c

SUZLON ENERGY( Stand-Alone)

c

c c

EQUITY RESEARCH REPORT

c

c
COMPANY BACKGROUND:
Suzlon Energy is a wind power company based in India, headquartered at Pune having several manufacturing sites in India. It was
founded by Tulsi Tanti in 1995. It is a multinational company with offices, R&D and technology centers, manufacturing facilities and
service support centers spread across the globe.

In terms of market share, the company is the largest wind turbine manufacturer in Asia and the 5th largest worldwide. In terms of net
worth, it is the world's most valuable wind power company.

Suzlon delivers end-to-end wind power solutions from assembly, installation to commissioning. The company manufactures blades,
generators, panels, towers in-house, gearboxes and state-of-the-art large or offshore turbines.

INDIAN POWER SECTOR INDUSTRY OVERVIEW

India¶s Energy Overview:

ïc India is the 5th largest energy consumer

ïc India has vast potential in the Exploration Sector.
ïc 54% Coal, 32% Oil, 9% Natural Gas
ïc Indian Primary Energy Sector growing at 5%

India¶s robust economic growth (7.2% CAGR of GDP in 2000-10), significant inflow of foreign capital and continued development of
the industrial sector have fuelled power demand during the last decade (5% CAGR in FY00-10 to 118 GW). However, power
shortages continue to plague the country with peak load deficit of 13.3% in FY10, due to the historic under achievement of power
capacity addition targets in successive five year plans (50% underachievement in the last three Five Year Plans). With power demand
expected to grow at a robust pace (16% CAGR in FY10-17E and 13% in FY10-22E) according to the Central Electricity Authority
(CEA), significant investment is required to develop the power infrastructure in India.

Overall global consumption is expected to rise 50 % from 2005 to 2030. World energy consumption is projected to expand by 50%
from 2005 to 2030 in the IEO2008 reference case projection.
Consequently, the government has set aggressive power capacity expansion targets for the XIth Plan (FY07-12) and XIIth Plan
(FY12-17), with total capacity addition of 179 GW planned (vs. 132 GW added till the end of the Xth Plan). Majority of capacity
additions will be based on
thermal power (77% in XIth and XIIth Plans).

ROAD AHEAD

India possesses a vast opportunity to grow in the field of power generation, transmission, and distribution. The target of over 150,000
MW of Hydel power generation is yet to be achieved. By the year 2012, India requires an additional 100,000 MW of generation
capacity. A huge capital investment is required to meet this target. This has welcomed numerous power generation, transmission, and
distribution companies across the globe to establish their operations in the country under the famous PPP (public private partnership)
programmes. The power sector is still experiencing a large demand-supply gap. This has called for an effective consideration of some
of strategic initiatives. There are strong opportunities in transmission network ventures - additional 60,000 circuit kilometers of
transmission network is expected by 2012 with a total investment opportunity of about US$ 200 billion.
 XUNDAMENTAL ANALYSIS:

STATEMENT SHOWING PROXIT & LOSS:

(INR CRORES)
Particular 2007-08 2008-09 2009-10 2010-11(E) 2011-12(E) 2012-13(E)
ccccc ccccc ccccc ccccccccc ccccccccc ccccccccc
c
c cc
 cc
cc 
cc

cc 
cc 

cc
ccccc ccccc ccccc ccccccccc ccccccccc
cccc  cc  cc  cc cccccccccccccc
cc cc cc

Total Income 7,051.62 7,412.72 3,731.82 4,092.85 4,489.36 4,713.83

Expenditure cc cc cc - - -
ccccc ccccc ccccc ccccccccc ccccccccc ccccccccc
ccc

cc 
 cc 
cc 


cc 
cc   cc   cc
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
c
!
!"c
#cc$%&cc 
 cc  cc  cc  cc 
cc   cc

EBITDA 1,497.63 (7.13) (403.18) (248.91) (69.47) (72.95)

ccccc ccccc ccccc ccccccccc ccccccccc
c'&
c
#c()
cc cc  cc  cc cccccccccccccc
cc 
cc  cc
ccccc ccccc ccccc ccccccccc ccccccccc
ccc 
 cc  cc  
cc cccccccccccccc cc  cc   cc
Profit before tax and prior period
items 1,271.81 (540.26) (1,261.35) (1,149.98) (1,015.61) (1,066.39)
ccccccccc ccccccccc
c!cc cc cc cc ccccccccccccccccccccccc*cccc cccccccccccccccccccccccc*cccc *cccc
ccccccccc ccccccccc
c(+c#c
cc   c cc cc ccccccccccccccccccccccc*cccc cccccccccccccccccccccccc*cccc *cccc
ccccc ccccc ccccc ccccccccc ccccccccc
c'#c
%cc 
c    c 
cc cccccccccccccc cc 

cc 
cc
 ccccc ccccc ccccccccc
c,"c-c+
%cc cc 
cc cc ccccccccccccccccccccccc*cccc cccccccccccccccccccccccc*cccc *cccc
ccccccccc ccccccccc
c+
%c(#.!cc/0!c1
cc 
cc cc cc ccccccccccccccccccccccc*cccc cccccccccccccccccccccccc*cccc *cccc

Profit After tax (PAT) 1,217.73 (469.57) (1,436.75) (1,334.15) (1,208.98) (1,269.43)
c

STATEMENT SHOWING BALANCE SHEET:

(INR CRORES)

2007-08 2008-09 2009-10 2010-11(E) 2011-12(E) 2012-13(E)

Sources of Funds cc cc cc cc
Shareholder Funds cc cc cc cc

c
&
c c c  c
 c

c

c
20c
#c !&!c 
c   c  c c c  c
3cc c c  c c  

c c
pet worth 6947.66 6485.32 5604.31 5884.53 6178.75 6487.69
Loan Funds 3084.74 7329.48 7601.22 7981.28 8380.35 8799.36
Deferred Tax Liability
TOTAL 10032.40 13814.80 13205.53 13865.81 14559.10 15287.05
Application of Funds cc cc cc
Fixed Assets cc cc cc
c-4c c  c  c 

c   c  c
5c6c'&
c c c c c 

c   c
pet Block 512.22 551.5 917.16 963.02 1011.17 1061.73

&
c74cc/"c c  c
c  c c c

&
c74cc/"8c9- c ü
 üü
ü  c  c c
'#c+
%c(9 c ü
 
 cc cc cc cc
Total Fixed Assets 740.5 1413.13 1060.93 1113.98 1169.68 1228.16
0c  
  
  
 
c 
c   
c
iurrent Assets, Loans and Advances cc cc cc cc
!#3c':c 
c   c  c

c
  c
 c

c
#c-
4c-

c  c  c c  c c 
 c
4cc;
#c c c  c 
 c   c 
c
5
c
#c(#0
c  c  c 
c  c   c 
 c
c!c(c cc cc cc cc cc cc
Total iurrent Assets 6954.47 9039.91 8438.23 8860.14 9303.15 9768.31
56c cc cc cc cc cc
iurrent Liabilities and Provisions 2582.05
c

c c  c  c
pET i

EpT ASSETS 4372.42 5273.87 4552 4779.60 5018.58 5269.51
Misccelaneous Expenditure cc cc cc cc
TOTAL 10032.4 13814.8 13205.53 13865.81 14559.10 15287.05
c

c
 XINANCIAL RATIOS:
Profitability
atios 2007-08 2008-09 2009-10 2010-11 (E) 2011-12 (E) 2012-13(E)
cc cc cc cc cc cc
2!cc$<!3c 8c * 8c *8c * 8c * 8c * 8c
2!cc
&
c$&3#c 8c *8c *8c * 8c *8c *8c
c/c
"cc 8c 8c *8c *8c *8c *8c
9c/c
"c  8c *8c *
8c *

8c * 8c * 8c
2!cc0c 8c *
8c *8c *8c *8c *8c
$-+'(c
"c 8c 8c 8c 8c 8c 8c
cc cc cc cc cc cc
D Pont Analysis-
OE
Decomposition cc cc cc cc cc cc
cc cc cc cc cc cc
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
/(+=/-+c+
%c$3 c  cc  cc cc cc  cc  cc
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
/-+=$-+cc-!# c  cc cc 
cc
cc  cc  cc
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
$-+=
c&
"c/c
" c cc  c  c  c  c  c

=+
c(c(c+!0c ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
2
 c cc cc cc 
cc cc cc
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
+
c(=97,

c50
" c cc  cc
cc
cc
cc
cc
c

Additional Information  *cc * cc  *c *cc *cc *

cc
ccccccccc ccccc ccccccccc ccccccccc ccccccccc ccccccccc
c-4c>
!cc cc cc
 cc
 cc
cc
cc
c
 VALUATION RATIOS:
c

2007-08 2008-09 2009-10 2010-11(E) 2011-12 (E) 2012-13 (E)

Price as on 31st March 269 43.27 73.37 73.37 73.37 73.37
ccccccccc ccccccccc ccccccccc ccccccccc
Market iapitalisation cc   cc 
c 
cc 
cc cccccccccccc cc
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
Debt
cc 
 cc cc  cc 
cc ccccccccccccccc cc
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
iash and iash Equivalents  cc cc  cc  cc cc cccccccccccccccccc cc
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
EBITDA  cc  c 
c  c  c cccccccccccccccccc
c
ccccccccc ccccccccc ccccccccc ccccccccc ccccccccc
Sales cc 
cc

cc 
cc  cc ccccccccccccccc cc
Market iapitalisation/Sales c 
c
c
c
c
c

Enterprise Value 17,853 16,826 18,195 19,664 21,263 23,004

Valuation
atios cc cc cc cc cc cc
2007-08 2008-09 2009-10 2010-11 (E) 2011-12 (E) 2011-12 (E)
EV/EBITDA 11.92 -2359.90 -45.13 -79.00 -306.07 -315.35
EV/Sales 2.53 2.27 4.88 4.80 4.74 4.88
P/BV 5.80 1.00 2.04 2.00 1.94 1.96
P/iEPS 0.31 0.20 0.12 0.12 0.11 0.11
c

c
SUZLON ENERGY RELATIVE VALUATION USING P/S Multiple:

elative Valuation MA
ET iAP(Ip
irore) SALES(Ip
irore) P/S

cc Sep-10 2009-10 (TTM) 2009-10
Tata Power   c c ccccccccccccc cc
pTPi 1,59,797 cccccccccccc ccccccccccccc

cc
Torrent Power 15,792 cccccccccccc
cc ccccccccccccc cc
peyveli Lignite 27,682 
c ccccccccccccc cc
Suzlon 8,657 3,488 ccccccccccccccc

Average P/S of Other Players 4.25

Price by
elative Valuation
s. 148.00
Price in Market(September '10)
s. 50.05
Opinion nderpriced

ecommendation Buy
TECHNICAL ANALYSIS:
Intermediary Trend:
This trend lasts for 6-9 months. Data is analyzed from August 2009 to July 2010. Chart view in hourly basis for clarity.
Trend Line Analysis:

Looking at the trend line we can say that price broke the trend line during june 2010. And there is 7% rise in price curve. If we draw
downward trend line it would look like
Downward Trend Line:

Observing the above chart we can say the downward trend line is also crossed by prices but not in sufficient magnitude. General
Thumb rule is investor has to wait for 3%-5% after trend line is crossed by chart. So we can say though stock is not positively
aggressive investor can wait for some more time before going for square off.
Volume Concept:
Below graph is divided into 6 phases:

Phase 1 ± Rising prices ------ Falling volumes ----Result : Fall in prices

Phase 2 ± Fall of prices ------- Fall of volumes --- Result : Fall in prices in bigger magnitude.

Phase 3 -- Rise of prices ---- Rise of volumes ---- Result : Rise in prices in bigger magnitude.

Phase 4 --- Rise of prices --- Fall of volumes ----- Result : Fall in prices .

Phase 5 --- Fall of prices ---- Low volumes ---- Result : steady fall in prices.

Phase 6 ---- Rise of Prices ----Low volumes ----Result : (Recommended ) Fall or no big change in prices.
Looking at different phases and previous analysis we can say prices are dependent on volumes. Present prices are steady but volumes
are low. So investors must be cautious taking new position.

Price Patterns:

Here in above chart we try to show two types of price patterns Head and Shoulders and Rectangular price pattern. If we look at look at
the rectangular price pattern in November 2009, it¶s a upward head and shoulder pattern. Which means prices must fall after such
upward HS pattern. But we see rise in prices. This is mainly because of volumes. Inverse of this can be observed in April 2010. We
had again an upward price pattern but the result was fall( this goes with normal HS rule).
Considering present situation we see rectangular price pattern in the month of July. Rectangular price pattern always results in sharp
rise or fall of price depending on volumes. Investors must be cautious.

Moving Averages:
This concept is completely based on prices. Moving averages does not consider volumes into account. As we can observe we had 3
incidents earlier, 50 day EMA crossing, 100 day EMA either in upward or downward direction. These indications are very clear in the
below chart. But in the current scenario we cannot make any clear indication of 50 day EMA crossing and 100 day EMA with greater
magnitude. So it would be better for investors to stay cautious according to EMA¶s.
RSI Indicator:
RSI stands for relative strength indicator. Principle of relative strength is to divide one series by other. In RSI front weights price
velocity ratio for a specific security is relative to itself. It is therefore relative to its past performance.

In RSI we need not take any judgment on fixing price limits.

RSI has fixed limits from 30 as Lower limit and 70 as upper limit.

It means if RSI is at 30, the security is over sold and if it is 70, the security is over bought.

RSI for Suzlon:

If we try to analyze the below graph we can see that whenever the RSI touched 70, market prices were falling. And most of the times,
when RSI was touching 30, prices were rising, because of the over-sale condition. If we consider the current situation RSI is near 30,
at oversold condition, we can expect prices to rise.
XINAL RECOMMENDATION:
Suzlon Energy is a highly risky stock. The company¶s financials has taken a hit due to the recent recession. But the stock of the
company is highly liquid which is evident the high trading volumes. High demand for power generation is estimated in the future and
suzlon will havc a strong role to play in meeting the demand. The future outlook of the company is looking strong and the prices of its
stock are expected to rise which is evident from the technical analysis.

The Fundamental Analysis revealed that the stock currently is under-priced. It is recommended to ³BUY and HOLD´ the stock.

Assumptions for the Analysis:

Mc The cost is considered to be a constant percentage of Total Operating income over the years.
c Mc Working capital will rise with increasing trading volumes, maintaining the same working capital turn-over cratio, c c
or same Current ratio.
c Mc Current Assets will be required as per the operating income of the company.
c Mc Other Income is considered to be constant for further years as a proportion of total income. c c c
c Mc Data on per unit sales was not available, Hence it was assumed to be per 100 units. c c c
c Mc Sales Growth was expected to be constant at 10%, 5% more than the expected industry growth rate of 5%. c c c
This is due to the expectation of high demand for power generation in the future and the strong role of suzlon in meeting
the power generation demand.
c Mc Expenses were expected to grow at 5% in line with the estimated industry growth rate of 5%
c c c c