India Strategy-28th Nov 09'

27
India Strategy 28th Nov 2009

Transcript of India Strategy-28th Nov 09'

Page 1: India Strategy-28th Nov 09'

India Strategy28th Nov 2009

Page 2: India Strategy-28th Nov 09'

Key Highlights

MONTHLY SNAPSHOT

For the month ending 28th Nov 09’, Nifty registered a rise of 4.02% and CNX 500 spiked 4.80%.

Markets registered sideway moment due to anticipation on rollbacks of stimulus packages (CRR and In-direct taxes) by Govt. of India looking at mixed signals of recovery in the economy. During the end of the month debt payment restructuring of Dubai World, the state sponsored holding company at the root of the UAE’s financial crisis, has made for very interesting market watching.

Sectoral comparison shows that Realty and Power sectors was negative compared to other sector peers out of which Metal and Auto sector outperformed all the major other sectors.

Monthly returns of major BSE Sectoral Indices: IT – 3.45%, Oil & Gas – 4.27%, Realty – (10.68)%, Auto – 9.33%, Bank – 2.49%, Metal – 9.48% and Power – (3.16)%.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

BSE Sectoral Performance

-20%

-15%

-10%

-5%

0%

5%

10%

15%

20%

29-Oct 3-Nov 8-Nov 13-Nov 18-Nov 23-Nov

REALTY METAL POWER BANKOIL & GAS AUTO IT

Returns o f Nif ty and CNX5 0 0

-6%-4%-2%0%2%4%6%8%

10%

30-Sep 5-Oct 10-Oct 15-Oct 20-Oct 25-Oct 30-Oct

NIFTY CNX500

Page 3: India Strategy-28th Nov 09'

SMART MONEY – DOMESTIC AND FOREIGN INSTITUTION

FIIs were net buyers of INR5,160 cr in equity segment in the month of November (as on 30st Nov). For first eight months of FY10 they were the net buyers of INR80,648 cr whereas they were net sellers of INR49,181 cr for FY09. DIIs were net buyers of INR2.391 cr for the month of November 2009. For first eight months of FY10 they were the net buyers of INR15,730 cr whereas they were net buyers of INR58,757 cr for FY09.Despite equity markets gaining ~80% so far in current year the number of FII registered decline by 70% which touched 6 years low. 111 new FII got registered with SEBI till Nov 09’, against 375 in CY08 and 226 in CY07.

Source: NSE, SEBI, Bloomberg, Microsec Research

India Strategy28th Nov 2009

DII Flow (INR in Crs)

-50000

500010000150002000025000300003500040000

29.08.08

31.10.08

31.12.08

27.02.09

29.04.09

30.06.09

31.08.09

30.10.09

Buy Sell Net

FII Flow ( INR in Crs)

-20000

-10000

0

10000

20000

30000

40000

50000

60000

70000

80000

Buy Sell Net

Page 4: India Strategy-28th Nov 09'

FOREX RESERVES

Forex reserves slumped by USD1.032 billion to stand at USD285.344 billion as on Nov 20, 2009, mainly on account of sharp fall in foreign currency assets.

Statistical supplement of the Reserve Bank of India, foreign currency assets decreased by USD1.027 billion to stand at USD261.878 billion in the week ago.

During the same period, the reserve position in the International Monetary Fund decreased marginally by USD1 million to stand at USD700 million. However, gold reserves remained steady at USD17.50 billion.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Forex Reserves vs USD-INR

150170190210230250270290310330350

20-Nov16-Oct11-Sep7-Aug3-Jul29-May24-Apr20-Mar

Date

Fore

x R

eser

ve ($

bn)

3537394143454749515355

USD

-IN

R

Forex Reserve ($bn) USDINR

Page 5: India Strategy-28th Nov 09'

GLOBAL MARKETS RETURNS

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Particulars 1M % 3M % 6M % 1YR %

BRAZIL BOVESPA STOCK IDX 9.00 18.75 26.10 83.31

MEXICO BOLSA INDEX 7.43 9.40 26.48 49.87

DOW JONES INDUS. AVG 6.15 8.57 21.29 16.77

S&P 500 INDEX 5.34 6.94 18.75 21.79

DAX INDEX 5.00 4.04 15.07 21.76

NSE S&P CNX NIFTY INDEX 4.88 6.00 11.08 79.37

PSEi - PHILIPPINE SE IDX 4.69 5.57 27.44 54.44

BSE SENSEX 30 INDEX 4.63 6.16 13.72 82.92

NASDAQ COMPOSITE INDEX 4.56 6.44 20.52 39.26

FTSE 100 INDEX 3.99 6.86 18.74 22.33

SHANGHAI SE COMPOSITE IX 3.35 16.06 17.60 65.47

CAC 40 INDEX 3.15 1.86 13.54 14.06

HANG SENG INDEX (2.84) 7.15 16.31 52.18

KOSPI INDEX (3.55) (4.23) 9.21 41.67

NIKKEI 225 (9.50) (13.45) (4.63) 6.69

Page 6: India Strategy-28th Nov 09'

GLOBAL MARKETS VALUATION

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Current EPS PE ratio Est EPS Est PE

Current BV PB EST BV EST PB

INDIAN M ARKETSSENSEX 818.86 20.31 842.24 19.75 5,053.86 3.29 5,401.13 3.08 NIFTY 239.89 20.60 251.94 19.61 1,515.75 3.26 1,660.36 2.98 U .S. M ARKETSDOW JONES 641.88 16.06 645.02 15.98 3,770.56 2.73 3,970.88 2.60 NASDAQ 56.62 37.77 85.76 24.93 880.70 2.43 807.81 2.65 S&P 500 49.58 21.93 62.92 17.28 492.65 2.21 513.29 2.12 MEXICO 1,641.31 18.75 1,814.55 16.96 12,104.01 2.54 12,454.88 2.47 BRAZIL 3,286.01 20.41 4,015.41 16.71 32,704.78 2.05 31,209.54 2.15 EU ROPEAN M ARKETSFTSE 85.96 NA 353.94 14.82 2,683.50 1.95 2,808.71 1.87 CAC 234.86 15.85 287.56 12.94 2,788.50 1.33 2,823.33 1.32 DAX 90.60 NA 358.29 15.87 3,901.54 1.46 3,882.74 1.46 ASIAN M ARKETSNIKKEI NA NA 248.53 36.54 7,468.83 1.22 7,602.28 1.19 HANG SENG 956.49 22.10 1,268.47 16.66 10,505.97 2.01 10,857.61 1.95 SINGAPORE 124.75 22.14 163.26 16.92 1,630.36 1.69 1,638.78 1.69 SHANGHAI 94.31 32.83 136.09 22.75 944.30 3.28 1,056.10 2.93 KOSPI 73.66 20.70 120.05 12.70 1,338.98 1.14 1,193.57 1.28 PHILIPPINE SE 197.68 15.40 203.64 14.95 1,413.49 2.15 1,486.92 2.05

Note: FTSE & DAX index current P/E data has discrepancies, Global markets EPS are based on Calendar year

Page 7: India Strategy-28th Nov 09'

MSCI INDIA PERFORMANCE AGAINST OTHER EMERGING MARKETS

Over last 3 years, MSCI India P/E commanded premium over MSCI Emerging Markets. Since December 2008, Indian markets were at par with the Emerging Markets and is gaining momentum post May 2009. By end of November again the MSCI India P/E is ahead with the MSCI Emerging market.

On a yearly basis, returns of MSCI India has outperformed MSCI Emerging Markets. While MSCI India and EM increased by 93.82% and 78.57% respectively in absolute terms over the last one year period.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Relative Returns (%)

-20

0

20

40

60

80

100

120

28-Nov-08 28-Jan-09 28-Mar-09 28-May-09 28-Jul-09 28-Sep-09

MSCI EM MSCI IN

India Premium to MSCI EM

05

1015202530

Apr-06

Aug-06

Dec-06

Apr-07

Aug-07

Dec-07

Apr-08

Aug-08

Dec-08

Apr-09

Aug-09

MSCI EM MSCI IN

Page 8: India Strategy-28th Nov 09'

MSCI SECTORAL PERFORMANCE

MSCI India Finance and HealthCare sector outperformed the US and Global peers on both monthly and quarterly basis. On quarterly basis, USA sectoral indices were relatively the best performer.

In MSCI India on a monthly basis all the sectors have given positive returns except Telecom sector, due to increasing tariff war between the peers. MSCI India HealthCare and Material sectors witnessed stupendous growth and outperformed the other sectors on a quarterly basis.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

1 M (%) 3 M (%) 1 M (%) 3 M (%) 1 M (%) 3 M (%)

Consumer Staple 2.31 12.48 4.31 8.56 3.42 9.16

Energy 7.25 3.48 2.58 10.61 2.50 10.00

Finance 4.14 7.39 1.35 -2.78 0.27 -1.14

HealthCare 9.45 26.50 9.06 7.72 6.77 7.53

Industrial 2.23 0.10 8.41 10.25 4.41 5.91

IT 4.93 11.14 4.94 9.12 3.07 5.66

Material 9.85 21.98 10.43 10.20 9.38 12.50

Telecom -5.42 -36.88 7.33 5.90 4.47 6.54

Utility 3.33 0.43 3.36 0.81 3.74 1.15

India USA Global

Page 9: India Strategy-28th Nov 09'

MSCI INDIA SECTORAL P/E

MSCI India Consumer Staple, Energy, Finance, Industrial, Healthcare, Material and Utility indices are currently trading at a premium over estimated earnings on a Price/Earning basis.

On 12-month forward P/E basis, these indices, except IT and Telecom are commanding a premium over MSCI India Index in future as well.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Current P/E Estimated P/E Expected Earnings Variation

MSCI India 22.79 20.59 10.68%

Consumer Staple 36.82 26.69 37.95%

Energy 18.47 17.09 8.10%

Finance 24.06 23.87 0.78%

HealthCare 70.05 25.47 175.08%

Industrial 111.81 31.88 250.77%

IT 19.63 21.53 -8.82%

Material 16.35 15.50 5.47%

Telecom 7.52 10.07 -25.30%

Utility 22.82 19.44 17.40%

Page 10: India Strategy-28th Nov 09'

TWIN PILLARS OF EMERGING MARKETS

India and China registered PMI (Purchasing Managers Index) index value of 53 and 55.2 respectively for the month of Nov 09’. Manufacturing activities in both India and China continued to improve Since Feb 2009, India started registering a lower PMI than China in last two months.

India’s PMI has outperformed China in 11 out of 18 months. India’s PMI decreased from 54.5 to 53 on a sequential basis, while during the same period, China’s PMI remained flat.

China’s HSCEI increased 61.21% and domestic market (Shanghai composite) spiked by 65.47% in last one year. In comparison, Nifty gave a stupendous return of 92.53% during the same period.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Relat ive Perf o rmance (%)

-20

0

20

40

60

80

100

120

28-Nov-08 27-Jan-09 28-Mar-09 27-May-09 26-Jul-09 24-Sep-09 23-Nov-09

NIFTY HSCEI SHANGHAI

PMIINDIA CHINA

Nov-09 53 55.2Oct-09 54.5 55.2Sep-09 55 54.3Aug-09 53.2 54Jul-09 55.3 53.3Jun-09 55.3 53.2May-09 55.7 53.1Apr-09 53.3 53.5Mar-09 49.5 52.4Feb-09 47.0 49.0Jan-09 46.7 45.3Dec-08 44.4 41.2Nov-08 45.8 38.8Oct-08 52.2 44.6Sep-08 57.3 51.2Aug-08 57.9 48.4Jul-08 57.8 48.4Jun-08 58.6 52.0

Page 11: India Strategy-28th Nov 09'

INDIAN KEY ECONOMIC DATA INDICATORS

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

IIP Trend (y-o-y %)

-2%0%2%4%6%8%

10%12%14%16%18%

Jan-06

Mar-

06M

ay-06

Jul-0

6Se

p-06Nov-0

6Jan

-07M

ar-07

May

-07Ju

l-07

Sep-07

Nov-07

Jan-08

Mar-

08M

ay-08

Jul-0

8Se

p-08Nov-0

8Jan

-09M

ar-09

May

-09Ju

l-09

Sep-09

Impor t Trend (y-o-y %)

-60%

-40%

-20%

0%

20%

40%

60%

80%

Jan-06

Mar-06

May-06

Jul-06

Sep-06

Nov-06

Jan-07

Mar-07

May-07

Jul-07

Sep-07

Nov-07

Jan-08

Mar-08

May-08

Jul-08

Sep-08

Nov-08

Jan-09

Mar-09

May-09

Jul-09

Sep-09

Export Trend (y-o-y %)

-40%-30%-20%-10%

0%10%20%30%40%

Jan-06

Mar-06

May-06

Jul-06

Sep-06

Nov-06

Jan-07

Mar-07

May-07

Jul-07

Sep-07

Nov-07

Jan-08

Mar-08

May-08

Jul-08

Sep-08

Nov-08

Jan-09

Mar-09

May-09

Jul-09

Sep-09

Pr imary Ar ticle s Inflation Tre nd (y-o-y %)

0%200%400%600%800%

1000%1200%1400%

14-F

eb-0

614

-May

-0614

-Aug

-06

14-N

ov-0

614

-Feb

-07

14-M

ay-07

14-A

ug-0

714

-Nov

-07

14-F

eb-0

814

-May

-0814

-Aug

-08

14-N

ov-0

814

-Feb

-09

14-M

ay-09

14-A

ug-0

914

-Nov

-09

Page 12: India Strategy-28th Nov 09'

contd…

Sales of commercial vehicles for the month of October 2009 grew by a massive 51.90% to 42,562 units over 28,019 units in the corresponding month of last year. However, on monthly basis, this segment reported 6.36% decline in sales.

In the month of Oct 09’ the sector showed phenomenal jump to 13.93% from 0.71% in the month of Aug 09’.Tourism sector registered negative growth from Oct 08’ till Jan 09’. However since Feb 09’ it showed signs of revival.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Tour ism re ve nue growth (y-o-y%)

-40%-30%-20%-10%

0%10%20%30%40%

Jan-06

Mar-06

May-06

Jul-06

Sep-06

Nov-06

Jan-07

Mar-07

May-07

Jul-07

Sep-07

Nov-07

Jan-08

Mar-08

May-08

Jul-08

Sep-08

Nov-08

Jan-09

Mar-09

May-09

Jul-09

Sep-09

Commercial vehicle sales (y-o-y%)

-80%

-60%

-40%

-20%

0%

20%

40%

60%

80%

Page 13: India Strategy-28th Nov 09'

Contd…

The Organization for Economic Cooperation and Development (OECD) increased its growth forecast for the world economy. The economy of the group’s 30 member countries will expand 1.9 percent next year and 2.5 percent in 2011. For India, OECD boosted its growth forecast to 6.1 percent in 2009 and 7.3 percent in 2010, rising to 7.6 percent the following year. OECD also hiked its growth forecast for China to 8.3 percent in 2009 and 10.2 percent in 2010.

U.S. economy expanded less than initially reported in the third quarter of 2009. Gross domestic product grew at a 2.8 percent annual pace compared with its prior reported growth of 3.5 percent for the quarter ended September 2009.

Unemployment rate in the U.S. jumped to 10.2 percent in October 2009, the highest level since 1983. The jobless rate rose from 9.8 percent in September 2009.

The U.K. economy shrank less than previously reported decline in the third quarter of 2009. Gross domestic product fell 0.3 percent for the quarter ended September, 2009 from the previous three months, compared with a prior measurement of a 0.4 percent drop.

Sales of existing U.S. homes jumped 10 percent in October 2009 to the highest level since February 2007. Purchases rose more than forecast to a 6.1 million annual rate from a 5.54 million pace in September 2009.

India Strategy28th Nov 2009

Page 14: India Strategy-28th Nov 09'

TRADE BALANCE & CURRENCY

India’s trade deficit for the month of September 2009 was at USD7.77 billion against USD8.37 billion reported in August 2009. It was lower than the trade deficit of USD15.35 billion in September 2008. In INR terms, trade deficit was INR376,300 million for September 2009 against INR404,670 million in August 2009.

Indian Rupee appreciated by 1.53 percent from 47.365 to 46.638 during the previous month ended Nov 28, 2009 led by strong equity markets and increased FII flows. Added to this, announcement of IIP numbers also helped rupee to appreciate.

India’s Industrial Production increased more than expected in September 2009, reflecting the positive effect of interest rate cuts and government stimulus measures to revive demand. Index of Industrial Production (IIP) increased by 9.1 percent in September 2009 vis-à-vis 11.0 percent in August 2009. IIP growth rate was 6.0 percent during the same month last year. On m-o-m basis, it increased by 2.6 percent in September 2009, after an increase of 1.0 percent previous month. Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Trade Balance

-16-14-12-10

-8-6-4-20

Jan-06

Mar-

06M

ay-06

Jul-0

6Se

p-06

Nov-0

6Jan

-07M

ar-07

May

-07Ju

l-07

Sep-

07Nov

-07

Jan-08

Mar-

08M

ay-08

Jul-0

8Se

p-08

Nov-0

8Jan

-09M

ar-09

May

-09Ju

l-09

Sep-

09

USD-INR vs Dollar Index

45

46

46

47

47

48

48

49

49

50

50

27-Nov12-Nov28-Oct13-Oct28-Sep11-Sep27-Aug12-Aug

USD

-INR

74

75

76

77

78

79

80

Dolla

r In

dex

USD-INR Dollar Index

Page 15: India Strategy-28th Nov 09'

GOVERNMENT BOND YIELDS

India 10-year government bond yield fell by 10 basis points during the month ended Nov 28, 2009 from 7.30 percent to 7.20 percent as reduced government debt sales bolstered demand for existing notes. Bonds also rose on speculation increased inflows of overseas capital will boost cash in the financial system, bolstering demand for debt.

During the last week of the month yields on the benchmark 10 year note declined to near seven weeks low to 7.17 percent on speculation the central bank will refrain from raising interest rates and inflation will slow due to a drop in crude oil prices. Crude oil fell by 1.81 percent during the previous month ended Nov 28, 2009.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

G ove rnme nt Bond Yie ld Curve

3

4

5

6

7

8

9

3m 6m 1 2 3 4 5 7 8 9 10 15 20 25 30

(%)

11/28/2009 10/28/2009

Government Bond Yie lds

4.5

5.5

6.5

7.5

8.5

2-Feb-09 17-Apr-09 30-Jun-09 12-Sep-09 25-Nov-09

(%)

GIND5YR Index GIND10YR Index GIND30YR Index

Page 16: India Strategy-28th Nov 09'

OUTLOOK

Festive season sales in Dec quarter and low base effect to show up the tick further in earnings.

Indian market is likely to be coupled with global cues. The indices reacted positively to higher-than-expected GDP data, we expect this could lead to a hike in the Cash reserve ratio or in interest rates by RBI sooner than expected.

Indian markets seems to be in a range of 18.5-21x price to earnings in a medium term perspective. Sectors that are likely to do good going forward would be Auto Ancillary, Capital Goods and Power Equipment.

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Forward PE Band

0.00

1000.00

2000.00

3000.00

4000.00

5000.00

6000.00

7000.00

31-Mar-03 31-Mar-04 31-Mar-05 31-Mar-06 31-Mar-07 31-Mar-08 31-Mar-09 31-Mar-10Price 21x 18x 15x 12x 9X 6x

Page 17: India Strategy-28th Nov 09'

PROJECTED STOCK VALUATIONS

Source: Bloomberg, Microsec Research

India Strategy28th Nov 2009

Automobile

FY10 FY11 FY10 FY11 FY10 FY11Hero Honda Motors 17.58 15.78 6.84 5.28 NA NAMahindra & Mahindra 14.27 12.73 3.21 2.71 8.33 7.52Maruti Suzuki India 19.86 16.93 3.92 3.23 12.86 11.08Tata Motors NA 24.31 3.68 3.36 14.74 9.66

Average 17.24 17.44 4.41 3.65 11.98 9.42

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Cement

FY10 FY11 FY10 FY11 FY10 FY11ACC* 9.16 11.05 2.45 2.14 5.58 6.35Ambuja Cements* 10.88 11.55 2.09 1.9 6.55 6.69Ultratech Cement 8.49 10.4 2.14 1.8 5.06 5.52

Average 9.51 11.00 2.23 1.95 5.73 6.19

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Engineering & Capital Goods

FY10 FY11 FY10 FY11 FY10 FY11L&T 26.98 21.89 5.06 4.35 18.25 14.45BHEL 23.51 18.66 6.92 5.48 16.09 12.31Crompton Greaves Ltd. 20.81 18.08 5.86 4.56 12.71 11.12Siemens Ltd. 24.73 22.03 5.14 4.32 14.11 12.41

Average 24.01 20.17 5.75 4.68 15.29 12.57

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Page 18: India Strategy-28th Nov 09'

GLANCE 2…

India Strategy28th Nov 2009

Financials

FY10 FY11 FY10 FY11 FY10 FY11SBI 13.66 11.6 2.2 1.93 15.64 16.22ICICI Bank 23.4 19.74 1.87 1.76 7.96 8.98Axis Bank 16.75 13.83 2.54 2.24 17.69 17.45PNB 8.09 7 1.79 1.49 23.64 22.91HDFC Bank 27 21.01` 3.84 3.35 16.08 16.88

Average 17.78 13.04 2.45 2.15 16.20 16.49

CompanyP/E (x) P/BV (x) ROE (%)

FMCG

FY10 FY11 FY10 FY11 FY10 FY11HUL 26.93 23.7 26.93 22.54 21.34 18.99ITC 24.38 20.85 6 5.19 15.5 13.33Dabur India 28.8 23.82 12.89 9.95 22.34 18.82

Average 26.70 22.79 15.27 12.56 19.73 17.05

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

IT

FY10 FY11 FY10 FY11 FY10 FY11Infosys Tech. 22.39 20.19 5.92 4.92 16.33 14.54TCS 20.94 18.67 6.53 5.29 15.38 13.82Wipro 20.83 18.55 5.04 4.14 15.7 14.23

Average 21.39 19.14 5.83 4.78 15.80 14.20

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Source: Bloomberg, Microsec Research

Page 19: India Strategy-28th Nov 09'

GLANCE 3…

India Strategy28th Nov 2009

Infrastructure & Construction

FY10 FY11 FY10 FY11 FY10 FY11IVRCL Infra 18.83 15.02 2.41 2.09 12.97 12.91HCC 31.58 24.62 2.7 2.37 14.51 12.38Punj Lloyd 15.79 12.51 1.93 1.68 NA NAGammon India 18.41 16.23 1.61 1.51 8.37 6.89 GMR Infra 97.38 66.99 3.3 3.12 22.42 15.93

Average 36.40 27.07 2.39 2.15 14.57 12.03

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Metals

FY10 FY11 FY10 FY11 FY10 FY11Hindalco Industries 15.28 11.28 1.3 1.22 8.03 6.95JSW Steel 13.53 9.37 1.97 1.63 9.29 7.2Tata Steel 24.67 8.29 1.93 1.68 NA NANALCO 26.98 18.26 2.28 2.1 NA NASAIL 13.98 12.35 2.39 2.07 7.56 6.68Sterlite Industries 18.69 12.03 1.88 1.62 14.37 8.75

Average 18.86 11.93 1.96 1.72 9.81 7.40

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Source: Bloomberg, Microsec Research

Page 20: India Strategy-28th Nov 09'

GLANCE 4…

India Strategy28th Nov 2009

Oil & Gas

FY10 FY11 FY10 FY11 FY10 FY11BPCL 10.93 10.67 1.43 1.29 10.47 9.72Cairn India 39.7 9.66 1.51 1.33 24.2 6.55GAIL 17.17 15.54 3.08 2.72 11.03 9.3ONGC 11.48 10.85 2.41 2.13 5.35 5.12Reliance Industries 18.88 13.95 2.59 2.41 12.2 9.3HPCL 7.81 8.05 0.99 0.9 7.77 8.05IOC 8.47 8.74 1.36 1.22 7.39 6.87

Average 16.35 11.07 1.91 1.71 11.20 7.84

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Power

FY10 FY11 FY10 FY11 FY10 FY11NTPC 19.24 17.57 2.73 2.51 15.45 13.2NHPC 24.37 20.78 1.61 1.51 13.78 11.98Tata Power 18.27 16.67 2.67 2.34 10.99 9.63Power Grid Corp. 20.58 17.27 2.67 2.37 10.86 9.07

Average 20.62 18.07 2.42 2.18 12.77 10.97

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Pharma

FY10 FY11 FY10 FY11 FY10 FY11Sun Pharmaceuticals 22.22 19.47 3.76 3.24 20.31 17.51Dr. Reddy's 22.92 18.82 4.05 3.41 14.24 12.49Cipla 23.81 20,65 4.65 3.93 18.88 16.72Ranbaxy* - 37.7 4.24 4.18 42.19 19.1

Average 22.98 25.33 4.18 3.69 23.91 16.46

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Page 21: India Strategy-28th Nov 09'

GLANCE 5…

India Strategy28th Nov 2009

Realty

FY10 FY11 FY10 FY11 FY10 FY11DLF 29.18 20.88 2.31 2.11 22.62 18.73Unitech 20.72 16.24 1.89 1.66 19.25 15.29

Average 24.95 18.56 2.10 1.89 20.94 17.01

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Telecom

FY10 FY11 FY10 FY11 FY10 FY11Bharti Airtel Ltd. 11.94 12.3 2.76 2.25 7.07 6.84R.Com 8.87 9.43 0.83 0.75 8.17 7.36Idea 18.56 23.01 1.04 1 6.41 5.78

Average 13.12 14.91 1.54 1.33 7.22 6.66

CompanyP/E (x) P/BV (x) EV/EBITDA (x)

Source: Bloomberg, Microsec Research

Page 22: India Strategy-28th Nov 09'

PERFORMANCE OF MICROSEC RESEARCH

Name of the Company M kt Cap CM P CM P Target Price U pside Potential % U pside Potential % Valuations

(in mn) as on 27/11/2009 as on report date (From report date) (From CM P)

LIC Housing Finance* 81,262.64 856.00 278.00 389.00 39.93 NA Awating Rerating

Cummins India* 75,240.00 380.00 228.00 298.00 31.00 NA Awating Rerating

REC * 201,785.10 235.00 91.00 144.00 58.20 NA Awating Rerating

Onmobile Global* 20,648.57 355.55 229.25 312.20 36.18 NA Awating Rerating

Reliance Communications 344,486.11 166.90 393.95 541.90 37.56 224.69 DCF & Comparables

Idea Cellular 151,749.65 48.95 104.85 145.60 38.87 197.45 DCF & Comparables

Emami Limited* 35,325.80 489.65 278.45 466.70 67.61 NA Awating Rerating

Dolphin Offchore 4,529.70 315.00 258.00 440.00 70.54 39.60 Comparables

Himadri Chemical 10,663.50 330.55 334.00 519.00 55.40 57.01 Comparables

Bharat E lectronics 141,496.00 1768.70 1427.85 1937.00 36.00 10.00 Comparables

Adhunik M etaliks Limited 10,729.96 92.50 96.15 183.15 90.48 98.00 Comparables

* Targe t Achieved - Awaiting Rerating

India Strategy28th Nov 2009

Page 23: India Strategy-28th Nov 09'

PERFORMANCE OF MICROSEC RESEARCH

Name of the Company Recommended Price CM P Return (%)

as on 19/08/2009 as on 27/11/09Hawkins Cooker 367.00 671.95 83.09%TTK Prestige 157.40 394.05 150.35%Greenply 120.40 113.90 -5.40%Pidilite 139.55 196.20 40.59%Emami 391.20 489.65 25.17%Castro l 457.70 528.00 15.36%Bajaj Electricals 556.25 774.50 39.24%Bata India 162.00 175.90 8.58%Blue Star 345.15 339.75 -1.56%Zodiac 295.30 376.95 27.65%Navneet 34.88 37.80 8.37%

Returns 35.59%CNX500 3665.75 4069.05 11.00%Nifty 4458.90 4941.75 10.83%

BRAND DOSSIER

India Strategy28th Nov 2009

Page 24: India Strategy-28th Nov 09'

PERFORMANCE OF MICROSEC RESEARCH

PSU PICKS

Name of the Company Recommended Price CM P Return (%)

as on 22/09/2009 as on 27/11/09BEL 1434.95 1770.05 23.35%Engineers India Ltd 1126.50 1354.05 20.20%CONCOR 1134.15 1152.10 1.58%Balmer Lawrie 480.00 492.00 2.50%BEM L 1100.60 989.95 -10.05%GM DC 114.15 125.70 10.12%REC 199.05 235.20 18.16%Indian Bank 161.00 160.50 -0.31%

Returns 8.19%BSE PSU 8796.38 9003.81 2.36%Nifty 5020.20 4941.75 -1.56%

India Strategy28th Nov 2009

Page 25: India Strategy-28th Nov 09'

PERFORMANCE OF MICROSEC RESEARCH

DIWALI PICKS 2009

Name of the Company Recommended Price CM P Return (%)

as on 16/10/2009 as on 27/11/09BEL 1525.55 1770.05 16.03%Bharat Forge 294.40 260.70 -11.45%Blue Star 394.90 339.75 -13.97%Cairn India 280.60 268.30 -4.38%Crompton Greaves 355.95 388.10 9.03%ESAB India 436.00 488.25 11.98%Exide Industries 106.10 106.15 0.05%Indian Bank 182.00 160.50 -11.81%KSB Pumps 375.50 360.40 -4.02%

REC 212.10 235.20 10.89%

TTK Prestige 295.25 394.05 33.46%

U nited Spirits 987.10 1218.40 23.43%

Returns 4.94%CNX500 4165.45 4069.05 -2.31%Nifty 5108.85 4941.75 -3.27%

India Strategy28th Nov 2009

Page 26: India Strategy-28th Nov 09'

DISCLAIMER

FOR PRIVATE CIRCULATION ONLY

DisclaimerThe investments discussed or recommended in this report may not be suitable for all investors. Investors should use this research as one input into formulating an investment opinion. Additional inputs should include, but are not limited to, the review of other. This is not an offer (or solicitation of an offer) to buy/sell the securities/instruments mentioned or an official confirmation. Microsec Capital Limited is not responsible for any error or inaccuracy or for any losses suffered on account of information contained in this report. This report does not purport to be offer for purchase and sale of share/ units. We and our affiliates,officers, directors, and employees, including persons involved in the preparation or issuance of this material may: (a) from time to time, have long or short positions in, and buy or sell the securities thereof, of company (ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation discussed herein or act as advisor or lender I borrower to such company (ies) or have other potential conflict of interest with respect to any recommendation and related information and opinions. The same persons may have acted upon the information contained here. No part of this material may be duplicated in any form and/or redistributed without Microsec Capital Limited’ prior written consent.

Microsec Research is also accessible on Bloomberg at

<MCLI>

Team Microsec ResearchContact

Analyst – Siddharth SedaniVasundhara Karwa

Email – [email protected]@microsec.in

India Strategy28th Nov 2009

Page 27: India Strategy-28th Nov 09'

Kolkata

Investment Banking Azimganj House, 2nd Floor

7, Camac Street, Kolkata – 700 017, India Tel: 91 33 2282 9330, Fax: 91 33 2282 9335

Brokerage and Wealth Management

Shivam Chambers, 1st Floor 53, Syed Amir Ali Avenue, Kolkata – 700 019, India

Tel: 91 33 3051 2000, Fax: 91 33 3051 2020

Mumbai

74 A, Mittal Tower, 7th Floor 210, Nariman Point, Mumbai – 400 021, India

Tel: 91 22 2285 5544, Fax: 91 22 2285 5548

Email: [email protected] www.microsec.in

India Strategy28th Nov 2009