30.07.2012 Views

ICICI Securities Limited Sterlite Technologies (STEOPT)

ICICI Securities Limited Sterlite Technologies (STEOPT)

ICICI Securities Limited Sterlite Technologies (STEOPT)

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

<strong>ICICI</strong> <strong>Securities</strong> <strong>Limited</strong><br />

<strong>ICICI</strong>direct.com coverage universe (Capital Goods)<br />

BHEL<br />

NP (| Cr) EPS (|) PE (x) P/BV (x) RoCE (%) RoE(%)<br />

THERMA CMP 2200 FY10 4311 88.2 25.0 6.9 37.5 29.2<br />

Target 2641 FY11E 5155 105.4 20.9 5.7 39.3 29.9<br />

Mcap (| Cr) 110514 Upside (%) 20.0 FY12E 6504 133.0 16.5 4.6 36.3 27.3<br />

Thermax<br />

NP (| Cr) EPS (|) PE (x) P/BV (x) RoCE (%) RoE(%)<br />

Idirect Code THERMA CMP 677 FY10 141 11.9 57.0 7.7 34.2 14.1<br />

Target 730 FY11E 363 33.2 20.4 6.0 43.3 31.2<br />

Mcap (| Cr) 7901 Upside (%) 7.8 FY12E 518 39.5 17.1 5.0 45.3 35.3<br />

BGR Energy<br />

NP (| Cr) EPS (|) PE (x) P/ABV (x) RoCE (%) RoE(%)<br />

Idirect Code BGRENE CMP 560 FY10 201.0 27.9 20.1 7.9 23.0 31.8<br />

Target UR FY11E 304.8 42.3 13.2 5.9 25.2 36.9<br />

Mcap (| Cr) 4032 Upside (%) - FY12E 372.0 52.7 10.6 4.5 23.6 33.8<br />

Hindustan Dorr Oliver<br />

NP (| Cr) EPS (|) PE (x) P/BV (x) RoCE (%) RoE(%)<br />

Idirect Code HINDOR CMP 90 FY10 56 7.7 11.7 2.9 38.6 27.8<br />

Target UR FY11E 79 11.0 8.2 2.2 36.0 30.4<br />

Mcap (| Cr) 648 Upside (%) - FY12E 106 14.7 6.1 1.7 36.2 31.0<br />

<strong>Sterlite</strong> <strong>Technologies</strong><br />

NP (| Cr) EPS (|) PE (x) P/BV (x) RoCE (%) RoE(%)<br />

Idirect Code <strong>STEOPT</strong> CMP 54 FY10 246 7.0 7.7 2.1 27.8 32.0<br />

Target UR FY11E 170 4.8 11.2 1.6 24.5 26.1<br />

Mcap (| Cr) 1917 Upside (%) - FY12E 241 6.8 7.9 1.2 23.0 24.1<br />

Source: Company, <strong>ICICI</strong>direct.com Research<br />

<strong>ICICI</strong>direct.com | Equity Research<br />

Exhibit 9: Recommendation History<br />

140<br />

120<br />

100<br />

80<br />

60<br />

40<br />

20<br />

0<br />

May-10<br />

May-10<br />

Jun-10<br />

Initiaing Coverage: CMP-|95<br />

TP: |125 (Strong Buy)<br />

Jun-10<br />

Jun-10<br />

Jul-10<br />

Jul-10<br />

Source: Company, <strong>ICICI</strong>direct.com Research<br />

Aug-10<br />

Aug-10<br />

Sep-10<br />

Sep-10<br />

Oct-10<br />

Oct-10<br />

Q3FY11: CMP-|<br />

54<br />

Nov-10<br />

Nov-10<br />

Nov-10<br />

Dec-10<br />

Dec-10<br />

Jan-11<br />

Jan-11<br />

Page 6

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!