CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

download CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

of 12

Transcript of CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    1/12

    CRISIL IERIndependentEquityResearch

    Enhancing investment decisions

    Power Finance

    Corporation Ltd

    Q3FY13 Results Update

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    2/12

    CRISIL IERIndependentEquityResearch

    Explanation of CRISIL Fundamental and Valuation (CFV) matrix

    The CFV Matrix (CRISIL Fundamental and Valuation Matrix) addresses the two important analysis of an investment making process Analysisof Fundamentals (addressed through Fundamental Grade) and Analysis of Returns (Valuation Grade) The fundamental grade is assigned on a

    five-point scale from grade 5 (indicating Excellent fundamentals) to grade 1 (Poor fundamentals) The valuation grade is assigned on a five-

    point scale from grade 5 (indicating strong upside from the current market price (CMP)) to grade 1 (strong downside from the CMP).

    CRISIL

    Fundamental Grade Assessment

    CRISIL

    Valuation Grade Assessment

    5/5 Excellent fundamentals 5/5 Strong upside (>25% from CMP)

    4/5 Superior fundamentals 4/5 Upside (10-25% from CMP)

    3/5 Good fundamentals 3/5 Align (+-10% from CMP)

    2/5 Moderate fundamentals 2/5 Downside (negative 10-25% from CMP)

    1/5 Poor fundamentals 1/5 Strong downside (

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    3/12

    Power Finance Corporation LtdResults in line; no incremental NPAs

    Fundamental Grade 4/5 (Superior fundamentals)

    Valuation Grade 5/5 (CMP has strong upside)

    Industry Diversified financial services

    1

    March 01, 2013

    Fair Value 275

    CMP 201

    For detailed initiating coverage report please visit: www.ier.co.in

    CRISIL Independent Equity Research reports are also available on Bloomberg (CRI ) and Thomson Reuters.

    Power Finance Corporations (PFCs) Q3FY13 results were in line with CRISIL Researchs

    expectations. Disbursements increased 30% q-o-q to 126bn whereas the AUM increased

    5.5% q-o-q. The 16 bps q-o-q expansion in yields led to operating income increasing 8.6%

    q-o-q to 16.3 bn. The cost-to-income ratio remained stable at 2.3%. There were no

    incremental NPAs. However, the company has increased its provisioning on standard asset

    provisioning to converge to regulatory norms. As a result the provisions increased from

    30mn in Q2FY13 to 900 mn in Q3FY13. The adjusted net profits increased 5.5% q-o-q to

    11.1 bn. We maintain our estimates and fundamental grade of 4/5, indicating that its

    fundamentals are superiorrelative to other listed securities in India.

    Disbursement growth primarily driven by transition loans

    The disbursements registered a strong 30% q-o-q growth primarily on account of

    disbursements of transition loans to state utilities. While the disbursements to central, joint

    and private sector projects witness q-o-q decline of 61%, 38% and 10% respectively,

    disbursements to central sector increased 49% q-o-q. PFC has sanctioned transition loans of

    166 bn of which 82 bn has been disbursed. Its outstanding sanctions stood at 1,695 bn

    which is 3.7x trailing 12 month disbursements.

    Yields continue the upward trajectory; expected to stability in future

    The average yield on assets continued to rise driven by repricing of loan assets. The yields

    increased 16 bps q-o-q to 12.14%. The NIMs increased 33% due increase in yields combined

    with 19 bps q-o-q drop in interest costs. While we expect the yields to stablise at current

    levels, the decline in interest cost is expected to drive expansion in NIMs.

    No incremental NPAs; but higher standard asset provisioning

    The company did not have any incremental NPAs, although few of the loans continue to be

    under stress. The company has started making provision of 0.08% of standard asset and will

    increase it to reach 0.25% by FY15. As a result the provisions have increased from 30 mn in

    Q2FY13 to 900 mn in Q3FY13.

    Fair value increased to 275

    We have introduced FY15 estimates and have rolled forward our valuation resulting in fair

    value increasing from 229 to 275 per share. We have maintained our one-year forward P/B

    multiple at 1.2x. At the current market price of 201, our valuation grade is 5/5.

    KEY FORECAST

    (mn) FY11 FY12 FY13E FY14E FY15E

    Total Operating income 37,248 45,954 61,992 76,292 89,710

    Pre-Provision profits 36,053 44,631 60,379 74,436 87,576

    Adjusted Net profits 26,195 32,227 42,419 51,815 62,811

    EPS 22.8 24.4 32.1 39.3 47.6

    P/E(x) 8.7 8.2 6.2 5.1 4.2

    P/ABV(x) 1.5 1.4 1.2 1.0 0.9

    RoE (%) 18.4 18.2 19.3 20.1 20.6

    RoA (%) 2.8 2.6 2.8 2.7 2.7

    Net NPA (%) 0.2 0.9 1.3 1.4 1.2

    Capital adequacy Ratio (%) 15.7 16.3 16.6 16.1 15.9

    NM: Not meaningful; CMP: Current market price

    Source: Company, CRISIL Research estimates

    CFV MATRIX

    KEY STOCK STATISTICSNIFTY/SENSEX 5797/ 19152

    NSE/BSE ticker PFC

    Face value (per share) 10

    Shares outstanding (mn) 1320

    Market cap (bn)/(US$ bn) 270/5.0

    52-week range ()/(H/L) 227/138

    Beta 1.3

    Free float (%) 26.3

    Avg daily volumes (30-days) 3,575,706

    Avg daily value (30-days) (mn) 759

    SHAREHOLDING PATTERN

    PERFORMANCE VIS--VIS MARKET

    Returns

    1-m 3-m 6-m 12-m

    PFC -4% 10% 17% 4%

    NIFTY -5% 2% 7% 6%

    ANALYTICAL CONTACTMohit Modi (Director) [email protected]

    Onkar Kulkarni [email protected]

    Vishal Rampuria [email protected]

    Client servicing desk

    +91 22 3342 3561 [email protected]

    1 2 3 4 5

    1

    2

    3

    4

    5

    Valuation Grade

    FundamentalGrade

    Poor

    Fundamentals

    ExcellentFundamentals

    Strong

    Downs

    ide

    Stron

    g

    Upsid

    e

    73.7% 73.7% 73.7% 73.72%

    9.9% 9.8% 10.3% 11.04%

    8.7% 9.5% 9.4% 8.78%7.7% 7.0% 6.6% 6.46%

    0%

    10%

    20%

    30%

    40%

    50%

    60%

    70%

    80%

    90%

    100%

    Mar-12 Jun-12 Sep-12 Dec-12

    Promoter FII DII Others

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    4/12

    CRISIL IERIndependentEquityResearch

    2

    Q3FY13 Results Summary

    (mn) Q3FY13 Q2FY13 Q3FY12 q-o-q (%) y-o-y (%) 9MFY13 9MFY12 y-o-y (%)

    Interest income 44,649 41,875 32,824 6.6 36.0 125,911 93,319 34.9

    Interest expense 28,268 26,824 21,576 5.4 31.0 80,217 61,199 31.1

    Net Interest Income 16,381 15,050 11,247 8.8 45.6 45,695 32,120 42.3

    Other Income 5 37 13 -87 -63 111 209 -46.9

    Total Operating Income 16,385 15,087 11,260 8.6 45.5 45,805 32,329 41.7

    Operating Expenses 373 336 276 11.0 35.3 982 847 16.0

    Staff Costs 193 193 176 -0.2 9.5 575 546 5.4

    Other Operating Expenses 180 143 100 26.1 80.8 407 301 35.2

    Cost to income 2.3% 2.2% 2.5% 5 bps (17) bps 2.1% 2.6% (47) bps

    Pre- provision profit (PPP) 16,012 14,751 10,984 8.6 45.8 44,823 31,483 42.4

    Provision & Contingency 900 30 390 2,900 NM 900 460 95.7

    Profit before depreciation and tax 15,112 14,721 10,594 2.7 42.6 43,923 31,023 41.6

    Depreciation On Fixed Assets 15 14 14 7.7 12.8 43 38 11.8Extra-ordinary gain / (loss) (46) (364) 4,153 NM NM (1,470) (1,580) NM

    PBT 15,051 14,343 14,734 4.9 2.2 42,411 29,405 44.2

    Provision for tax 3,934 3,978 3,655 -1.1 7.6 11,156 7,270 53.4

    Reported Profit 11,117 10,365 11,079 7.3 0.3 31,255 22,134 41.2

    Extra-ordinary gain / (loss) (46) (220) 4,153 NM NM (1,470) (1,580) NM

    Adjusted Net Profit 11,163 10,585 6,926 5.5 61.2 32,725 23,714 38.0

    No of equity shares (mn) 1,320 1,320 1,320 0.0 0.0 1,320 1,320 0.0

    Adj EPS () 8.5 8.0 5.2 5.5 61.2 24.8 18.0 38.0

    Source: Company, CRISIL Research

    Disbursements reported strong y-o-y growth ...... so did AUM

    Source: Company, CRISIL Research Source: Company, CRISIL Research

    106 61 81 99 157 79 97 126

    25%

    7%

    -23%

    42%

    29%

    48%

    29%

    19%

    -50%

    -30%

    -10%

    10%

    30%

    50%

    70%

    0

    20

    40

    60

    80

    100

    120

    140

    160

    180

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    (

    bn)

    D isbursement s y -o-y growt h (R HS)

    996 1,041 1,104 1,180 1,302 1,344 1,404 1,481

    24.7%

    21.6%

    25.6%

    28.2%30.8%

    29.2%

    27.2% 25.6%

    0%

    5%

    10%

    15%

    20%

    25%

    30%

    35%

    0

    200

    400

    600

    800

    1,000

    1,200

    1,400

    1,600

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    (bn)

    AUM y-o-y growth (RH S)

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    5/12

    Power Finance Corporation Ltd

    3

    Yields, cost of funds, spreads, NIMs Capital adequacy remains healthy

    Source: Company, CRISIL Research Source: Company, CRISIL Research

    Cost-to-income ratio No incremental NPAs

    Source: Company, CRISIL Research Source: Company, CRISIL Research

    Leverage and ROEs remain stable q-o-q Adjusted book value trend

    Source: Company, CRISIL Research Source: Company, CRISIL Research

    10.70% 11.08% 11.29% 11.28% 11.32% 11.71%

    11.98% 12.14%

    8.53% 8.80% 9.08% 9.13% 8.99% 9.08% 9.24% 9.05%

    2.49% 2.28% 2.21% 2.15% 2.33% 2.63% 2.74%

    3.08%

    3.95% 3.85% 3.97% 3.85% 3.88% 4.19%

    4.28% 4.61%

    0%

    2%

    4%

    6%

    8%

    10%

    12%

    14%

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    Yields Cost of borrowings Spreads NIMs

    15.7%

    18.9%

    18.2%17.9%

    16.3%

    18.6%

    17.7%

    18.1%

    14%

    15%

    16%

    17%

    18%

    19%

    20%

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    3.3%

    2.5%

    2.8%

    2.5%

    3.1%

    1.9%

    2.2% 2.3%

    1.0%

    1.5%

    2.0%

    2.5%

    3.0%

    3.5%

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    0.23% 0.23% 0.22%

    0.54%

    1.04% 1.02%0.97%

    0.92%

    0.0%

    0.2%

    0.4%

    0.6%

    0.8%

    1.0%

    1.2%

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    5.8 5.4 4.9 5.0 5.4 5.7 5.6 5.7

    19.8%

    18.3%17.4%

    16.5% 16.4%

    20.6% 20.3%21.5%

    0%

    5%

    10%

    15%

    20%

    25%

    4.2

    4.4

    4.6

    4.8

    5.0

    5.2

    5.4

    5.6

    5.8

    6.0

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    (x)

    D/E RoE (RHS)

    124 139 144 147 148 155 161 162

    -1%

    12%

    4%

    2%1%

    5% 4%

    0%

    -4%

    -2%

    0%

    2%

    4%

    6%

    8%

    10%

    12%

    14%

    0

    25

    50

    75

    100

    125

    150

    175

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    (/Share)

    Adjusted Book Value Growth (q-o-q) (RHS)

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    6/12

    CRISIL IERIndependentEquityResearch

    4

    Net Interest income grew 9% q-o-q Adjusted PAT grew 5% q-o-q

    Source: Company, CRISIL Research Source: Company, CRISIL Research

    Share price movement Fair value movement since initiation

    -Indexed to 100

    Source: NSE, CRISIL Research Source: NSE, BSE, CRISIL Research

    8,5

    25

    10,1

    03

    11,0

    88

    11,2

    47

    12,7

    93

    14,0

    29

    15,0

    50

    16,3

    81

    -11%

    19%

    10%

    1%

    14%10%

    7% 9%

    -40%

    -30%

    -20%

    -10%

    0%

    10%

    20%

    30%

    0

    2,000

    4,000

    6,000

    8,000

    10,000

    12,000

    14,000

    16,00018,000

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    ( mn)

    Net Interest Income q-o-q growth (RHS)

    5,8

    95

    7,2

    82

    8,1

    41

    6,9

    26

    7,9

    98

    10,2

    89

    10,5

    85

    11,1

    63

    -8%

    24%

    12%

    -15%

    15%

    29%

    3% 5%

    -50%

    -40%

    -30%

    -20%

    -10%

    0%

    10%

    20%

    30%40%

    0

    2,000

    4,000

    6,000

    8,000

    10,000

    12,000

    Q4FY11

    Q1FY12

    Q2FY12

    Q3FY12

    Q4FY12

    Q1FY13

    Q2FY13

    Q3FY13

    ( mn)

    Adjusted PAT q-o-q growth (RHS)

    0

    20

    40

    60

    80

    100

    120

    Nov-10

    Dec-10

    Feb-11

    Mar-11

    May-11

    Jun-11

    Aug-11

    Sep-11

    Nov-11

    Dec-11

    Feb-12

    Mar-12

    May-12

    Jun-12

    Aug-12

    Sep-12

    Nov-12

    Dec-12

    Feb-13

    PFC NIFTY

    -

    5,000

    10,000

    15,000

    20,000

    25,000

    30,000

    0

    50

    100

    150

    200

    250

    300

    Nov-11

    Jan-12

    Feb-12

    Mar-12

    Apr-12

    May-12

    Jun-12

    Jul-12

    Aug-12

    Oct-12

    Nov-12

    Dec-12

    Jan-13

    Feb-13

    ('000)()

    Traded Quant it y (R HS) CR ISI L Fair value PFC

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    7/12

    Power Finance Corporation Ltd

    5

    Valuation Grade: 5/5

    We have introduced FY15 estimates and have rolled forward our valuation resulting in fair

    value increasing from 229 to 275 per share. We have maintained our one-year forward P/B

    multiple at 1.2x. At the current market price of 201, our valuation grade is 5/5.

    One year forward P/B band chart P/B movement

    Source: Company, CRISIL Research Source: Company, CRISIL Research

    CRISIL IER reports released on Power Finance Corporation Ltd

    Date Nature of report

    Fundamental

    grade Fair value

    Valuation

    grade

    CMP

    (on the date of report)

    29-Nov-11 Initiating Coverage 4/5 269 5/5 165

    06-Feb-12 Q3FY12 Result Update 4/5 256 5/5 187

    25-May-12 Q4FY12 Result Update 4/5 229 5/5 150

    16-Aug-12 Q1FY13 Result Update 4/5 229 4/5 186

    15-Nov-12 Q2FY13 Result Update 4/5 229 4/5 186

    01-Mar-13 Q3FY13 Result Update 4/5 275 5/5 201

    0

    50

    100150

    200

    250

    300

    350

    400

    450

    500

    Apr-08

    Jun-08

    Sep-08

    Dec-08

    Mar-09

    Jun-09

    Sep-09

    Dec-09

    Mar-10

    Jun-10

    Sep-10

    Dec-10

    Mar-11

    Jun-11

    Aug-11

    Nov-11

    Feb-12

    May-12

    Aug-12

    Nov-12

    Feb-13

    ( )

    PFC 1.0x 1.5x 2.0x 2.5x

    0

    1

    1

    2

    2

    3

    3

    Apr-08

    Jun-08

    Sep-08

    Dec-08

    Mar-09

    Jun-09

    Sep-09

    Dec-09

    Mar-10

    Jun-10

    Sep-10

    Dec-10

    Mar-11

    Jun-11

    Aug-11

    Nov-11

    Feb-12

    May-12

    Aug-12

    Nov-12

    Feb-13

    (Times)

    1yr Fwd P/B (x) Median P/B

    +1 std dev

    -1 std dev

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    8/12

    CRISIL IERIndependentEquityResearch

    6

    Annexure: Financials

    Source: CRISIL Research

    (

    mn) FY11 FY12 FY13E FY14E FY15E FY11 FY12 FY13E FY14E FY15ENet Interest Income 33,900 41,169 59,772 73,585 85,350 Spread AnalysisNon Interest Income 3,347 4,786 2,220 2,706 4,359 Yield on AUM 11.0% 11.3% 11.7% 11.6% 11.6%

    Total Operating Income 37,248 45,954 61,992 76,292 89,710 Cost of borrow ings 8.5% 9.0% 9.1% 8.9% 8.9%

    Operating Expenses 1,195 1,323 1,613 1,855 2,134 Spread 2.5% 2.3% 2.7% 2.7% 2.7%

    Staf f Costs 734 820 991 1,140 1,310 Net Interest Margin (NIM) 4.0% 3.9% 4.1% 4.0% 3.8%

    Other Operating Expenses 461 503 622 716 823 Return Ratios

    Pre- provision profit (PPP) 36,053 44,631 60,379 74,436 87,576 ROA (%) 2.8% 2.6% 2.8% 2.7% 2.7%

    Provision & Contingency 317 1,450 2,526 3,777 1,928 ROE (%) 18.4% 18.2% 19.3% 20.1% 20.6%

    Profit before depreciat ion and tax 35,735 43,181 57,853 70,660 85,648 Growth ratiosDepreciation On Fixed Assets 51 55 61 67 74 Assets under Management (AUM) 24.7% 30.8% 25.3% 26.2% 16.8%

    Extra-ordinary gain / (Loss) 276 (1,639) - - - Disbursements 30.1% 25.0% 21.9% 20.1% 4.5%

    PBT 35,960 41,486 57,792 70,593 85,574 Net Interest Income 17.1% 21.4% 45.2% 23.1% 16.0%

    Provision for tax 9,489 10,898 15,373 18,778 22,763 Non Interest Income 20.0% 43.0% -53.6% 21.9% 61.1%

    Reported Net Profit 26,471 30,589 42,419 51,815 62,811 Total Operating Income 17.3% 23.4% 34.9% 23.1% 17.6%

    Extra-ordinary gain / (Loss) 276 (1,639) - - - Operating Expenses 2.3% 10.7% 21.9% 15.0% 15.0%

    Adjusted Net Profit 26,195 32,227 42,419 51,815 62,811 Staf f Costs -5.9% 11.8% 20.8% 15.0% 15.0%

    Pre- provision profit (PPP) 17.9% 23.8% 35.3% 23.3% 17.7%

    Provision & Contingency NM 357.1% 74.2% 49.5% -48.9%Adjusted Net Profit 16.3% 23.0% 31.6% 22.1% 21.2%

    (mn) FY11 FY12 FY13E FY14E FY15E EPS () 16.3% 7.0% 31.6% 22.1% 21.2%

    Total Share Capital 11,478 13,199 13,199 13,199 13,199 Book Value () 14.6% 15.7% 17.0% 17.7% 18.5%

    Equity share capital 11,478 13,199 13,199 13,199 13,199 Asset QualityEquity Share w arrants - - - - - Gross NPA % 0.2% 1.0% 1.4% 1.6% 1.4%

    Reserves 140,902 189,533 224,033 265,948 317,540 Net NPA (%) 0.2% 0.9% 1.3% 1.4% 1.2%

    Shareholders Funds 152,379 202,733 237,232 279,148 330,740 Valuation DataP/E (x) 8.7 8.2 6.2 5.1 4.2

    Borrow ings 862,178 1,101,259 1,383,744 1,771,899 2,150,345 P/ABV (x) 1.5 1.4 1.2 1.0 0.9

    Other Liabilities & Provisions 31,839 46,761 58,383 74,525 90,222 Key ParametersDeferred tax liability 1,010 868 868 868 868 Total AUM (mn) 995,707 1,302,100 1,631,538 2,059,029 2,405,731

    Sources of funds 1,047,407 1,351,621 1,680,227 2,126,439 2,572,175 Disbursements (mn) 318,650 398,170 485,415 583,038 609,400

    Capitalisation ratiosCash & Bank Balances 24,442 21,010 10,284 20,699 108,319 Capital adequacy ratio 15.7% 16.3% 16.6% 16.1% 15.9%

    Investments 266 268 268 268 268 Tier I capital ratio 14.7% 15.4% 15.7% 15.2% 14.9%

    Net Loans and advances 1,000,702 1,303,744 1,635,179 2,062,284 2,410,398 Tier II capital ratio 1.0% 0.9% 0.9% 0.9% 1.0%

    Net Fixed Assets and Capital WIP 742 728 801 880 968 Efficiency ratioDeferred tax asset 181 - - - - Cost to Income ratio 3.3% 3.0% 2.7% 2.5% 2.5%

    Other Assets 21,073 25,871 33,696 42,308 52,221 Opex/ average assets 0.1% 0.1% 0.1% 0.1% 0.1%

    Application of funds 1,047,407 1,351,621 1,680,227 2,126,439 2,572,175 Leverage (x) - D/E 5.7 5.4 5.8 6.3 6.5

    (m n) Q3FY12 Q4FY12 Q1FY13 Q2FY13 Q3FY13

    Total operating income 11,260 12,807 14,039 15,087 16,385

    FY11 FY12 FY13E FY14E FY15E Change (q-o-q) 14% 10% 7% 9%

    Adj EPS () 23 24 32 39 48 Adjusted PAT 6,926 7,998 10,289 10,585 11,163Adj Book Value () 131 145 164 190 229 Change (q-o-q) 15% 29% 3% 5%

    Dividend per share () 5.2 6.0 6.0 7.5 8.5 Adjusted EPS 5.2 6.1 7.8 8.0 8

    Actual o/s shares 1,148 1,320 1,320 1,320 1,320 Adjusted book value per share 147 148 155 163 172

    Income Statement

    Balance sheet

    Per share

    Quarterly Financials

    Ratios

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    9/12

    This page is intentionally l eft blank

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    10/12

    CRISIL IERIndependentEquityResearch

    CRISIL Research Team

    President

    Mukesh Agarwal CRISIL Research +91 22 3342 3035 [email protected]

    Analytical Contacts

    Prasad Koparkar Senior Director, Industry & Customised Research +91 22 3342 3137 [email protected]

    Binaifer Jehani Director, Customised Research +91 22 3342 4091 [email protected]

    Manoj Mohta Director, Customised Research +91 22 3342 3554 [email protected]

    Sudhir Nair Director, Customised Research +91 22 3342 3526 [email protected]

    Mohit Modi Director, Equity Research +91 22 4254 2860 [email protected]

    Jiju Vidyadharan Director, Funds & Fixed Income Research +91 22 3342 8091 [email protected]

    Ajay D'Souza Director, Industry Research +91 22 3342 3567 [email protected]

    Ajay Srinivasan Director, Industry Research +91 22 3342 3530 [email protected]

    Rahul Prithiani Director, Industry Research +91 22 3342 3574 [email protected]

    Business Development

    Siddharth Arora Director, Customised Research +91 22 3342 4133 [email protected]

    Sagar Sawarkar Associate Director, Equity Research +91 22 3342 8012 [email protected]

    Deepak Mittal Associate Director, Funds & Fixed Income Research +91 22 3342 8031 [email protected]

    Prosenjit Ghosh Associate Director, Industry & Customised Research +91 22 3342 8008 [email protected]

    Business Development Equity Research

    Ahmedabad / Mumbai

    Vishal Shah Regional Manager, Business Development

    Email : [email protected] I Phone : +91 9820598908

    Bengaluru / Chennai / Hyderabad

    Shweta Adukia Regional Manager, Business Development

    Email : [email protected] I Phone : +91 9987855771

    Delhi / Mumbai

    Arjun Gopalkrishnan Regional Manager, Business Development

    Email : [email protected] I Phone : +91 9833364422

    Kolkata

    Priyanka Murarka Regional Manager, Business Development

    Email : [email protected] I Phone : +91 9903060685

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    11/12

    Our Capabilities

    Making Markets Function Better

    Economy and Industry Research

    Largest team of economy and industry research analysts in India

    Coverage on 70 industries and 139 sub-sectors; provide growth forecasts, profitability analysis, emerging trends,expected investments, industry structure and regulatory frameworks

    90 per cent of Indias commercial banks use our industry research for credit decisions

    Special coverage on key growth sectors including real estate, infrastructure, logistics, and financial services

    Inputs to Indias leading corporates in market sizing, demand forecasting, and project feasibility Published the first India-focused report on Ultra High Net-worth Individuals All opinions and forecasts reviewed by a highly qualified panel with over 200 years of cumulative experience

    Funds and Fixed Income Research

    Largest and most comprehensive database on Indias debt market, covering more than 14,000 securities

    Largest provider of fixed income valuations in India

    Value more than 33 trillion (USD 650 billion) of Indian debt securities, comprising 85 per cent of outstandingsecurities

    Sole provider of fixed income and hybrid indices to mutual funds and insurance companies; we maintain 12standard indices and over 80 customised indices

    Ranking of Indian mutual fund schemes covering 71 per cent of average assets under management and4.7 trillion (USD 94 billion) by value

    Retained by Indias Employees Provident Fund Organisation, the worlds largest retirement scheme coveringover 50 million individuals, for selecting fund managers and monitoring their performance

    Equity and Company Research

    Largest independent equity research house in India, focusing on small and mid-cap companies; coverage

    exceeds 100 companies Released company reports on all 1,401 companies listed and traded on the National Stock Exchange; a global

    first for any stock exchange

    First research house to release exchange-commissioned equity research reports in India Assigned the first IPO grade in India

  • 8/10/2019 CRISIL - Power Finance Corporation Ltd. (PFC) - Results in Line; No Incremental NPAs (3QFY13 RU)

    12/12

    Our Office

    Ahmedabad

    706, Venus Atlantis

    Nr. Reliance Petrol Pump

    Prahladnagar, Ahmedabad, India

    Phone: +91 79 4024 4500

    Fax: +91 79 2755 9863

    Hyderabad

    3rd Floor, Uma Chambers

    Plot No. 9&10, Nagarjuna Hills,

    (Near Punjagutta Cross Road)

    Hyderabad - 500 482, India

    Phone: +91 40 2335 8103/05

    Fax: +91 40 2335 7507

    Bengaluru

    W-101, Sunrise Chambers,22, Ulsoor Road,

    Bengaluru - 560 042, India

    Phone:+91 80 2558 0899

    +91 80 2559 4802

    Fax: +91 80 2559 4801

    Kolkata

    Horizon, Block 'B', 4th Floor57 Chowringhee Road

    Kolkata - 700 071, India

    Phone: +91 33 2289 1949/50

    Fax: +91 33 2283 0597

    Chennai

    Thapar House,

    43/44, Montieth Road, Egmore,

    Chennai - 600 008, India

    Phone:+91 44 2854 6205/06

    +91 44 2854 6093Fax: +91 44 2854 7531

    Pune

    1187/17, Ghole Road,

    Shivaji Nagar,

    Pune - 411 005, India

    Phone: +91 20 2553 9064/67

    Fax: +91 20 4018 1930

    Gurgaon

    Plot No. 46

    Sector 44

    Opp. PF Office

    Gurgaon - 122 003, India

    Phone: +91 124 6722 000

    CRISIL Ltd is a Standard & Poor's company

    CRISIL Limited

    CRISIL House, Central Avenue,

    Hiranandani Business Park, Powai, Mumbai 400076. IndiaPhone: +91 22 3342 3000 | Fax: +91 22 3342 8088

    www.crisil.com