20150107_nesco-limited_1536_quarterupdate.pdf

7/23/2019 20150107_NESCO-Limited_1536_QuarterUpdate.pdf

1/9

C 1703.00

1840.00

: E317F01027

AA 7

, 2014

EC ED (AE BA):2 F15

BUYBUYBUYBUY

D

.

BE C 505355

F 10.00

52. H / (.) 1844.00/742.05

(2. A ) 9900

C ( ) 23998.68

F14A F15E F16E 1611.08 1836.63 2038.66

EBDA 1280.31 1526.88 1642.92

810.25 1003.00 1079.91

E 57.50 71.17 76.63

/E 29.62 23.93 22.22

(%)

1

&

EC

, &

;

.

D 2 15, . 265.61

. 190.30 2 14,

39.57%.

19.41% .

466.40 . 390.58 ,

.

EBDA . 399.42 . 313.25

, 27.51%.

B 32.36% .

377.61 . 285.30

.

E .18.85

, 39.57%

.

B E C ,

. 438.88

. 348.94 2 14,

26%.

A

CA 12% 10%

2013 2016E .

EE G C AE CA E /E () /B() DDED

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

EC 1703.00 23998.68 57.50 29.62 5.55 50.00

D C 92.40 21311.10 2.53 36.52 2.61 25.00

194.30 17509.90 4.91 39.57 1.00 7.50

C E 680.45 8523.30 23.06 29.51 8.17 25.00


2/9

( )

2 15,

E 1939 A

E C. . (E), ,

,

,

30, 2014.

14 13 % C

466.40 390.58 19.41

A 265.61 190.30 39.57

E 18.85 13.50 39.57

EBDA 399.42 313.25 27.51

.265.61 . 190.30

, 39.57%. 19.41% .466.40 .390.58 , .

.18.85 , 39.57% .

, . 399.42 . 313.25

.

B

E (. )2 F15 2 F14

%

C

13.74 17.37 21%

19.01 15.90 20%

&

21.06 27.46 23%

82.49 69.72 18%


3/9

E 1939 A E C. . (E),

, ,

. E ,

;

.

,

E C, . E

, ,

.

&

B C & E C (BCEC) ,

, 1991. BEC

/ .


4/9

&

3 B EED B C,

.

C 330 C.

. C

. C

4 ( .

14,00,000 ) A .

, ,

; , , A ,

, D , , , C

.


5/9

31, 20132016

F13A F14A F15E F16E

E AD ABE:

F:

140.92 140.92 140.92 140.92

3519.27 4246.85 5185.84 6119.29

1)

3660.19 4387.77 5326.76 6260.21

C :

22.35 21.08 21.92 22.80

232.63 608.28 705.60 790.28

139.70 135.78 142.57 146.85

2)

394.68 765.14 870.10 959.92

C :

77.49 74.46 58.08 60.40

279.79 289.96 324.76 350.74

59.06 87.84 38.65 42.51

3)

C 416.34 452.26 421.48 453.65

(1+2+3) 4471.21 5605.17 6618.34 7673.78

AE:

C A:

F A

1584.16 1598.13 1678.04 1778.72

40.31 47.51 55.59 62.81

) F A 1624.47 1645.64 1733.62 1841.53

) 0.33 0.33 0.37 0.41

) 13.29 23.18 25.50 27.54

4)

C A 1638.09 1669.15 1759.49 1869.48

C A:

2584.02 3683.95 4512.21 5382.17

48.39 44.01 69.98 89.57

96.56 111.81 100.63 112.70

21.36 43.51 57.87 70.02

80.14 47.91 105.40 134.91

2.65 4.83 12.76 14.93

5) C A 2833.12 3936.02 4858.84 5804.30

A (4+5) 4471.21 5605.17 6618.34 7673.78


6/9

& 2013 2016

(..) F13A F14A F15E F16E

D 12 12 12 12

1434.61 1611.08 1836.63 2038.66

192.83 203.14 217.36 226.05

1627.44 1814.22 2053.99 2264.71E 425.25 533.91 527.11 621.79

1202.19 1280.31 1526.88 1642.92

7.17 1.07 1.71 1.40

G 1195.02 1279.24 1525.17 1641.52

D 58.28 110.26 88.21 98.79

B 1136.74 1168.98 1436.96 1542.73

319.88 358.73 433.96 462.82

816.86 810.25 1003.00 1079.91

E 140.92 140.92 140.92 140.92

3455.03 4182.84 5185.84 6119.29

F 10.00 10.00 10.00 10.00

E 57.97 57.50 71.17 76.63

& 31, 2014 31, 2014

(..) 3114 3014 3014 31D14E

D 3 3 3 3

516.27 373.59 466.40 527.03

80.34 72.74 45.67 48.41

596.61 446.33 512.07 575.44

E 202.46 85.16 112.65 151.26

394.15 361.17 399.42 424.18

0.15 0.07 0.75 0.65

G 394.00 361.10 398.67 423.54

D 28.98 15.54 21.06 22.11

B 365.02 345.56 377.61 401.43

119.73 95.50 112.00 122.84

245.29 250.06 265.61 278.59

E 140.92 140.92 140.92 140.92

F 10.00 10.00 10.00 10.00

E 17.41 17.74 18.85 19.77


7/9

F13A F14A F15E F16E

E (.) 57.97 57.50 71.17 76.63

EBDA (%) 83.80% 79.47% 83.13% 80.59%

B (%) 79.24% 72.56% 78.24% 75.67%

A (%) 56.94% 50.29% 54.61% 52.97%

/E () 29.38 29.62 23.93 22.22

E (%) 22.72% 18.74% 18.83% 17.25%

CE (%) 35.05% 32.16% 30.32% 27.82%

E/EBDA () 17.80 15.83 12.72 11.29

B (.) 255.18 306.82 378.00 444.24

/B 6.67 5.55 4.51 3.83


8/9

A .1703.00, /E 23.93 15E 22.22 16E

.

E (E) 15E 16E .71.17

.76.63 .

A CA 12% 10% 2013 2016E

.

E/EBDA, 12.72 15E 11.29 16E.

B 4.51 3.83 15E 16E.

.1840.00 .


9/9

F E : E @.

.... &

.

. , &

.

.

.

Firstcall Research Provides

Industry Research on all the Sectors and Equity Research on Major Companiesforming part of Listed and Unlisted Segments

For Further Details Contact:

Tel.: 022-2527 2510/2527 6077 / 25276089 Telefax: 022-25276089

040-20000235 /20000233

E-mail: [email protected]

www.firstcallresearch.com

20150107_nesco-limited_1536_quarterupdate.pdf

Documents