SlideShare a Scribd company logo
1 of 12
Download to read offline
1QFY2011 Result Update | Cons Durables
                                                                                                                          July 30, 2010



 Blue Star                                                                                    NEUTRAL
                                                                                              CMP                                Rs441
 Performance Highlights                                                                       Target Price                           -
  Y/E March (Rs cr)         1QFY11       4QFY10    % chg (qoq)      1QFY10 % chg (yoy)        Investment Period                       -
  Net Sales                     665         875             (24)       531        25.2
                                                                                             Stock Info
  EBITDA                            61      112             (46)        64        (4.2)
                                                                                             Sector                      Cons Durables
  EBITDA margin (%)                9.2     12.8                        12.0
                                                                                             Market Cap (Rs cr)                    3,963
  PAT                          37.2        78.5          (52.7)        41.2       (9.8)
                                                                                             Beta                                    0.6
  Source: Company, Angel Research
                                                                                             52 Week High / Low                  464/325
 Blue Star (BSL) reported top-line growth of 25.2% yoy for 1QFY2011 to Rs665cr               Avg. Daily Volume                    23326
 (Rs531cr), which was slightly higher than our estimates. The growth was broad-
                                                                                             Face Value (Rs)                          2
 based, with all the three segments of the company growing at a robust pace. The
                                                                                             BSE Sensex                           17,868
 company continued to witness pressure in margins, with OPM dropping by 281bp
 yoy to 9.2% (12.0%). Consequently, net profit fell 10% yoy to Rs37.2cr (Rs41.2cr).          Nifty                                 5,368
 The company approved a consideration of Rs80cr for acquiring the plumbing and               Reuters Code                     BLUS.BO
 fire-fighting company, DS Gupta Constructions. Owing to fair valuations, we                 Bloomberg Code                  BLSTR@IN
 recommend Neutral on the stock.

 Strong sales growth and outlook: The company reported strong growth in sales.               Shareholding Pattern (%)
 However, OPM declined by 281bp yoy, primarily on the back of higher input
                                                                                             Promoters                             40.1
 costs and lower commission income during the quarter. Moreover, the company
                                                                                             MF / Banks / Indian Fls               11.5
 changed its accounting policy, wherein it booked write-off losses on a quarterly
 basis. As a result, there was a drop in net profit during the quarter. On the               FII / NRIs / OCBs                      5.9
 positive side, the carry forward order book increased to Rs1,976cr (Rs1,717cr), up          Indian Public / Others                42.5
 by nearly 15%. The company also approved a consideration of Rs80cr for the
 acquisition of DS Gupta Construction.
                                                                                             Abs. (%)               3m      1yr      3yr
 Outlook and Valuation: We remain bullish on the company’s business prospects,
                                                                                             Sensex                1.8    16.1     17.1
 given its strong order book position and indications of uptick in business from
                                                                                             Blue Star             8.1    18.9     56.9
 large sized orders. We have marginally revised upwards our FY2012E revenue
 estimates to Rs3,778cr (Rs3,696cr) on improved business outlook. However,
 margins are expected to remain near FY2010 levels. The stock is currently trading
 at 18.3x and 14.6x FY2011E and FY2012E EPS respectively, factoring in most of
 the visible positives. Thus, we recommend a Neutral on the stock.

 Key Financials
  Y/E March (Rs cr)                      FY2009       FY2010       FY2011E    FY2012E
  Net Sales                                2,503        2,525        3,061       3,778
  % chg                                     12.7           0.9        21.2        23.4
  Net Profit                               184.0        197.5        221.6       278.8
  % chg                                      5.7         15.0          4.8        25.8
  EBITDA (%)                                10.4         10.9         10.5        10.7
  EPS (Rs)                                  20.5         23.5         24.6        31.0
  P/E (x)                                   21.5         18.7         17.9        14.2
  P/BV (x)                                  10.8           8.1         6.4         5.2
  RoE (%)                                   58.3         46.0         40.1        40.4
  RoCE (%)                                  67.3         53.8         51.7        52.6
                                                                                             Jai Sharda
  EV/Sales (x)                               1.6           1.6         1.3         1.1       +91-22-3952 4568 Ext 305
  EV/EBITDA (x)                             15.3         14.4         12.4         9.9       jai.sharda@angeltrade.com
 Source: Company, Angel Research

Please refer to important disclosures at the end of this report                                                                       1
Blue Star | 1QFY2011 Result Update




Exhibit 1: 1QFY2011 Performance
Y/E March (Rs cr)                 1QFY11   4QFY10 % chg (qoq)      1QFY10 % chg (yoy)      FY2010      FY2009      % chg
Net Sales                          664.8     874.7        (24.0)     531.0         25.2    2,549.4     2,519.4        1.2
Consumption of RM                  504.3     644.2        (21.7)     380.0         32.7    1,882.1     1,874.3        0.4
(% of Sales)                        75.9       73.6                    71.6                   73.8        74.4
Staff Costs                         47.3       48.1        (1.6)      46.4          1.9      184.9       182.3        1.4
(% of Sales)                         7.1        5.5                     8.7                     7.3         7.2
Other Expenses                      52.3       70.5       (25.8)      41.1         27.4      183.3       186.5       (1.7)
(% of Sales)                         7.9        8.1                     7.7                     7.2         7.4
Total Expenditure                  604.0     762.8        (20.8)     467.5         29.2    2,250.3     2,243.0        0.3
Operating Profit                    60.9     112.0        (45.6)      63.5         (4.2)     299.2       276.4        8.2
OPM (%)                              9.2       12.8                    12.0                   11.7        11.0
Interest                             2.0        2.5       (20.0)        1.5        37.9        8.5        17.3     (51.0)
Depreciation                         7.6        9.1       (17.2)        8.2        (7.8)      34.7        25.9       34.2
Other Income                         0.4        2.7       (85.7)        0.4        (7.3)       6.7          4.9      35.2
PBT (excl. Extr. Items)             51.7     103.0        (49.8)      54.3         (4.8)     262.7       238.2       10.3
Extr. Income/(Expense)               0.4          -                       -                   14.0            -
PBT (incl. Extr. Items)             52.1     103.0        (49.4)      54.3         (4.0)     276.6       238.2       16.1
(% of Sales)                         7.8       11.8                    10.2                   10.9          9.5
Provision for Taxation              15.0       24.5       (38.7)      13.1         14.2       65.1        57.9       12.4
(% of PBT)                          28.7       23.8                    24.2                   23.5        24.3
Reported PAT                        37.2       78.5       (52.7)      41.2         (9.7)     211.5       180.3       17.3
PATM (%)                             5.6        9.0                     7.8                    8.3          7.2
Equity shares (cr)                   9.0        9.0                     9.0                    9.0          9.0
EPS (Rs)                             4.1        8.7       (52.7)        4.6        (9.7)      23.5        20.0       17.3
Adjusted PAT                        36.7       78.5       (53.2)      41.2        (10.8)     197.5       180.3        9.6
Source: Company, Angel Research


                                       Segment-wise performance: The electro mechanical projects and packaged air-
                                       conditioning systems (EMPPACS) division registered a strong 18.9% yoy increase in
                                       sales for the quarter to Rs374cr (Rs314cr). EBIT of the division stood at Rs34cr,
                                       implying an EBIT margin of 9.1%.

                                       Sales of the cooling products (CP) division stood at Rs253cr (Rs190cr) for
                                       1QFY2011, an increase of 33.1% yoy. EBIT of the division came in at Rs35cr,
                                       while EBIT margin stood at 13.9% for 1QFY2011.

                                       The professional electronics and industrial systems (PEIS) division posted a growth
                                       of 30.9% yoy to Rs32cr (Rs25cr). EBIT of the division came in at Rs5.5cr, while EBIT
                                       margin stood at 16.9% for 1QFY2011.




July 30, 2010                                                                                                            2
Blue Star | 1QFY2011 Result Update




                Exhibit 2: Segment-wise performance
                                                                                                                    % chg        % chg
                Y/E March (Rs cr)                  1QFY2010 4QFY2010 1QFY2011
                                                                                                                    (qoq)         (yoy)
                Total Revenue
                A) EMPPACS                               314.7                  613.0                  374.2        (39.0)        18.9
                B) Cooling Products                      190.3                  186.9                  253.4         35.5         33.1
                C) PEIS                                       24.7               54.7                   32.3        (40.9)        30.9
                Total                                    529.7                  854.6                  659.8        (22.8)        24.6
                Less: Inter-Seg. Revenue                         -                        -                -
                Net Sales                                529.7                  854.6                  659.8        (22.8)        24.6
                EBIT
                A) EMPPACS                                    34.6               79.0                   34.0        (56.9)        (1.5)
                B) Cooling Products                           33.2               28.7                   35.2         22.7          6.1
                C) PEIS                                        7.1               19.8                    5.5        (72.5)       (22.8)
                EBIT Margin (%)
                A) EMPPACS                                    11.0               12.9                    9.1       (379bp)     (188bp)
                B) Cooling Products                           17.5               15.4                   13.9       (146bp) (3545bp)
                C) PEIS                                       28.6               36.2                   16.9 (1937bp) (1172bp)
                Source: Company, Angel Research


                Healthy order book indicates bright revenue prospects: In 1QFY2011, the
                company’s sales growth was robust across all the three segments. Growth visibility
                high on the back of the healthy order book of Rs1,976cr (Rs1,717cr). Besides, the
                company’s acquisition of DS Gupta Construction will give additional fillip to sales.

                Exhibit 3: Sales Trend
                          1000                                                                                                 30.0
                                                                                                          875
                           900                                                                                                 25.0
                           800                      714                                                                        20.0
                                 647                                                                                 665
                           700                                                                596                              15.0
                                          567                    540            564
                           600                                                                                                 10.0
                (Rs cr)




                                                                                                                                       (%)
                           500                                                                                                 5.0
                           400                                                                                                 0.0
                           300                                                                                                 -5.0
                           200                                                                                                 -10.0
                           100                                                                                                 -15.0
                             0                                                                                                 -20.0
                                 2QFY09


                                          3QFY09


                                                     4QFY09


                                                                     1QFY10


                                                                                 2QFY10


                                                                                              3QFY10


                                                                                                          4QFY10


                                                                                                                      1QFY11




                                                    Sales (LHS)                     yoy Growth (RHS)

                Source: Company, Angel Research

                Weak profit margins during 1QFY2011 to improve: The company witnessed a
                decline of 281bp yoy in OPM during 1QFY2011. However, we expect full year
                margins to remain at FY2010 levels, as input prices stabilise. In FY2012E, we
                expect the company to clock OPM of 10.7%.




July 30, 2010                                                                                                                           3
Blue Star | 1QFY2011 Result Update




                Exhibit 4: OPM Trend
                          120.0                                                                                                                 16
                                                                                                                                                14
                          100.0
                                                                                                                                                12
                          80.0
                                                                                                                                                10




                (Rs cr)




                                                                                                                                                       (%)
                          60.0                                                                                                                   8
                                                                                                                                                 6
                          40.0
                                                                                                                                                 4
                          20.0
                                                                                                                                                 2
                             -                                                                                                                   0




                                     2QFY09


                                               3QFY09


                                                        4QFY09


                                                                  1QFY10


                                                                               2QFY10


                                                                                                 3QFY10


                                                                                                                   4QFY10


                                                                                                                                     1QFY11
                                                         EBITDA (LHS)                      OPM (RHS)


                Source: Company, Angel Research


                As a result of the decline in OPM and change in accounting policies, PAT during
                the quarter fell by 10% to Rs37cr.


                Exhibit 5: Profit Trend

                          90
                          80
                          70
                          60
                          50
                (Rs cr)




                          40
                          30
                          20
                          10
                           0
                                  2QFY09



                                              3QFY09



                                                         4QFY09



                                                                     1QFY10



                                                                                        2QFY10



                                                                                                          3QFY10



                                                                                                                            4QFY10



                Source: Company, Angel Research                                                                                               1QFY11




July 30, 2010                                                                                                                                           4
Blue Star | 1QFY2011 Result Update



                Management Call - Key Takeaways

                   The company has approved a consideration of Rs80cr to acquire, the
                   plumbing and fire-fighting major, DS Gupta Construction. The company will
                   leverage this acquisition to cross sell its services to DS Gupta’s customers.
                   Funding for the acquisition will to be done through internal accruals and debt.
                   EMPPACS division is expected to record higher billing in the coming quarters,
                   as transformation of the order book is now complete and incremental orders
                   are expected to translate into sales.
                   The company is witnessing an uptick in demand in the ducted systems space
                   after 18 months of de-growth. This is generally a pre-cursor to the
                   improvement in business in the large order space. This augurs well for the
                   company.
                   There is a lot of activity in the small commercial sector. The real estate and
                   retail segments are also showing signs of revival. However, there is still not
                   much activity seen in the office space and IT segment.
                   Pricing pressure is expected to ease after new order inflows start coming
                   through, which the company expects to start happening in 4-6 months.
                   Cooling products division growth was driven by the healthy 34% growth in the
                   refrigeration and air-conditioning segment.




July 30, 2010                                                                                    5
Blue Star | 1QFY2011 Result Update




                Investment Arguments

                Substantial demand for centralised air-conditioning, cold storage to drive future
                growth: The surge in demand for commercial space and increasing corporate and
                government thrust for setting up an efficient cold chain infrastructure in the country
                is set to trigger demand for centralised air-conditioning and cold storage system in
                India. BSL's cold storage division too has high growth potential with the aggregate
                cost of providing a nation-wide cold chain infrastructure estimated to cost more
                than Rs15,000cr.

                To maintain leadership position owing to superior execution skills: BSL's strength
                lies in its superior execution skills compared to competition. The company, with
                30% market share in the central air-conditioning system segment, is a preferred
                vendor with the institutional clients. The company's list of national account
                customers provides repetitive business.

                Present in high-margin segments: BSL is a diversified player in the air-conditioning
                industry and is focused on high-margin segments including commercial
                refrigeration, cold storage and central air-conditioning. The company has
                improved its margins following an increase in the average ticket size of orders. The
                easing of pricing pressures is also expected to improve the company's margins
                going ahead.

                Outlook and Valuation

                We maintain our positive view on the company, given the strong growth indicators
                across all the three segments and a healthy order book of Rs1,976cr. The
                acquisition of DS Gupta Construction will complement the company’s service
                bouquet, which would now have a strong presence in the plumbing and fire
                fighting space. The company will also be able to cross sell its existing services to
                DS Gupta’s customers. The transformation of the order book implies that the order
                book growth will start translating into higher sales for the company. The uptick in
                the ducted systems segment augurs well for the business outlook, as it generally
                precedes the inflow of large sized orders. Overall, we expect the company to post
                CAGR of 22.3% in sales over FY2010-12E. Once complete recovery happens,
                OPM of the company would also improve and remain at FY2010 levels. Thus, we
                expect OPM to come in at 10.5% in FY2011E and at 10.7% in FY2012E.

                Exhibit 6: Revised Estimates
                Rs cr                      Old                    New                    % chg
                                   FY2011E        FY2012E   FY2011E     FY2012E    FY2011E FY2012E
                Sales                 2,994         3,696      3,061      3,778         2.2        2.2
                EBITDA                  314          395        321         404         2.2        2.2
                EBITDA %               10.5          10.7       10.5       10.7
                PAT                     217          273        222         279         2.4        2.1
                EPS                    24.1          30.3       24.6       31.0         2.4        2.1
                Source: Company, Angel Research




July 30, 2010                                                                                       6
Blue Star | 1QFY2011 Result Update



                                                      Currently, the stock is trading at 17.9x and 14.2x FY2011E and FY2012E EPS
                                                      respectively, factoring in most of the growth prospects. We have valued DS Gupta
                                                      Construction’s business at 1x the consideration approved by BSL and added it to
                                                      the Target Price. However, the stock is trading at levels very close to our Target
                                                      Price. Hence, we recommend a Neutral on the stock.

Exhibit 7: Key Assumptions
                                        FY2011E                    FY2012E Remarks
EMPPACS Contribution to Sales                  70.6                             71.5 High growth expected on account of demand revival
Cooling Prod Contribution to Sales             23.3                             22.7 Strong growth momentum to continue
PEIS Contribution to Sales                      5.4                              5.3
OPM (%)                                        10.5                             10.7 OPM to improve following decline in raw material prices
Tax Rate (%)                                   27.2                             27.2 Higher compared to FY2010 as tax benefits on one plant end
Source: Angel Research



Exhibit 8: Peer Valuations
Company                      Mcap      CMP                                P/E (x)                       P/BV (x)                 EV/EBITDA (x)                 RoE (%)
                          (Rs cr)       (Rs)          FY11E                         FY12E         FY11E          FY12E         FY11E         FY12E      FY11E        FY12E
Blue Star                 3,970        441             17.9                            14.2            6.4            5.2        12.4           9.9      40.1            40.4
Voltas                    7,033        213             19.4                            15.9            5.5            4.3        13.1          10.8      31.1            29.1
Source: Company, Bloomberg, Angel Research



                                                      Exhibit 9: One-year forward P/E band
                                                                          600

                                                                          500
                                                       Share Price (Rs)




                                                                          400

                                                                          300

                                                                          200

                                                                          100

                                                                            0
                                                                            Apr-04            Apr-05         Apr-06         Apr-07         Apr-08     Apr-09       Apr-10
                                                                                          Price         8x            11x            14x        17x       20x

                                                       Source: Company, Bloomberg, Angel Research




July 30, 2010                                                                                                                                                               7
Blue Star | 1QFY2011 Result Update




                Profit and Loss
                Y/E March (Rs cr)              FY07    FY08    FY09    FY10    FY11E FY12E
                Gross sales                    1,595   2,222 2,552     2,558   3,061 3,778
                Less: Excise duty                  -       -   49.7     32.6       -      -
                Net Sales                      1,595   2,222 2,503     2,525   3,061 3,778
                Other operating income             -       -       -       -       -      -
                Total operating income         1,595   2,222 2,503     2,525   3,061 3,778
                % chg                              -    39.3   12.7      0.9    21.2   23.4
                Total Expenditure              1,484   1,999 2,243     2,250   2,740 3,374
                Net Raw Materials              1,243   1,691 1,874     1,882   2,308 2,852
                Other Mfg costs                  49      68      50      50      95    118
                Personnel                       117     145    182      185     214    253
                Other                            75      95    136      133     122    151
                EBITDA                          110     223    260      275     321    404
                % chg                              -   102.4   16.4      5.8    16.8   25.8
                (% of Net Sales)                 6.9    10.0   10.4     10.9    10.5   10.7
                Depreciation& Amortisation       21      22      26      35      30     36
                EBIT                             89     201    234      240     290    368
                % chg                              -   125.2   16.3      2.7    21.0   26.7
                (% of Net Sales)                 5.6     9.0    9.3      9.5     9.5    9.7
                Interest & other Charges         10       8      14       8       2      1
                Other Income                     13      49      22      31      16     16
                (% of PBT)                      13.9    20.0    9.0     11.9     5.3    4.2
                Recurring PBT                    93     242    242      263     304    383
                % chg                              -   161.5   (0.0)     8.6    15.9   25.8
                Extraordinary Expense/(Inc.)      1      25        -       -       -      -
                PBT (reported)                   92     217    242      263     304    383
                Tax                              21      68      58      65      83    104
                (% of PBT)                      23.3    31.3   23.9     24.8    27.2   27.2
                PAT (reported)                   70     149    184      198     222    279
                Add: Share of earnings of
                                                   -       -       -       -       -      -
                associate
                Less: Minority interest (MI)       -       -       -       -       -      -
                Prior period items                 -       -       -       -       -      -
                PAT after MI (reported)          70     149    184      198     222    279
                ADJ. PAT                         70     149    184      198     222    279
                % chg                              -   111.7   23.5      7.4    12.2   25.8
                (% of Net Sales)                 4.4     6.7    7.4      7.8     7.2    7.4
                Basic EPS (Rs)                   7.9    19.4   20.5     23.5    24.6   31.0
                Fully Diluted EPS (Rs)           7.9    19.4   20.5     23.5    24.6   31.0
                % chg                              -   144.6    5.7     15.0     4.8   25.8




July 30, 2010                                                                            8
Blue Star | 1QFY2011 Result Update




                Balance Sheet
                Y/E March (Rs cr)              FY07   FY08    FY09    FY10    FY11E   FY12E
                SOURCES OF FUNDS
                Equity Share Capital            18      18      18      18      18      18
                Preference Capital                -       -       -       -       -       -
                Reserves& Surplus              195     246     349     474     597     749
                Shareholders Funds             213     264     367     492     615     767
                Minority Interest
                Total Loans                     89      37      24       9       9       9
                Deferred Tax Liability (Net)     7       4       1      (1)       -       -
                Total Liabilities              309     304     391     499     623     776
                APPLICATION OF FUNDS
                Gross Block                    231     273     333     351     381     444
                Less: Acc. Depreciation        117     135     145     180     210     246
                Net Block                      114     138     188     171     170     199
                Capital Work-in-Progress         2      18      25      28      27      27
                Goodwill                          -       -       -       -       -       -
                Investments                      5       5       4       4       4       4
                Current Assets                 733    1,034   1,149   1,393   1,629   1,973
                Cash                             5       3       6      13      28      27
                Loans & Advances               169     257     293     132     337     378
                Inventories                    209     290     207     258     322     406
                Debtors                        351     484     643     628     942    1,162
                Other                             -       -       -    361        -       -
                Current liabilities            548     892     975    1,097   1,207   1,427
                Net Current Assets             184     142     174     296     422     546
                Mis. Exp. not written off        2       1       1        -       -       -
                Total Assets                   309     304     391     499     623     776




July 30, 2010                                                                             9
Blue Star | 1QFY2011 Result Update




                Cash Flow Statement
                Y/E March (Rs cr)                    FY07   FY08    FY09    FY10    FY11E   FY12E
                Profit before tax                     93     223     254     362     353     410
                Depreciation                          21      22      26      35      30      36
                (Inc.)/ Dec. in Working Capital       37     129       6    (274)     93     (84)
                Less: Other income                    13      49      22      31      16      16
                Direct taxes paid                     21      68      58      65      83     104
                Cash Flow from Operations            117     258     206      26     378     241
                (Inc.)/ Dec. in Fixed Assets         (24)    (21)   (165)   (128)   (157)   (191)
                (Inc.)/ Dec. in Investments           (0)      1       0       0        -       -
                (Inc.)/ Dec. in loans and advances   (78)    (88)    (35)    160    (204)    (41)
                Other income                          13      49      22      31      16      16
                Cash Flow from Investing             (90)    (60)   (178)     64    (345)   (216)
                Issue of Equity                         -       -       -       -       -       -
                Inc./(Dec.) in loans                  13     (53)    (13)    (15)       -       -
                Dividend Paid (Incl. Tax)             31      74      74      84     105     126
                Others                               (8.9) (73.5)   61.5    17.0    87.83 100.14
                Cash Flow from Financing             (27)   (200)    (25)    (82)    (17)    (26)
                Inc./(Dec.) in Cash                     -     (2)      3       8      15      (1)
                Opening Cash balances                   5      5       3       6      13      28
                Closing Cash balances                   5      3       6      13      28      27




July 30, 2010                                                                                  10
Blue Star | 1QFY2011 Result Update




                Key Ratios
                Y/E March                                 FY07 FY08 FY09 FY10 FY11E FY12E
                Valuation Ratio (x)
                P/E (on FDEPS)                             55.7   22.8   21.5   18.7   17.9    14.2
                P/E (on basic, reported EPS)               55.7   22.8   21.5   18.7   17.9    14.2
                P/CEPS                                     43.0   20.2   18.9   16.1   15.7    12.6
                P/BV                                       18.6   15.0   10.8    8.1     6.4     5.2
                Dividend yield (%)                          0.7    1.6    1.6    1.8     2.3     2.7
                Market cap. / Sales                         2.5    1.8    1.6    1.6     1.3     1.0
                EV/Sales                                    2.5    1.8    1.6    1.6     1.3     1.1
                EV/EBITDA                                  36.7   17.9   15.3   14.4   12.4      9.9
                EV / Total Assets                          13.1   13.1   10.2    7.9     6.3     5.1
                Per Share Data (Rs)
                EPS (Basic)                                7.9 19.4 20.5 23.5          24.6    31.0
                EPS (fully diluted)                        7.9 19.4 20.5 23.5          24.6    31.0
                Cash EPS                                  10.2 21.8 23.3 27.4          28.0    34.9
                DPS                                        3.0    7.0    7.0    8.0    10.0    12.0
                Book Value                                23.7 29.3 40.8 54.7          68.3    85.3
                ROE Decomposition (%)
                EBIT margin                                5.6    9.0    9.3    9.5     9.5     9.7
                Tax retention ratio                       76.9 71.9 76.1 76.5          72.8    72.8
                Asset turnover (x)                         5.8    7.4    7.3    5.8     5.7     5.6
                ROCE (Post Tax)                           24.8 48.1 52.0 42.2          39.2    40.0
                Cost of Debt (Post Tax)                    8.9    8.7 34.3 39.7        18.2    10.9
                Leverage (x)                               0.5    0.4    0.1    0.0    (0.0)   (0.0)
                Operating ROE                             33.1 62.8 54.0 42.2          38.6    38.8
                Returns (%)
                ROCE (Pre-tax)                            31.5 65.7 67.3 53.8          51.7    52.6
                Angel ROIC                                33.0 69.3 73.0 58.7          56.7    57.1
                ROE                                       36.5 62.5 58.3 46.0          40.1    40.4
                Turnover ratios (x)
                Asset Turnover (Gross Block)               7.4    8.8    8.3    7.4     8.4     9.2
                Asset Turnover (Net Block)                15.1 17.6 15.4 14.1          17.9    20.5
                Operating Income / Invested Capital        5.9    7.7    7.8    6.2     6.0     5.9
                Inventory / Sales (days)                    43     41     36     34      35      35
                Receivables (days)                          67     69     82     92      94    102
                Payables (days)                             96    100    108    134    125     104
                Working capital cycle (ex-cash) (days)      36     26     22     33      40      44
                Solvency ratios (x)
                Gross debt to equity                       0.4    0.1    0.1    0.0     0.0     0.0
                Net debt to equity                         0.1    0.0    0.0 (0.0)     (0.0)   (0.0)
                Net debt to EBITDA                         0.7    0.1    0.1 (0.0)     (0.1)   (0.0)
                Interest Coverage (EBIT / Interest)        9.3 26.6 17.2 28.4 130.2 275.0




July 30, 2010                                                                                    11
Blue Star | 1QFY2011 Result Update




  Research Team Tel: 022 - 4040 3800               E-mail: research@angeltrade.com                   Website: www.angeltrade.com

  DISCLAIMER

 This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment
 decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
 such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
 referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
 risks of such an investment.

 Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
 investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
 document are those of the analyst, and the company may or may not subscribe to all the views expressed within.

 Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
 trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's
 fundamentals.

 The information in this document has been printed on the basis of publicly available information, internal data and other reliable
 sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this
 document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way
 responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report.
 Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,
 nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While
 Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,
 compliance, or other reasons that prevent us from doing so.
 This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
 redistributed or passed on, directly or indirectly.

 Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
 other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
 the past.

 Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
 connection with the use of this information.

 Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please
 refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and
 its affiliates may have investment positions in the stocks recommended in this report.




 Disclosure of Interest Statement                                                Blue Star
 1. Analyst ownership of the stock                                                  No
 2. Angel and its Group companies ownership of the stock                            No
 3. Angel and its Group companies' Directors ownership of the stock                 No
 4. Broking relationship with company covered                                       No

 Note: We have not considered any Exposure below Rs 1 lakh for Angel, its Group companies and Directors.



 Ratings (Returns) :             Buy (> 15%)                      Accumulate (5% to 15%)                 Neutral (-5 to 5%)
                                 Reduce (-5% to 15%)              Sell (< -15%)


July 30, 2010                                                                                                                             12

More Related Content

What's hot (20)

Blue star ru4 qfy2010-190510
Blue star ru4 qfy2010-190510Blue star ru4 qfy2010-190510
Blue star ru4 qfy2010-190510
 
Tata motors ru4 qfy2010-280510
Tata motors  ru4 qfy2010-280510Tata motors  ru4 qfy2010-280510
Tata motors ru4 qfy2010-280510
 
SAIL
SAILSAIL
SAIL
 
Dlf ru4 qfy2010-17052010
Dlf  ru4 qfy2010-17052010Dlf  ru4 qfy2010-17052010
Dlf ru4 qfy2010-17052010
 
Hindalco
Hindalco Hindalco
Hindalco
 
Cairn India
Cairn IndiaCairn India
Cairn India
 
BHEL -Result Update
BHEL -Result UpdateBHEL -Result Update
BHEL -Result Update
 
Jsw Steel
Jsw Steel   Jsw Steel
Jsw Steel
 
Dchl ru4 qfy2010-140510
Dchl ru4 qfy2010-140510Dchl ru4 qfy2010-140510
Dchl ru4 qfy2010-140510
 
Hotel Leela
Hotel LeelaHotel Leela
Hotel Leela
 
L&T - Result Update RU2QFY2011
L&T - Result Update RU2QFY2011L&T - Result Update RU2QFY2011
L&T - Result Update RU2QFY2011
 
NMDC
NMDCNMDC
NMDC
 
Greenply
Greenply Greenply
Greenply
 
Hindustan Zinc
Hindustan ZincHindustan Zinc
Hindustan Zinc
 
CCCl
CCClCCCl
CCCl
 
Indoco Remedies
Indoco RemediesIndoco Remedies
Indoco Remedies
 
McNally Result Update 4qfy2010-180510
McNally Result Update 4qfy2010-180510McNally Result Update 4qfy2010-180510
McNally Result Update 4qfy2010-180510
 
GSKCH
GSKCHGSKCH
GSKCH
 
Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510
 
Dishman
DishmanDishman
Dishman
 

Viewers also liked

Operation blue star
Operation  blue starOperation  blue star
Operation blue starshahal12345
 
Ibutton
Ibutton Ibutton
Ibutton berdici
 
Artificial immune system against viral attack
Artificial immune system against viral attackArtificial immune system against viral attack
Artificial immune system against viral attackUltraUploader
 
Intelligent urban traffic control system
Intelligent urban traffic control systemIntelligent urban traffic control system
Intelligent urban traffic control systemmustafa_talib_yousif
 
Blue star seminar report dated 18 march
Blue star seminar report dated 18 marchBlue star seminar report dated 18 march
Blue star seminar report dated 18 marchbhadreshagm
 
Seminar
SeminarSeminar
SeminarJNTU
 
Blue Star Powerpoint Final.pptx
Blue Star Powerpoint Final.pptxBlue Star Powerpoint Final.pptx
Blue Star Powerpoint Final.pptxQuentez Hodge
 
ppt on embedded system
ppt on embedded systemppt on embedded system
ppt on embedded systemmanish katara
 
anti sleep alarm for students
anti sleep alarm for studentsanti sleep alarm for students
anti sleep alarm for studentsNiladri Dutta
 

Viewers also liked (14)

Blue star
Blue starBlue star
Blue star
 
Operation blue star
Operation  blue starOperation  blue star
Operation blue star
 
Ibutton
Ibutton Ibutton
Ibutton
 
Artificial immune system against viral attack
Artificial immune system against viral attackArtificial immune system against viral attack
Artificial immune system against viral attack
 
Intelligent urban traffic control system
Intelligent urban traffic control systemIntelligent urban traffic control system
Intelligent urban traffic control system
 
Blue star seminar report dated 18 march
Blue star seminar report dated 18 marchBlue star seminar report dated 18 march
Blue star seminar report dated 18 march
 
Seminar
SeminarSeminar
Seminar
 
Smart note taker
Smart note takerSmart note taker
Smart note taker
 
Blue Star Powerpoint Final.pptx
Blue Star Powerpoint Final.pptxBlue Star Powerpoint Final.pptx
Blue Star Powerpoint Final.pptx
 
Skybus
SkybusSkybus
Skybus
 
Bubble power
Bubble powerBubble power
Bubble power
 
Pill camera
Pill cameraPill camera
Pill camera
 
ppt on embedded system
ppt on embedded systemppt on embedded system
ppt on embedded system
 
anti sleep alarm for students
anti sleep alarm for studentsanti sleep alarm for students
anti sleep alarm for students
 

Similar to Blue Star (20)

Gipcl
Gipcl Gipcl
Gipcl
 
Cipla
Cipla Cipla
Cipla
 
RIL - result Update
RIL - result UpdateRIL - result Update
RIL - result Update
 
Tata Motors
Tata Motors Tata Motors
Tata Motors
 
Sun TV
Sun TVSun TV
Sun TV
 
Ashoke Leyland
Ashoke LeylandAshoke Leyland
Ashoke Leyland
 
Ashoke LeyLand
Ashoke LeyLandAshoke LeyLand
Ashoke LeyLand
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
JP Associates
JP AssociatesJP Associates
JP Associates
 
GSPL
GSPLGSPL
GSPL
 
GSPL
GSPLGSPL
GSPL
 
GSPL
GSPLGSPL
GSPL
 
Motherson Sumi Systems
Motherson Sumi Systems Motherson Sumi Systems
Motherson Sumi Systems
 
Bayer India- Result Update
Bayer India- Result UpdateBayer India- Result Update
Bayer India- Result Update
 
Bajaj Electricals
Bajaj ElectricalsBajaj Electricals
Bajaj Electricals
 
FAG Bearing
FAG BearingFAG Bearing
FAG Bearing
 
Anant raj
Anant raj Anant raj
Anant raj
 
Jagran Prakashan
Jagran PrakashanJagran Prakashan
Jagran Prakashan
 
Graphite India
Graphite IndiaGraphite India
Graphite India
 
Tata Steel
Tata SteelTata Steel
Tata Steel
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Angel Broking
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castingsAngel Broking
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011Angel Broking
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011Angel Broking
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011Angel Broking
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011Angel Broking
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011Angel Broking
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011Angel Broking
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result UpdatedAngel Broking
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services Angel Broking
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Angel Broking
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result UpdatedAngel Broking
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011Angel Broking
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011Angel Broking
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Ht media
Ht mediaHt media
Ht media
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011
 

Recently uploaded

Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Commonwealth
 
Financial analysis on Risk and Return.ppt
Financial analysis on Risk and Return.pptFinancial analysis on Risk and Return.ppt
Financial analysis on Risk and Return.ppttadegebreyesus
 
Guard Your Investments- Corporate Defaults Alarm.pdf
Guard Your Investments- Corporate Defaults Alarm.pdfGuard Your Investments- Corporate Defaults Alarm.pdf
Guard Your Investments- Corporate Defaults Alarm.pdfJasper Colin
 
Introduction to Health Economics Dr. R. Kurinji Malar.pptx
Introduction to Health Economics Dr. R. Kurinji Malar.pptxIntroduction to Health Economics Dr. R. Kurinji Malar.pptx
Introduction to Health Economics Dr. R. Kurinji Malar.pptxDrRkurinjiMalarkurin
 
Financial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxFinancial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxsimon978302
 
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Amil baba
 
Unveiling Business Expansion Trends in 2024
Unveiling Business Expansion Trends in 2024Unveiling Business Expansion Trends in 2024
Unveiling Business Expansion Trends in 2024Champak Jhagmag
 
2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptxHenry Tapper
 
Gender and caste discrimination in india
Gender and caste discrimination in indiaGender and caste discrimination in india
Gender and caste discrimination in indiavandanasingh01072003
 
Role of Information and technology in banking and finance .pptx
Role of Information and technology in banking and finance .pptxRole of Information and technology in banking and finance .pptx
Role of Information and technology in banking and finance .pptxNarayaniTripathi2
 
10 QuickBooks Tips 2024 - Globus Finanza.pdf
10 QuickBooks Tips 2024 - Globus Finanza.pdf10 QuickBooks Tips 2024 - Globus Finanza.pdf
10 QuickBooks Tips 2024 - Globus Finanza.pdfglobusfinanza
 
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...Amil baba
 
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...Amil baba
 
Unit 4.1 financial markets operations .pdf
Unit 4.1 financial markets operations .pdfUnit 4.1 financial markets operations .pdf
Unit 4.1 financial markets operations .pdfSatyamSinghParihar2
 
Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Devarsh Vakil
 
cost of capital questions financial management
cost of capital questions financial managementcost of capital questions financial management
cost of capital questions financial managementtanmayarora23
 
Global Economic Outlook, 2024 - Scholaride Consulting
Global Economic Outlook, 2024 - Scholaride ConsultingGlobal Economic Outlook, 2024 - Scholaride Consulting
Global Economic Outlook, 2024 - Scholaride Consultingswastiknandyofficial
 
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》rnrncn29
 
NO1 Certified Black Magic Removal in Uk kala jadu Specialist kala jadu for Lo...
NO1 Certified Black Magic Removal in Uk kala jadu Specialist kala jadu for Lo...NO1 Certified Black Magic Removal in Uk kala jadu Specialist kala jadu for Lo...
NO1 Certified Black Magic Removal in Uk kala jadu Specialist kala jadu for Lo...Amil baba
 

Recently uploaded (20)

Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]
 
Financial analysis on Risk and Return.ppt
Financial analysis on Risk and Return.pptFinancial analysis on Risk and Return.ppt
Financial analysis on Risk and Return.ppt
 
Guard Your Investments- Corporate Defaults Alarm.pdf
Guard Your Investments- Corporate Defaults Alarm.pdfGuard Your Investments- Corporate Defaults Alarm.pdf
Guard Your Investments- Corporate Defaults Alarm.pdf
 
Introduction to Health Economics Dr. R. Kurinji Malar.pptx
Introduction to Health Economics Dr. R. Kurinji Malar.pptxIntroduction to Health Economics Dr. R. Kurinji Malar.pptx
Introduction to Health Economics Dr. R. Kurinji Malar.pptx
 
Financial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxFinancial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptx
 
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
 
Unveiling Business Expansion Trends in 2024
Unveiling Business Expansion Trends in 2024Unveiling Business Expansion Trends in 2024
Unveiling Business Expansion Trends in 2024
 
2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx
 
Gender and caste discrimination in india
Gender and caste discrimination in indiaGender and caste discrimination in india
Gender and caste discrimination in india
 
Role of Information and technology in banking and finance .pptx
Role of Information and technology in banking and finance .pptxRole of Information and technology in banking and finance .pptx
Role of Information and technology in banking and finance .pptx
 
10 QuickBooks Tips 2024 - Globus Finanza.pdf
10 QuickBooks Tips 2024 - Globus Finanza.pdf10 QuickBooks Tips 2024 - Globus Finanza.pdf
10 QuickBooks Tips 2024 - Globus Finanza.pdf
 
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
 
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
 
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
Q1 2024 Newsletter | Financial Synergies Wealth AdvisorsQ1 2024 Newsletter | Financial Synergies Wealth Advisors
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
 
Unit 4.1 financial markets operations .pdf
Unit 4.1 financial markets operations .pdfUnit 4.1 financial markets operations .pdf
Unit 4.1 financial markets operations .pdf
 
Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024
 
cost of capital questions financial management
cost of capital questions financial managementcost of capital questions financial management
cost of capital questions financial management
 
Global Economic Outlook, 2024 - Scholaride Consulting
Global Economic Outlook, 2024 - Scholaride ConsultingGlobal Economic Outlook, 2024 - Scholaride Consulting
Global Economic Outlook, 2024 - Scholaride Consulting
 
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
 
NO1 Certified Black Magic Removal in Uk kala jadu Specialist kala jadu for Lo...
NO1 Certified Black Magic Removal in Uk kala jadu Specialist kala jadu for Lo...NO1 Certified Black Magic Removal in Uk kala jadu Specialist kala jadu for Lo...
NO1 Certified Black Magic Removal in Uk kala jadu Specialist kala jadu for Lo...
 

Blue Star

  • 1. 1QFY2011 Result Update | Cons Durables July 30, 2010 Blue Star NEUTRAL CMP Rs441 Performance Highlights Target Price - Y/E March (Rs cr) 1QFY11 4QFY10 % chg (qoq) 1QFY10 % chg (yoy) Investment Period - Net Sales 665 875 (24) 531 25.2 Stock Info EBITDA 61 112 (46) 64 (4.2) Sector Cons Durables EBITDA margin (%) 9.2 12.8 12.0 Market Cap (Rs cr) 3,963 PAT 37.2 78.5 (52.7) 41.2 (9.8) Beta 0.6 Source: Company, Angel Research 52 Week High / Low 464/325 Blue Star (BSL) reported top-line growth of 25.2% yoy for 1QFY2011 to Rs665cr Avg. Daily Volume 23326 (Rs531cr), which was slightly higher than our estimates. The growth was broad- Face Value (Rs) 2 based, with all the three segments of the company growing at a robust pace. The BSE Sensex 17,868 company continued to witness pressure in margins, with OPM dropping by 281bp yoy to 9.2% (12.0%). Consequently, net profit fell 10% yoy to Rs37.2cr (Rs41.2cr). Nifty 5,368 The company approved a consideration of Rs80cr for acquiring the plumbing and Reuters Code BLUS.BO fire-fighting company, DS Gupta Constructions. Owing to fair valuations, we Bloomberg Code BLSTR@IN recommend Neutral on the stock. Strong sales growth and outlook: The company reported strong growth in sales. Shareholding Pattern (%) However, OPM declined by 281bp yoy, primarily on the back of higher input Promoters 40.1 costs and lower commission income during the quarter. Moreover, the company MF / Banks / Indian Fls 11.5 changed its accounting policy, wherein it booked write-off losses on a quarterly basis. As a result, there was a drop in net profit during the quarter. On the FII / NRIs / OCBs 5.9 positive side, the carry forward order book increased to Rs1,976cr (Rs1,717cr), up Indian Public / Others 42.5 by nearly 15%. The company also approved a consideration of Rs80cr for the acquisition of DS Gupta Construction. Abs. (%) 3m 1yr 3yr Outlook and Valuation: We remain bullish on the company’s business prospects, Sensex 1.8 16.1 17.1 given its strong order book position and indications of uptick in business from Blue Star 8.1 18.9 56.9 large sized orders. We have marginally revised upwards our FY2012E revenue estimates to Rs3,778cr (Rs3,696cr) on improved business outlook. However, margins are expected to remain near FY2010 levels. The stock is currently trading at 18.3x and 14.6x FY2011E and FY2012E EPS respectively, factoring in most of the visible positives. Thus, we recommend a Neutral on the stock. Key Financials Y/E March (Rs cr) FY2009 FY2010 FY2011E FY2012E Net Sales 2,503 2,525 3,061 3,778 % chg 12.7 0.9 21.2 23.4 Net Profit 184.0 197.5 221.6 278.8 % chg 5.7 15.0 4.8 25.8 EBITDA (%) 10.4 10.9 10.5 10.7 EPS (Rs) 20.5 23.5 24.6 31.0 P/E (x) 21.5 18.7 17.9 14.2 P/BV (x) 10.8 8.1 6.4 5.2 RoE (%) 58.3 46.0 40.1 40.4 RoCE (%) 67.3 53.8 51.7 52.6 Jai Sharda EV/Sales (x) 1.6 1.6 1.3 1.1 +91-22-3952 4568 Ext 305 EV/EBITDA (x) 15.3 14.4 12.4 9.9 jai.sharda@angeltrade.com Source: Company, Angel Research Please refer to important disclosures at the end of this report 1
  • 2. Blue Star | 1QFY2011 Result Update Exhibit 1: 1QFY2011 Performance Y/E March (Rs cr) 1QFY11 4QFY10 % chg (qoq) 1QFY10 % chg (yoy) FY2010 FY2009 % chg Net Sales 664.8 874.7 (24.0) 531.0 25.2 2,549.4 2,519.4 1.2 Consumption of RM 504.3 644.2 (21.7) 380.0 32.7 1,882.1 1,874.3 0.4 (% of Sales) 75.9 73.6 71.6 73.8 74.4 Staff Costs 47.3 48.1 (1.6) 46.4 1.9 184.9 182.3 1.4 (% of Sales) 7.1 5.5 8.7 7.3 7.2 Other Expenses 52.3 70.5 (25.8) 41.1 27.4 183.3 186.5 (1.7) (% of Sales) 7.9 8.1 7.7 7.2 7.4 Total Expenditure 604.0 762.8 (20.8) 467.5 29.2 2,250.3 2,243.0 0.3 Operating Profit 60.9 112.0 (45.6) 63.5 (4.2) 299.2 276.4 8.2 OPM (%) 9.2 12.8 12.0 11.7 11.0 Interest 2.0 2.5 (20.0) 1.5 37.9 8.5 17.3 (51.0) Depreciation 7.6 9.1 (17.2) 8.2 (7.8) 34.7 25.9 34.2 Other Income 0.4 2.7 (85.7) 0.4 (7.3) 6.7 4.9 35.2 PBT (excl. Extr. Items) 51.7 103.0 (49.8) 54.3 (4.8) 262.7 238.2 10.3 Extr. Income/(Expense) 0.4 - - 14.0 - PBT (incl. Extr. Items) 52.1 103.0 (49.4) 54.3 (4.0) 276.6 238.2 16.1 (% of Sales) 7.8 11.8 10.2 10.9 9.5 Provision for Taxation 15.0 24.5 (38.7) 13.1 14.2 65.1 57.9 12.4 (% of PBT) 28.7 23.8 24.2 23.5 24.3 Reported PAT 37.2 78.5 (52.7) 41.2 (9.7) 211.5 180.3 17.3 PATM (%) 5.6 9.0 7.8 8.3 7.2 Equity shares (cr) 9.0 9.0 9.0 9.0 9.0 EPS (Rs) 4.1 8.7 (52.7) 4.6 (9.7) 23.5 20.0 17.3 Adjusted PAT 36.7 78.5 (53.2) 41.2 (10.8) 197.5 180.3 9.6 Source: Company, Angel Research Segment-wise performance: The electro mechanical projects and packaged air- conditioning systems (EMPPACS) division registered a strong 18.9% yoy increase in sales for the quarter to Rs374cr (Rs314cr). EBIT of the division stood at Rs34cr, implying an EBIT margin of 9.1%. Sales of the cooling products (CP) division stood at Rs253cr (Rs190cr) for 1QFY2011, an increase of 33.1% yoy. EBIT of the division came in at Rs35cr, while EBIT margin stood at 13.9% for 1QFY2011. The professional electronics and industrial systems (PEIS) division posted a growth of 30.9% yoy to Rs32cr (Rs25cr). EBIT of the division came in at Rs5.5cr, while EBIT margin stood at 16.9% for 1QFY2011. July 30, 2010 2
  • 3. Blue Star | 1QFY2011 Result Update Exhibit 2: Segment-wise performance % chg % chg Y/E March (Rs cr) 1QFY2010 4QFY2010 1QFY2011 (qoq) (yoy) Total Revenue A) EMPPACS 314.7 613.0 374.2 (39.0) 18.9 B) Cooling Products 190.3 186.9 253.4 35.5 33.1 C) PEIS 24.7 54.7 32.3 (40.9) 30.9 Total 529.7 854.6 659.8 (22.8) 24.6 Less: Inter-Seg. Revenue - - - Net Sales 529.7 854.6 659.8 (22.8) 24.6 EBIT A) EMPPACS 34.6 79.0 34.0 (56.9) (1.5) B) Cooling Products 33.2 28.7 35.2 22.7 6.1 C) PEIS 7.1 19.8 5.5 (72.5) (22.8) EBIT Margin (%) A) EMPPACS 11.0 12.9 9.1 (379bp) (188bp) B) Cooling Products 17.5 15.4 13.9 (146bp) (3545bp) C) PEIS 28.6 36.2 16.9 (1937bp) (1172bp) Source: Company, Angel Research Healthy order book indicates bright revenue prospects: In 1QFY2011, the company’s sales growth was robust across all the three segments. Growth visibility high on the back of the healthy order book of Rs1,976cr (Rs1,717cr). Besides, the company’s acquisition of DS Gupta Construction will give additional fillip to sales. Exhibit 3: Sales Trend 1000 30.0 875 900 25.0 800 714 20.0 647 665 700 596 15.0 567 540 564 600 10.0 (Rs cr) (%) 500 5.0 400 0.0 300 -5.0 200 -10.0 100 -15.0 0 -20.0 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 Sales (LHS) yoy Growth (RHS) Source: Company, Angel Research Weak profit margins during 1QFY2011 to improve: The company witnessed a decline of 281bp yoy in OPM during 1QFY2011. However, we expect full year margins to remain at FY2010 levels, as input prices stabilise. In FY2012E, we expect the company to clock OPM of 10.7%. July 30, 2010 3
  • 4. Blue Star | 1QFY2011 Result Update Exhibit 4: OPM Trend 120.0 16 14 100.0 12 80.0 10 (Rs cr) (%) 60.0 8 6 40.0 4 20.0 2 - 0 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 EBITDA (LHS) OPM (RHS) Source: Company, Angel Research As a result of the decline in OPM and change in accounting policies, PAT during the quarter fell by 10% to Rs37cr. Exhibit 5: Profit Trend 90 80 70 60 50 (Rs cr) 40 30 20 10 0 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 Source: Company, Angel Research 1QFY11 July 30, 2010 4
  • 5. Blue Star | 1QFY2011 Result Update Management Call - Key Takeaways The company has approved a consideration of Rs80cr to acquire, the plumbing and fire-fighting major, DS Gupta Construction. The company will leverage this acquisition to cross sell its services to DS Gupta’s customers. Funding for the acquisition will to be done through internal accruals and debt. EMPPACS division is expected to record higher billing in the coming quarters, as transformation of the order book is now complete and incremental orders are expected to translate into sales. The company is witnessing an uptick in demand in the ducted systems space after 18 months of de-growth. This is generally a pre-cursor to the improvement in business in the large order space. This augurs well for the company. There is a lot of activity in the small commercial sector. The real estate and retail segments are also showing signs of revival. However, there is still not much activity seen in the office space and IT segment. Pricing pressure is expected to ease after new order inflows start coming through, which the company expects to start happening in 4-6 months. Cooling products division growth was driven by the healthy 34% growth in the refrigeration and air-conditioning segment. July 30, 2010 5
  • 6. Blue Star | 1QFY2011 Result Update Investment Arguments Substantial demand for centralised air-conditioning, cold storage to drive future growth: The surge in demand for commercial space and increasing corporate and government thrust for setting up an efficient cold chain infrastructure in the country is set to trigger demand for centralised air-conditioning and cold storage system in India. BSL's cold storage division too has high growth potential with the aggregate cost of providing a nation-wide cold chain infrastructure estimated to cost more than Rs15,000cr. To maintain leadership position owing to superior execution skills: BSL's strength lies in its superior execution skills compared to competition. The company, with 30% market share in the central air-conditioning system segment, is a preferred vendor with the institutional clients. The company's list of national account customers provides repetitive business. Present in high-margin segments: BSL is a diversified player in the air-conditioning industry and is focused on high-margin segments including commercial refrigeration, cold storage and central air-conditioning. The company has improved its margins following an increase in the average ticket size of orders. The easing of pricing pressures is also expected to improve the company's margins going ahead. Outlook and Valuation We maintain our positive view on the company, given the strong growth indicators across all the three segments and a healthy order book of Rs1,976cr. The acquisition of DS Gupta Construction will complement the company’s service bouquet, which would now have a strong presence in the plumbing and fire fighting space. The company will also be able to cross sell its existing services to DS Gupta’s customers. The transformation of the order book implies that the order book growth will start translating into higher sales for the company. The uptick in the ducted systems segment augurs well for the business outlook, as it generally precedes the inflow of large sized orders. Overall, we expect the company to post CAGR of 22.3% in sales over FY2010-12E. Once complete recovery happens, OPM of the company would also improve and remain at FY2010 levels. Thus, we expect OPM to come in at 10.5% in FY2011E and at 10.7% in FY2012E. Exhibit 6: Revised Estimates Rs cr Old New % chg FY2011E FY2012E FY2011E FY2012E FY2011E FY2012E Sales 2,994 3,696 3,061 3,778 2.2 2.2 EBITDA 314 395 321 404 2.2 2.2 EBITDA % 10.5 10.7 10.5 10.7 PAT 217 273 222 279 2.4 2.1 EPS 24.1 30.3 24.6 31.0 2.4 2.1 Source: Company, Angel Research July 30, 2010 6
  • 7. Blue Star | 1QFY2011 Result Update Currently, the stock is trading at 17.9x and 14.2x FY2011E and FY2012E EPS respectively, factoring in most of the growth prospects. We have valued DS Gupta Construction’s business at 1x the consideration approved by BSL and added it to the Target Price. However, the stock is trading at levels very close to our Target Price. Hence, we recommend a Neutral on the stock. Exhibit 7: Key Assumptions FY2011E FY2012E Remarks EMPPACS Contribution to Sales 70.6 71.5 High growth expected on account of demand revival Cooling Prod Contribution to Sales 23.3 22.7 Strong growth momentum to continue PEIS Contribution to Sales 5.4 5.3 OPM (%) 10.5 10.7 OPM to improve following decline in raw material prices Tax Rate (%) 27.2 27.2 Higher compared to FY2010 as tax benefits on one plant end Source: Angel Research Exhibit 8: Peer Valuations Company Mcap CMP P/E (x) P/BV (x) EV/EBITDA (x) RoE (%) (Rs cr) (Rs) FY11E FY12E FY11E FY12E FY11E FY12E FY11E FY12E Blue Star 3,970 441 17.9 14.2 6.4 5.2 12.4 9.9 40.1 40.4 Voltas 7,033 213 19.4 15.9 5.5 4.3 13.1 10.8 31.1 29.1 Source: Company, Bloomberg, Angel Research Exhibit 9: One-year forward P/E band 600 500 Share Price (Rs) 400 300 200 100 0 Apr-04 Apr-05 Apr-06 Apr-07 Apr-08 Apr-09 Apr-10 Price 8x 11x 14x 17x 20x Source: Company, Bloomberg, Angel Research July 30, 2010 7
  • 8. Blue Star | 1QFY2011 Result Update Profit and Loss Y/E March (Rs cr) FY07 FY08 FY09 FY10 FY11E FY12E Gross sales 1,595 2,222 2,552 2,558 3,061 3,778 Less: Excise duty - - 49.7 32.6 - - Net Sales 1,595 2,222 2,503 2,525 3,061 3,778 Other operating income - - - - - - Total operating income 1,595 2,222 2,503 2,525 3,061 3,778 % chg - 39.3 12.7 0.9 21.2 23.4 Total Expenditure 1,484 1,999 2,243 2,250 2,740 3,374 Net Raw Materials 1,243 1,691 1,874 1,882 2,308 2,852 Other Mfg costs 49 68 50 50 95 118 Personnel 117 145 182 185 214 253 Other 75 95 136 133 122 151 EBITDA 110 223 260 275 321 404 % chg - 102.4 16.4 5.8 16.8 25.8 (% of Net Sales) 6.9 10.0 10.4 10.9 10.5 10.7 Depreciation& Amortisation 21 22 26 35 30 36 EBIT 89 201 234 240 290 368 % chg - 125.2 16.3 2.7 21.0 26.7 (% of Net Sales) 5.6 9.0 9.3 9.5 9.5 9.7 Interest & other Charges 10 8 14 8 2 1 Other Income 13 49 22 31 16 16 (% of PBT) 13.9 20.0 9.0 11.9 5.3 4.2 Recurring PBT 93 242 242 263 304 383 % chg - 161.5 (0.0) 8.6 15.9 25.8 Extraordinary Expense/(Inc.) 1 25 - - - - PBT (reported) 92 217 242 263 304 383 Tax 21 68 58 65 83 104 (% of PBT) 23.3 31.3 23.9 24.8 27.2 27.2 PAT (reported) 70 149 184 198 222 279 Add: Share of earnings of - - - - - - associate Less: Minority interest (MI) - - - - - - Prior period items - - - - - - PAT after MI (reported) 70 149 184 198 222 279 ADJ. PAT 70 149 184 198 222 279 % chg - 111.7 23.5 7.4 12.2 25.8 (% of Net Sales) 4.4 6.7 7.4 7.8 7.2 7.4 Basic EPS (Rs) 7.9 19.4 20.5 23.5 24.6 31.0 Fully Diluted EPS (Rs) 7.9 19.4 20.5 23.5 24.6 31.0 % chg - 144.6 5.7 15.0 4.8 25.8 July 30, 2010 8
  • 9. Blue Star | 1QFY2011 Result Update Balance Sheet Y/E March (Rs cr) FY07 FY08 FY09 FY10 FY11E FY12E SOURCES OF FUNDS Equity Share Capital 18 18 18 18 18 18 Preference Capital - - - - - - Reserves& Surplus 195 246 349 474 597 749 Shareholders Funds 213 264 367 492 615 767 Minority Interest Total Loans 89 37 24 9 9 9 Deferred Tax Liability (Net) 7 4 1 (1) - - Total Liabilities 309 304 391 499 623 776 APPLICATION OF FUNDS Gross Block 231 273 333 351 381 444 Less: Acc. Depreciation 117 135 145 180 210 246 Net Block 114 138 188 171 170 199 Capital Work-in-Progress 2 18 25 28 27 27 Goodwill - - - - - - Investments 5 5 4 4 4 4 Current Assets 733 1,034 1,149 1,393 1,629 1,973 Cash 5 3 6 13 28 27 Loans & Advances 169 257 293 132 337 378 Inventories 209 290 207 258 322 406 Debtors 351 484 643 628 942 1,162 Other - - - 361 - - Current liabilities 548 892 975 1,097 1,207 1,427 Net Current Assets 184 142 174 296 422 546 Mis. Exp. not written off 2 1 1 - - - Total Assets 309 304 391 499 623 776 July 30, 2010 9
  • 10. Blue Star | 1QFY2011 Result Update Cash Flow Statement Y/E March (Rs cr) FY07 FY08 FY09 FY10 FY11E FY12E Profit before tax 93 223 254 362 353 410 Depreciation 21 22 26 35 30 36 (Inc.)/ Dec. in Working Capital 37 129 6 (274) 93 (84) Less: Other income 13 49 22 31 16 16 Direct taxes paid 21 68 58 65 83 104 Cash Flow from Operations 117 258 206 26 378 241 (Inc.)/ Dec. in Fixed Assets (24) (21) (165) (128) (157) (191) (Inc.)/ Dec. in Investments (0) 1 0 0 - - (Inc.)/ Dec. in loans and advances (78) (88) (35) 160 (204) (41) Other income 13 49 22 31 16 16 Cash Flow from Investing (90) (60) (178) 64 (345) (216) Issue of Equity - - - - - - Inc./(Dec.) in loans 13 (53) (13) (15) - - Dividend Paid (Incl. Tax) 31 74 74 84 105 126 Others (8.9) (73.5) 61.5 17.0 87.83 100.14 Cash Flow from Financing (27) (200) (25) (82) (17) (26) Inc./(Dec.) in Cash - (2) 3 8 15 (1) Opening Cash balances 5 5 3 6 13 28 Closing Cash balances 5 3 6 13 28 27 July 30, 2010 10
  • 11. Blue Star | 1QFY2011 Result Update Key Ratios Y/E March FY07 FY08 FY09 FY10 FY11E FY12E Valuation Ratio (x) P/E (on FDEPS) 55.7 22.8 21.5 18.7 17.9 14.2 P/E (on basic, reported EPS) 55.7 22.8 21.5 18.7 17.9 14.2 P/CEPS 43.0 20.2 18.9 16.1 15.7 12.6 P/BV 18.6 15.0 10.8 8.1 6.4 5.2 Dividend yield (%) 0.7 1.6 1.6 1.8 2.3 2.7 Market cap. / Sales 2.5 1.8 1.6 1.6 1.3 1.0 EV/Sales 2.5 1.8 1.6 1.6 1.3 1.1 EV/EBITDA 36.7 17.9 15.3 14.4 12.4 9.9 EV / Total Assets 13.1 13.1 10.2 7.9 6.3 5.1 Per Share Data (Rs) EPS (Basic) 7.9 19.4 20.5 23.5 24.6 31.0 EPS (fully diluted) 7.9 19.4 20.5 23.5 24.6 31.0 Cash EPS 10.2 21.8 23.3 27.4 28.0 34.9 DPS 3.0 7.0 7.0 8.0 10.0 12.0 Book Value 23.7 29.3 40.8 54.7 68.3 85.3 ROE Decomposition (%) EBIT margin 5.6 9.0 9.3 9.5 9.5 9.7 Tax retention ratio 76.9 71.9 76.1 76.5 72.8 72.8 Asset turnover (x) 5.8 7.4 7.3 5.8 5.7 5.6 ROCE (Post Tax) 24.8 48.1 52.0 42.2 39.2 40.0 Cost of Debt (Post Tax) 8.9 8.7 34.3 39.7 18.2 10.9 Leverage (x) 0.5 0.4 0.1 0.0 (0.0) (0.0) Operating ROE 33.1 62.8 54.0 42.2 38.6 38.8 Returns (%) ROCE (Pre-tax) 31.5 65.7 67.3 53.8 51.7 52.6 Angel ROIC 33.0 69.3 73.0 58.7 56.7 57.1 ROE 36.5 62.5 58.3 46.0 40.1 40.4 Turnover ratios (x) Asset Turnover (Gross Block) 7.4 8.8 8.3 7.4 8.4 9.2 Asset Turnover (Net Block) 15.1 17.6 15.4 14.1 17.9 20.5 Operating Income / Invested Capital 5.9 7.7 7.8 6.2 6.0 5.9 Inventory / Sales (days) 43 41 36 34 35 35 Receivables (days) 67 69 82 92 94 102 Payables (days) 96 100 108 134 125 104 Working capital cycle (ex-cash) (days) 36 26 22 33 40 44 Solvency ratios (x) Gross debt to equity 0.4 0.1 0.1 0.0 0.0 0.0 Net debt to equity 0.1 0.0 0.0 (0.0) (0.0) (0.0) Net debt to EBITDA 0.7 0.1 0.1 (0.0) (0.1) (0.0) Interest Coverage (EBIT / Interest) 9.3 26.6 17.2 28.4 130.2 275.0 July 30, 2010 11
  • 12. Blue Star | 1QFY2011 Result Update Research Team Tel: 022 - 4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com DISCLAIMER This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report. Disclosure of Interest Statement Blue Star 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 3. Angel and its Group companies' Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below Rs 1 lakh for Angel, its Group companies and Directors. Ratings (Returns) : Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%) Reduce (-5% to 15%) Sell (< -15%) July 30, 2010 12