Firstcall- Escorts Ltd -eRr Group- Result Update

8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update

1/15

C 131.80

145.00

: E042A01014

DECEBE 10

2013

EC ED : 4 13

BUYBUYBUYBUY

D

Ancillaries

BE C 500495

10.00

52. / (.) 133.40/48.35

(2. A. .) 638000

C (. .) 15718.863

EA 13A 14E 15E

41490.03 44809.23 48842.06

EBDA 3189.96 3613.01 3944.29

1675.50 1939.30 2152.48

E 14.05 16.26 18.05

/E 9.09 7.85 7.22

C B

SYNOPSIS

E L I'

, &

, & .

F

C M M 31, 2014

. 30 2013. A, 201213

M 31, 2014.

E L

. 10/ . 1.20

O 152013.

I 4 F13, . 436.33 .

188.83

.

E L I

,

.

I O 2013, E A (EAM) 9209

7371 E

98 104 O 2012.

E L

A G 20

HP .

E A P 5.2% .

1506.00 . 1432.00

.

N PA CAG 7% 45% 2012 2015E

.

EE C AE CA E /E () /B() DDED

C (.) . . (.) (%)

131.80 15718.86 14.05 9.38 0.88 12.00

945.75 582480.20 59.31 15.95 3.97 260.00

658.25 5693.00 74.59 8.83 2.33 90.00

16.30 43369.00 0.22 74.09 0.97 60.00


2/15

& A B

E L I'

, & ,

. . E

A M (EAM), E C E (ECE), E P (EP) & E A

P. E L 141% . 1675.51 12 30

. 2013 . 696.02 201112 9.2%

, 66,230 12 60,673 .

D 4 F13, N . 9442.48 14.68%

. 8234.03 4 F12.A 131.07% . 436.33

. 188.83 . I EBIDA

46.60% . 804.34 . 548.68

. I 2013, 14,842

12,950 2012.

E L I ,

. E L A G

20 HP . F , C

6,000 .., 20,000 .

.

E L 80 HP E . A AGIECHNICA 2013, E

E

M. G G E E , L

A A . C

AEAN , A E. E

G, K, F, , I . 80 HP 70,000

F 10% 2020.

E L I

, & I .

30,

2013. CAG 7% 45% .

, B C . 145.00 .


3/15

A (AA)

4 13,

ECO GOP N

I 3

A L M A B .

C P

A, C & M H

E, E A

C,

30 EPEMBE, 2013.

. 9442.48 4 2013 .

8234.03 . EBIDA .

804.34 46.60% . 436.33 . 188.83

. EP . 3.66

4 EP . 1.58 .

B :

D (4 F13), 13 . 8937.96 . 7895.11 4 F12.

P , , E B E .

E13 E12 % C

9442.48 8234.03 14.68

A 436.33 188.83 131.07

E 3.66 1.58 131.07

EBDA 804.34 548.68 46.60

B E( . )

4 13 4 12

C C 6797.86 5961.05

809.73 455.3

E B E 1039.24 909.75

D & A 140.03 126.73

E 1237.13 954.78


4/15

:

:

E L I , . E L A

G 20 HP .

E L C F.F , E AA I (AA

E A (C) L.) .

POEAC D PL EO EIE E I .

F C M M 31, 2014. .. O 01, 2012 M 31, 2014. A

M . A, 201213 M 31, 2014.

. 10/ @ . 1.20 O 152013.

80 HP E . A AGIECHNICA 2013, E E

M.

I , 14,842 12,950 .


5/15

A M (EAM) O &N 2013:

2013 2012 (%)

( . )

9307 7475 24.5

5888 5625 4.7

D N 2013 5,806 5,602 N2012, 3.6 . E N'13 82

23 N 2012.

I O 2013, A 9209 7371 O 2012. A 25 . E O '13

98 104 O 2012.

AC

A : E A M 9.2% 66,230 12 60,673 .

C : . C E 661

4 F13 888 4 F12, 3,375 12MF13 5,311 12MF12.

A : E A P 5.2% . 1506.00 .1432.00 . . 314.00

. 304.00 .

: E P 19.2% . 17740.00 12 . 1488.00 .

30.3% . 505.00 . 388.00

.

2013.

E L 141% . 1675.51 12 30 .2013 . 696.02 201112.


6/15

6.6% . 38938.81 .41490.03 12 30 . 2013.

9.2% , 66,230 12 60,673 .

CA

ECO GOP I'

A M, M H & C E, E A C.

G

. E L I

, &

I . , ,

.

B A

.

A : F F, P, C, C & H 134,000 .., 100,000 .. P

, 100% , 2,500 .

E A M 45

25 80 HP. E A M

1 ,

.

: E C E . I

, , . E, P C H MC . 250,000 .. ,

C 14,000 ..

:E L I 40 .

12,500 . , H ,

; IO 9001:2008.


7/15

P , , , ,

.

A (A): I .P

2,25,000 .., C 3.2 & 0.3 .

N F E :

o F E , , . E .

o D P 10%, 10%.

ACCA 11, 2013

E E , L A

A . C

AEAN , A E. E G, K,

F, , I .

HP , .. 110 HP. P

80 HP . P

, . H

,

B B (BB)

E BMB .

,

. H B M.

F A 20.32 BOBN, BOBNH1M, BON, BONHL,

BCN, BCNA.


8/15

ACA (AA)

B 30,20112015E 11A 12A 13A 14E 15E

. E AD ABE:A) :

) 1023.10 1192.63 1192.63 1192.70 1192.70) 16962.30 14946.90 16592.42 18531.72 20640.48

17985.40 16139.53 17785.05 19724.42 21833.18

B) C :

) 1964.90 1696.51 1704.29 1789.50 1861.08) 193.70 247.15 279.25 307.18 331.75) 103.20 1176.26 530.30 572.72 601.36

C 2261.80 3119.92 2513.84 2669.40 2794.19

C) C :

) 893.50 2902.86 1781.09 1513.93 1362.53) 7020.40 8845.49 9057.65 9510.53 9843.40) 2216.70 2340.68 2767.55 3044.31 3287.85) 993.80 810.59 706.92 671.57 644.71

C 11124.40 14899.62 14313.21 14740.34 15138.50

A E & ABE (A + B + C) 31371.60 34159.07 34612.10 37134.16 39765.87

. AE:D) C A:

) A:. 14560.20 15756.00 16071.12 16874.68 17549.66

. 58.60 106.51 141.66 172.82 202.20. 409.90 537.41 349.32 303.91 340.37. 42.80 127.51 159.23 191.08 217.83

A 15071.50 16527.43 16721.32 17542.48 18310.07

) 164.40 28.07 85.04 64.63 53.00) 978.20 981.69 337.90 364.93 386.83) 3658.00 3822.57 3822.53 4007.35 4223.75) 431.30 256.05 225.66 207.61 217.99

C A 20303.40 21559.67 21192.45 22187.00 23191.63

E) C A:

) 0.00 36.45 33.29 35.95 38.47) 3273.60 4966.12 5572.16 6240.82 6952.27) 3405.30 4454.37 4047.41 4371.20 4738.38) 2034.30 1305.72 1819.90 2147.48 2491.08) 2330.60 1819.64 1913.14 2104.45 2294.98) 24.40 17.10 33.75 47.25 59.06

C A 11068.20 12599.40 13419.65 14947.16 16574.25

A AE (D + E) 31371.60 34159.07 34612.10 37134.16 39765.87


9/15

A & 2012 2015

(..) 12A 13A 14E 15E

D 12 12 12 12

38938.81 41490.03 44809.23 48125.12

489.01 545.35 610.79 671.87

39427.82 42035.38 45420.02 48796.99

37099.68 38845.42 41807.01 44900.73

2328.14 3189.96 3613.01 3896.25

964.41 816.73 882.07 943.81

1363.73 2373.23 2730.94 2952.44

484.25 534.61 588.07 635.12

0.00 8.33 0.00 0.00

879.48 1830.29 2142.87 2317.32

183.45 154.79 203.57 208.56

696.03 1675.50 1939.30 2108.76

1192.63 1192.63 1192.63 1192.63

14483.91 16592.42 18531.72 20640.48

10.00 10.00 10.00 10.00

E 5.84 14.05 16.26 17.68

& 31 AC, 2013 31 C, 2013

(..) 3113 3013 3013 31D13E

D 3 3 3 3

10006.42 11759.33 9442.48 11330.98

110.65 139.02 159.79 169.38

10117.07 11898.35 9602.27 11500.35

9463.68 10831.84 8797.93 10594.46

653.39 1066.51 804.34 905.89

217.19 202.47 182.58 200.84

436.20 864.04 621.76 705.05

130.91 133.41 140.03 148.43

7.14 7.93 1.16 0.00

312.43 722.70 482.89 556.62

62.31 139.66 46.56 50.10

374.74 583.04 436.33 506.53

1192.63 1192.63 1192.63 1192.63

10.00 10.00 10.00 10.00

E 3.14 4.89 3.66 4.25


10/15

A

12A 13A 14E 15E

(.) 5.84 14.05 16.26 17.68

(%) 5.98 7.69 8.06 8.10

(%) 2.26 4.41 4.78 4.82

(%) 1.79 4.04 4.33 4.38

/ () 21.88 9.09 7.85 7.22

(%) 4.44 9.42 9.83 9.66

(%) 13.87 17.51 18.24 18.08

0.29 0.20 0.17 0.15

/ () 7.96 5.30 4.54 4.10

(.) 131.45 149.12 165.39 183.07

/ 0.97 0.86 0.77 0.70

C


11/15

A CC

A . 131.80, P/E 8.11 F14E 7.45 F15E.

E (EP) F14E F15E .16.26 .17.68 .

N PA CAG 7% 45% 2012 2015E.

O E/EBIDA, 4.67 F14E 4.22 F15E. P B 0.80 0.72 F14E F15E. ,

. B

.145.00 M L .


12/15

,

, , I

' 2015. I

.

I H. I

. I

.

M, F M C I ,

G 2014, B562

.

I 1.69 , , A 2013 1.56 A

2012, 8.18 .

(FDI) I A 2000 J 2013 $ 8,932 , 4.5 FDI (

$), D I P P (DIPP), M C.

2.03 AA 2013. F, I 3.23 201213

(CAG) 13 20122021,

A C M' A I (ACMA).

&

H MC 20 50 2020

N M I, I J N M C L, E P L (EPL), 60,000 10

.


13/15

M C K . K , . M,

A

HMIL $ 2 I.M, I 25

M & M (M&M) 100000.00 ($1.63 )

M I L (MIL) & (&D) , H.

M C (MC) J

M C C. I

I M I () H M' (HM) C D 2013

D I C (DIC) . 100 I 2014

G I , M P N G, G I.

B 201314 . D B :

A 2013 M 31, 2015

(BCD) , , . 75 100 /

( ) CIF $ 40,000; 60 75

800 10

25 .


14/15

I , 27 30 1,500 , 80 72 ,

A BCD

14 13

G I 100 FDI . G . I

57 2020.

, M, & ; (GDP)

$ 145 2016, A M P (AMP) 20062016.

A

I . I 100

97 .

AMP 20062016 I,

$ 145 ;

10 GDP 25 2016.


15/15

Firstcall India Equity Research: Email [email protected]

C.V.S.L.Kameswari Pharma

U. Janaki Rao Capital Goods

Ashish.Kushwaha IT, Consumer Durable & BankingAnil Kumar Diversified

Suhani Adilabadkar Diversified

M. Vinayak Rao Diversified

Firstcall India also provides

Firstcall India Equity Advisors Pvt.Ltd focuses on, IPOs, QIPs, F.P.Os,Takeover

Offers, Offer for Sale and Buy Back Offerings.

Corporate Finance Offerings include Foreign Currency Loan Syndications,Placement of Equity / Debt with multilateral organizations, Short Term Funds

Management Debt & Equity, Working Capital Limits, Equity & Debt

Syndications and Structured Deals.

Corporate Advisory Offerings include Mergers & Acquisitions(domestic and

cross-border), divestitures, spin-offs, valuation of business, corporate

restructuring-Capital and Debt, Turnkey Corporate Revival Planning &

Execution, Project Financing, Venture capital, Private Equity and Financial

Joint Ventures

Firstcall India also provides Financial Advisory services with respect to raising

of capital through FCCBs, GDRs, ADRs and listing of the same on International

Stock Exchanges namely AIMs, Luxembourg, Singapore Stock Exchanges and

other international stock exchanges.

For Further Details Contact:

3rd Floor,Sankalp,The Bureau,Dr.R.C.Marg,Chembur,Mumbai 400 071

Tel. : 022-2527 2510/2527 6077/25276089 Telefax : 022-25276089

E-mail: [email protected]

Firstcall- Escorts Ltd -eRr Group- Result Update

Documents

Transcript of Firstcall- Escorts Ltd -eRr Group- Result Update