6

Click here to load reader

Ambit Coalindia

  • Upload
    varunin

  • View
    214

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Ambit Coalindia

8/11/2019 Ambit Coalindia

http://slidepdf.com/reader/full/ambit-coalindia 1/6

Ambit Capital and / or its affiliates do and seek to do business including investment banking with companies covered in its research reports. As a result, investors should be aware that Ambit Capital

may have a conflict of interest that could affect the objectivity of this report. Investors should not consider this report as the only factor in making their investment decision.

Please refer to the Disclaimers at the end of this Report. 

 AMBIT INSIGHTS3 September 2 14 

DAILY

G&C 8.0-Quality at a reasonable price

Company name Weight

(%) RatingFY15

P/E (x)

Bajaj Auto 4.5 BUY 17.3

Tata Motors 4.5 BUY 8.9

Bank of Baroda 4.5 BUY 7.2

ICICI Bank 4.5 BUY 17.2

I D F C 4.5 UR 11.7

Grasim Inds 4.5 NR 15.2

HCL Technologies 4.5 BUY 15.8

TCS 4.5 BUY 22.5

Coal India 4.5 BUY 12.9

NMDC 4.5 NR 9.7Oil India 4.5 BUY 8.3

O N G C 4.5 BUY 11.3

Bharti Airtel 4.5 NR 29.1

Power Grid Corpn 4.5 BUY 12.8

McLeod Russel 2.3 NR 11.5

ING Vysya Bank 2.3 BUY 15.0

DCB Bank 2.3 NR 11.9

Castrol India 2.3 NR 35.6

TTK Prestige 2.3 BUY 38.5

Marico 2.3 BUY 29.6

Bharat Electron 2.3 BUY 16.2

Sadbhav Engg. 2.3 BUY 42.6

eClerx Services 2.3 NR 15.2

D B Corp 2.3 NR 17.5

Petronet LNG 2.3 SELL 19.8

Cadila Health. 2.3 NR 24.1

Oberoi Realty 2.3 BUY 16.1

Sobha Developer. 2.3 BUY 14.9

 Vardhman Textile 2.3 NR 5.9

Torrent Power 2.3 BUY 13.8

 Source: Bloomberg, Ambit Capital research

NR = Not Rated

UR = Under Review 

Thematic

Utilities

Its getting a little better

(Click here for detailed note)

Update

Coal India (BUY)

5MFY15 Volume growth revives to 5.1%

Analyst Notes: Economy: Will the Planning Commission really be reinvented?Saurabh Mukherjea, CFA, +91 99877 85848

On 15th August, the PM scrapped the Planning Commission and promised the nationthat something better would replace it. Since then India’s top policymakers,economists and civil servants have been brainstorming in Delhi about what the newPlanning Commission will look like. Beyond the fact that almost all the key peopleinvolved in the brainstorming are veterans of the world created by the old PlanningCommission, there are other reasons for believing the new construct will not be toodifferent from old one. In fact, the “think tank” part of the new Plan Comm willcontinue to report into the PMO and, unless India imports experts from abroad, willcontinue to be staffed by the same sort of policy gurus who were in the old PlanComm. The only aspect of the Plan Comm that looks likely to change is the fiscalsupervisory/regulatory aspects. Our sources suggest that these functions of the PlanComm are likely to move to the Finance Ministry which will then become “judge, juryand executioner” of all matters to do with fiscal policy. We expect the states to then

pushback on this construct and the negotiations that would then follow between thePMO and the states will tell us a lot about just how “federal” India will be under theNDA regime. 

 Source: Ambit Capital research

Page 2: Ambit Coalindia

8/11/2019 Ambit Coalindia

http://slidepdf.com/reader/full/ambit-coalindia 2/6

Ambit Capital and / or its affiliates do and seek to do business including investment banking with companies covered in its research reports. As a result, investors should be aware that Ambit Capitalmay have a conflict of interest that could affect the objectivity of this report. Investors should not consider this report as the only factor in making their investment decision.

ts getting a little better

Amongst several issues faced by the Indian power generation sector, atleast coal production seems to be improving; our mining analyst expectsCoal India’s production CAGR to improve to 5% over FY14-17 vs 1.6%over FY10-14. India’s real challenge is not shortage of capacities butshortage of domestic coal. Despite an installed capacity of 243GW, only130GW was generated in FY14 (peak demand of 136GW). We mapIndian power generating utilities on a competitive matrix based on PPAsigned and coal linkages; Tata Power (TPWR), NTPC and NHPC stand outthe best. We prefer TPWR instead of NTPC and NHPC due to adverseCERC regulation and execution challenges for the latter two. TorrentPower, despite being worst placed given stranded assets, is attractive,as stock prices trades below value of its operating assets.

Visibility on improved domestic coal production - A key catalystAmongst the many issues facing the power sector, at least coal productionappears to be improving; Coal India’s 1QFY15 production increased 5% YoY vs1.6% CAGR over FY10-14. India’s challenge is not shortage of power capacitybut shortage of domestic coal. Despite installed capacity of 243GW, only130GW out of the peak demand of 136GW in FY14 could be met, as averagePLF was dismal at 66%. Our Metals analyst expects Coal India’s productionCAGR to improve to 5% over FY14-17 and 8% over FY18-24 due to constructionof key railway lines in Jharkhand, Odisha and Chhattisgarh.

Competitive mapping of players and filters of quality

In our competitive matrix, TPWR, NTPC and NHPC are best placed. We preferTPWR over NTPC and NHPC (due to adverse CERC regulation and execution

challenges). JP Power and Indiabulls Power appear cheap on P/B but facechallenges on equipment quality and poor execution respectively. TorrentPower, despite being exposed to shortage of domestic gas, is attractive, given` 182/share valuation for the operational assets. JSWE emerges as a ‘shortcandidate,’ due to its stretched valuation and negligible pipeline.

SELL JSWE which is the most exposed on our matrix; BUY TPWR

We recommend a switch from JSWE to TPWR. This is because JSWE is currentlytrading close to our bull-case price of  ` 84/share which assumes acquisition of2GW capacity; moreover, JSWE remains exposed to lower merchant tariff andhigher imported coal prices. TWPR, on the other hand, has 90% of projects withfuel linkage and secured offtake. Alongside this, its net debt:equity may reduceto 1.0x by FY16 (vs 3.1x in FY14) if it is able to sell its stake in Arutmin and KPC.This can provide enough ammunition to fund the next leg of growth as clarity onfuel pass-through emerges on case 2 bids.

UtilitiesPOSITIVE

THEMATIC September 03, 2014

Key Recommendations

Tata Power BUY  

Target Price: 111 Upside : 23%

Torrent Power BUY  

Target Price: 225 Upside : 62%

 JSW Energy SELL 

Target Price: 66 Downside : 14%

NTPC SELL 

Target Price: 111 Downside : 21%

 Analysts Details

Bhargav [email protected]

+91 22 3043 3252Deepesh [email protected]+91 22 3043 3275

How to play the sector

Source: Bloomberg, Ambit Capital research, Note: Size of bubble represents the quality of management ina scale from 1 to 4 with higher the better; valuation as on 2 September 2014; risk-based score is

calculated based on fuel and offtake agreements (higher the better)

NTPC

NHPC

Tata Power

JP Power 

 Adani Power 

Reliance Power 

CESC

Indiabulls

Torrent Power 

JSW Energy 

 0.3

 0.5

 0.7

 0.9

 1.1

 1.3

 1.5

 1.7

 2.0 2.3 2.6 2.9 3.2 3.5 3.8 4.1

Risk Based Scores

   F   Y   1   6    P

   /   B  v   (  x   )

 Attractive andundervalued

 Attractive andfairly valued

SHORTcandidate

Multibagger; waiting for theright catalysts

Page 3: Ambit Coalindia

8/11/2019 Ambit Coalindia

http://slidepdf.com/reader/full/ambit-coalindia 3/6

 AMBIT INSIGHTS

Ambit Capital Pvt Ltd 3 September 2014 

Coal India5MFY15 Volume growth revives to 5.1%

For 5MFY15, Coal India (CIL) has reported a production growth of 5.1% YoY, inine with our view that CIL’s production growth is likely to increase to 5%

CAGR over FY14-17 (from 1.6% over FY10-14). Based on our expectations ofpartial completion of the three key railway lines over the next 3-4 years, webelieve CIL’s production growth is likely to further increase to 8% CAGR overFY18-24. We reiterate our BUY stance on the stock, as: (a) we expectproduction growth over the next ten years (FY14-24) to be higher than CIL’shistorical CAGR of 5% and (b) the progress towards gradual deregulation ofenergy prices in India (be it fuel, gas, etc.) makes us believe that there isimited downside risk of the Government curbing CIL’s pricing power to passon the cost escalation. Better visibility on timelines for railway lines and pricehikes are likely to be the key catalysts.

Event: Coal India has reported a production of 34.5mt for August 2014 (up 9% YoY).Given August is a monsoon month, the 9% YoY production growth was partially driven

by revival in production in August-14 as well as a base effect in August-13 volumes.Production growth for 5MFY15 is at 5.1% and CIL’s key subsidiaries, MCL and NCLhave reported a growth of 16.5% and 5.1% respectively. For 5MFY15, althoughofftake growth was at 3.4% (lower than production growth of 5.1%), the quantum ofofftake at 194.9mt was higher than the production of 175.9mt, indicating thatevacuation infrastructure is not a constraint at the current level of production.

Subsidiary-wise production (mt)

Subsidiary 5MFY15 5MFY14 YoY growth (%) Aug-14 Aug-13 YoY growth (%)

ECL 13.2 13.1 0.5% 2.5 2.5 0.0%

BCCL 13.6 12.9 5.4% 2.5 2.4 4.6%

CCL 17.7 17.1 3.6% 4.6 3.5 33.2%

NCL 24.8 23.6 5.1% 4.4 4.9 -11.7%

WCL 15.4 13.9 11.0% 2.4 1.8 35.2%

SECL 45.3 47.3 -4.4% 8.7 8.8 -1.7%

MCL 45.8 39.3 16.5% 9.5 7.8 22.3%

CIL total 175.9 167.3 5.1% 34.5 31.7 9.0%

Source: Company, Ambit Capital research

Our view: CIL’s 5MFY15 reported production growth of 5.1% is in line with our viewthat CIL’s production CAGR is likely to revive to 5% over FY14-17. We retain our FY15production estimate of 489mt (vs CIL’s target of 507mt) and FY17 estimate of 534mtvs CIL’s ‘business as usual’ target of 555mt). Please refer to Exhibit 23 on page 14

(click here) of our initiation report for mine-wise details for key subsidiaries which are

ikely to contribute to production growth over the next three years. Based on ournteractions with multiple experts in railway and coal industry, we expect highervolumes from a partial completion of the first railway line in FY18, followed by FY19and then in FY20. Thus, we expect CIL’s production CAGR to increase to 8% overFY18-24 due to the gradual progress in the three railway lines. Please refer to Exhibit5 on page 4 of our note dated 11 June for  an update on each of the railway lines.

We reiterate our BUY stance on the stock with a TP of Rs464, 27% upside. Bettervisibility on partial completion of the three key railway lines is likely in the next3-4 years; key milestones - completion of land acquisition for the Jharkhand line andOdisha lines and grant of stage I clearance for the Chhattisgarh railway line.

BUY

Quick  Insight

 AnalysisMeeting Note

News Impact   

Coal India BUY

Bloomberg Code: COAL IN

Target Price ( ` ): 464

CMP ( ` ): 364

Mcap ( `  bn/US$ bn): 2,300/38

3M ADV ( `  mn/US$ mn): 1,757/29

 Analysts

Parita [email protected] Tel: +91 22 3043 3223

Dayanand Mittal, CFA,

[email protected]: +91 22 3043 3202

Page 4: Ambit Coalindia

8/11/2019 Ambit Coalindia

http://slidepdf.com/reader/full/ambit-coalindia 4/6

 AMBIT INSIGHTS

Ambit Capital Pvt Ltd 3 September 2014 

Balance sheet (consolidated)

Year to March (Rs mn) FY14E FY15E FY16E FY17E

Net Worth 424,045 538,936 671,280 823,989

Total Debt 3,990 3,990 3,990 3,990

Total Liabilities & Provisions  372,316  407,810  446,145  487,546 

Total Liabilities 800,350 950,736 1,121,414 1,315,525

Total Fixed Assets 191,002 196,357 201,759 207,212

nvestments 37,749 37,749 37,749 37,749

Net current Assets (excl. cash) 10,423 -19,226 -64,264 -99,699

Cash & Bank Balances 523,895 698,576 908,890 1,132,982

Total Assets  800,350  950,736  1,121,414  1,315,525 

Source: Company, Ambit Capital research

ncome statement (consolidated)

Year to March (Rs bn) FY14E FY15E FY16E FY17E

Sales 688,100 754,200 818,538 922,955

EBITDA 159,632  196,931  213,871  233,756 

Total D&A   19,964  20,895  22,160  23,488 

EBIT 139,668 176,036 191,711 210,269

Other Income 89,694 90,090 114,738 143,233

PBT 228,782 265,448 305,771 352,824

Taxes  77,679  87,598  100,904  116,432 

PAT  151,117  177,850  204,867  236,392 

Source: Company, Ambit Capital research

Cash flow statement (consolidated)

Year to March (Rs bn) FY14E FY15E FY16E FY17E

PBT 228,782 265,448 305,771 352,824

D&A 19,964 20,895 22,160 23,488

Others  (44,689)  (53,918)  (75,725)  (101,154)  

CFO per WC changes 204,057 232,426 252,205 275,158

Changes in WC (37,952) 29,649 45,038 35,435

Taxes paid  (77,679)  (87,598)  (100,904)  (116,432)  

Net CFO 88,425 174,477 196,339 194,161

Capex   (41,349)  (26,250)  (27,563)  (28,941) 

nterest and others  75,894 90,090 114,738 143,233

CFI 34,545 63,840 87,175 114,293

Dividends (216,146) (62,959) (72,523) (83,683)

CFF  (221,435)  (63,637)  (73,201)  (84,361) Net change in C&CE  (98,465)  174,681 210,314 224,093

Source: Company, Ambit Capital research

Ratio analysis / Valuation parameters (consolidated)

Year to March FY14E FY15E FY16E FY17E

EBITDA margin (post OBR & provisions) % 23.2% 26.1% 26.1% 25.3%

Net profit margin (%) 22.0% 23.6% 25.0% 25.6%

RoE (%)  33.3%  36.9%  33.9%  31.6% 

P/E (x) 15.2 12.9 11.2 9.7

P/B (x)  5.4  4.3  3.4  2.8 

Dividend yield  8.0%  2.3%  2.7%  3.1% 

EV/ EBITDA (x) 13.5 10.9 10.1 9.2

Source: Company, Ambit Capital research

Page 5: Ambit Coalindia

8/11/2019 Ambit Coalindia

http://slidepdf.com/reader/full/ambit-coalindia 5/6

 AMBIT INSIGHTS

Ambit Capital Pvt Ltd 3 September 2014 

Institutional Equities Team

Saurabh Mukherjea, CFA CEO, Institutional Equities (022) 30433174 [email protected]

Research 

 Analysts Industry Sectors Desk-Phone E-mail

Nitin Bhasin - Head of Research E&C / Infra / Cement / Industrials (022) 30433241 [email protected] Aadesh Mehta Banking / Financial Services (022) 30433239 [email protected]

 Achint Bhagat Cement / Infrastructure (022) 30433178 [email protected]

 Aditya Khemka Healthcare (022) 30433272 [email protected]

 Ashvin Shetty, CFA Automobile (022) 30433285 [email protected]

Bhargav Buddhadev Power Utilities / Capital Goods (022) 30433252 [email protected]

Dayanand Mittal, CFA Oil & Gas / Metals & Mining (022) 30433202 [email protected]

Deepesh Agarwal Power Utilities / Capital Goods (022) 30433275 [email protected] 

Gaurav Mehta, CFA Strategy / Derivatives Research (022) 30433255 [email protected]

Karan Khanna Strategy (022) 30433251 [email protected]

Krishnan ASV Real Estate (022) 30433205 [email protected]

Pankaj Agarwal, CFA Banking / Financial Services (022) 30433206 [email protected]

Paresh Dave Healthcare (022) 30433212 [email protected]

Parita Ashar Metals & Mining / Oil & Gas (022) 30433223 [email protected]

Rakshit Ranjan, CFA Consumer / Retail (022) 30433201 [email protected]

Ravi Singh Banking / Financial Services (022) 30433181 [email protected]

Ritesh Gupta, CFA Midcaps – Chemical / Retail (022) 30433242 [email protected]

Ritesh Vaidya Consumer (022) 30433246 [email protected] 

Ritika Mankar Mukherjee, CFA Economy / Strategy (022) 30433175 [email protected]

Ritu Modi Automobile (022) 30433292 [email protected]

Sagar Rastogi Technology (022) 30433291 [email protected]

Sumit Shekhar Economy / Strategy (022) 30433229 [email protected]

Tanuj Mukhija, CFA E&C / Infra / Industrials (022) 30433203 [email protected]

Utsav Mehta Technology (022) 30433209 [email protected]

Sales

Name Regions Desk-Phone E-mail

Sarojini Ramachandran - Head of Sales UK +44 (0) 20 7614 8374 [email protected]

Deepak Sawhney India / Asia (022) 30433295 [email protected]

Dharmen Shah India / Asia (022) 30433289 [email protected]

Dipti Mehta India / USA (022) 30433053 [email protected]

Hitakshi Mehra India (022) 30433204 [email protected]

Nityam Shah, CFA USA / Europe (022) 30433259 [email protected] Purohit, CFA UK / USA (022) 30433169 [email protected]

Praveena Pattabiraman India / Asia (022) 30433268 [email protected]

Production

Sajid Merchant Production (022) 30433247 [email protected]

Sharoz G Hussain Production (022) 30433183 [email protected]

Joel Pereira Editor (022) 30433284 [email protected]

Nikhil Pillai Database (022) 30433265 [email protected]

E&C = Engineering & Construction

Page 6: Ambit Coalindia

8/11/2019 Ambit Coalindia

http://slidepdf.com/reader/full/ambit-coalindia 6/6

 AMBIT INSIGHTS

Ambit Capital Pvt Ltd 3 September 2014 

Explanation of Investment Rating

nvestment Rating  Expected return(over 12-month period from date of initial rating) 

Buy >5%

Sell <5%

Disclaimer 

This report or any portion hereof may not be reprinted, sold or redistributed without the written consent of Ambit Capital. AMBIT Capital Research is disseminated and available primarily electronically, and,

n some cases, in printed form.

Additional information on recommended securities is available on request. 

Disclaimer 

1. AMBIT Capital Private Limited (“AMBIT Capital”) and its affiliates are a full service, integrated investment banking, investment advisory and brokerage group. AMBIT Capital is a Stock Broker, PortfolioManager and Depository Participant registered with Securities and Exchange Board of India Limited (SEBI) and is regulated by SEBI

2. The recommendations, opinions and views contained in this Research Report reflect the views of the research analyst named on the Research Report and are based upon publicly available informationand rates of taxation at the time of publication, which are subject to change from time to time without any prior notice.

3. AMBIT Capital makes best endeavours to ensure that the research analyst(s) use current, reliable, comprehensive information and obtain such information from sources which the analyst(s) believes tobe reliable. However, such information has not been independently verified by AMBIT Capital and/or the analyst(s) and no representation or warranty, express or implied, is made as to the accuracy or

completeness of any information obtained from third parties. The information or opinions are provided as at the date of this Research Report and are subject to change without notice.4. If you are dissatisfied with the contents of this complimentary Research Report or with the terms of this Disclaimer, your sole and exclusive remedy is to stop using this Research Report and AMBIT

Capital shall not be responsible and/ or liable in any manner.

5. If this Research Report is received by any client of AMBIT Capital or its affiliate, the relationship of AMBIT Capital/its affiliate with such client will continue to be governed by the terms and condit ions inplace between AMBIT Capital/ such affiliate and the client.

6. This Research Report is issued for information only and should not be construed as an investment advice to any recipient to acquire, subscribe, purchase, sell, dispose of, retain any securities. Recipientsshould consider this Research Report as only a single factor in making any investment decisions. This Research Report is not an offer to sell or the solicitation of an offer to purchase or subscribe for anyinvestment or as an official endorsement of any investment.

7. If 'Buy', 'Sell', or 'Hold ' recommendation is made in this Research Report such recommendation or view or opinion expressed on investments in this Research Report is not intended to constituteinvestment advice and should not be intended or treated as a substitute for necessary review or validation or any professional advice. The views expressed in this Research Report are those of theresearch analyst which are subject to change and do not represent to be an authority on the subject. AMBIT Capital may or may not subscribe to any and/ or all the views expressed herein.

8. AMBIT Capital makes no guarantee, representation or warranty, express or implied; and accepts no responsibility or liability as to the accuracy or completeness or currentess of the information in thisResearch Report. AMBIT Capital or its affiliates do not accept any liability whatsoever for any direct or consequential loss howsoever arising, directly or indirectly, from any use of this Research Report.

9. Past performance is not necessarily a guide to evaluate future performance.

10. AMBIT Capital and/or its affiliates (as principal or on behalf of its/their clients) and their respective officers directors and employees may hold positions in any securities mentioned in this ResearchReport (or in any related investment) and may from time to time add to or dispose of any such securities (or investment). Such positions in securities may be contrary to or inconsistent with this ResearchReport.

11. This Research Report should be read and relied upon at the sole discretion and risk of the recipient.

12. The value of any investment made at your discretion based on this Research Report or income therefrom may be affected by changes in economic, f inancial and/ or political factors and may go down as

 well as up and you may not get back the full or the expected amount invested. Some securities and/ or investments involve substantial risk and are not suitable for all investors.13. This Research Report is being supplied to you solely for your information and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, copied in whole

or in part, for any purpose. Neither this Research Report nor any copy of it may be taken or transmitted or distributed, directly or indirectly within India or into any other country including United States(to US Persons), Canada or Japan or to any resident thereof. The distribution of this Research Report in other jurisdictions may be strictly restricted and/ or prohibited by law or contract, and personsinto whose possession this Research Report comes should inform themselves about such restriction and/ or prohibition, and observe any such restrictions and/ or prohibition.

14. Neither AMBIT Capital nor its affiliates or their respective directors, employees, agents or representatives, shall be responsible or liable in any manner, directly or indirectly, for views or opinionsexpressed in this Report or the contents or any errors or discrepancies herein or for any decisions or actions taken in reliance on the Report or inability to use or access our service or this ResearchReport or for any loss or damages whether direct or indirect, incidental, special or consequential including without limitation loss of revenue or profits that may arise from or in connection with the useof or reliance on this Research Report or inability to use or access our service or this Research Report.

Conflict of Interests

15. In the normal course of AMBIT Capital’s business circumstances may arise that could result in the interests o f AMBIT Capital conflict ing with the interests of clients or one client’s interests conflict ing withthe interest of another client. AMBIT Capital makes best efforts to ensure that conflicts are identified and managed and that clients’ interests are protected. AMBIT Capital has policies and procedures inplace to control the flow and use of non-public, price sensitive information and employees’ personal account trading. Where appropriate and reasonably achievable, AMBIT Capital segregates theactivities of staff working in areas where conflicts of interest may arise. However, clients/potential clients of AMBIT Capital should be aware of these possible conflicts of interests and should makeinformed decisions in relation to AMBIT Capital’s services.

16. AMBIT Capital and/or its affiliates may from time to time have investment banking, investment advisory and other business relationships with companies covered in this Research Report and mayreceive compensation for the same. Research analysts provide important inputs into AMBIT Capital’s investment banking and other business selection processes.

17. AMBIT Capital and/or its affiliates may seek investment banking or other businesses from the companies covered in this Research Report and research analysts involved in preparing this ResearchReport may participate in the solicitation of such business.

18. In addition to the foregoing, the companies covered in this Research Report may be clients of AMBIT Capital where AMBIT Capital may be required, inter alia, to prepare and publish research reportscovering such companies and AMBIT Capital may receive compensation from such companies in relation to such services. However, the views reflected in this Research Report are objective views,independent of AMBIT Capital’s relationship with such company.

19. In addition, AMBIT Capital may also act as a market maker or risk arbitrator or liquidity provider or may have assumed an underwriting commitment in the securities of companies covered in thisResearch Report (or in related investments) and may also be represented in the supervisory board or on any other committee of those companies.

Additional Disclaimer for U.S. Persons

20. The research report is solely a product of AMBIT Capital

21. AMBIT Capital is the employer of the research analyst(s) who has prepared the research report

22. Any subsequent transactions in securities discussed in the research reports should be effected through J.P.P. Euro-Securities, Inc. (“JPP”).

23. JPP does not accept or receive any compensation of any kind for the dissemination of the AMBIT Capital research reports.

24. The research analyst(s) preparing the research report is resident outside the United States and is/are not associated persons of any U.S. regulated broker-dealer and that therefore the analyst(s) is/arenot subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulationsregarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account.

Additional Disclaimer for Canadian Persons

25. AMBIT Capital is not registered in the Province of Ontario and /or Province of Québec to trade in securities nor is it registered in the Province of Ontario and /or Province of Québec to provide advice with respect to securities.

26. AMBIT Capital's head office or principal place of business is located in India.

27. All or substantially all of AMBIT Capital's assets may be situated outside of Canada.

28. It may be difficult for enforcing legal rights against AMBIT Capital because of the above.

29. Name and address of AMBIT Capital's agent for service of process in the Province of Ontario is: Torys LLP, 79 Wellington St. W., 30th Floor, Box 270, TD South Tower, Toronto, Ontario M5K 1N2Canada.

30. Name and address of AMBIT Capital's agent for service of process in the Province of Montréal is Torys Law Firm LLP, 1 Place Ville Marie, Suite 1919 Montréal, Québec H3B 2C3 Canada.

© Copyright 2014 AMBIT Capital Private Limited. All rights reserved.  Ambit Capital Pvt. Ltd. Ambit House, 3rd Floor449, Senapati Bapat Marg, LowerParel, Mumbai 400 013, India.Phone: +91-22-3043 3000Fax: +91-22-3043 3100CIN: U74140MH1997PTC107598

 www.ambitcapital.com