EPS,

June,15

Industries
PE

Last four
Quarter
EPS

Book
Value

Price, Book
Value ratio

Dividend
(4 year
avarage)

Axis Bank
Balrampur Chini
Canara Bank
Cipla
Hindalco
IDFC
IFCI
Indian Hotels
Jindal Steel
NHPC
NTPC
Pipavav Defence
Tata Steel
TVS Motor
Voltas
BHEL
Canara Bank
Exide Ind Future Retail
Guj Mineral
IVRCL
Neyveli Lignite
Punj Lloyd
Rashtriya Chem
Tanla Solutions
Unitech
Icici Bank
Bajaj Electrick
Bharti Airtel
Gati

8.33
-2.97
9.29
8.56
0.52
1.51
0.61
0.52
-2.92
0.69
2.59
-2.27
12.41
1.9
2.49
0.14
9.29
1.83
0.14
2.31
-3.93
2.19
-18.00
0.96
0.10
0.00
5.09
2.01
4.99
0.28

21.54
15.74
11.75
38.96
13.35
6.9
6.56
50.23
5.39
11.22
11.22
34.04
7.06
24.55
18.03
43.11
11.75
33.24
44.71
14.06
22.98
11.22
22.98
9.96
23.15
24.6
21.19
49.66
14.45
122.96

32.28
-5.17
46.09
19.16
3.41
9.27
3.18
-0.53
-9.66
2.06
12.4
-7.36
55.8
7.7
10.58
5.15
46.09
6.07
0.32
13.94
-18.59
9.61
-22.29
5.27
0.4
-0.13
19.8
0.08
32.61
2.73

188.02
46.11
514.24
137.98
182.36
106.22
38.02
32.39
139.4
25.47
116.56
26.73
686.39
34.63
55.59
140.82
514.24
47.44
124.43
105.75
16.06
92.29
96.43
49.14
60.92
37.66
138.52
67.34
199.95
70.2

2.98
1.02
0.68
4.96
0.49
1.35
0.61
2.84
0.51
0.72
1.09
2.3
0.37
6.64
5.47
1.86
0.68
3.47
1
0.82
0.66
0.91
0.29
1.12
0.53
0.19
2.17
3.91
1.93
2.49

17
0.68
11.5
2.2
1.36
2.37
1
0.7
1.55
0.55
4.82
0
10.5
1.25
1.76
5.21
11.5
1.6
0.65
3
0.15
2.67
0.07
1.37
0.02
0.02
5
1.75
2.5
0.8

Mahindra Life
Space
CESC
Pidilite
Ashoke Layland
Eveready
Apollo Tyre

4.32

22.98

22.26

322.6

1.36

11.47
4.28
0.56
2.19
4.46

11.45
48.65
78.84
40.16
16.16

52.73
10.87
1.9
7.47
14.4

545.26
45.83
14.4
85.95
64.19

1.04
12.69
6.75
3.84
3.14

8
2.9
0.45
0
2

3.52

9.96

7.26

58.27

1.15

1.9

0.77
0.37
-0.76
1.41

16.03
22.98
14.26
22.98

20.05
1.66
-4.41
5.36

47.22
36.76
13.96
254.21

7.71
1.85
0.28
0.31

20.7
0.25
0
0

0.62

22.98

2.08

211.74

0.37

Stock

Chambal Fertilizer
Coal India
Delta Corp
Gujrat NRE Coke
HDIL
Patel Engineering

STC
Subros
Suzlon
Tata Global
Tata Motors
Escort
Goodyear
Dabour
HUL
ITC
Tech Mahindra
Wipro
Yes Bank

-0.19
0.67
-0.23
1.07
0.86
3.04
13.71

42.83
35.27
43.11
33.61
78.84
37.2
16.16

-3.22
3.51
-18.3
4.81
-15.09
6.44
44.45

20.65
52.87
-6.01
40.08
78.55
152.82
229.93

9.3
1.82
1
3.35
4.45
1.11
3

0
0.7
0
2.3
0
1.8
10

Date:-18/08/2015
Fair Price
Q1,15

CMP

678.31
43.32
530.06
744.27
88.25
143.07
22.56
92.76
68.05
22.56
134.31
56.26
383.45
241.31
315.94
256.98
530.06
200.17
123.92
193.00
7.86
105.15
22.67
54.74
32.32
7.14
414.56
269.41
468.71
334.88

561.40
47.75
346.70
703.15
90.65
145.65
23.40
91.90
70.90
18.25
128.05
61.95
246.55
229.80
313.65
261.35
346.70
161.95
120.40
84.50
10.33
83.50
27.70
53.90
32.20
7.01
302.95
263.30
385.35
174.45

505.53

439.05

595.76
633.00
149.35
338.46
230.70

569.00
581.60
97.30
330.50
201.85

70.41

67.00

349.30
68.44
3.70
123.17

364.05
68.05
3.78
78.95

78.57

79.30

% of
Recommenda
Potential tion Upto 1
w.r.t CMP year duration
21%
-9%
53%
6%
-3%
-2%
-3.6%
1%
-4%
24%
5%
-9%
56%
5%
1%
-2%
53%
24%
3%
128%
-24%
26%
-18%
2%
0%
2%
37%
2%
22%
92%

BUY
SELL
BUY
HOLD
HOLD
HOLD
SELL
HOLD
HOLD
HOLD
SELL
HOLD
HOLD
SELL
HOLD
SELL
BUY
BUY
BUY
BUY
SELL
HOLD
SELL
SELL
HOLD
HOLD
BUY
BUY
BUY
BUY
BUY

FY-06
Book
Value

FY-11
Book
Value

20.72
36.5
171.19
65.83
82.86
22.67
-61.37
30.26
59.9
15.62
54.53
9.84
176.26
16.13
7.30
29.8
171.19
6.72

92.554
50.3
405
82.25
155.1
70
50.98
40.88
93.01
18.92
82.34
25.23
487.55
21.04
38.43
82.34
405
31.94

24.57
4.43
47.68
40.41
24.76
2.174
15
49.91
9.056
38.71
21.51

CAGR - 5 CAGR - 10

52.51
14.86
66.61
107.05
36.46
62.79
35.48
95.66
60.91
116.15
33.53

19%
-2%
6%
14%
4%
11%
-7%
-6%
11%
8%
9%
1%
9%
13%
10%
14%
6%
10%
#DIV/0!
19%
2%
8%
-3%
8%
-1%
2%
10%
3%
15%
20%

28%
3%
13%
9%
9%
19%
#VALUE!
1%
10%
6%
9%
12%
16%
9%
25%
19%
13%
24%
#DIV/0!
18%
15%
8%
10%
8%
45%
11%
12%
25%
20%
14%

41.18
163.16
8.17
5.69
71.27
16.45

251.81
344.52
22.51
9.9
90.74
37.55

6%
12%
19%
10%
-1%
14%

26%
14%
21%
11%
2%
16%

11%
14%
8%
-14%
3%

11%
#DIV/0!
34%
4%
24%

3%

21%

15%
5%
9%
53%
2%
14%

HOLD
BUY
BUY
HOLD
BUY

5%
-4%
1%
-2%
56%

HOLD
BUY
HOLD
SELL
BUY

23.09
2.7
9.93
37

39
28.21
27.5
25.8
225.97

-1%

BUY

38.94

191.04

190.28
123.10
-6.24
159.36
353.37
237.77
720.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

192.10
96.20
23.85
134.20
349.70
169.10
626.50

-1%
28%
-126%
19%
1%
41%
15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

SELL
BUY
HOLD
BUY
HOLD
BUY
BUY

60.855
21.48
19.53
20.27
28.79
74.76
50.84

113.24
38.36
38.23
32.9
63
170.47
135.89

-35%
8%
#VALUE!
5%
6%
-3%
14%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

-11%
11%
#VALUE!
8%
12%
8%
18%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Recommendatio
n For 1-3 year
duration
BUY
SELL
HOLD
HOLD
HOLD
BUY
SELL
HOLD
HOLD
SELL
SELL
HOLD
BUY
BUY
BUY
BUY
HOLD
BUY
BUY
AVOID
SELL
SELL
SELL
HOLD
HOLD
BUY
BUY
BUY
BUY
BUY
BUY
BUY
HOLD
SELL
BUY
HOLD
BUY
HOLD
SELL
HOLD
HOLD

SELL
HOLD
AVOID
SELL
HOLD
HOLD
BUY