View
217
Download
0
Category
Preview:
Citation preview
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
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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 .
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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 .
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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.
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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.
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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.
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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 .
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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
.
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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 .
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
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.
8/13/2019 Firstcall- Escorts Ltd -eRr Group- Result Update
15/15
Firstcall India Equity Research: Email info@firstcallindia.com
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: info@firstcallindiaequity.comwww.firstcallindiaequity.com
Recommended