarketing&servicingcompanyforEIMCOproductsin
India. All its branches are equipped with exclusively trained application and after
sales service engineers to serve their clients. The company also have a closely knit
dealer network supported by a team of service engineers looking into daily
requirementsofclients.
EimcoEleconremainclosertoitscustomersandofferquickmaintenanceandbreak
down support services. Eimco Elecon collaborates with foreign partners for
technologysourcingandintroductionofnewerproducts.

AssociatedCompanies:
EimcoEleconElectricalsLimited
Companyholds47.62%ofEquitySharesofEimcoEleconElectricalsLtd.Itisinvolved
in manufacture of electric equipment for Material handling equipment, power
transmission products, air motors, hydraulic cylinders, load haul dumpers, drillers,
etc.

WizardFincapLimited
Companyholds24.95%ofEquitySharesofWizardFincapLtd.Itcameintoexistence
for financial intermediation other than that conducted by monetary institutions.
Currentlythecompanyisintologisticsactivities.

IndiaNiveshSecuritiesLtd

4Jul2016

16 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd

IncomeStatement(Consolidated)

YEMarch(Rsm)

FY14

FY15

FY16

FY17E

FY18E

Netsales

1,934

1,964

1,396

1,685

2,065

Growth(%)

13

(29)

21

23

(1,644)

(1,670)

(1,170)

(1,422)

(1,741)

290

294

226

262

325

EBITDA

290

294

226

262

325

Growth(%)

Operatingexpenses
Operatingprofit
Otheroperatingincome

33.3

1.3

(23.2)

16.2

23.7

Depreciation

(51)

(43)

(37)

(42)

(52)

Otherincome

44

54

39

47

57

283

305

228

267

330
(5)

EBIT
Financecost

(3)

(5)

(3)

(4)

Exceptionalitem

Profitbeforetax

280

301

225

263

326

Tax(current+deferred)

(79)

(86)

(58)

(68)

(85)

Profit/(Loss)fortheperiod

202

215

166

195

241

Associates,MinInt

Reportednetprofit

202

215

166

195

241

Extraordinaryitem

Adjustednetprofit

202

215

166

195

241

33

(23)

17

24

FY14

FY15

FY16

FY17E

FY18E

58

58

58

58

58

Reserves&surplus

1,817

1,991

2,123

2,289

2,501

NetWorth

1,875

2,049

2,181

2,346

2,559

373

390

323

360

451

Noncurrentliabilities

Longtermborrowings

Deferredtaxliabilities

OtherLongtermliabilities

Growth(%)
Source:Company,IndiaNiveshResearch

BalanceSheet(Consolidated)
YEMarch(Rsm)
Sharecapital

MinorityInterest
TotalLiabilities

Longtermprovisions
CurrentLiabilities
Shorttermborrowings
Tradepayables

366

384

317

355

445

243

273

202

243

298
89

OthercurrentLiabilities

74

54

64

64

Shorttermprovisions

49

57

52

47

58

2,248

2,439

2,503

2,706

3,010

TotalLiabilitiesandEquity

NonCurrentAssets

411

530

528

598

686

NetBlock

175

281

301

360

446

Goodwill

206

194

192

192

192

NoncurrentInvestments
Longtermloansandadvances

30

48

26

37

39

DeferredtaxAssets

10

10

10

OthernoncurrentAssets

1,837

1,909

1,976

2,108

2,324

Inventories

253

309

377

312

382

SundryDebtors

957

884

518

655

803

Cash&BankBalances

40

43

15

75

62

OthercurrentAssets

84

115

117

118

128

CurrentAssets

Loans&Advances
CurrentInvestments
Total(Assets)

502

558

948

948

948

2,248

2,439

2,503

2,706

3,010

Source:Company,IndiaNiveshResearch

IndiaNiveshSecuritiesLtd

4Jul2016

17 of18

Readytominefavorablecoalcycle

InitiatingCoverage|EimcoElecon(India)Ltd
CashFlowStatement(Consolidated)

YEMarch(Rsm)

FY14

FY15

FY16

FY17E

FY18E

Profitbeforetax

280

301

225

263

326

51

43

37

42

52

Changeinworkingcapital

(93)

(14)

252

(47)

(140)

Totaltaxpaid

(83)

(93)

(62)

(68)

(85)

Others

(41)

(50)

(36)

(43)

(53)

Cashflowfromoperations(a)

114

187

416

147

100

Capitalexpenditure

(38)

(150)

(56)

(101)

(138)

Changeininvestments

(86)

(44)

(388)

44

54

39

47

57

(80)

(139)

(405)

(54)

(80)

76

37

360

46

(38)

Equityraised/(repaid)

Debtraised/(repaid)

23

29

29

29

29

Depreciation

Others
Cashflowfrominvesting(b)
Freecashflow(a+capex)

Dividend(incl.tax)
Others

(53)

(74)

(67)

(61)

(62)

Cashflowfromfinancing(c)

(30)

(45)

(38)

(33)

(32)
(13)

Netchangeincash(a+b+c)

(27)

60

ReconciliationofOtherbalances

40

43

15

75

62

CashasperBalanceSheet
Source:Company,IndiaNiveshResearch

KeyRatios(Consolidated)
YEMarch

FY14

FY15

FY16

FY17E

FY18E

AdjustedEPS(Rs)

34.9

37.3

28.8

33.8

41.8

Growth

33.4

6.8

(22.7)

17.1

23.7

4.0

5.0

5.0

5.0

5.0

Dividendpayoutratio

11.4

13.4

17.3

14.8

12.0

EBITDAmargin

15.0

15.0

16.2

15.6

15.7

EBITmargin

14.6

15.5

16.3

15.8

16.0

NetMargin

10.4

11.0

11.9

11.6

11.7

Taxrate(%)

Dividend/share(Rs)

28.1

28.4

25.9

26.0

26.0

Debt/Equity(x)

0.0

0.0

0.0

0.0

0.0

InventoryDays

48

57

99

68

68

SundryDebtorDays

181

164

135

142

142

TradePayableDays

46

51

53

53

10.4

11.0

11.9

11.6

11.7

Assetturnover(x)

0.9

0.8

0.6

0.6

0.7

Leveragefactor(x)

1.2

1.2

1.2

1.2

1.2

ROE(%)

11.3

11.0

7.9

8.6

9.8

RoCE(%)

15.8

15.5

10.7

11.8

13.4

DuPontAnalysisROE
Netmargin

Valuation(x)

53

PER

11.3

10.6

13.7

11.7

9.5

PCE

9.0

8.8

11.2

9.6

7.8

Price/Book

1.2

1.1

1.0

1.0

0.9

EV/EBITDA

6.0

5.7

5.9

4.8

3.9

Source:Company,IndiaNiveshResearch

IndiaNiveshSecuritiesLtd

4Jul2016

18 of18

InitiatingCoverage

Disclaimer:ThisreporthasbeenpreparedbyIndiaNiveshSecuritiesLimited(INSL)andpublishedinaccordancewiththeprovisionsofRegulation18oftheSecuritiesandExchangeBoardofIndia
(ResearchAnalysts)Regulations,2014,forusebytherecipientasinformationonlyandisnotforcirculationorpublicdistribution.INSLincludessubsidiaries,groupandassociatecompanies,promoters,
directors,employeesandaffiliates.Thisreportisnottobealtered,transmitted,reproduced,copied,redistributed,uploaded,publishedormadeavailabletoothers,inanyform,inwholeorinpart,for
anypurposewithoutpriorwrittenpermissionfromINSL.Theprojectionsandtheforecastsdescribedinthisreportarebaseduponanumberofestimatesandassumptionsandareinherentlysubjectto
significant uncertainties and contingencies. Projections and forecasts are necessarily speculative in nature, and it can be expected that one or more of the estimates on which the projections are
forecastswerebasedwillnotmaterializeorwillvarysignificantlyfromactualresultsandsuchvariationswilllikelyincreaseovertheperiodoftime.Alltheprojectionsandforecastsdescribedinthis
report have been prepared solely by authors of this report independently. None of the forecasts were prepared with a view towards compliance with published guidelines or generally accepted
accountingprinciples.
Thisreportshouldnotbeconstruedasanoffertosellorthesolicitationofanoffertobuy,purchaseorsubscribetoanysecurities,andneitherthisreportnoranythingcontainedthereinshallformthe
basisoforberelieduponinconnectionwithanycontractorcommitmentwhatsoever.Itdoesnotconstituteapersonalrecommendationortakeintoaccounttheparticularinvestmentobjective,
financialsituationorneedsofindividualclients.TheresearchanalystsofINSLhaveadheredtothecodeofconductunderRegulation24(2)oftheSecuritiesandExchangeBoardofIndia(Research
Analysts) Regulations, 2014. The recipients of this report must make their own investment decisions, based on their own investment objectives, financial situation or needs andother factors. The
recipientsshouldconsiderandindependentlyevaluatewhetheritissuitableforits/his/her/theirparticularcircumstancesandifnecessary,seekprofessional/financialadviceasthereissubstantial
riskofloss.INSLdoesnottakeanyresponsibilitythereof.Anysuchrecipientshallberesponsibleforconductinghis/her/its/theirowninvestigationandanalysisoftheinformationcontainedorreferred
tointhisreportandofevaluatingthemeritsandrisksinvolvedinsecuritiesformingthesubjectmatterofthisreport.Thepriceandvalueoftheinvestmentreferredtointhisreportandincomefrom
themmaygoupaswellasdown,andinvestorsmayrealizeprofit/lossontheirinvestments.Pastperformanceisnotaguideforfutureperformance.Actualresultsmaydiffermateriallyfromthoseset
forthintheprojection.
Exceptforthehistoricalinformationcontainedherein,statementsinthisreport,whichcontainwordssuchaswill,would,etc.,andsimilarexpressionsorvariationsofsuchwordsmayconstitute
forwardlookingstatements.Theseforwardlookingstatementsinvolveanumberofrisks,uncertaintiesandotherfactorsthatcouldcauseactualresultstodiffermateriallyfromthosesuggestedby
theforwardlookingstatements.Forwardlookingstatementsarenotpredictionsandmaybesubjecttochangewithoutnotice.INSLundertakesnoobligationtoupdateforwardlookingstatementsto
reflecteventsorcircumstancesafterthedatethereof.INSLacceptsnoliabilitiesforanylossordamageofanykindarisingoutofuseofthisreport.
ThisreporthasbeenpreparedbyINSLbasedupontheinformationavailableinthepublicdomainandotherpublicsourcesbelievedtobereliable.Thoughutmostcarehasbeentakentoensureits
accuracyandcompleteness,norepresentationorwarranty,expressorimpliedismadebyINSLthatsuchinformationisaccurateorcompleteand/orisindependentlyverified.Thecontentsofthis
reportrepresenttheassumptionsandprojectionsofINSLandINSLdoesnotguaranteetheaccuracyorreliabilityofanyprojection,assurancesoradvicemadeherein.Nothinginthisreportconstitutes
investment,legal,accountingand/ortaxadviceorarepresentationthatanyinvestmentorstrategyissuitableorappropriatetorecipientsspecificcircumstances.Thisreportisbased/focusedon
fundamentalsoftheCompanyandforwardlookingstatementsassuch,maynotmatchwithareportonacompanystechnicalanalysisreport.Thisreportmaynotbefollowedbyanyspecificevent
update/followup.
Followingtablecontainsthedisclosureofinterestinordertoadheretoutmosttransparencyinthematter;

DisclosureofInterestStatement
1

DetailsofbusinessactivityofIndiaNiveshSecuritiesLimited(INSL)

DetailsofDisciplinaryHistoryofINSL

12

Research analyst or INSL or its relatives'/associates' financial interest in the subject company and
natureofsuchfinancialinterest
WhetherResearchanalystorINSLoritsrelatives'/associates'isholdingthesecuritiesofthesubject
company
Research analyst or INSL or its relatives'/associates' actual/beneficial ownership of 1% or more in
securities of the subject company, at the end of the month immediately preceding the date of
publicationofthedocument.
ResearchanalystorINSLoritsrelatives'/associates'anyothermaterialconflictofinterestatthetime
ofpublicationofthedocument
HasresearchanalystorINSLoritsassociatesreceivedanycompensationfromthesubjectcompany
inthepast12months
HasresearchanalystorINSLoritsassociatesmanagedorcomanagedpublicofferingofsecuritiesfor
thesubjectcompanyinthepast12months
HasresearchanalystorINSLoritsassociatesreceivedanycompensationforinvestmentbankingor
merchantbankingorbrokerageservicesfromthesubjectcompanyinthepast12months
Has research analyst or INSL or its associates received any compensation for products or services
otherthaninvestmentbankingormerchantbankingorbrokerageservicesfromthesubjectcompany
inthepast12months
HasresearchanalystorINSLoritsassociatesreceivedanycompensationorotherbenefitsfromthe
subjectcompanyorthirdpartyinconnectionwiththedocument.
Hasresearchanalystservedasanofficer,directororemployeeofthesubjectcompany

13

HasresearchanalystorINSLengagedinmarketmakingactivityforthesubjectcompany

No

14

Otherdisclosures

No

4
5

6
7
8
9
10

11

INSLisaStockBrokerregisteredwithBSE,NSEandMCXSXinallthemajorsegments
viz. Cash, F & O and CDS segments. INSL is also a Depository Participant and
registered with both Depository viz. CDSL and NSDL. Further, INSL is a Registered
PortfolioManagerandisregisteredwithSEBI.
Nodisciplinaryactionis/wasrunning/initiatedagainstINSL
No (except to the extent of shares held by Research analyst or INSL or its
relatives'/associates')
No
No

No
No
No
No
No

No
No

INSL,itsaffiliates,directors,itsproprietarytradingandinvestmentbusinessesmay,fromtimetotime,makeinvestmentdecisionsthatareinconsistentwithorcontradictorytotherecommendations
expressedherein.Theviewscontainedinthisdocumentarethoseoftheanalyst,andthecompanymayormaynotsubscribetoalltheviewsexpressedwithin.Thisinformationissubjecttochange,as
perapplicablelaw,withoutanypriornotice.INSLreservestherighttomakemodificationsandalternationstothisstatement,asmayberequired,fromtimetotime.
Definitionsofratings
BUY.Weexpectthisstocktodelivermorethan15%returnsoverthenext12months.
HOLD.Weexpectthisstocktodeliver15%to+15%returnsoverthenext12months.
SELL.Weexpectthisstocktodeliver<15%returnsoverthenext12months.
Ourtargetpricesareona12monthhorizonbasis.
Otherdefinitions
NR=NotRated.Theinvestmentratingandtargetprice,ifany,havebeenarrivedatduetocertaincircumstancesnotincontrolofINSL
CS=CoverageSuspended.INSLhassuspendedcoverageofthiscompany.
UR=UnderReview.Sucheinvestreviewhappenswhenanydevelopmentshavealreadyoccurredorlikelytooccurintargetcompany&INSLanalystis waitingforsomemoreinformationtodraw
conclusiononrating/target.
NA=NotAvailableorNotApplicable.Theinformationisnotavailablefordisplayorisnotapplicable.
NM=NotMeaningful.Theinformationisnotmeaningfulandisthereforeexcluded.
ResearchAnalysthasnotservedasanofficer,directororemployeeofSubjectCompany
OneyearPricehistoryofthedailyclosingpriceofthesecuritiescoveredinthisnoteisavailableatwww.nseindia.comandwww.economictimes.indiatimes.com/markets/stocks/stockquotes.(Choose
nameofcompanyinthelistbrowsecompaniesandselect1yeariniconYTDinthepricechart)

IndiaNiveshSecuritiesLimited

ResearchAnalystSEBIRegistrationNo.INH000000511
601&602,SukhSagar,N.S.PatkarMarg,GirgaumChowpatty,Mumbai400007.
Tel:(022)66188800/Fax:(022)66188899
email:research@indianivesh.in|Website:www.indianivesh.in

Potrebbero piacerti anche