adityabirlanuvo_firstcall_150914

8/10/2019 ADITYABIRLANUVO_Firstcall_150914

1/12

C 1562.00

1718.00

: 069A01017

B 10

2014

ADA BA D (CDAD BA): 1 15

BUYBUYBUYBUY

D

B C 500303

10.00

52. / (.) 1577.00/1030.00

(2. A.) 17000

C (. .) 203184.96

A 14A 15 16

258933.90 279648.61 299224.01

BDA 49370.70 54386.31 58986.31

11428.80 12287.97 13409.06

87.86 94.46 103.08

/ 17.78 16.54 15.15

&

A B . (AB), $ 4 , A B G, $ 40 I .

C 8.05% . 62071.30 . 57445.40 , .

D , . 2637.00 . 3313.30 .

D 1 F15, EBIDA . 12727.60 . 11738.70 , 8.42%.

D 1 F15, A B F .16562.9 21% . I .2200 .

A B F 50% .126000 30 J, 2014.

F &

18% .15292.9 EBIDA 53% .1090 .

I 16% .75609.9 EBIDA 20% .25105.8 .

.8626.8 10% EBIDA .880 4%.

F 201415, AB .500 . .350 F B .

A CAG 5% 6% 2013 2016E.

C A CA / () /B() DDD

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

1562.00 203184.96 87.86 17.78 1.82 70.00

& . 617.15 17589.20 51.58 11.96 2.15 180.00

3 6042.00 68063.60 49.58 121.86 9.73 0.00

962.50 5775.00 62.45 15.41 4.83 240.00


2/12

()

1 15,

A B ,

, ,, , II,

I ,

30J, 2014.

14 13 % C

62071.30 57445.40 8.05%

A 2637.00 3313.30 20.41%

20.27 27.56 26.44%

BDA 12727.60 11738.70 8.42%

. 2637.00 . 3313.30

, 20.41%. 8.05% . 62071.30

. 57445.40 , . . 20.27 , 26.44% .

, . 12727.60 . 11738.70

.

B

.

1 15 1 14%

C

7568.40 6539.60 16%

4365.90 3915.30 12%

7261.90 9061.00 20%

&

4049.90 3876.80 4%

23193.20 21671.00 7%

9976.00 9874.60 1%


3/12

A B F (ABF) ( IC) I. I

21 $22.4 (.1342160 ). I

.16562.9 21% . I .2200 .

A , B I (BI)

6.7% 9.5% 7 5 . B

A (BAC) I

9.98% 9.42% . A B F

50% .126000 30 J, 2014.

&

D , 66 1,791 /,

4.4 . I 18% .15292.9 EBIDA 53% .1090 .

23% .7870 EBIDA 66% .620 . EBIDA

200 . 12% .3860 .

J .

, 3,400 6,400 .


4/12

I ,

. I I, 16.6%

15.7% . I 16% .75609.9 EBIDA 20% .25105.8

.

.20.2 .3,000 J 2014

I. I J 2014, I .750

A.

.8626.8 10% EBIDA .880

4%.

F 201415, AB .500 .

.350 F B

.

A B $4 , . I F ( I,

A , BFC, E, B, ), F

& (B & ) . I A,

I B.

A B A B G, $40 I . G

36 , 120,000 42

50 .

A B F (ABF) ( IC) I. I

21 $22.4 (.1342160 ). A B

F 50% .126000 30, J, 2014.

, F & B

I. H I. I


5/12

1,750 /,

4.3 .

G F &

)

) H

)

A

) E

)

E

)

) C I B

F I

G F &

C B H C

A I G F, B

J

I A B I

B I C (A 74:26 AB

F, C)

B A C (A 50:50

AB F, C)

A B F (100 AB)

A B C A ( E), A B

(B), A B ( ), A B

I B (G I A)

I C (A , AB 25.27 )


6/12

() 31, 2013 2016

ADA BA D. 13A 14A 15 16

C D

'

1203.10 1301.80 1301.80 1301.80

90398.70 110585.60 123552.28 137585.76

2236.20 0.00 0.00 0.001. 93838.00 111887.40 124854.08 138887.56

2.

C4.90 4.90 5.19 5.45

3. 9404.30 7781.20 7003.08 7353.23

C

88957.10 118956.10 137989.08 154547.77

4495.40 5522.30 6295.42 6924.96

5114.70 5651.30 6103.40 6469.61

1300.90 2426.90 3154.97 3628.22

' 210747.30 232771.20 251392.90 266476.47

667.70 184.90 203.39 213.564. C 311283.10 365512.70 405139.16 438260.58

C

71939.20 65342.50 62728.80 59592.36

31729.30 30911.60 32611.74 33916.21

45757.70 42856.90 41142.62 42788.33

2761.40 3425.50 3939.33 4333.26

' 2920.10 2069.90 2318.29 2503.75

1428.00 548.40 597.76 633.62

5. C 156535.70 145154.80 143338.53 143767.53

(1+2+3+4+5) 571066.00 630341.00 680340.04 728274.36

ACA DC A

A 118394.20 142383.40 158045.57 169740.95

36046.70 37606.40 39110.66 40283.98

33382.10 38355.60 42191.16 45566.45

162157.10 169998.80 173398.78 177560.35

() 212.50 480.20 566.64 645.97

46511.80 65264.90 77012.58 88564.47

45.70 439.50 531.80 611.56

1. C A 396750.10 454528.80 490857.18 522973.72

C A

28696.40 14360.20 15509.02 16439.56

31213.60 36345.50 40343.51 43167.55

18150.30 15422.20 14188.42 15039.73

33645.80 26426.90 22991.40 22043.93

8243.90 7186.20 7832.96 8381.27

& 47464.00 68495.90 80663.49 91956.38

6901.90 7575.30 7954.07 8272.23

2. C A 174315.90 175812.20 189482.86 205300.64

A (1+2) 571066.00 630341.00 680340.04 728274.36


7/12

& 2013 2016

(..) 13A 14A 15 16

D 12 12 12 12

254902.00 258933.90 279648.61 299224.01

3606.20 3388.60 3490.26 3629.87

258508.20 262322.50 283138.87 302853.88

217085.00 212951.80 228752.56 243867.57

41423.20 49370.70 54386.31 58986.31

13211.60 15613.30 17486.90 19235.59

28211.60 33757.40 36899.41 39750.73

D 12954.90 16088.60 17697.46 19113.26

0.00 54.20 133.30 0.00

B 15256.70 17723.00 19068.65 20637.47

3417.80 5505.00 6101.97 6603.99

A 11838.90 12218.00 12966.68 14033.48

1250.00 789.20 678.71 624.42 10588.90 11428.80 12287.97 13409.06

1202.10 1300.80 1300.80 1300.80

90398.70 110585.60 123552.28 137585.76

10.00 10.00 10.00 10.00

88.09 87.86 94.46 103.08

& 31, 2013 30, 2014

(..) 31D13 3114 3014 3014

D 3 3 3 3

65448.00 71118.30 62071.30 68278.43

725.30 961.70 746.00 783.30

66173.30 72080.00 62817.30 69061.73

53208.20 59445.90 50089.70 55646.92

12965.10 12634.10 12727.60 13414.81

3557.10 4718.00 4087.90 4374.05

9408.00 7916.10 8639.70 9040.76

D 4071.30 4299.40 4049.90 4252.40

0.00 186.40 133.30 0.00

B 5336.70 3430.30 4456.50 4788.36

1577.30 1601.30 1676.00 1762.12

A 3759.40 1829.00 2780.50 3026.24

306.70 67.70 143.50 154.98

3452.70 1761.30 2637.00 2871.26

1300.80 1300.80 1300.80 1300.80

10.00 10.00 10.00 10.00

26.54 13.54 20.27 22.07


8/12

13A 14A 15 16

(.) 88.09 87.86 94.46 103.08

BDA (%) 16.25% 19.07% 19.45% 19.71%

B (%) 5.99% 6.84% 6.82% 6.90%

A (%) 4.64% 4.72% 4.64% 4.69%

/ () 17.73 17.78 16.54 15.15

(%) 12.92% 10.92% 10.39% 10.10%

C (%) 21.54% 22.10% 22.14% 22.12%

D 1.76 1.65 1.61 1.54

/BDA () 11.05 10.84 10.31 9.87

B (.) 762.01 860.14 959.82 1067.70

/B 2.05 1.82 1.63 1.46


9/12

A .1562.00, /E 16.54 F15E 15.15 F16E

.

E (E) F15E F16E .94.46

.103.08 .

A CAG 5% 6% 2013 2016E

.

E/EBIDA, 10.31 F15E 9.87 F16E.

B 1.63 1.46 F15E F16E.

F 201415, AB .500 .

.350 F B

.

AB. H, .1718.00

.


10/12

I 23 IC.

7 23 74%

201314.

I 201314, 3% . 59,041 C. IC 8%

5%. C, 40%

37%. I I , IC 3%. (: IDA)

G ,

.

F 2009, . H,

.

I , .

. E

I. E

.

, 50% .

, ,

. ( I

)

I 201314,

.

I 22 A A,

19 A. A 31, 2014, I 904.5

() 790.9 . A 31, 2014, 72.9%

63.8% . I 201314, I

10% . 1,651 (D 28 ).


11/12

I, B A, I C, 70% 68% .

(: AI).

C I F 2012.

I. 610 A. I

, . A

, .


12/12

Firstcall India Equity Research: Email [email protected]

C.V.S.L.Kameswari Pharma

U. Janaki Rao Capital Goods

B. Anil Kumar Auto, IT & FMCG

M. Vinayak Rao Diversified

C. Bhagya Lakshmi Diversified

B. Vasanthi 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 andother 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]

www.firstcallindiaequity.com

adityabirlanuvo_firstcall_150914

Documents