Upload
dinhhanh
View
219
Download
4
Embed Size (px)
Citation preview
0%
Key Risks to our rating and target
♦
♦
♦
FY16 FY17 FY18 FY19E FY20E
4567 5797 7737 10550 13947
4303 5838 7748 10153 13411
2539 3330 4225 5782 7729
3.2 3.2 3.1 3.1 3.1
12 15 18 25 34
25.8 20.8 25.7 36.9 33.7
19.9 18.6 17.7 20.4 22.6
1.7 1.8 1.6 1.6 1.6
66 97 112 134 163
2.6 3.3 2.7 2.6 2.2
14.3 22.2 16.6 14.0 10.5
BANKING
YES IN
532648
Weaker credit growth cycle will hurt advances growth.
Yes Bank is one of the fastest corporate lending private banks in India. Loan book has grown at
an average rate of 42% during FY18 which has been very far ahead of peers’ growth (average of
20%). Yes Bank crossed significant milestones of Rs 3Lakh Cr in Total Assets and advances
and deposits in excess of Rs 2 Lakh Cr each. Corporate banking contributes 68% of the loan
portfolio. We expect Yes Bank to register 32% loan CAGR over FY18-20.
While there have been concerns over assets quality issues, Yes Bank has shown impressive
improvement in last quarters. There has been no impact on slippages from restructured book
due to latest circular by RBI on stressed assets recognition.
Management approved to raise capital with a limit to US$ 1 Bn through ADR/GDR/QIP (with
dilution cap of 10%). The dilution could happen at the end of FY19.
Yes bank reported healthy all round performance in 4Q FY18 results beating our expectation of PAT
by 4%. Net Interest income thrived by 31% YoY supported by burgeoning loan book growth of 54%
YoY. NIM was at 3.4% as it saw marginal pressure on sequential basis which declined by 10 bps.
Other income grew by 13% YoY due to lower trading gains during the quarter. Operating expenses
grew by 19% YoY and led the cost to income ratio to 40% against 41.6% a year ago. Operating
profitability grew by 26% YoY. Due to recent assets quality issues, provisions remained at higher
level and grew by 29% YoY to Rs 400Cr. PAT grew by 29% YoY.
4Q FY18 Result:
View and Valuation
YESBANK
Significant deterioration in assets quality.
Significant increase in bond yields implying a rise in cost of funds
EPS growth (%)
Mkt Capital (Rs Cr)
Free float (%)
Stock Info
NSE Code
Key Highlights
30%
Growth continues to accelerate.
No. of Shares (Crore)
KEY FINANCIAL/VALUATIONS
NII
383/275
81075
80%
15462
46
Promoters Pledged %
52wk Range H/L
Industry
Bloomberg
BSE Code
Management targets to cross Rs 5 trillion balance sheet, 4% NIM and CASA of 40% by FY20
with 25%-27% consistent earnings growth.
27 April 2018
CMP
Price Target
Previous Target
Potential Upside
352
457
428
RATING BUY
PPP
PAT
Avg. Vol 1M (,000)
NIM %
EPS (Rs)
Research Analyst
DEEPAK KUMAR SAW
Yes Bank has been continuously beating the street expectation on profitability parameter on the
back of stellar growth in loan book and normalizing assets quality. CASA growth has been robust.
Bank has been continuously gaining market share of better rated corporate client from PSU banks
peers. Further management is planning to raise US$ 1 Bn at the end of FY19 to support the growth.
Factoring strong loan growth and normalizing credit cost, we increase our PAT estimate for FY19
and FY20 by 5% and 7% respectively. Pre-capital dilution, we expect RoE /RoA of 22%/1.6% in
FY20. We recommend BUY with the target price of Rs 457 at 2.8x BV FY20e.
Narnolia Securities LtdPlease refer to the Disclaimers at WWW.Narnolia.com
ROE (%)
ROA (%)
BV
P/B (X)
P/E (x)
The views expressed above accurately reflect the personal views of the authors about the subject companies and its(their) securities. The authors have
not and will not receive any compensation for providing a specific recommendation or view. Narnolia Securities does and seeks to do business with
companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the
objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.
4Q FY 18 Results
Above expectation
4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 YoY % QoQ% FY17 FY18 YoY %
4,349 4,654 4,800 5,070 5,743 32.1% 13.3% 16,425 20,267 23.4%
2,709 2,845 2,915 3,182 3,589 32.5% 12.8% 10,627 12,530 17.9%
1,640 1,809 1,885 1,889 2,154 31.4% 14.1% 5,797 7,737 33.5%
1,257 1,132 1,248 1,422 1,421 13.0% -0.1% 4,157 5,224 25.7%
2,897 2,941 3,134 3,311 3,575 23.4% 8.0% 9,954 12,961 30.2%
1,206 1,237 1,227 1,309 1,440 19.4% 10.0% 4,117 5,213 26.6%
1,691 1,704 1,907 2,002 2,135 26.3% 6.7% 5,838 7,748 32.7%
310 286 447 421 400 29.0% -5.1% 793 1,554 95.8%
1,381 1,418 1,460 1,580 1,736 25.7% 9.8% 5,044 6,194 22.8%
467 453 457 504 556 19.1% 10.5% 1,714 1,970 14.9%
914 966 1,003 1,077 1,179 29.0% 9.5% 3,330 4,225 26.9%
Stellar Performance
Other Income
Financials
NII
Interest Inc.
Interest Exp.
Total Income
Ope Exp.
PPP
Provisions
PBT
Tax
Will able to grow loan book in FY19 and FY20 at 30%.
Expect 30-35% recovery in Security Receipts in FY19. SR has total stock of Rs 1900 Cr.
Significant recovery in assets quality.
Net Profit
Advances accelerated across the segment. CASA growth continues to remain healthy.
Marginal pressure on NIM and healthy traction in fee income.
Concall Highlights :
Narnolia Securities LtdPlease refer to the Disclaimers at WWW.Narnolia.com
Advances grew surprisingly with a healthy rate of 54% YoY led by strong growth across the segment.
Large corporate advances grew by 54% YoY while MSME portfolio grew by 34% YoY. Consumer banking
growth has been robust at 98% YoY. Growth was backed by gain in market share of corporate clients
from PSU bank peers. Composition of loan book largely remained flat on sequential basis with corporate
portfolio at 68% and retail & business banking at 32%. Rating profile of corporate portfolio towards A and
better rated increased to 80%from 78% a quarter back. Deposit of the bank increased by 41% YoY
whereas CASA also grew by 41% YoY. Fixed deposits grew stronger by 40% which led the CASA ratio to
decline to 37% mark against 38% in 3Q FY18. The CASA growth was backed by robust growth in both
CA and SA by 51% and 35% YoY respectively. The retail deposits contribution has fallen to 57% against
61% a quarter back.
Assets quality of Yes Bank improved with GNPA decreasing by 44 bps to 1.28% and NNPA declining by
29 bps 0.64% sequentially. Slippages declined by23% QoQ. PCR increased to 50% from 46% a quarter
back and management hopes to increase to PCR at 60% as at 2QFY19 on the back of recovery from
NCLT resolution cases. Total stressed assets declined to 1.74% from 2.42% a quarter back. Credit cost
fall to 13bps from 18 bps QoQ. Yes Bank has total exposure of Rs 969 Cr from 9 borrowers referred to
NCLT cases by RBI of 40 cases in both the list and carries roughly 45% of provisions on both the list.
Bank carries provision of 51% on the aggregate funded exposures of NCLT List 1, and, 43% on the
aggregate funded exposure of the subsequent NCLT list 2. Management has disclosed minimal impact of
Rs 280 Cr going forward due to latest circular of RBI on stressed assets recognition.
NIM fall to 3.4% against 3.5% QoQ due to rising cost of fund. Yield on advances increased by 10 bps
QoQ whereas cost of fund was stable at 6%. Fee income registered robust growth of 21%. Trading gain
has declined by 23% YoY due to rising bond yield. Total Non Interest income registered a moderate
growth of 13% YoY.
Will able to improve C/I ratio in medium term to below 40%.
Expect credit cost in the range of 50-70 bps in FY19.
PCR will improve to 60% in 2Q FY19 due to recovery in NPA accounts.
Targeting CASA of 40% in FY19 from earlier guidance by FY20.
Profitability growth would be in the range of 25-27% going ahead.
Targeting NIM to reach 4% by FY20.
Management approved capital raise plan upto USD 1Bn by the end of FY19 or at the beginning of
FY20.
Nil Slippage during the quarter from restructured book on account of Feb 12, 2018 RBI Circular.
2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 YoY (+/-) QoQ (+/-)
40.6 42.0 41.6 42.1 39.2 39.5 40.3 -1.36 0.73
45.7 44.4 41.2 44.2 45.9 40.7 38.0 -3.22 -2.77
54.3 55.6 58.8 55.8 54.1 59.3 62.0 3.22 2.77
11.7 7.9 18.3 16.8 23.4 21.0 18.7 0.40 -2.33
34.5 34.1 33.8 31.9 31.3 31.9 32.1 -1.77 0.19
64.7 64.4 62.3 61.1 60.7 62.7 62.5 0.19 -0.26
38.0 39.8 43.4 38.5 39.8 43.0 39.7 -3.66 -3.21
34.3 35.2 31.6 32.8 32.0 32.5 33.0 1.44 0.47
21.4 22.3 21.8 17.4 17.5 18.0 18.8 -3.00 0.80
1.8 1.8 1.8 1.8 1.7 1.7 1.6 -0.20 -0.10
2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 YoY (+/-) QoQ (+/-)
10.9 10.9 10.7 10.4 10.2 9.8 9.9 -0.80 0.10
10.2 10.0 9.6 9.8 9.4 9.3 9.5 -0.14 0.21
6.8 6.6 6.3 6.2 6.1 6.0 6.0 -0.30 0.00
3.4 3.5 3.6 3.7 3.7 3.5 3.4 -0.20 -0.10
Exhibit: Yield and Cost Exhibit: Net Interest Margin
4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18
58 71 72 59 79 80 98 102 129
25 16 23 24 48 49 64 77 66
31 22 28 30 63 28 30 27 54
35 37 46 52 78 68 49 47 55
34 31 42 50 45 36 32 37 43
182 177 210 214 313 259 272 290 347
364 470 276 341 586 411 477 723 644
141 111 103 100 118 135 144 154 240
687 759 589 654 1017 805 893 1167 1231
37.8 69.3 26.4 1.7 48.2 6.1 51.6 78.3 21.0
116 202 299 308 232 322 352 243 178
0 0 36 8 5 4 12 12
803 961 888 998 1257 1132 1248 1422 1421
36.0 76.3 43.7 33.8 56.6 17.8 40.6 42.4 13.0Growth YoY %
Total Fee-Based In.
Growth YoY %
Total Other Income
Forex, Debt Capital Mkt
Others
RoA %
Margin %
Yield on Advances
Int Exp./Int Inc. (%)
Other Inc./Net Inc. %
PAT/ Net Income %
RoE %
Profitability Matrix
C/I Ratio %
Empl. Cost/ Tot. Exp. %
Other Exp/Tot. Exp.%
Provision/PPP %
Tax Rate %
Narnolia Securities LtdPlease refer to the Disclaimers at WWW.Narnolia.com
Yield (Total Assets)
Margin Performance
Cost Of Funds
Decline in yield and cost over a period of time NIM has saw marginal pressure
Other Income Break Up-
NIM
Cor. Trade & Cash Mngt
Trade & Remittance
Facility / Processing Fee
Third Party Sales
Interchange Income
General Banking Fees
Retail Banking Fees
Corporate Banking Fees
10
.3
10
.4
10
.2
10
.0
9.6
9.8
9.4
9.3
9.5
7.0
7.0
6.8
6.6
6.3
6.2
6.1
6.0
6.0
Avg Yield on Earning Assets Cost of Fund
3.4 3.4 3.4
3.5
3.6
3.7 3.7
3.5
3.4
NIM
Exhibit: Fee Income/Advances % Exhibit: Other Income/ Total Income %
2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 YoY (+/-) QoQ (+/-)
917 1,006 2,019 1,364 2,720 2,974 2,627 30% -12%
0.8 0.9 1.5 1.0 1.8 1.7 1.3 -0.24 -0.44
323 342 1,072 545 1,543 1,595 1,313 22% -18%
0.3 0.3 0.8 0.4 1.0 0.9 0.6 -0.17 -0.29
302 127 1,905 201 1,989 495 380 -80% -23%
0.5 0.4 0.4 0.2 0.1 0.1 0.2 -0.20 0.11
64.8 66.0 46.9 60.0 43.3 46.4 50.0 3.15 3.65
Exhibit: Asset Quality Exhibit: Provisions
GNPA %
NNPA (Rs in Cr)
NNPA %
Slippages (Rs in Cr)
Restructured Assets %
Asset Quality
GNPA (Rs in Cr)
Specific PCR %
Narnolia Securities LtdPlease refer to the Disclaimers at WWW.Narnolia.com
Significant Improvement in assets quality Healthy PCR
0.7 0.7
0.5 0.6
0.8
0.6 0.6 0.7
0.6
Fee Income/Advances %
39.3
43.3
38.0
39.8
43.4
38.5
39.8
43.0
39.7
Other Income/Total Net Income %
0.8 0.8 0.8 0.9
1.5
1.0
1.8 1.7
1.3
0.3 0.3 0.3 0.3
0.8
0.4
1.0 0.9
0.6
GNPA % NNPA %
62 64 65 66 47 60 43 46 50
0.2 0.2
0.1
0.1
0.2
0.2
0.3
0.3
0.2
Specific PCR % Prov/Avg Adv%
Exhibit: Advances Performance Exhibit: Advances Breakup%
Exhibit: Deposits Performance Exhibit: CASA Performance
Exhibit: Credit Deposit Ratio Exhibit: Return Ratios
Narnolia Securities LtdPlease refer to the Disclaimers at WWW.Narnolia.com
Showing stellar growth Dominated by Corporate banking
Deposits growth picked up Stable CASA level
Average at healthy level. Higher return ratio profile.
98
,21
0
1,0
5,9
42
1,1
0,2
16
1,1
7,0
87
1,3
2,2
63
1,3
9,9
72
1,4
8,6
75
1,7
1,5
15
2,0
3,5
34
30.0 33.0
37.7 38.7 34.7
32.1 34.9
46.5
53.9
Net Advances (Rs in Cr) Advances Growth YoY %
65.1 67.5 67.9 68.9 67.7 68.1 67.4 67.7 67.9
34
.9
32
.5
32
.1
31
.1
32
.3
31
.9
32
.6
32
.3
32
.1
Corporate Banking% Retail & Business Banking%
1,1
1,7
20
1,2
2,5
81
1,2
8,0
24
1,3
2,3
76
1,4
2,8
74
1,5
0,2
41
1,5
7,9
90
1,7
1,7
31
2,0
0,7
38
22.5
28.6 28.9 30.5 27.9
22.6 23.4
29.7
40.5
Deposits (Rs in Cr) Growth YoY %
28
.1
29
.6
30
.3
33
.3
36
.3
36
.7
37
.2
38
.0
36
.5
48.7
63.0
53.2
63.3 65.5
52.1 51.4 48.0
41.1
CASA % CASA Growth YoY %
87.9 86.4 86.1
88.5
92.6 93.2 94.1
99.9 101.4
Credit Deposit Ratio
21.1 20.7 21.4 22.3 21.8
17.4 17.5 18.0 18.8
1.8 1.7 1.8 1.8 1.8 1.8 1.7 1.7 1.6
RoE% RoA%
Y/E March FY13 FY14 FY15 FY16 FY17 FY18 FY19E FY20E
359 361 418 421 456 461 461 461
359 361 418 421 456 461 461 461
- - - - - - - -
5,449 6,761 11,262 13,366 21,598 25,298 30,333 37,095
5,808 7,122 11,680 13,787 22,054 25,758 30,794 37,556
66,956 74,192 91,176 1,11,720 1,42,874 2,00,738 2,80,809 3,68,375
36.2 10.8 22.9 22.5 27.9 40.5 39.9 31.2
12,688 16,345 21,079 31,340 51,870 73,176 1,12,324 1,58,401
71.6 28.8 29.0 48.7 65.5 41.1 53.5 41.0
20,922 21,314 26,220 31,659 38,607 74,894 88,556 1,11,839
5,419 6,388 7,094 8,098 11,525 11,056 15,872 20,821
99,104 1,09,016 1,36,170 1,65,263 2,15,060 3,12,446 4,16,031 5,38,591
4,066 5,892 7,557 8,218 19,549 24,734 26,376 28,416
42,976 40,950 46,605 48,838 50,032 68,399 98,283 1,28,931
54.8 (4.7) 13.8 4.8 2.4 36.7 43.7 31.2
47,000 55,633 75,550 98,210 1,32,263 2,03,534 2,70,700 3,57,324
23.7 18.4 35.8 30.0 34.7 53.9 33.0 32.0
230 293 319 471 684 832 984 1,181
4,833 6,247 6,139 9,526 12,532 14,946 19,687 22,739
99,104 1,09,016 1,36,170 1,65,263 2,15,060 3,12,446 4,16,031 5,38,591
Y/E March FY13 FY14 FY15 FY16 FY17 FY18 FY19E FY20E
8,294 9,981 11,572 13,533 16,425 20,267 27,906 36,845
6,075 7,265 8,084 8,967 10,627 12,530 17,356 22,898
2,219 2,716 3,488 4,567 5,797 7,737 10,550 13,947
37.3 22.4 28.4 30.9 26.9 33.5 36.4 32.2
1,257 1,722 2,046 2,712 4,157 5,224 6,231 8,038
46.7 36.9 18.9 32.5 53.3 25.7 19.3 29.0
- - 1,374 2,244 3,019 4,095 5,537 7,185
156 166 142 261 711 470 748 884
1,102 1,555 530 208 426 658 (53) (31)
3,476 4,438 5,534 7,279 9,954 12,961 16,781 21,985
1,335 1,750 2,285 2,976 4,117 5,213 6,629 8,574
43.1 31.1 30.6 30.3 38.3 26.6 27.2 29.4
656 784 980 1,297 1,805 2,189 2,685 3,518
2,142 2,688 3,250 4,303 5,838 7,748 10,153 13,411
39.1 25.5 20.9 32.4 35.7 32.7 31.0 32.1
216 362 339 536 793 1,554 1,392 1,700
139.4 67.5 (6.1) 58.0 47.9 95.8 (10.4) 22.1
1,926 2,326 2,910 3,766 5,044 6,194 8,761 11,711
625 709 905 1,227 1,714 1,970 2,979 3,982
1,301 1,618 2,005 2,539 3,330 4,225 5,782 7,729
33.1 24.4 24.0 26.6 31.1 26.9 36.9 33.7
Profit After Tax
Change (%)
Narnolia Securities LtdPlease refer to the Disclaimers at WWW.Narnolia.com
Tax
>> Treasury Income
>> Others
Total Net Income
Operating Expenses
Change (%)
>> Employee Expenses
Pre-provisioning Profit
Change (%)
Provisions
Change (%)
PBT
>> Core Fee Income
Change (%)
Fixed Assets
Other Assets
Total Assets
Income Statement
Interest income
Interest expended
Net Interest Income
Change (%)
Other Income
Change (%)
Advances
Networth
Deposits
Change (%)
>> CASA Deposits
Change (%)
Borrowings
Other Liabilities & Provisions
Total Liabilities
Cash & Bank
Investments
Change (%)
Reserves & Surplus
Financial Details
Balance Sheet
Share Capital
>> Equity Capital
>> Preference Capital
Y/E March FY13 FY14 FY15 FY16 FY17 FY18 FY19E FY20E
23.7 18.4 35.8 30.0 34.7 53.9 33.0 32.0
36.2 10.8 22.9 22.5 27.9 40.5 39.9 31.2
70.2 75.0 82.9 87.9 92.6 101.4 96.4 97.0
18.9 22.0 23.1 28.1 36.3 36.5 40.0 43.0
64.2 55.2 51.1 43.7 35.0 34.1 35.0 35.0
18.3 14.4 15.6 16.5 17.0 18.4 14.7 14.1
9.5 9.8 11.5 10.7 13.3 9.7 8.9 8.4
8.8 4.6 4.1 5.8 3.7 5.2 2.3 2.2
94 175 313 749 2,019 2,627 3,010 3,571
0.2 0.3 0.4 0.8 1.5 1.3 1.1 1.0
7 26 88 284 1,072 1,313 1,023 1,143
0.0 0.1 0.1 0.3 0.8 0.6 0.4 0.3
- - 0.5 0.9 2.0 1.5 0.6 0.6
92.6 85.1 72.0 62.0 46.9 50.0 66.0 68.0
0.5 0.7 0.5 0.6 0.7 0.9 0.6 0.5
12.7 12.7 12.2 11.2 10.6 9.2 9.1 9.0
8.1 8.1 8.0 7.4 7.7 6.9 6.9 6.9
10.4 10.4 10.2 9.6 9.2 8.2 8.1 8.1
6.3 6.3 6.3 6.3 6.3 5.2 4.9 4.9
7.9 7.8 7.5 6.8 6.5 5.4 5.3 5.3
2.4 2.6 2.7 2.8 2.7 2.8 2.8 2.8
2.8 2.8 3.1 3.2 3.2 3.1 3.1 3.1
73.2 72.8 69.9 66.3 64.7 61.8 62.2 62.1
- - 39.4 49.1 52.1 52.9 52.5 51.5
40.2 41.0 42.4 42.4 44.5 41.7 41.3 40.6
1.7 1.8 2.0 2.1 2.3 2.1 1.9 1.9
32.5 30.5 31.1 32.6 34.0 31.8 34.0 34.0
7 9 10 12 15 18 25 34
31.0 23.7 7.0 25.8 20.8 25.7 36.9 33.7
24.8 25.0 21.3 19.9 18.6 17.7 20.4 22.6
1.5 1.6 1.6 1.7 1.8 1.6 1.6 1.6
16.5 17.8 18.7 16.6 16.4 14.7 13.9 11.9
1.4 2.0 1.1 1.2 0.7 0.9 1.0 1.1
32 39 56 66 97 112 134 163
22.2 21.9 41.6 17.3 47.4 15.8 19.6 22.0
2.6 2.1 2.9 2.6 3.3 2.7 2.6 2.2
11.8 9.0 17.0 14.3 22.2 16.6 14.0 10.5
Change (%)
P/B (X)
P/E (X)
Narnolia Securities LtdPlease refer to the Disclaimers at WWW.Narnolia.com
Book Value (Rs)
Fee Income/NII (%)
Cost to Income (%)
Cost on Average Assets (%)
Tax Rate (%)
Valuation Ratio Metrics
EPS (Rs)
Change (%)
ROAE (%)
ROAA (%)
Dividend Payout (%)
Dividend yield (%)
Int. Expense/Int.Income (%)
Provision Coverage (%)
Provision/Average Advances (%)
Margin Metrics
Yield On Advances (%)
Yield On Investment (%)
Yield on Earning Assets (%)
Cost Of Deposits (%)
Cost Of Funds (%)
Spread (%)
NIM (%)
Profitability & Effeciency Metrics
Slippges (%)
CASA (%)
Investment/Deposit (%)
CRAR (%)
>> Tier 1 (%)
>> Tier 2 (%)
Assets Quality Metrics
Gross NPA
Gross NAP (%)
Net NPA
Net NPA (%)
C/D Ratio (%)
Financial Details
Key Ratios
Balance Sheet Metrics
Loan Growth (%)
Deposit Growth (%)
FY14 FY15 FY16 FY17 FY18 FY19E FY20E
>> Core Fee Income
>> Trading and Other Income
Core Operating Income
Total Income
Total Operating Expenses
Narnolia Securities LtdPlease refer to the Disclaimers at WWW.Narnolia.com
>> Equity Multiplier (x)
RoE
Financial Details
Others
PBT
Tax
PAT/RoA
Exhibit: DuPont Analysis
>> Employee Expenses
>> Other Expenses
Operating Profit
Provisions
Interest Income
Interest expended
Net Interest Income
Non-Fund Based Income
Narnolia Securities Ltd201 | 2nd Floor | Marble Arch Build ing | 236B-AJC Bose
Road | Kolkata-700 020 , Ph : 033-40501500
email: [email protected],
website : www.narnolia.com
Risk Disclosure & Disclaimer: This report/message is for the personal information of
the authorized recipient and does not construe to be any investment, legal or taxation
advice to you. Narnolia Securities Ltd. (Hereinafter referred as NSL) is not soliciting any
action based upon it. This report/message is not for public distribution and has been
furnished to you solely for your information and should not be reproduced or
redistributed to any other person in any from. The report/message is based upon publicly
available information, findings of our research wing “East wind” & information that we
consider reliable, but we do not represent that it is accurate or complete and we do not
provide any express or implied warranty of any kind, and also these are subject to change
without notice. The recipients of this report should rely on their own investigations,
should use their own judgment for taking any investment decisions keeping in mind that
past performance is not necessarily a guide to future performance & that the the value of
any investment or income are subject to market and other risks. Further it will be safe to
assume that NSL and /or its Group or associate Companies, their Directors, affiliates
and/or employees may have interests/ positions, financial or otherwise, individually or
otherwise in the recommended/mentioned securities/mutual funds/ model funds and
other investment products which may be added or disposed including & other mentioned
in this report/message.