axis direct report (1)

Upload: happy-rox

Post on 05-Apr-2018

222 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/2/2019 Axis Direct Report (1)

    1/24

    ecur es rec r va e m e

    Delist ing Candidates- A Regulat ory oppor t uni t y ! !! ! !

    Strict ly Private & Confidenti alSt rict ly Private & Confidenti al

  • 8/2/2019 Axis Direct Report (1)

    2/24

    Buy Back Ideas

    Compulsory regulation to have public holding of at-least 25% by June 2013 which implies an

    investment horizon of 18 months.

    This will spark buy back of shares by MNC companies to get their domestic counterpart delisted

    Screener to find the new ATLAS COPCO (stock appreciated from less than 1000 to 2700 in 12 mths)

    Depreciation of INR by close to 15% over last 6-7 months have made it cheaper for these MNCs to buy

    back their shares

    2NAM Securities Direct

  • 8/2/2019 Axis Direct Report (1)

    3/24

    Understanding Regulation

    Ministry Of Finance on June 4, 2010 made it mandatory for every listed company to have a minimum

    level of ublic shareholdin of 25 % instead of the then 10%.

    To remain listed the companies were given 3 years to comply to the rule.

    MNCs listed on Indian bourses now have one and half year to comply from the current date.

    increase their shareholding to qualify for Voluntary delisting.

    .

    3NAM Securities Direct

  • 8/2/2019 Axis Direct Report (1)

    4/24

    Companies with Promoters stake >75%

    Nag. Agrichem Warren Tea Falcon Tyres

    Joonktolle Tea Aunde India Godrej Propert.

    Khoday India Indag Rubber Bajaj Corp

    Wheels India Rama Phosphates JSW Energy

    Ind Bank Housing Godrej Inds. JP Power Ven.

    Sundaram Clayton Marathon Nextgen Gokaldas Exports

    Neyveli Lignite Andrew Yule & Co

    St Bk of Mysore F A C T

    MMTC Natl.Fertilizer

    S T C R C F

    HMT DLF Puravankar.Proj.

    Fortis Health. Omaxe Cimmco

    Best Eastern Hot Orient Press Steelco Gujarat

    U P Hotels Berger Paints IVRCL Assets

    Mahindra Holiday Hubtown Sah Petroleums

    Jaypee Infratec. Modern India Essar Shipping

    Hind.Copper

    Mundra Port Suashish Diamond Monnet Sugar

    Gammon Infra. Wipro Morgan Ventures

    Vintron Info. English Ind.Clay Tata Tele. Mah.

    D P S C Vippy Industries Oberoi Realty

    T R I L D B Corp Adani Enterp.

    ssar or s un e wor ros n . e a

    Piccadily Sugar Plethico Pharma. Hindustan Media

    Batliboi Pentokey Organy Swan Energy

    Brady & Morris Surat Textile Reliance Power

    BGR Energy Sys. Madras Fert. Muthoot Cap.Serv

    Muthoot Finance Aroni Commercial Vaarad Vent.

    Alfa Laval (I) Ineos ABS (India Gillette India 3M India

    Kennametal India BOC India Astrazeneca Phar Singer India

    Timken India Elantas Beck Saint-Gob. Sekur

    Fairfield Atlas Nitta Gelatin Thomas Cook (I)

    Hella India Honeywell Auto Novartis India

    4NAM Securities Direct

    Jolly Board Aeonian Invest. Prestige Estates

    Shalimar Wires India Cem. Cap. Windsor Machines

    Chettinad Cement L&T Fin.Holdings

    Wendt India Sharp India Blue Dart Exp.

    GMM Pfaudler Oracle Fin.Serv. Fres.Kabi Onco.

  • 8/2/2019 Axis Direct Report (1)

    5/24

    Our selection process

    From the universe, we have looked at companies with foreign promoters and screened them on followingparameters

    Parents view on India opportunity

    Listing of parent companies globally

    Parents financial status vs. amount needed to get delisted

    , .

    (Margin of Safety)

    Companies who have in the past given offer to get themselves delisted

    5NAM Securities Direct

  • 8/2/2019 Axis Direct Report (1)

    6/24

    Key Company Statistics

    Company CMP (Rs.)Avg. Price calculatedon 26 weeks high &

    Low (Rs.)

    Avg. Price calculated on2 weeks high & Low

    (Rs.)

    Cash/Shareon Indian

    Sub. Books (Rs.)

    Cash pershare/ CMP

    (%)BV

    (Rs.)P/E(x)

    P/BV(x)

    Promoter'sShareholding (%)

    Cost of buybackas % of the Cash

    with Parent

    Honeywell Auto. 1867 2315 1771 240 13% 603 14 3 81% 3%

    Elantas Beck* 1465 1761 1482 19 1% 208 36 7 89% NA

    Timken 187 209 176 0.5 0% 60 21 3 80% 6%

    Fresenius Kabi Onco. 109 108 98 2 2% 17 94 6 90% 3%

    Ineos ABS 598 592 594 60 10% 190 15 3 83% NA

    Blue Dart* 1613 1578 1588 15 1% 230 40 7 81% 3%

    BOC (I)* 304 290 284 7 2% 131 25 2 89% 7%

    Fairfield Atlas* 79 72 70 2 2% 20 10 3 84% 0.8%

    Kennametal (I)* 812 746 705 9 1% 135 16 5 88% 19%

    s razeneca .

    Alfa Laval* 2760 1609 1865 29 1% 233 38 10 89% 25%

    *The company has already made an open offer attempt for delisting in past.

    Source: Bloomberg.

    6NAM Securities Direct

    # BV, P/E, P/BV , cash/share, promoters holdings and cash with parent are based on CY10 Ann. Rpt. for all the companies mentioned above.

  • 8/2/2019 Axis Direct Report (1)

    7/24

    Honeywell Automation CMP: Rs 1867

    Honeywell Automation- market leader in Electronic Instrumentation and Process control

    equipment industry- is exhibiting sales growth of ~20% p.a. over last 4 yrs. 5000

    6000

    Strong Fortune 500 parentage- Honeywell International Inc. listed on NYSE- hence probability

    of delisting Indian Op.s is high.

    Cash rich parent- Honeywell International Inc.- with about $ 2.65 bn (Rs 13714 cr) cash; the0

    1000

    2000

    3000

    4000

    cost of acquisition of the minority shares as per the formula comes to be around Rs 389 cr

    (just 3% of the cash held by parent).

    Acceptance of higher buyback price cannot be ruled out post the reverse book building

    Jan-0

    6

    May-06

    Sep-06

    Jan-0

    7

    May-07

    Sep-07

    Jan-0

    8

    May-08

    Sep-08

    Jan-0

    9

    May-09

    Sep-09

    Jan-1

    0

    May-10

    Sep-10

    Jan-1

    1

    May-11

    Sep-11

    Jan-1

    2

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    .

    Fundamentally, the stock is quoting at high discount to the 5 yr avg. PE, thus indicating that

    the stock is a safe investment bet with decent margin of safety.

    Amt required. for Buyback (Rs cr) 389

    Cash on books of Parent (Rs cr) 13714

    Cost of buyback as % of the Cash with Parent 3%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 644 89 58 66 204 39 13 17 37

    CY07 868 114 65 74 265 12 3 19 31

    CY08 1002 118 82 93 358 23 6 6 30

    Financial Summary

    7NAM Securities Direct

    CY09 1175 196 133 150 496 16 5 9 35

    CY10 1355 146 105 119 603 14 3 13 22

    Source: Bloomberg.

  • 8/2/2019 Axis Direct Report (1)

    8/24

    Elantas Beck CMP: Rs 1,465

    Elantas Beck- the subsidiary of Elanta Gmbh and operating in Electrical Insulation field. The

    parent Elantas Gmbh- the member of Altana Gr. is unlisted along with all its sister concerns and2000

    2500

    parent.

    Fundamentally, the stock is trading at stretched valuation,

    The company has made a delisting attempt in Jan 2010 at an floor price of Rs 219.10/share,0

    500

    1000

    1500

    which failed to enthuse the minority shareholders. Further the board had approved an

    enhanced price of 330 as the offer price, which would have been the minimum price paid to the

    shareholders,

    Jan-0

    May-0

    Sep-0

    Jan-0

    May-0

    Sep-0

    Jan-0

    May-0

    Sep -0

    Jan-0

    May-0

    Sep-0

    9

    Jan-1

    May-1

    Sep-1

    0

    Jan-1

    May-1

    Sep -1

    Jan-1

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    tendered. Moreover, the discovered price through reverse book building was at Rs 600.

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 144 26 17 21 98 19 4 11 24

    CY07 170 29 20 26 117 7 1 10 24

    CY08 181 28 20 25 138 19 3 3 19

    Financial Summary

    8NAM Securities Direct

    CY09 195 45 32 40 172 21 5 7 26

    CY10 251 48 32 41 208 36 7 13 22

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    9/24

    Timken (I) CMP: Rs 187

    Timken India- 80% subsidiary of Timken Inc., is a niche player in bearing segment with strong

    support from the parent. 250

    300

    It manufactures tapered roller bearings for MCV/HCV/Tractors/Railways etc and supplies to

    OEMs plus meets the global requirements of Timken group.

    The cash outgo on account of the buyback offer at the floor price calculated will be just around0

    50

    100

    150

    200

    6% of the cash chest available with the parent. Hence a higher price above the floor price

    cannot be ruled out.

    Fundamentally, the stock is trading at slight discount to average P/E of last 5 years.

    Jan-0

    May-0

    Sep -0

    6

    Jan-0

    May-0

    Sep-0

    7

    Jan-0

    May-0

    Sep -0

    Jan-0

    May-0

    Sep-0

    Jan-1

    May-1

    Sep-1

    Jan-1

    May-1

    Sep-1

    Jan-1

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    Amt required for Buyback (Rs cr) 266

    Cash on books of Parent (Rs cr) 4538

    Cost of buyback as % of the Cash with Parent 6%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 319 64 38 6 32 27 5 - 20

    CY07 324 61 37 6 38 10 2 15 17

    CY08 387 72 53 8 47 17 3 4 20

    Financial Summary

    9NAM Securities Direct

    CY09 297 43 33 5 52 38 4 20 10

    CY10 443 71 51 8 60 21 3 16 14

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    10/24

    Fresenius Kabi Oncology CMP: Rs 109

    Fresenius Kabi Onco. (erstwhile Dabur Pharma) is one of the leading companies for cancer

    research and anti-cancer products.250

    300

    350

    The Parent Fresenius with cash chest of Euro 769 mn (Rs 5173 cr) is listed on German Stock

    exchanges, hence chances of delisting are high.

    The cash outgo on account of the buyback offer at the floor price calculated will be just around0

    50

    100

    150

    200

    3% of the cash chest available with the parent. Hence a higher price above the floor price

    cannot be ruled out.

    Fundamentally, the stock is richly valued.

    Apr-0

    6

    Aug-06

    Dec-0

    Apr-0

    7

    Aug-07

    Dec-07

    Apr-0

    8

    Aug-08

    Dec-08

    Apr-0

    9

    Aug-09

    Dec-09

    Apr-1

    0

    Aug-10

    Dec-10

    Apr-1

    1

    Aug-11

    Dec-11

    Apr-1

    2

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    Amt required for Buyback (Rs cr) 172

    Cash on books of Parent (Rs cr) 5173

    Cost of buyback as % of the Cash with Parent 3%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 336 34 20 1 21 66 4 40 6

    CY07 269 3 99 6 28 6 1 415 26

    CY08 307 (48) (112) (7) 18 (19) 8 - (31)

    Financial Summary

    10NAM Securities Direct

    CY09 478 34 (33) (2) 16 (59) 8 73 (13)

    CY10 516 102 16 1 17 94 6 20 6

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    11/24

    Ineos ABS CMP: Rs 598

    BASF and Ineos has transferred their styrenics business in a 50:50 JV named Styrolution. The

    new promoters of Ineos ABS had announced an open offer at Rs 606.81 in Oct 2011 under 2000

    2500

    takeover code.

    Operating in the ABS resins business widely used in Automobiles, Home Appliances, Business

    machines and office automation segments, Ineos ABS is poised for growth.

    0

    500

    1000

    1500

    . ,

    another open offer to comply for the MPS norm if the current open offer fails to tender 100% of

    the non promoter shares.

    Since, the new JV is still in formation stage, the cash position and the growth plans of the

    Jan-0

    May-0

    Sep-0

    Jan-0

    May-0

    Sep-0

    Jan-0

    May-0

    Sep-0

    Jan-0Ma

    y-0Se

    p-0Ja

    n-1Ma

    y-1Se

    p-1Ja

    n-1Ma

    y-1Se

    p-1Ja

    n-1

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    parent are yet not clear.

    Fundamentally, the stock is trading at slight premium to the 5 yr avg. PE. The benefits of

    restructuring and new parent are yet to be accrued in the stock price.

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 492 54 27 15 108 14 2 6 15

    CY07 557 64 35 20 124 5 1 7 17

    CY08 604 50 18 10 131 18 1 3 8

    Financial Summary

    11NAM Securities Direct

    CY09 559 87 49 28 155 14 3 3 19

    CY10 742 115 70 40 190 15 3 4 23

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    12/24

    Blue Dart CMP: Rs 1,613

    Having acquired Blue Dart in 2004, the parent DHL has enhanced its presence in Indian

    logistics industry. The logistics industry in India is still in fledgling state with tremendous scope 16001800

    for growth.

    Blue Dart had embarked on delisting process of the stock way back in Aug. 2006 @ Rs

    550/share but failed to get a consensus.200

    400

    600

    800

    1000

    1200

    1400

    The cash cost of buyback at calculated price comes to be ~3% of the cash held by the parent.

    Derive Trading Pvt. Ltd (5.5% stake), SBI Mutual Fund (4.72% stake) and IDFC Equity Fund (2%

    stake) hold key to success of open offer, if any.

    0

    Jan-0

    6

    May-06

    Sep-06

    Jan-0

    7

    May-07

    Sep-07

    Jan-0

    8

    May-08

    Sep-08

    Jan-0

    9

    May-09

    Sep-09

    Jan-1

    0

    May-10

    Sep-10

    Jan-1

    1

    May-11

    Sep-11

    Jan-1

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    Fundamentally, the stock is richly valued as it is trading at premium to 5 yr avg PE.Amt required for Buyback (Rs cr) 689

    Cash on books of Parent (Rs cr) 22874

    Cost of buyback as % of the Cash with Parent 3%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 671 103 51 22 106 34 7 12 23

    CY07 811 131 71 30 135 15 3 13 25

    CY08 976 126 78 33 166 22 4 7 22

    Financial Summary

    12NAM Securities Direct

    CY09 907 104 61 26 191 43 6 15 14

    CY10 1149 156 95 40 230 40 7 17 19

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    13/24

    BOC (I) CMP: Rs 304

    BOC (I)- subsidiary of Germany based Linde Gr. is the largest Industrial gas stock supplier in

    India.500

    600

    BOC India had unveiled buyback offer at Rs 225.29/share in Jan, 2011 but failed to garner

    sufficient response The discovered price of the shares, determined through a reverse book

    building process was Rs 600/share in the Jan, 2011 open offer.

    0

    100

    200

    300

    400

    , .,

    out the delisting of the stock. At current buyback floor price, the cash outgo happens to be just

    7% of the total cash holding of the parent.

    Higher buyback price in the range of the book building price near to 2011 open offer cannot be

    Jan-0

    May-0

    Sep-0

    6

    Jan-0

    7

    May-0

    7

    Sep-0

    7

    Jan-0

    May-0

    Sep-0

    Jan-0Ma

    y-0Se

    p-0Ja

    n-1Ma

    y-1Se

    p-10

    Jan-1Ma

    y-1Se

    p-1Ja

    n-1

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    ruled out.Amt required for Buyback (Rs cr) 260

    Cash on books of Parent (Rs cr) 3902

    Cost of buyback as % of the Cash with Parent 7%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 522 97 76 16 61 13 3 9 28

    CY07 456 72 45 9 67 14 2 10 14

    CY08 533 70 80 10 122 20 2 14 12

    Financial Summary

    13NAM Securities Direct

    CY09 804 127 53 6 124 57 3 12 5

    CY10 986 174 94 11 131 25 2 19 9

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    14/24

    Fairfield Atlas CMP: Rs 79

    Fairfield Atlas- an automobile and transmission gear manufacturer supplying to large OEMs.

    The promoter TH Licensing holds 83.91%. Reliance Capital Trustee company (minority250

    300

    350

    shareholder) holds another 5.51%.

    The company had made an unsuccessful buyback attempt in July 2007 @ Rs 81/share.

    The parent Oerlikon who controls Fairfield through TH Licensing is cash rich with cash and0

    50

    100

    150

    200

    cash equivalents of USD 0.7 bn (Rs 3762 cr).

    The cost of acquisition of the minority shareholders at the floor price arrived is less than 1% of

    the cash held by the promoter. The stock is currently trading at steep discount to 5 yr. avg. PE,

    Apr-0

    6

    Aug-0

    6

    Dec-0

    Apr-07

    Aug-0

    7

    Dec-0

    Apr-08

    Aug-0

    8

    Dec-0

    Apr-09

    Aug-0

    Dec-0

    Apr-10

    Aug-1

    0

    Dec-1

    Apr-1

    1

    Aug-1

    1

    Dec-1

    Apr-12

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    . Amt required for Buyback (Rs cr) 31

    Cash on books of Parent (Rs cr) 3762

    Cost of buyback as % of the Cash with Parent 0.8%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 111 17 7 3 2 37 41 15 -

    CY07 155 27 14 5 7 5 3 7 107

    CY08 113 20 2 1 8 55 5 5 10

    Financial Summary

    14NAM Securities Direct

    CY09 89 11 15 6 14 12 5 13 50

    CY10 163 26 18 6 20 10 3 7 38

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    15/24

    Kennametal (I) CMP: Rs 812

    Operating in highly lucrative and high growth tungsten carbide tool making segment,

    Kennametal (I) has created a niche for itself. 12001400

    1600

    The US parent Kennametal has attempted an unsuccessful bid to delist the Indian subsidiary

    in Jan 2011 @ Rs 514.98 but could not get the requisite support from the minority

    shareholders.0

    200

    400

    600

    800

    1000

    Since, the cash with US parent ($204 mn) happens to be ~5x the cost of delisting at the

    calculated price, very high delisting price would be ruled out.

    Fundamentally, the stock is trading at slight discount to the 5 yr avg. PE, hence it happens to

    Jul-0

    Nov-0

    Mar-0

    7Ju

    l-0No

    v-07

    Mar-0Ju

    l-0No

    v-0Ma

    r-0Jul-0

    Nov-0

    Mar-1Ju

    l-1No

    v-1Ma

    r-1Jul-1

    Nov-1

    Mar-1Ju

    l-1

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    . Amt required for Buyback (Rs cr) 193

    Cash on books of Parent (Rs cr) 1056

    Cost of buyback as % of the Cash with Parent 19%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 357 66 42 19 89 26 6 18 24

    CY07 390 93 54 25 114 6 1 4 24

    CY08 305 50 28 13 127 22 2 4 11

    Financial Summary

    15NAM Securities Direct

    CY09 372 87 52 24 135 28 5 11 18

    CY10 507 138 89 40 135 16 5 11 30

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    16/24

    Astrazeneca Pharma CMP: Rs 1,552

    The parent had initiated the Voluntary delisting process way back in June 2010 @ Rs

    586/share but failed to get Sp. Resolution through postal ballot. 12001400

    1600

    Astrazeneca (I)- part of the US listed company Astrazeneca is a successful Pharma co. with

    flourishing business, good growth outlook in future.

    The parent holds cash of the tune of $ 11 bn and the cost of acquisition of the minority shares0

    200

    400

    600

    800

    1000

    of the Indian arm comes to be about $64 mn (0.6% of the cash chest).

    Although, fundamentally the stock looks to be richly valued, high delisting price cannot be

    ruled.

    Apr-0

    Aug-0

    Dec-0Ap

    r-0Au

    g-0De

    c-0Ap

    r-08

    Aug-0

    8

    Dec-0

    Apr-0

    Aug-0

    Dec-0

    Apr-1Au

    g-1De

    c-1Ap

    r-1Au

    g-1De

    c-1Ap

    r-1

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    Amt required for Buyback (Rs cr) 319

    Cash on books of Parent (Rs cr) 56925

    Cost of buyback as % of the Cash with Parent 0.6%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 270 75 49 19 57 39 13 17 41

    CY07 297 92 61 25 64 20 8 10 54

    CY08 340 114 74 30 46 32 20 10 54

    Financial Summary

    16NAM Securities Direct

    CY09 397 90 58 23 58 57 23 25 44

    CY10 459 83 51 21 72 49 22 - -

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    17/24

    Alfa Laval CMP: Rs 2,760

    Alfa Laval has already embarked on delisting process of the stock. It had informed the

    exchanges on Sept. 16, 2011 about the parent Alfa Laval AB, Swedens decision of seeking 2000

    2500

    voluntary delisting.

    Sp. Resolution for voluntary delisting of equity shares has been passed with requisite majority.

    The parent has communicated the minority shareholders about their willingness to accept500

    1000

    1500

    equity shares tendered in the delisting offer at a price of Rs 2850/share

    The cash cost of acquisition comes to be 25% of the cash held by the parent.

    We feel that the stock is richly valued as far as fundamentals are concerned. Only upside that

    Jan-0

    May-0

    Sep-0

    Jan-0

    May-0

    Sep -0

    Jan-0

    May-0

    Sep -0

    Jan-0

    May-0

    Sep-0

    Jan-1Ma

    y-1Se

    p -1Ja

    n-1Ma

    y-1Se

    p-1Ja

    n-1

    Close -Unit Curr 10.0 X 15.0 X 20.0 X 25.0 X 30.0 X

    Source: Capitaline.

    Fi i l S

    can come is if the Reverse Book building price discovery is way high from the floor price and

    the company accepts it.

    Amt required for Buyback (Rs cr) 327

    Cash on books of Parent (Rs cr) 1286

    Cost of buyback as % of the Cash with Parent 25%

    Year End Sales EBITDA PAT EPS BV P/E P/BV EV/EBITDA ROCE (%)CY06 593 112 70 38 128 29 9 13 31

    CY07 695 130 91 50 149 19 6 15 36

    CY08 799 154 90 50 169 25 7 11 31

    Financial Summary

    17NAM Securities Direct

    CY09 888 207 123 68 208 18 6 10 36

    CY10 836 164 108 60 233 38 10 13 27

    Source: Bloomberg

  • 8/2/2019 Axis Direct Report (1)

    18/24

    Caveat

    The stocks are volatile given the illiquid nature, hence it is advised to accumulate over a period of time.

    s mos o e s oc s are r c y va ue , any a emp y e paren o u e e r s are o ng .e. rema n

    listed, could lead to change in price.

    The report is dependent on the regulatory deadline, any extension of which can alter the investment

    hypothesis.

    18NAM Securities Direct

  • 8/2/2019 Axis Direct Report (1)

    19/24

    Appendix

    Few highlights of New Voluntary Delisting Norms are as follows: The floor price for delisting shall be determined by calculating the average of weekly high and low of closing

    prices during past 26 weeks and 2 weeks preceding the date on which the recognized stock exchanges

    were notified. The higher price among the above two would be taken as delisting price.

    accepted through eligible bids crosses 90% of the total shares issued or when it reaches higher than the

    total of aggregate % of pre-offer promoter shareholding and 50% of the offer size.

    The shareholders approval should be sought from the shareholders via postal ballot in case the exit

    opportunity be given to the shareholders. The votes cast by the public shareholders in favour of the

    delisting proposal should be at least 2 times of numbers cast against it.

    Under the Regulations, the Promoters are not bound to accept the Offer Price, as may be determined by

    the Book Building Process. If the promoters do not accept the price arising out of bidding, then the

    promoter will be required to comply with the clause 40A of the Listing agreement (i.e. MPS of 25%) within 6

    19NAM Securities Direct

    months of closing of bidding process).

  • 8/2/2019 Axis Direct Report (1)

    20/24

    Appendix

    Alfa Laval (I) We have covered those MNC stocks where the promoter shareholdings havemore than 80% and hence the probability of them increasing it further increases.

    Astrazeneca Pharma

    Blue Dart Exp.

    BOC India

    The stocks like GMM Pfaulder, Cambridge Soln., 3M, Singer, Novartis loose out.

    Nitta Gelatin being co- promoted by Japanese Nitta Gelatin and KSIDC also

    Elantas Beck

    Fairfield Atlas

    moves out.

    Wendt India is a disputed case as Carborandom owns about 40% stake in the

    company. Gillette (I) and OFSS are also excluded, although they can be delisting

    Honeywell Auto

    Ineos ABS (India

    Kennametal India

    candidates.

    We calculated the expected target price as per the formula discussed above (i.e.

    Average of weekly high and low for last 26 weeks ending Jan. 06, 2011) and Kennametal India

    Fresenius Kabi Onco.

    Timken India

    compared with the CMP to decide whether it is worth investing in the stock.

    The other condition (Average of weekly high and low for 2 weeks preceding the

    date on which the recognized stock exchanges are informed) will be contingent

    20NAM Securities Direct

    on the event. Hence, this condition becomes Not Relevant (NR) as on date for

    arriving at the floor price of delisting.

  • 8/2/2019 Axis Direct Report (1)

    21/24

  • 8/2/2019 Axis Direct Report (1)

    22/24

    Disclaimer

    Disclaimer of Axis Securities & Sales Ltd.

    The document has been prepared by Enam Securities Direct Private Limited (the company). Axis Securities & Sales Limited (hereinafter referred to as ASSL) has been permitted by the company to use the same and circulate it to its clients. This document is

    not, and should not be construed, as an offer to sell or solicitation to buy any securities in any jurisdiction. This document may not be reproduced, distributed or published, in whole or in part, without prior permission from the Company. ASSL does not guarantee

    that the document is complete or accurate and it should not be relied on as such. Investors should make his/her own research, analysis and investigation as he/she deems fit and reliable to come at an independent evaluation of an investment (including the merits,

    demerits and risks involved), and should further take opinion of their own consultants, advisors to determine the advantages and risks of investment. ASSL, its affiliates, group companies, directors, employees, agents or representatives shall not be held

    , , , , , ,

    document.

    Registered office address

    Axis House, 8th Floor, Bombay Dyeing Mills Compound, Pandurang Budhkar Marg, Worli, Mumbai 400 025.

    Axis Securities and Sales Limited

    SEBI Registration no : NSE (CM)-INB 231387235, (FO)-INF 231387235, (CDS)-INE 231387235,BSE(CM)-INB 011387330,(FO)-INF011387330, ARN No. 51485

    Solaris,"C" Bldg., 6th floor, Opp. L&T Gate No. 6, Saki Vihar Road, Powai, Mumbai-400072, Tel No.-18001030808,

    Compliance Officer Details:

    Name: AnandShaha, E-Mail ID: [email protected],Tel No: 022-40754152.

    Copyright 2011 - Enam Securities Direct Private Limited and Axis Securities and Sales Limited.

    22NAM Securities Direct

  • 8/2/2019 Axis Direct Report (1)

    23/24

    Disclosure of Interest Statement(As of January 13, 2012)

    CONFLICT OF INTEREST DISCLOSURE

    We, at ENAM, are committed to providing the most honest and transparent advice to our clients. However, given the nature of the capital markets, from time to time we are faced with situations that could give rise to potential conflict of interest. In order to

    provide complete transparency to our clients, before we make any recommendations, we are committed to making a disclosure of our interest and any potential conflict IN ADVANCE so that the interests of our clients are safe- guarded at all times. In light of this

    olic we have instituted what we believe to be the most com rehensive disclosure olic amon leadin investment banks/brokera es in the world so that our clients ma make an informed ud ment about our recommendations The followin disclosures are

    Scrip Name Grey List/MBD Relation Broking Relationship Firm Holding Director HoldingAlfa-Laval (India) Ltd No No No No

    Astrazeneca Pharma India Ltd No No No No

    , .

    intended to keep you informed before you make any decision- in addition, we will be happy to provide information in response to specific queries that our clients may seek from us.

    Blue Dart Express Ltd No No No No

    Elantas Beck India Ltd No No No No

    Fairfield Atlas Ltd No No No No

    Gillette India Ltd No No No No

    Honeywell Automation India Ltd No No No Yes

    Ineos ABS (India) Ltd No No No Yes

    Kennametal India Ltd No No No Yes

    Fresenius Kabi Onco No No No No

    Timken India Ltd No No No NoBOC India Ltd No No No Yes

    We are committed to providing completely independent and transparent recommendations to help our clients reach a better decision.

    23NAM Securities Direct

  • 8/2/2019 Axis Direct Report (1)

    24/24

    Thank Youecur es rec r va e m e

    Sunil Shah | [email protected]

    Pankaj Bobade | [email protected]