




Company
|
Sector
|
CMP (Rs)
|
18-month Target (Rs)
|
Upside (%)
|
FY12-15 PAT CAGR (%)
|
P/E (x) FY15E
|
RoE (%)
FY15E
|
EV/EBIDTA (x)
FY15E
|
ACC**
|
Cement
|
1,432
|
1,755
|
22.6
|
18.5
|
12.4
|
21.5
|
7.1
|
DEN Networks
|
Media
|
200
|
290
|
45.0
|
112.8
|
19.3
|
13.6
|
7.3
|
Dr Reddy's
|
Pharma
|
1,834
|
2,358
|
28.6
|
21.8
|
13.2
|
26.8
|
8.1
|
Financial Tech
|
IT
|
1,138
|
1,510
|
32.7
|
(18.7)*
|
16.6
|
10.4
|
18.8
|
ITC
|
FMCG
|
287
|
353
|
23.0
|
18.3
|
21.8
|
40.5
|
15.6
|
Petronet LNG
|
Oil & Gas
|
158
|
208
|
31.9
|
12.0
|
8.0
|
24.1
|
5.0
|
United Spirits
|
Breweries
|
1,953
|
2,400
|
22.9
|
68.5
|
31.5
|
9.7
|
17.7
|
Wipro
|
IT
|
397
|
495
|
24.7
|
12.8
|
12.1
|
19.7
|
7.4
|
Wockhardt
|
Pharma
|
1,562
|
2,089
|
33.7
|
17.0
|
12.0
|
34.2
|
7.5
|
Financials
| ||||||||
Company
|
Sector
|
CMP (Rs)
|
18-month Target (Rs)
|
Upside (%)
|
FY12-15 PAT CAGR (%)
|
P/BV (x) FY15E
|
ROA (%)
FY15E
|
ROE (%)
FY15E
|
HDFC Bank
|
Financials
|
685
|
850
|
24.1
|
19.7
|
3.4
|
1.6
|
14.5
|
ICICI Bank
|
Financials
|
1,159
|
1,500
|
29.4
|
23.5
|
1.7
|
1.7
|
21.7
|
LIC Housing Fin
|
Financials
|
297
|
390
|
31.3
|
25.2
|
1.7
|
1.8
|
21.5
|
Shriram Trans Fin
|
Financials
|
754
|
950
|
26.0
|
11.4
|
1.8
|
2.5
|
18.6
|