Patel Engineering Result Updated

download Patel Engineering Result Updated

of 10

Transcript of Patel Engineering Result Updated

  • 8/3/2019 Patel Engineering Result Updated

    1/10

    Please refer to important disclosures at the end of this report 1

    Y/E March (` cr) 3QFY12 3QFY11 2QFY12 % chg (yoy) % chg (qoq)Net sales 619.3 434.6 948.5 42.5 (34.7)Operating profit 111.3 58.0 111.5 91.7 (0.2)

    Net profit after MI 20.0 9.8 30.1 104.8 (33.5)Source: Company, Angel Research

    For 3QFY2012, Patel Engineerings (PEL) numbers came in above ours and streets

    estimates. The company posted strong revenue growth during the quarter, mainly

    on account of its international subsidiaries. However, we are not revising our

    numbers on the basis of this quarters performance, as we believe recovery to the

    growth path for PEL will take time as order inflow concerns loom large and as the

    current order book is plagued with delays/deferrals. Also, the company is yet to

    provide for the hedging loss incurred due to project cancellations, which we believe

    would materialize and impact the companys financials in future. Hence,we maintain our negative stance on the company and a Neutral rating on the stock.Numbers surprise positively due to lower depreciation and interest cost: For3QFY2012, on a consolidated basis, PEL posted net sales growth of 42.5% yoy

    primarily due to good performance of its international subsidiaries. EBITDA margin

    came as a surprise at 18.0%, as international subsidiaries reported superlative

    margins of 19.5%. Therefore, reported PAT for the quarter grew by 104.8% yoy,

    despite a 63.4% yoy/14.1% qoq increase in interest cost.

    Outlook and valuation: PELs core C&EPC business is currently facing headwindswith its large projects facing delays and a disappointing order inflow. Further,

    the longer gestation nature of its order book, macro headwinds and increasing debt

    levels put the companys growth visibility for the next few quarters under doubt.

    Hence, we maintain our Neutral view with a fair value of `106/share. Key risks to

    our recommendation are: 1) pick-up in order inflow from the power segment in the

    near term; 2) earlier-than-expected execution from the companys slow-moving

    orders; and 3) raising of capital and the resultant decline in debt levels.

    Key financials (Consolidated)Y/E March (` cr) FY2010 FY2011 FY2012E FY2013ENet sales (incl op. income) 3,191 3,476 3,573 3,609% chg 29.7 8.9 2.8 1.0

    Adj. net profit 198 123 104 103% chg 42.4 (38.1) (15.3) (0.7)

    FDEPS (`) 28.4 17.6 14.9 14.8EBITDA margin (%) 15.9 14.3 13.4 13.1

    P/E (x) 3.8 6.2 7.3 7.3

    RoAE (%) 16.7 8.8 7.0 6.6

    RoACE (%) 12.5 10.5 9.0 8.2P/BV (x) 0.6 0.5 0.5 0.5

    EV/Sales (x) 0.8 1.0 0.9 1.0

    EV/EBITDA (x) 5.2 6.7 6.9 7.6

    Source: Company, Angel Research

    NEUTRALCMP `108Target Price -

    Investment Period -

    Stock Info

    Sector

    Bloomberg Code

    Shareholding Pattern (%)

    Promoters 45.6

    MF / Banks / Indian Fls 11.7

    FII / NRIs / OCBs 6.6

    Indian Public / Others 36.1

    Abs. (%) 3m 1yr 3yr

    Sensex (1.0) (4.0) 90.8

    Patel 10.8 (53.4) (27.5)

    1

    17,301

    5,236

    PENG.BO

    PEC@IN

    750

    1.6

    240/73

    183,470

    Infrastructure

    Avg. Daily Volume

    Market Cap (` cr)

    Beta

    52 Week High / Low

    Face Value (`)

    BSE Sensex

    Nifty

    Reuters Code

    Shailesh Kanani022-39357800 Ext: 6829

    [email protected]

    Nitin Arora022-39357800 Ext: 6842

    [email protected]

    Patel EngineeringPerformance Highlights

    3QFY2012 Result Update | Infrastructure

    February 1, 2012

  • 8/3/2019 Patel Engineering Result Updated

    2/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 2

    Exhibit 1:Quarterly performance (Consolidated)

    Y/E March (` cr) 3QFY12 3QFY11 2QFY12 % Chg (yoy) % Chg (qoq) 9MFY12 9MFY11 % ChgNet sales 619.3 434.6 948.5 42.5 (34.7) 2,324.2 1,902.8 22.1Total expenditure 508.1 376.6 837.0 34.9 (39.3) 1,983.9 1,610.2 23.2Operating profit 111.3 58.0 111.5 91.7 (0.2) 340.3 292.6 16.3OPM (%) 18.0 13.4 11.8 460bp 620bp 14.6 15.4 (80)bp

    Interest 59.2 36.2 51.9 63.4 14.1 174.5 98.7 76.8

    Depreciation 20.5 18.6 15.1 10.5 35.8 61.9 70.4 (12.2)

    Non operating income 2.4 7.1 2.5 - (5.1) 7.2 14.8 (51.8)

    Nonrecurring items - 1.0 - - - - 1.0 -

    Profit before tax 33.9 11.3 47.1 200.2 (27.9) 111.1 139.4 (20.3)Tax 12.2 2.7 15.9 361.9 (23.2) 39.2 41.2 (4.8)

    Net profit before MI 21.7 8.6 31.1 150.6 (30.4) 72.0 98.2 (26.7)

    PAT (%) 3.5 2.0 3.3 150bp 20bp 3.1 5.2 (210)bp

    Minority interest (MI) 1.7 (1.1) 1.0 5.9 4.7

    Reported net profit after MI 20.0 9.8 30.1 104.8 (33.5) 66.0 93.4 (29.4) Adj. PAT (%) 3.2 2.3 3.2 - - 2.8 4.9 -

    FDEPS 2.9 1.4 4.3 104.8 (33.5) 9.5 13.4 (29.4)Source: Company, Angel Research

    Top line surprises positively

    For 3QFY2012, on a consolidated basis, PEL posted net sales growth of 42.5%

    yoy, primarily due to good performance of its international subsidiaries.

    Order inflow for 3QFY2012 and 9MFY2012 continued to remain muted in-line

    with the weak trend of order inflow in the earlier quarters.

    Exhibit 2:Consolidated top-line growth surprises

    Source: Company, Angel Research

    Exhibit 3:Stable standalone top-line growth

    Source: Company, Angel Research

    30.4 30.6 32.8

    15.2

    37.6

    28.024.1

    9.2

    26.0

    (31.3)

    33.4

    7.7

    23.8

    42.5

    -40.0-30.0

    -20.0

    -10.0

    0.0

    10.0

    20.0

    30.0

    40.0

    50.0

    0200

    400

    600

    800

    1,000

    1,200

    1,400

    1,600

    1,800

    2QFY09

    3QFY09

    4QFY09

    1QFY10

    2QFY10

    3QFY10

    4QFY10

    1QFY11

    2QFY11

    3QFY11

    4QFY11

    1QFY12

    2QFY12

    3QFY12

    Sales ( cr, LHS) Growth (yoy %, RHS)

    (8.7)

    (16.3)

    4.7

    20.2

    30.7 31.3

    38.7

    2.2

    34.0

    (11.0)

    9.4 11.213.3

    15.6

    -20.0

    -10.0

    0.0

    10.0

    20.0

    30.0

    40.0

    50.0

    0

    200

    400

    600

    800

    1,000

    1,200

    1,400

    2QFY09

    3QFY09

    4QFY09

    1QFY10

    2QFY10

    3QFY10

    4QFY10

    1QFY11

    2QFY11

    3QFY11

    4QFY11

    1QFY12

    2QFY12

    3QFY12

    Sales (` cr, LHS) Growth (yoy %, RHS)

  • 8/3/2019 Patel Engineering Result Updated

    3/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 3

    Earnings under pressure

    EBITDA margin came as a surprise at 18.0%, as international subsidiaries reported

    superlative margins of 19.5%. Therefore, reported PAT for the quarter grew by

    104.8% yoy, despite a 63.4% yoy/14.1% qoq increase in interest cost.

    Going ahead as well, we believe earnings will continue to reel under pressure,

    given that the companys key segments (power and irrigation) are facing major

    headwinds (no major order inflows for the 9MFY2012) and the smoke does not

    look to get cleared in the near to medium term.

    Exhibit 4:Volatility in margins continues

    Source: Company, Angel Research

    Exhibit 5:PATM trend

    Source: Company, Angel Research

    14.1

    16.618.115.4

    16.418.7 18.8

    12.6

    16.915.2

    13.4

    8.1

    15.5

    11.8

    18.0

    0.0

    2.0

    4.0

    6.0

    8.0

    10.0

    12.0

    14.0

    16.0

    18.0

    20.0

    0.0

    20.0

    40.0

    60.0

    80.0

    100.0

    120.0

    140.0

    160.0

    1QFY09

    2QFY09

    3QFY09

    4QFY09

    1QFY10

    2QFY10

    3QFY10

    4QFY10

    1QFY11

    2QFY11

    3QFY11

    4QFY11

    1QFY12

    2QFY12

    3QFY12

    EBITDA (` cr, LHS) EBITDAM (%, RHS)

    5.7

    7.67.2

    5.0

    5.7

    7.37.6

    6.0 5.7 5.7

    2.0

    2.3

    2.1

    3.2 3.2

    0

    1

    2

    3

    4

    56

    7

    8

    9

    0

    10

    20

    30

    40

    50

    60

    70

    80

    1QFY09

    2QFY09

    3QFY09

    4QFY09

    1QFY10

    2QFY10

    3QFY10

    4QFY10

    1QFY11

    2QFY11

    3QFY11

    4QFY11

    1QFY12

    2QFY12

    3QFY12

    PAT (` cr, LHS) PATM (%, RHS)

  • 8/3/2019 Patel Engineering Result Updated

    4/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 4

    Outlook and valuation

    PELs core C&EPC business is currently facing headwinds with its large projects

    facing delays and a disappointing order inflow. Further, the longer gestation

    nature of the companys order book, macro headwinds and increasing debt levels

    put PELs growth visibility for the next few quarters under doubt. Hence,we maintain our Neutral rating with a fair value of `106/share. Key risks to ourrecommendation are: 1) pick-up in order inflow from the power segment in thenear term; 2) earlier-than-expected execution from the companys slow-movingorders; and 3) raising of capital and the resultant decline in debt levels.Exhibit 6:Derivation of SOTP-based fair value for PEL (FY2013E)

    Business segment Methodology Remarks ` cr `/share % to TPCore Construction P/E 5x FY2013E Const. Earnings 382 54.7 51.4

    Real Estate NAV/BV 50% Discount 117 16.7 15.7BOT Assets BV 1.0x P/BV 109 15.7 14.7

    Power Venture BV 0.5x P/BV 135 19.3 18.2

    Total 743 106.4 100.0CMP (`) 108.0Upside (%) (1.5)

    Source: Company, Angel Research

    Exhibit 7:Angel EPS forecast vs. consensus

    Angel forecast Bloomberg consensus Variation (%)FY2012E 14.9 14.8 0.5

    FY2013E 14.8 15.0 (1.6)

    Source: Company, Angel Research

    Investment Arguments

    Structural issues on the business front: PEL's core E&C business is currently facingstrong headwinds, with its large projects facing delays and drying of order inflow

    for the last many quarters. Further, the longer gestation nature of its order book

    and increasing debt levels put the company's growth visibility for the next few

    quarters under doubt. Further, there is no clarity on the execution schedule of its

    1,050MW thermal power project owing to pending clearances.

    Valuations: Given the sharp fall in the stock price in the past 12 months, PEL'svaluations have come down drastically vindicating our negative stance on the

    stock. However, we are concerned about the growth prospects of the company and

    believe that it is facing structural issues, which will take time to be sorted out.

    Further, there are better plays available in the infrastructure space than PEL.

    Hence, we maintain our Neutral view on the stock.

    Key risks to our recommendation: 1) Pick-up in order inflow from the powersegment in the near term; 2) earlier-than-expected execution from its slow-moving

    orders; and 3) raising of capital and the resultant decline in debt levels.

  • 8/3/2019 Patel Engineering Result Updated

    5/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 5

    Exhibit 8:Recommendation summary

    Company CMP TP Rating Top line (` cr) EPS (`) Adj. P/E OB/FY10 FY11E FY12E CAGR (%) FY10 FY11E FY12E CAGR (%) FY10 FY11E FY12E Sales(x)

    ABL 198 245 Buy 1,302 1,648 1,853 19.3 19.2 21.7 25.4 15.2 10.4 9.2 7.8 4.2CCCL 17 - Neutral 2,199 2,350 2,451 5.6 2.5 (1.1) 1.6 (20.5) 6.7 - 10.6 2.7

    HCC 25 - Neutral 4,093 3,915 4,633 6.4 1.2 (3.1) 0.6 (25.8) 21.3 - 38.7 4.0

    IRB Infra 174 182 Neutral 2,438 3,176 3,781 24.5 13.6 14.2 13.1 (2.0) 12.8 12.3 13.3 -

    ITNL 207 227 Accu. 4,049 5,169 6,609 27.8 22.3 24.4 25.7 7.4 9.3 8.5 8.1 5.2

    IVRCL 56 56 Neutral 5,651 5,598 6,458 6.9 5.9 3.8 4.6 (11.5) 9.5 14.9 12.1 4.5

    JP Assoc. 73 88 Buy 13,832 13,763 16,017 7.6 5.5 2.7 4.2 (12.6) 13.3 26.7 17.4 -

    L&T 1,345 1,608 Buy 43,905 53,779 60,258 17.2 54.3 63.7 70.9 14.2 24.8 21.1 19.0 3.3

    Madhucon 60 77 Buy 1,816 1,952 2,503 17.4 5.6 4.4 4.7 (8.1) 10.8 13.5 12.7 3.8

    NCC 59 59 Neutral 5,074 5,095 5,749 6.4 6.4 3.6 3.8 (22.4) 9.3 16.6 15.4 3.4

    Patel Engg 107 - Neutral 3,476 3,271 3,586 1.6 17.6 14.0 14.5 (9.2) 6.1 7.7 7.4 2.7Punj Lloyd 56 - Neutral 7,850 9,585 10,592 16.2 (5.4) 1.9 2.9 - - 29.5 19.3 3.3

    Sadbhav 138 150 Accu. 2,209 2,602 2,585 8.2 8.0 9.1 9.0 6.0 17.2 15.0 15.3 2.8

    Simplex In. 205 233 Accu. 4,889 5,562 6,485 15.2 21.5 18.9 25.9 9.8 9.5 10.8 7.9 3.1

    Source: Company, Angel Research

    Exhibit 9:SOTP break-up

    Company Core Const. Real Estate Road BOT Invst. in subsidiaries Others Total` % to TP ` % to TP ` % to TP ` % to TP ` % to TP `

    ABL 10442 - - 141 58 - - - - 245

    CCCL 17 100 - - - - - - - - 17HCC 4 12 12 37 16 51 - - - - 32

    IRB Infra 116 64 - - 61 34 4 2 - 182

    ITNL 59 26 - - 143 63 - - 25 11 227

    IVRCL 37 66 - - - - 19 34 - - 56

    JP Assoc. 31 35 24 27 - - - - 33 37 88

    L&T 1,276 79 - - - - 332 21 - - 1,608

    Madhucon 23 30 2 3 52 68 - - - 77

    NCC 31 52 2 3 8 14 - - 18 31 59

    Patel Engg 55 51 17 16 16 15 - - 19 18 106Punj Lloyd 47 100 - - - - - - - - 47

    Sadbhav 81 54 - - 70 46 - - - - 150

    Simplex In. 233 100 - - - - - - - - 233

    Source: Company, Angel Research

  • 8/3/2019 Patel Engineering Result Updated

    6/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 6

    Profit and loss statement (Consolidated)Y/E March (` cr) FY2008 FY2009 FY2010 FY2011 FY2012E FY2013ENet Sales 1,853 2,460 3,191 3,476 3,573 3,609Other operating income 2 - - - - -Total operating income 1,855 2,460 3,191 3,476 3,573 3,609% chg 42.6 32.6 29.7 8.9 2.8 1.0

    Total Expenditure 1,557 2,070 2,682 2,979 3,094 3,137

    Net Raw Materials 455 427 398 461 786 794

    Other Mfg costs 935 1,471 2,011 2,212 2,123 2,156

    Personnel 112 128 136 115 179 180

    Other 55 44 138 191 7 7

    EBITDA 299 390 509 497 479 472% chg 90.8 30.5 30.5 (2.2) (3.6) (1.5)

    (% of Net Sales) 16.1 15.8 15.9 14.3 13.4 13.1

    Depreciation& Amortisation 63 120 109 82 82 90

    EBIT 236 270 400 415 397 382% chg 94.0 14.5 47.9 3.9 (4.3) (3.9)

    (% of Net Sales) 12.7 11.0 12.5 11.9 11.1 10.6

    Interest & other Charges 61 137 192 284 331 332

    Other Income (incl Ass/JV pft) 41 62 98 89 98 107

    (% of PBT) 18.9 31.9 32.0 40.4 59.6 68.3

    Recurring PBT 216 196 305 220 164 157% chg 69.1 (9.5) 55.8 (27.9) (25.5) (4.2)

    Extraordinary Expense/(Inc.) - (41) - - - -

    PBT (reported) 216 237 305 220 164 157Tax 23 44 93 54 53 47

    (% of PBT) 10.7 18.4 30.5 24.6 32.5 30.0

    PAT (reported) 193 193 212 166 111 110Less: Minority interest (MI) 11 13 14 8 7 7

    Prior period items - - - - - -

    PAT after MI (reported) 182 181 198 158 104 103ADJ. PAT 151 139 198 123 104 103% chg 35.4 (8.1) 42.4 (38.1) (15.3) (0.7)

    (% of Net Sales) 8.2 5.7 6.2 3.5 2.9 2.9

    Basic EPS (`) (Reported) 30.5 30.2 30.2 22.6 14.9 14.8Fully Diluted EPS ( ) (Diluted) 21.7 19.9 28.4 17.6 14.9 14.8% chg 35.4 (8.1) 42.4 (38.1) (15.3) (0.7)

  • 8/3/2019 Patel Engineering Result Updated

    7/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 7

    Balance sheet (Consolidated)Y/E March (` cr) FY2008 FY2009 FY2010 FY2011 FY2012E FY2013ESOURCES OF FUNDSEquity Share Capital 6 6 7 7 7 7Preference Capital - - - - - -

    Reserves& Surplus 840 1,011 1,356 1,421 1,516 1,610

    Shareholders Funds 846 1,017 1,363 1,428 1,523 1,617Minority Interest 41 22 62 70 70 70Total Loans 1,194 1,747 2,138 2,806 2,905 3,092

    Deferred Tax Liability 15 15 11 13 13 13

    Total Liabilities 2,096 2,800 3,574 4,317 4,512 4,792APPLICATION OF FUNDSGross Block 615 804 861 1,008 1,108 1,233

    Less: Acc. Depreciation 180 303 306 364 446 537

    Net Block 435 500 555 644 662 697Capital Work-in-Progress 235 70 204 209 259 309

    Investments 36 50 70 78 278 428Current Assets 2,045 2,865 3,758 4,548 4,701 5,019

    Inventories 824 1,110 1,803 2,039 2,283 2,283

    Sundry Debtors 462 583 696 872 1,003 1,103

    Cash 288 295 232 243 109 65

    Loans & Advances 471 878 1,026 1,306 1,306 1,567

    Other - - - 88 - -

    Current liabilities 658 692 1,020 1,170 1,397 1,669

    Net Current Assets 1,387 2,174 2,738 3,378 3,304 3,350Misc. Exp. not written off 2 6 7 8 8 8

    Total Assets 2,096 2,800 3,574 4,317 4,512 4,792

  • 8/3/2019 Patel Engineering Result Updated

    8/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 8

    Cash flow statement (Consolidated)

    Y/E March (` cr) FY2008 FY2009 FY2010E FY2011E FY2012E FY2013EProfit before tax (excluding MI) 186 237 291 212 157 150

    Depreciation 63 120 109 82 82 90Change in Working Capital 396 663 627 629 61 89

    Less: Other income 41 62 98 89 98 107

    Direct taxes paid 45 76 108 54 53 47

    Cash Flow from Operations (234) (444) (433) (478) 28 (3)(Inc.)/ Dec. in Fixed Assets (482) (15) (295) (152) (150) (175)

    (Inc.)/ Dec. in Investments (2) (51) 21 (8) (200) (150)

    Other income 41 62 98 89 98 107

    Cash Flow from Investing (443) (4) (176) (71) (252) (218)Issue of Equity - - 344 - - -

    Inc./(Dec.) in loans 703 536 391 668 99 186

    Dividend Paid (Incl. Tax) 8 6 23 8 9 9

    Others 165 (75) (166) (100) - -

    Cash Flow from Financing 860 455 547 560 90 177Inc./(Dec.) in Cash 183 7 (62) 11 (134) (44)

    Opening Cash balances 105 288 295 232 243 109Closing Cash balances 288 295 232 243 109 65

  • 8/3/2019 Patel Engineering Result Updated

    9/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 9

    Key ratios

    Y/E March FY2008 FY2009 FY2010 FY2011 FY2012E FY2013EValuation Ratio (x)P/E (on FDEPS) 5.0 5.4 3.8 6.2 7.3 7.3P/CEPS 3.5 2.9 2.5 3.7 4.1 3.9

    P/BV 0.9 0.7 0.6 0.5 0.5 0.5

    Dividend yield (%) 1.4 1.6 1.9 0.9 1.0 1.1

    EV/Sales 0.9 0.9 0.8 1.0 1.0 1.0

    EV/EBITDA 5.6 5.7 5.2 6.7 7.4 8.0

    EV / Total Assets 0.8 0.8 0.7 0.8 0.8 0.8

    Order Book to Sales 3.1 2.9 3.1 2.7 2.1 2.2

    Per Share Data (`)EPS (Basic) 30.5 30.2 30.2 22.6 14.9 14.8

    EPS (fully diluted) 21.7 19.9 28.4 17.6 14.9 14.8

    Cash EPS 30.7 37.0 44.0 29.3 26.6 27.7

    DPS 1.5 1.7 2.0 1.0 1.1 1.2

    Book Value 121.1 145.7 195.2 204.5 218.1 231.5

    DuPont AnalysisEBIT margin 12.7 11.0 12.5 11.9 11.1 10.6

    Tax retention ratio 0.9 0.8 0.7 0.8 0.7 0.7

    Asset turnover (x) 1.3 1.1 1.1 0.9 0.8 0.8

    ROIC (Post-tax) 14.4 10.2 9.5 8.4 6.3 5.9

    Cost of Debt (Post Tax) 6.4 7.6 6.9 8.7 7.8 7.8

    Leverage (x) 0.8 1.3 1.4 1.6 1.8 1.9

    Operating ROE 21.1 13.5 13.2 8.1 3.6 2.3

    Returns (%)ROACE (Pre-tax) 14.2 11.0 12.5 10.5 9.0 8.2

    Angel ROIC (Pre-tax) 16.2 12.5 13.7 11.2 9.4 8.4

    ROAE 19.5 14.9 16.7 8.8 7.0 6.6

    Turnover ratios (x) Asset Turnover (Gross Block) 3.8 3.5 3.8 3.7 3.4 3.1

    Inventory / Sales (days) 125 144 167 202 221 231

    Receivables (days) 75 77 73 82 96 107

    Payables (days) 100 99 95 110 126 150

    WC cycle (ex-cash) (days) 176 221 251 296 323 328Solvency ratios (x)Net debt to equity 1.1 1.4 1.4 1.8 1.8 1.9

    Net debt to EBITDA 3.0 3.7 3.7 5.2 5.8 6.4

    Interest Coverage 3.9 2.0 2.1 1.5 1.2 1.1

  • 8/3/2019 Patel Engineering Result Updated

    10/10

    Patel Engineering | 3QFY2012 Result Update

    February 1, 2012 10

    Research Team Tel: 022 - 39357800 E-mail: [email protected] Website: www.angelbroking.com

    DISCLAIMERThis document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investmentdecision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make

    such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies

    referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and

    risks of such an investment.

    Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make

    investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this

    document are those of the analyst, and the company may or may not subscribe to all the views expressed within.

    Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and

    trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's

    fundamentals.

    The information in this document has been printed on the basis of publicly available information, internal data and other reliablesources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as thisdocument is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any wayresponsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report .Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. WhileAngel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,compliance, or other reasons that prevent us from doing so.

    This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,

    redistributed or passed on, directly or indirectly.

    Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or

    other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or inthe past.

    Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in

    connection with the use of this information.

    Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, pleaserefer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited andits affiliates may have investment positions in the stocks recommended in this report.

    Disclosure of Interest Statement Patel Engg.

    1. Analyst ownership of the stock No

    2. Angel and its Group companies ownership of the stock No

    3. Angel and its Group companies' Directors ownership of the stock No

    4. Broking relationship with company covered No

    Note: We have not considered any Exposure below `1 lakh for Angel, its Group companies and Directors.

    Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%)Reduce (-5% to 15%) Sell (< -15%)