Download - Gail(India) Firstcall 150914
-
8/10/2019 Gail(India) Firstcall 150914
1/14
C 452.00
493.00
: 129A01019
B 8
2014
A (DA) D (A BA): 1 15
BUY
D
&
B C 532155
10.00
52. / (.) 45.00/21.25
(2. A.) 111000
C (. .) 53352.
A 14A 15 16
550.30 4233.5 05.4
BDA 5.10 1.30 5044.5
4352.0 433.5 450.2
34.4 34.5 3.
/ 13.10 13.0 12.33
A (A) & B
GAI (I) I' G
C, , ,
, , ,
.
I . 135446.60
F 201415,
4.53% . 129574.80 .
. 6214.40 1
F15 . 8081.70 1 F14.
I 1 F15, G
6% 116690.00
110590.00
.
G
26% . 12600.70
. 10037.40
.
J, , H
100000.00 .
16 CD
32 CD
.
GAI
G
, K .
A CAG 14% 5% 2013
2016E .
C A CA / () /B() DDD
C (.) . . (.) (%)
() 452.00 53352. 34.4 13.10 2.12 104.00
1.30 140025.00 .5 21. 2.1 20.00
11.00 52.50 11.4 15.00 0.4 125.00
31.00 130.0 .21 42.3 3.31 0.00
-
8/10/2019 Gail(India) Firstcall 150914
2/14
& A B
GAI (I) . 133722.30 F 201415,
3.66% . 128998.00 .
D , . 12172.70 . 15660.30
. I 1 F14, GAI . 6214.40 . 8081.70
. D
G 6% 116690.00 110590.00
. G 26% .
12600.70 . 10037.40 .
GAI 2,050 J, , H ,
10,000 , E H
B, B, J .
J H . G,
B. I ,
F, , , . CGD
. C G D 40% .
GAI 0.45 1.6
2015. F201316E, CAG 14% 5%
. , B A ()
. 493.00 .
-
8/10/2019 Gail(India) Firstcall 150914
3/14
A (A BA)
1 15,
GAI (I) ,
, , , ,
I,
30 J, 2014. D ,
G
G & H .
. 14 13 % C
13322.30 12.00 3.
A 214.40 01.0 (23.11)
4.0 .3 (23.11)
BDA 1212.0 150.30 (22.2)
J F15 3.66% . 133722.30 . 128998.00
, . D , . 6214.40
. 8081.70 . I 1 F15,
. 4.90 .6.37 , . ,
. 12172.70 . 15660.30
.
B :
J F15, 8%
E E 13%, 11% E . 125610.40
. 116722.60 .
B .
1 15 1 14
C
10555.40 1045.40
E 3.0 21.0
E B E 223.50 2004.20
D & A
E233.50 20.10
104.40 42.50
-
8/10/2019 Gail(India) Firstcall 150914
4/14
J, , H
100000.00 . 16 CD
32 CD .
GAI G
, K .
1 15
G 19% 8, 32,000
6, 99,000 .
96.91 CD
99.32 CD
F 201415 87,000 () 1,21,000
.
G 3,24,000 3,50,000
.
98,000 1, 17,000 , G
3,27,000 3,49,000
.
-
8/10/2019 Gail(India) Firstcall 150914
5/14
CA
GAI (I), , , , ,
. I A 1984.
78% 70%
. I 27 3 .
I I , GAI
. GAI 20 A
C, C E , A 3.5 G. I
, G 2.5 G
., 20 . GAI 2.3
G D C G, A
GAI (I) , I' G , G
( E & , , , D )
. I ,
,
I , G . GAI
I .
, A' B :
10700 G 210 CD
G 2038 K 3.8 A G
7 G G 1.4 A G
I' 410,000 A
900,000 A.
C 70% B C (BC)
280,000 A A.
GAI 17% GC ()
1.1 A E D
G.
-
8/10/2019 Gail(India) Firstcall 150914
6/14
GAI 31.52% C J C, G D
5 A G
.
E & 30 E& 3 (
& ).
13,000 FC
J D, , H, K, A, , B, A
, G (G) , C
G (CG)
D G K G K
GAI G , GAI (I) , 27, 2008
C G D (CGD) . GAI G
C A, 1956.
E CG C G E
E : F G C AE, CG AE G C AE.
C G H CG C
A GAI G () .
A J C G D . GAI C G I ,
/ J C.
Global Presence
GAI , GAI G () .
G & .
GAI , GAI G (A) I. , A.
20% C & G I E
F .
GAI C, E A E.
GAI E, F G C (FGC)
G C (). B, GAI
CG C C G H (C G). F, GAI C G
-
8/10/2019 Gail(India) Firstcall 150914
7/14
GAI C G G E H
C.
A G
B G
C .. G
GAI C G G E H
G G
I G
G
G
GC
G
G
G C
B C (BC)
GAI G
GAI G ()
GAI G (A) I.
-
8/10/2019 Gail(India) Firstcall 150914
8/14
ACA (A BA)
B 31, 2013 2016
A (DA) D. 13A 14A 15 16
C D
'
124.0 124.0 124.0 124.0
2253.20 2503.50 25132.54 31345.0
1. 242278.00 270723.30 297817.34 326330.60
C
140.0 520.0 10550.04 122.04
23000.0 253.0 235.3 302.0
50.0 11.0 5.55 45.40
355.0 4040.40 444.4 4.4
2. C 114854.90 132676.70 150991.81 167669.98
C
223.40 0.00 0.00 0.00
3103.0 34.30 441.4 41.52
4201.20 4045.40 4102.53 4143.3
14352.0 144.0 1421.43 14.5
3. C 89709.00 94713.30 100520.80 105550.53
(1+2+3) 446841.90 498113.30 549329.96 599551.10
ACA D
C A
A.
15.50 2020.20 2232.2 23413.
.
1.00 4.10 10. 4.0
.
.20 2.50 1040.00 110333.2
) A 286852.70 312044.80 335661.29 356611.86
) 300.50 41030.00 442.5 41.3
) 2514.0 25351.20 2531.4 25.
) 31.0 14.10 43. 02.0
1. C A 356300.00 385610.10 413964.49 439598.07
C A 3.50 0.00 0.00 0.00
15353.30 2254.0 234.3 3405.1
25513.40 211.0 303.1 33224.22
235.40 250.0 223.33 32222.
& 2555.0 35143.0 440. 014.2
14.0 12.30 220.5 24.0
2. C A 90541.90 112503.20 135365.46 159953.03
A (1+2) 446841.90 498113.30 549329.96 599551.10
-
8/10/2019 Gail(India) Firstcall 150914
9/14
A & 2013 2016
(..) 13A 14A 15 16
D 12 12 12 12
475226.90 575079.30 642363.58 706599.94
45.10 5.20 110. 1224.0
422.00 5404.50 54044.34 14.3
410534.0 500.40 5423.04 3320.14
72337.30 75997.10 79771.30 85044.59
150.20 31.0 4452. 520.
03.10 2335.20 531.43 34.3
D 0.40 111.50 11.12 12235.4
0.00 344.50 0.00 0.00
B 05.0 4023.20 343.31 5.24
20355.0 2020.50 102.5 2100.
40222.00 43752.70 43836.57 46508.28
124.0 124.0 124.0 124.0
2253.20 2503.50 25132.54 31345.0
10.00 10.00 10.00 10.00
31.71 34.49 34.56 36.66
& 31C 2013 30, 2014
(..) 31D13 3114 3014 3014
D 3 3 3 3
160385.20 145671.60 133722.30 139071.19
201.0 410.30 124.30 24.0
124.10 14.0 13544.0 1411.
134.30 13122.0 12323.0 12501.
24977.80 18506.10 12172.70 13216.21
12.50 1055.0 31.0 113.0
2405.30 1450.30 11240.0 120.42
D 300.00 305.00 233.50 234.54
344.50 0.00 0.00 0.00
B 2450.0 1433.30 04.40 14.
12.0 43.00 20.00 23.0
16794.00 9720.30 6214.40 6975.28
124.0 124.0 124.0 124.0
10.00 10.00 10.00 10.00
13.24 7.66 4.90 5.50
-
8/10/2019 Gail(India) Firstcall 150914
10/14
A
13A 14A 15 16
(.) 31.1 34.4 34.5 3.
BDA (%) 15.22 13.22 12.42 12.04
B (%) 12.5 11.13 . .5
A (%) .4 .1 .2 .5
/ () 14.25 13.10 13.0 12.33
(%) 1.0 1.1 14.2 14.25
C (%) 25.20 23. 22.50 21.
D 0.35 0.35 0.3 0.3
/BDA () .5 .45 .1 .1
B (.) 11.00 213.42 234. 25.2
/B 2.3 2.12 1.3 1.
C
-
8/10/2019 Gail(India) Firstcall 150914
11/14
A CC
A .452.00, /E 13.08 F15E 12.33 F6E
.
E (E) F15E F16E .34.56
.36.66 .
A CAG 14% 5% 2013 2016E
.
E/EBIDA, 8.19 F15E 7.81 F16E.
B 1.93 1.76 F15E F16E.
B .493.00 .
I , C, A . I 4.5%
. I I, 818 ,
, C, . A
I E C (IEC)2013 E & , I 8% , .
I ,
. C I 50%
, 73.8%
. I
10% , .
8 % I.
A I E A (IEA) E , I
2025. I
8/ ( /) 2035, . D
I 110 B C (BC) .
(G) 1 /. B 2020
-
8/10/2019 Gail(India) Firstcall 150914
12/14
2035, I 75 G. A 2025,
A I , , A.
F 200813, I' , G . I'
41.3 BC (113.16 CD) 2008 51.4 BC (161 CD) 2013,
30.5 BC (83.57 CD) 2008 33.7 BC (92 CD) 2013. ,
F, G, .
G 10.79 BC (29.56 CD)
2008 17.8 BC (48.8 CD) 2013.
G I 86.3% 2013
5.2% 2013. 4% G 2013.
, A, E, B I' .
I ,
, :
I E& E .
D G
D G
A
C
A IEA E 2013 I,
G. H,
, ,
2035 (80 BC
170 BC). C , 18 BC. I
.
-
8/10/2019 Gail(India) Firstcall 150914
13/14
-
8/10/2019 Gail(India) Firstcall 150914
14/14
Firstcall India Equity Research: Email [email protected]
C.V.S.L.Kameswari Pharma
U. Janaki Rao Capital Goods
B. Anil Kumar Auto, IT & FMCGM. Vinayak Rao Diversified
C. Bhagya Lakshmi Diversified
B. Vasanthi 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: [email protected]
www.firstcallindiaequity.com