-
8/10/2019 Internationaltravel Firstcall 230414 (1)
1/9
C 179.00
200.00: 262B01016 A 16 2014
A A A : 4 14
BUYBUYBUYBUY
B C 500213 10.00
52 . / ( .) 184.85/117.00 (2 . A .) 4595 C ( . .) 1431.11
A 14A 15 16
1717.11 1820.14 1938.45B A 359.80 387.91 422.56 181.07 199.18
220.12
22.65 24.91 27.53/ 7.90 7.18 6.50
&
. 200.00 .
C ,
1981, .
D 31 , 2014, . 48.59 . 40.47
, 20.06%.
6.62% . 447.00 . 419.26 ,
.
E . 6.08 , 20.06%
.
, .94.76 . 83.81
.
. 4.25 . 10/
31, 2014.
31 , 2014, . 1717.11 . 1643.30 , 4%.
A CA 6% 7% 2013 2016E
.
C A CA / ( ) /B ( )
C ( .) . . ( .) (%)
179.00 1431.11 22.65 7.90 1.09 42.50 & 157.30 21475.80 8.27
19.02 1.89 20.00
( ) 102.80 25449.20 1.86 55.24 5.69 37.50 72.00 216.00 0.53
135.85 3.27 0.00
-
8/10/2019 Internationaltravel Firstcall 230414 (1)
2/9
-
8/10/2019 Internationaltravel Firstcall 230414 (1)
3/9
. 4.25 . 10/
31, 2014.
C ,
. C
, , , & , & , A
, A .
1981, .
, , , ,
, , , , . 10 A A , 13
, 19 88
74 C . , ,
C .
, C ,
9001 .
, , ,
B .
-
8/10/2019 Internationaltravel Firstcall 230414 (1)
4/9
( )
31, 2013 2016
13A 14A 15 16
C
'
79.95 79.95 79.95 79.95
1095.19 1236.51 1409.62 1592.87
1. 1175.14 1316.46 1489.57 1672.82
C
0.08 0.00 0.00 0.00
( ) 3.86 0.00 0.00 0.00
34.55 22.55 23.68 25.10
17.80 18.75 19.88 20.87
2. C 56.29 41.30 43.55 45.97
C
388.65 292.28 248.44 216.14
87.14 94.42 100.09 105.09
57.61 68.38 78.64 87.29
3. C 533.40 455.08 427.16 408.52
(1+2+3) 1764.83 1812.84 1960.28 2127.31
A CA
C A
) 321.42 326.64 346.24 363.55
) 0.00 115.00 132.25 148.12
) ( ) 0.00 0.33 0.36 0.39
) 33.85 41.92 48.63 54.46
1. C A 355.27 483.89 527.48 566.52
C A
362.79 299.16 329.08 358.69 891.95 852.44 906.03 979.67
55.35 46.60 51.26 55.36
& 99.47 113.59 127.22 146.30
0.00 17.16 19.22 20.76
2. C A 1409.56 1328.95 1432.81 1560.78
A (1+2) 1764.83 1812.84 1960.28 2127.31
-
8/10/2019 Internationaltravel Firstcall 230414 (1)
5/9
& 2013 2016
( . ) 13A 14A 15 16
12 12 12 12
1643.30 1717.11 1820.14 1938.45
33.03 47.39 51.18 54.25
1676.33 1764.50 1871.32 1992.70 1306.38 1404.70 1483.41
1570.14
369.95 359.80 387.91 422.56
0.35 0.16 0.15 0.16
369.60 359.64 387.76 422.40
110.47 98.85 102.80 107.94
259.13 260.79 284.95 314.45
79.94 79.72 85.77 94.34
179.19 181.07 199.18 220.12
79.95 79.95 79.95 79.95
1095.19 1236.51 1409.62 1592.87
10.00 10.00 10.00 10.00
22.41 22.65 24.91 27.53
& 30 , 2013 30 , 2014
( . ) 30 13 31 13 31 14 30 14
3 3 3 3
408.95 423.98 447.00 460.41
9.97 10.85 20.12 20.92
418.92 434.83 467.12 481.33
336.15 361.23 372.36 376.62
82.77 73.60 94.76 104.72
0.06 0.04 0.03 0.03
82.71 73.56 94.73 104.69
24.84 24.31 24.64 25.38 57.87 49.25 70.09 79.31
17.47 14.33 21.50 24.11
40.40 34.92 48.59 55.20
79.95 79.95 79.95 79.95
10.00 10.00 10.00 10.00
5.05 4.37 6.08 6.90
-
8/10/2019 Internationaltravel Firstcall 230414 (1)
6/9
13A 14A 15 16
( .) 22.41 22.65 24.91 27.53
(%) 22.51% 20.95% 21.31% 21.80%
(%) 15.77% 15.19% 15.66% 16.22%
(%) 10.90% 10.55% 10.94% 11.36%
/ ( ) 7.99 7.90 7.18 6.50
(%) 15.25% 13.75% 13.37% 13.16%
(%) 40.88% 34.84% 32.94% 31.71%
/ ( ) 3.72 3.85 3.56 3.26
( .) 146.98 164.66 186.31 209.23
/ 1.22 1.09 0.96 0.86
-
8/10/2019 Internationaltravel Firstcall 230414 (1)
7/9
-
8/10/2019 Internationaltravel Firstcall 230414 (1)
8/9
-
8/10/2019 Internationaltravel Firstcall 230414 (1)
9/9
Firstcall India Equity Research: Email
[email protected] PharmaU. Janaki Rao
Capital Goods
B. Anil Kumar Auto, IT & FMCGSuhani Adilabadkar Pharma &
BankingM. Vinayak Rao DiversifiedC. Bhagya Lakshmi Diversified
Firstcall India also provides
Firstcall India Equity Advisors Pvt.Ltd focuses on, IPOs, QIPs,
F.P.Os,TakeoverOffers, Offer for Sale and Buy Back Offerings.
Corporate Finance Offerings include Foreign Currency Loan
Syndications,Placement of Equity / Debt with multilateral
organizations, Short Term Funds
Management Debt & Equity, Working Capital Limits, Equity
& DebtSyndications and Structured Deals.
Corporate Advisory Offerings include Mergers &
Acquisitions(domestic andcross-border), divestitures, spin-offs,
valuation of business, corporate
restructuring-Capital and Debt, Turnkey Corporate Revival
Planning & Execution, Project Financing, Venture capital,
Private Equity and Financial
Joint Ventures
Firstcall India also provides Financial Advisory services with
respect to raisingof capital through FCCBs, GDRs, ADRs and listing
of the same on International
Stock Exchanges namely AIMs, Luxembourg, Singapore Stock
Exchanges andother international stock exchanges.
For Further Details Contact:3rd Floor,Sankalp,The
Bureau,Dr.R.C.Marg,Chembur,Mumbai 400 071
Tel. : 022-2527 2510/2527 6077/25276089 Telefax :
022-25276089
E-mail:
[email protected]
