Bajaj corp initiating coverage report
1 like1,298 views
Bajaj Corp is initiating coverage on Bajaj Corp Ltd (BCL) as a "Buy" with a target price of Rs 136. BCL is a leading producer of hair oils in India, with its flagship brand Almond Drops contributing over 93% of sales. It has a dominant 53.9% market share in the fast growing light hair oil segment. The report recommends buying BCL due to its strong brand, market leadership position, and expected 30.6% annual earnings growth over the next two years as it launches new products and pursues acquisitions.
Bajaj corp initiating coverage report
- 1. Bajaj Corp BUY Target Price ` 136 CMP ` 99 FY13 PE 10.2x Index Details We initiate coverage on Bajaj Corp Ltd as a BUY with a Price Objective Sensex 15,882 of ` 136 (target 14x FY13 P/E). At CMP of ` 99, the stock is trading at Nifty 4,749 12.7x and 10.2x its estimated earnings for FY12 & FY13 representing a BSE 100 8,143 potential upside of ~37.4% over a period of 15 months. Strong Personal sustainable volume growth and pricing power of its flagship brand Industry Products “Almond Drops”, new product launches in niche segments and inorganic acquisitions should lead to an earnings growth of 30.6% Scrip Details CAGR over the period FY11 to FY13. Bajaj Corp Ltd is one of the fastest growing companies in the FMCG space with market leadership Mkt Cap (` cr) 1,460 in the niche “Light Hair Oil” category and over the years has BVPS (`) 29.4 successfully consolidated its market share. O/s Shares (Cr) 14.7 Avg Vol (Lacs) 0.1 Brand leadership, product differentiation, and extensive 52 Week H/L 132/73 network reach has helped BCL maintain its market leadership STOCK POINTER Div Yield (%) 1.9 The Light Hair Oil (LHO) segment (~13% of total hair oil market) has witnessed FVPS (`) 1 ~25.5% CAGR (in value terms) and ~17.6% CAGR (in volume terms) over the period of 6 years since 2006-07. Further this segment is expected to grow at ~17% Shareholding Pattern CAGR over FY12-14 and Bajaj Corp with its offering of Almond Drops hair oil ADHO (~93% of total sales) is best placed to benefit from this opportunity. Over the Shareholders % years, ADHO has enhanced its market share to 53.9% (+1360 bps since FY08) and Promoters 84.7 has ambitious plans to further consolidate its position in this segment to ~65% over DIIs 4.0 the next five years. Slew of measures like sachets to penetrate the rural market FIIs 5.7 (being the only player), targeted advertising, product differentiation through use of glass bottle packaging (which reinforces its value proposition) and market Public 5.6 expansion strategies to convert coconut hair oil users to the higher value added Total 100 LHO category should stand the company in good stead to achieve its growth targets. BCL vs. Sensex New foray into the fast growing cooling hair oil segment to help diversify product portfolio and boost revenues Leveraging on its strong presence in the LHO segment and the distribution strength of over 2 mn retail outlets, BCL is looking at strategic brand extension and new product launches. In line with this strategy, the company has forayed into the ~ ` 640 crore cooling hair oil segment with the launch of Kailash Parbat Cooling oil (KPCO). The initial response has been quite promising with KPCO attaining a volume market share of 1% within the first quarter of its launch. However we have not factored this in our model and represents an upside risk to our estimates. Key Financials (` in Cr) Net EPS Growth RONW ROCE EV/ Y/E Mar EBITDA PAT EPS P/E (X) Revenue (%) (%) (%) EBITDA(X) 2010 294.6 97.4 83.9 6.7 78.5 217.4 263.5 - - 2011 358.7 108.2 84.1 5.7 -14.9 41.9 33.5 17.5 13.0 2012E 458.6 113.5 114.8 7.8 36.5 25.7 32.8 13.0 12.4 2013E 545.5 149.7 143.4 9.7 24.9 26.8 34.2 10.4 9.4 - 1 of 12 - Wednesday 4th Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 2. Prospective inorganic growth on the back of cash availability In its initiative to grow through acquisitions BCL is scouting for brands in the personal care segment in the domestic, as well as, international market. The huge cash pile of ~ ` 346.7 crore is a strong advantage and can be put to work to undertake a sizable acquisition which would catapult the company into a higher growth phase. This would not only help de-risk the brand portfolio but would help diversify the revenue stream and improved profitability leading to better shareholder returns which in turn should lead to higher valuations. Valuation At the CMP of ` 99, BCL is trading at 12.7x and 10.2x its estimated earnings for FY12 and FY13. We initiate coverage on Bajaj Corp Ltd as a BUY with a Price Objective of ` 136 (14x FY13 EPS) over a period of 15 months. We have valued the stock at ~35.5% discount to Marico‟s valuation of 21.7x FY13 EPS (as per Ventura estimates). BCL‟s earnings are expected to grow at a 30.6% CAGR over the forecast period FY12-13 which is far ahead of the FMCG sector‟s growth. Strong cash generation ability and the better visibility of its earnings over the next two to three years are an added attraction. th - 2 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 3. Company Background Part of the esteemed Shishir Bajaj Group of companies ("Bajaj Group"), Bajaj Corp Ltd (BCL) is one of the leading producers of hair oils. BCL is the 3rd largest player in the ~ ` 5,326 crore hair oil market and the market leader (market share of 53.9%) in the ~ ` 690 crore Light Hair Oil (LHO) segment. “Bajaj Almond Drops Hair Oil” (ADHO) is the key brand in its product portfolio, contributing over 93% to the total sales. In addition, the company has other hair oil brands – Brahmi Amla, Amla Shikakai, Jasmine, and Kailash Parbat Cooling Oil (launched recently). BCL also has a presence in the oral care segment through its brand Kala Dant Manjan; however, this constitutes a miniscule portion of its total revenue. Hair Oil Industry in India (> 50% of the overall hair care industry) FMCG Rs 1,33,876 cr (USD 29.8 bn) Hair Care Rs 10,243 cr (USD 2.3 bn) Hair Conditioners Shampoo (32%) Perfumed Oil (31%) Coconut Oil (21%) Hair Dyes (14%) (2%) Rs 3,277 cr Rs 3,175 cr Rs 2,151 cr Rs 1,434 cr Rs 204 cr (USD 728 mn) (USD 705 mn) (USD 478 mn) (USD 319 mn) (USD 45 mn) Heavy Amla based Coconut based oils Cooling Oils Others Oils Light Hair Oils (13%) (50%) (12%) (10%) (15%) - Brahmi Amla - Amla Shikakai - Almond Drops - Kailash Parbat - Chameli Jasmine BCL’s Product Portfolio Overall Hair oil Market BCL’s Presence Source: BCL, Ventura Research th - 3 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 4. Key Investment highlights Brand leadership, product differentiation and extensive network reach has helped BCL maintain its market leadership The Light Hair Oil (LHO) category (~13% of total Hair Oil Market), which comprises the premium hair oil segment, witnessed ~25.5% CAGR (in value terms) and ~17.6% CAGR (in volume terms) over the period of 6 years since 2006-07. This segment is expected to continue to grow at a CAGR of 17% in volume terms over the period FY12-14. BCL, with its LHO brand - Bajaj Almond Drops Hair Oil (ADHO) commands a market share of 53.9% (by value) and contributes more than 93% to its total sales, is best placed to avail of this opportunity. Despite ADHO being a leader in the LHO category by a fair margin than its nearest peers Marico‟s – Hair & Care (~22%) and Dey‟s Medical – Keo Karpin (~19%), the company has ambitious plans to enhance market share to ~65% from its current 53.9% by FY16. LHO Market – Volume LHO Market – Value 25000 900 800 20000 700 in Kilo Litres Rs in crore 600 15000 500 400 10000 300 5000 200 100 0 0 FY07 FY08 FY09 FY10 FY11 H1FY12 FY07 FY08 FY09 FY10 FY11 H1FY12 Source: BCL, Ventura Research Source: BCL, Ventura Research ADHO - Volume ADHO - Value 12000 500 450 10000 400 in Kilo Litres 350 Rs in crore 8000 300 6000 250 200 4000 150 2000 100 50 0 0 FY07 FY08 FY09 FY10 FY11 H1FY12 FY07 FY08 FY09 FY10 FY11 H1FY12 Source: BCL, Ventura Research Source: BCL, Ventura Research th - 4 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 5. ADHO – Market Share (Volume) ADHO – Market Share (Value) 60% 60% 53.0% 53.9% 49.1% 50.2% 50.3% 47.7% 46.5% 50% 44.1% 50% 38.4% 40.3% 40% 40% 30% 30% 20% 20% 10% 10% 0% 0% FY08 FY09 FY10 FY11 H1FY12 FY08 FY09 FY10 FY11 H1FY12 Source: BCL, Ventura Research Source: BCL, Ventura Research In order to dominate this space BCL has come up with many initiatives like sachets to penetrate the rural market (being the only player), targeted advertising campaign, product differentiation through use of glass bottle packaging (which reinforces its value proposition) and market expansion strategies to convert coconut hair oil users to the higher value added LHO category. While competition has introduced similar products at lower price points, BCL has adopted an aggressive pricing policy and yet has grown its market share and volumes clearly indicating the brand power of ADHO. Peer product price comparison for 100ml product 60 50 50 48 46 42 42 MRP per 100ml 40 37 36 34 30 27 23 20 10 0 Almond Keo Hair & Dabur Parachute Brahmi Dabur Amla Kailash Navranta Drops Karpin Care Vatika Amla Amla Shikakai Parbat BCL products Competitors products Source: BCL, Ventura Research th - 5 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 6. Price hikes but not at the cost of market share 50 60.0% 46 45 40 50.0% 40 35 35 32 MRP per 100ml 35 30 40.0% 30 25 30.0% 20 20.0% 15 10 10.0% 5 0 0.0% Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 ADHO Price Market Share (RHS) Source: BCL, Ventura Research On the distribution front, BCL have an extensive reach in urban and rural market through 2.0 million retail outlets serviced by 5913 direct distributors and 11,057 wholesalers. The northern region of India is the major market as well as fastest growing zone for LHO category. Given the fact that ~51% of company‟s stockists are based in North India, high penetration of ADHO in rural and urban area is virtually assured. Moreover, BCL is rapidly expanding its distribution reach as its stockists strength has grown from less than 1500 in FY05 to 5913 in Q2FY12 and the company plans to further accelerate additions to the distribution outlets. This is evident from the fact that ADHO generates ~39% of its sales from the rural markets which is higher than the industry average. Distribution Structure Factory (5) Central Warehouse (1) Regional Distribution Centre (32) Urban Rural Distribution Distribution Redistribution Super Stockist Stockist (1,756) (145) Retail Outlets Sub-stockist (9,67,804) (4,023) Retail Outlets (10,62,008) Source: BCL, Ventura Research th - 6 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 7. New foray into the fast growing cooling hair oil segment to help diversify product portfolio and boost revenues BCL has identified the fast growing cooling hair oil segment (~21% CAGR against ~17% CAGR of hair oil industry growth) as one of its key growth drivers. Leveraging of its prevailing strong brand equity and the distribution reach of over 2 mn retail outlets, BCL has recently launched Kailash Parbat Cooling oil (KPCO). Cooling Oil market – Volume Cooling Oil market – Value 14,000 600 12,000 500 10,000 400 Rs in crore in Kilo Litres 8,000 300 6,000 200 4,000 2,000 100 0 0 FY07 FY08 FY09 FY10 FY07 FY08 FY09 FY10 Source: BCL, Ventura Research Source: BCL, Ventura Research The product was initially test marketed in both north and south India and the feedback from the northern states (which is the bastion of BCL) was very encouraging. KPCO was able to achieve a volume market share of 1% within the first quarter of its launch itself. With the onset of the summer season the sales are expected to pick up sharply and the current availability in 3.6 lakh outlets should help boost sales. Already in Rajasthan, KPCO has achieved a market share of 7.6% and the states of UP, Bihar, Jharkhand and Chhattisgarh are expected to buoy the volume growth. Currently KPCO faces stiff competition from „Himgange‟ (unorganized sector), Emami‟s „Himami Navratna‟ and Marico‟s „Nihar‟ cooling oil. Nihar cooling oil had an encouraging response during test marketing down south; however post launch it has not been able to garner satisfactory volumes. While KPCO‟s launch may not be EPS accretive from the first year, it will steadily add to the revenues as cooling oil is a fast growing segment. Prospective inorganic growth on the back of cash availability As a part of its growth strategy, BCL is scouting for inorganic growth opportunities in the FMCG personal care and hair oil market (both domestic and international market) with focus on niche brands. Moreover, BCL has also hired few consultants for screening suitable targets. With zero debt and huge cash and cash equivalents of ~ ` 346.7 crore, it would not be difficult for the company to fund any potential acquisitions going forward. Further, BCL does not have any major capital expenditure (capex) plan and also does not require to raise additional funds to meet its working capital requirement. Going further, we believe that the deployment of cash to expand both organically as well as inorganically will boost the company‟s revenues as well as valuations. th - 7 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 8. Key Concerns Volatility in raw material prices namely light liquid paraffin and vegetable oil Off late prices of key input Light Liquid Paraffin (~ 41.4% of the RM cost) and vegetable oil (~8.3% of RM cost) have become very volatile and unfavorable movements can significantly affect profitability and volume growth. However, BCL had taken an average price increase of 8.5% in ADHO in May 2011 which, to a certain extent, would provide shield against any substantial increase in costs. Key raw material cost resulting in margin pressure 100 38.8% 45.0% 90 40.0% 80 31.5% 30.0% 35.0% 28.5% 28.2% 70 25.6% 30.0% Rs per Kg 60 25.0% 50 20.0% 40 30 15.0% 20 10.0% 10 5.0% 0 0.0% Light Liquid Paraffin Refined Oil EBITDA Margin (RHS) Source: BCL, Ventura Research Reliance on one single product + declining volume of other products = Riskier proposition The company has a very concentrated portfolio, which brings a certain amount of risk attached with it. Almond Drop hair oil (ADHO) constitutes over 93% to the total revenue of BCL. Any drop in the sales of Almond Drops will adversely affect company‟s market share, business and financial performance. Moreover, the increasing competition from its key competitors may affect the sales volume and consequently hurt the overall health of the company. Non-operational concerns have hurt valuations Sensible deployment of available cash and cash equivalents to enhance its product portfolio or to grow inorganically is one of the key drivers for the company. However, recent expenditure to acquire land for future corporate premises in Mumbai (` 75 crore worth) and guest houses (` 15 crore worth) has raised investor‟s concerns. Until the cash pile of ` 346.7 crore is put to good use which would directly benefit business prospects, valuations would continue to remain depressed. th - 8 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 9. Financial Performance Bajaj Corp Ltd witnessed a steady 31.6% YoY growth in its top line to ` 107.1 crore in Q2FY12 as against ` 81.4 crore in Q2FY11. Moreover, EBITDA and net profit increased sequentially by 3.1% and 1.2% to ` 27.4 crore and ` 28.8 crore (aided by yield from liquid investments ~ ` 9.9 crore) respectively. EBITDA margins for the business surged sequentially by 67bps to 25.6% in Q2FY12 as against 24.9% in Q1FY12 on the back of ~ 8.5% weighted average price hike and ~ 22% volume growth in its key brand ADHO. We believe that BCL is likely to maintain ADHO‟s volume growth at ~17% leading to further increase in its market share. In our view, the recent diversification efforts, where the company has forayed into the fast-growing cooling hair oil category would be positive for the stock as BCL can very well leverage its pan-India distribution network for new product launches. Quarterly Financial Performance Particulars Q2FY12 Q2FY11 FY11 FY10 Net Sales 107.1 81.4 359.4 294.9 Growth % 31.6 21.9 Total Expenditure 79.7 58.2 250.5 197.2 EBDITA 27.4 23.2 108.9 97.7 EBDITA Margin % 25.6 28.5 30.3 33.1 Depreciation 0.5 0.4 1.8 0.8 EBIT (EX OI) 26.9 22.8 107.1 96.9 Other Income 9.9 2.4 17.0 4.8 EBIT 36.8 25.2 124.1 101.7 Margin % 34.4 30.9 34.5 34.5 Interest 0.0 0.0 0.1 0.1 Exceptional items 0.0 -6.3 -18.9 0.0 PBT 36.8 18.8 105.1 101.6 Margin % 34.4 23.1 29.2 34.5 Provision for Tax 8.0 3.7 20.9 17.6 PAT 28.8 15.1 84.1 83.9 PAT Margin (%) 26.9 18.6 23.4 28.5 Source: BCL, Ventura Research Financial Outlook Aided by steady volume growth and sustained leadership position in its flagship brand ADHO, we expect revenues to grow at a CAGR of 23.3% to ` 545.5 crore over the forecast period of FY11-13. Also, going forward, its foray into the fast growing cooling hair oil segment will further boost revenues. We expect BCL to maintain ~26% EBITDA margin (excl OI) over the forecasted period amidst volatile raw material prices. Consequently, we expect the PAT to grow at a CAGR of 30.6% to ` 143.4 crore in FY13E as compared to ` 84.1 crore in FY11. th - 9 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 10. Revenue and profitability trend 33.1% 600 35.0% 30.2% 27.4% 30.0% 500 24.8% 28.5% 25.0% In Rs. Crore 400 26.3% 25.0% 23.4% 20.0% 300 545.5 15.0% 458.6 200 358.7 294.6 10.0% 100 5.0% 0 0.0% FY10 FY11 FY12E FY13E Revenues EBITDA Margin (excl OI) PAT Margin Source: BCL, Ventura Research Valuation At a CMP of ` 99, BCL is trading at 12.7x and 10.2x its estimated earnings for FY12 and FY13. We initiate coverage on Bajaj Corp Ltd as a BUY with a Price Objective of ` 136 (14x FY13 EPS) over a period of 15 months. We have valued the stock at ~35.5% discount to Marico‟s valuation of 21.7x FY13 EPS (as per Ventura estimates). BCL‟s earnings are expected to grow at a 30.6% CAGR over the forecast period FY12-13 which is far ahead of the FMCG sector‟s growth. Strong cash generation ability and the better visibility of its earnings over the next two to three years are an added attraction. One year forward PE 30 25 20 PE (x) 15 10 5 0 Aug-10 Nov-10 Feb-11 May-11 Aug-11 Nov-11 Bajaj Corp Forward PE Average PE Source: Ventura Research th - 10 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 11. One year forward PE relative to Marico One year forward PE discount relative to Marico 0.0% 35 Aug-10 Nov-10 Feb-11 May-11 Aug-11 Nov-11 30 -10.0% 25 -20.0% 20 PE (x) -30.0% 15 -40.0% 10 -50.0% 5 -60.0% 0 Aug-10 Nov-10 Feb-11 May-11 Aug-11 Nov-11 -70.0% Bajaj Corp Forward PE Marico Forward PE % Discount to Marico's One year forward PE Source: Ventura Research Source: Ventura Research Peer Comparison Earnings P/E P/B ROE Company Name Growth (%) FY12E FY13E FY12E FY13E FY12E FY13E FY11-13E Bajaj Corp 12.7 10.2 3.2 2.7 25.7 26.8 30.6 Marico 26.5 21.7 7.4 5.7 28.1 26.3 19.4 Dabur 27.0 22.7 10.5 8.4 42.7 40.4 18.3 Emami 19.3 16.1 6.1 5.0 32.3 35.2 19.3 HUL 36.2 31.7 25.4 19.0 70.0 59.9 15.1 Zydus Wellness 20.5 16.7 7.8 6.1 42.9 39.7 21.3 ITC 25.9 21.9 8.5 7.6 34.6 36.5 19.2 P&G 31.2 22.2 8.2 6.9 24.3 29.2 28.2 GCPL 20.9 16.1 5.4 4.3 33.5 26.7 27.8 Britannia Ind 28.1 22.1 10.7 8.5 39.6 48.2 34.3 GSK Consumers 24.4 20.7 7.8 6.4 34.6 34.5 30.3 Colgate Palmolive 30.5 26.4 30.3 25.4 106.4 102.8 9.3 Nestle 31.4 26.5 22.8 17.5 77.1 76.5 35.9 Source: Ventura Research Estimates, Bloomberg Estimates th - 11 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.
- 12. Financials and Projections Y/E March, Fig in Rs. Cr FY 2010 FY 2011 FY 2012e FY 2013e Y/E March, Fig in Rs. Cr FY 2010 FY 2011 FY 2012e FY 2013e Profit & Loss Statement Per Share Data (Rs) Net Sales 294.6 358.7 458.6 545.5 EPS 6.7 5.7 7.8 9.7 % Chg. 20.5 21.8 27.9 18.9 Cash EPS 6.8 5.8 8.0 10.0 Total Expenditure 197.2 250.5 345.1 395.8 DPS 7.4 1.9 2.6 3.2 % Chg. 2.3 27.0 37.8 14.7 Book Value 2.0 25.5 30.3 36.2 EBDITA 97.4 108.2 113.5 149.7 Capital, Liquidity, Returns Ratio EBDITA Margin % 33.1 30.2 24.8 27.4 Debt / Equity (x) 0.0 0.0 0.0 0.0 Other Income 5.1 17.8 33.0 33.0 Current Ratio (x) 1.5 2.4 2.8 3.6 PBDIT 102.5 125.9 146.5 182.7 ROE (%) 300.6 22.3 25.7 26.8 Depreciation 0.8 1.8 3.0 3.4 ROCE (%) 367.3 33.5 32.8 34.2 Interest 0.1 0.1 0.1 0.1 Dividend Yield (%) 7.4 1.9 2.6 3.3 Exceptional items 0.0 -19.0 0.0 0.0 Valuation Ratio (x) PBT 101.6 105.1 143.4 179.1 P/E 14.7 17.4 12.7 10.2 Tax Provisions 17.6 21.0 28.6 35.8 P/BV 48.3 3.9 3.3 2.7 Reported PAT 83.9 84.1 114.8 143.4 EV/Sales 4.7 3.8 3.0 2.5 PAT Margin (%) 28.5 23.4 25.0 26.3 EV/EBIDTA 14.2 12.7 12.1 9.2 Raw Materials / Sales (%) 22.6 26.2 29.5 29.5 Efficiency Ratio (x) Manpower cost / Sales (%) 4.0 4.0 4.0 4.0 Inventory (days) 12.3 14.7 17.0 17.0 Other opr Exp / Sales (%) 18.2 18.7 19.0 19.5 Debtors (days) 3.6 6.1 9.0 9.0 Tax Rate (%) 17.4 20.0 20.0 20.0 Creditors (days) 27.1 45.1 60.0 60.0 Balance Sheet Cash Flow statement Share Capital 12.5 14.8 14.8 14.8 Profit After Tax 83.9 84.1 114.8 143.4 Reserves & Surplus 15.4 361.6 431.8 519.5 Depreciation 0.8 1.8 3.0 3.4 Minority Interest 0.0 0.0 0.0 0.0 Working Capital Changes 5.4 14.0 18.9 8.1 Total Loans 0.0 0.0 0.0 0.0 Others -4.6 -11.3 -33.0 -33.0 Deferred Tax Liability 0.0 0.0 0.0 0.0 Operating Cash Flow 86.1 101.5 122.6 130.0 Total Liabilities 27.9 376.3 446.6 534.3 Capital Expenditure -12.8 -6.2 -18.7 -5.6 Gross Block 19.6 24.7 43.4 49.1 Change in Investment 2.7 -311.4 33.0 33.0 Less: Acc. Depreciation 1.3 3.0 6.1 9.5 Cash Flow from Investing -10.2 -317.1 14.3 27.4 Net Block 18.4 21.7 37.4 39.6 Proceeds from equity issue 0.0 297.0 0.0 0.0 Capital Work in Progress 0.0 0.3 0.0 0.0 Issue Exp -2.3 -16.8 0.0 0.0 Investments 2.1 330.1 319.7 319.7 Dividend and DDT -107.9 0.0 -44.6 -55.7 Net Current Assets 5.2 24.3 89.5 175.0 Cash Flow from Financing -110.2 280.2 -44.6 -55.7 Deferred Tax Assets -0.1 0.0 0.0 0.0 Net Change in Cash -34.3 64.6 92.3 101.7 Misc Expenses 2.3 0.1 0.0 0.0 Opening Cash Balance 51.0 16.8 81.3 173.7 Total Assets 27.9 376.3 446.5 534.2 Closing Cash Balance 16.8 81.3 173.7 275.4 Ventura Securities Limited Corporate Office: C-112/116, Bldg No. 1, Kailash Industrial Complex, Park Site, Vikhroli (W), Mumbai – 400079 This report is neither an offer nor a solicitation to purchase or sell securities. The information and views expressed herein are believed to be reliable, but no responsibility (or liability) is accepted for errors of fact or opinion. Writers and contributors may be trading in or have positions in the securities mentioned in their articles. Neither Ventura Securities Limited nor any of the contributors accepts any liability arising out of the above information/articles. Reproduction in whole or in part without written permission is prohibited. This report is for private circulation. th - 12 of 12 - Wednesday 4 Jan, 2012 This document is for private circulation, and must be read in conjunction with the disclaimer on the last page.