SECTOR UPDATE

POWER
CERC 2019–24 draft tariff regulations allay fears
India Equity Research | Power

The CERC draft tariff regulations for April 2019–24 indicate the regulator’s
intent to reduce the cost of power for end-consumers via tighter operating
norms. While base RoEs have not been tinkered with, the regulator has
made amendments to the incentive structure that could be slightly RoE-
dilutive (100bps for NTPC/50bps for PGCIL). This is actually positive since
current market valuations factor in greater dilution (500bps for NTPC).
While it would be premature to pinpoint the impact of draft regulations on
earnings, we estimate it could be 4/1% for NTPC/PGCIL. That said, we await
the final norms (scheduled for February 2019) given variances between the
draft norms and final norms in the past. Maintain ‘BUY’ on both the stocks.

Base RoEs unchanged across verticals…

Contrary to the expectations of significant dilution in base RoEs/differential rate of
return, the CERC has kept base RoEs unchanged at 15.5% for both generation and
transmission.

…but incentive structure tinkered with

The draft tariff norms, however, contain a few amendments in the incentive structure,
particularly pertaining to generation (refer to Table 1). Key positives: 1) Relief on
account of GCV pass-through of 85kcal along with a one-off benefit for 2014–19.
2) Benchmark plant availability factor (PAF) trimmed to 83% from 85%. 3) Increase in
normative auxiliary consumption by 50bps. 4) Peak incentive increased by
INR15paisa/Kwh.

Key negatives: 1) Excess depreciation recovery over debt repaid would result in
reduction of regulated equity. 2) Reduction of coal inventory/receivable days by 10/15.
3) A switchover from fixed working capital rate of 13% to a dynamic rate linked with SBI
MCLR. 4) A switchover of PAF from annual to quarterly basis. Overall, while the impact
of some amendments is difficult to quantify, in case of NTPC, the earnings dilution is
likely to be no more than 3–4% and RoE-dilution would be less than 1%. There are no
major changes on the transmission side though, which is a big relief for PGCIL.

Outlook: Await final norms but current valuations too pessimistic

We await the final norms due to be released in February 2019 as there have been Swarnim Maheshwari
variances in draft and final norms in the past (2014–19 draft versus final norms). That +91 22 4040 7418
said, looking at the current valuations (our reverse DCF suggests NTPC is trading at a swarnim.maheshwari@edelweissfin.com
RoE of 14–14.5%, which is a dilution of 450bps; in our view, the street is overly
pessimistic (Powering Past Pessimism), which is unwarranted. Yes, there is an overhang Varun Mittal
+91 22 6623 3392
of offer for sale (OFS) in NTPC, which can keep the stock under pressure in the near
varun.mittal@edelweissfin.com
term and thus PGCIL may outperform NTPC. We continue to prefer NTPC (BUY) over
PGCIL (BUY) given the former’s attractive valuation (NTPC - FY20E P/B 1.0x) and an
absence of trigger in the latter.

December 16, 2018

Edelweiss Research is also available on www.edelresearch.com,

1 Edelweiss Securities Limited
Bloomberg EDEL <GO>, Thomson First Call, Reuters and Factset.
 Power
Table 1: Draft norms for coal/lignite based generation projects
Description
RoE
Ba s e RoE
Addi ti ona l benefi t on
ti mel y compl eti on of
project
Normative availibility
Norma ti ve pl a nt
a va i l i bi l i ty fa ctor (PAF)
Peri od for ca l cul a ti on
Incentive linked to generation
Genera ti on beyond Fl a t ra te of INR 0.5/Kwh
norma ti ve pl a nt l oa d beyond norma ti ve PLF: 85%
fa ctor (PLF)
Gross station heat rate (SHR)
200/210/250 MW s ets
500 MW s ets (s ub-
cri ti ca l )
New s ta ti ons a chi evi ng
COD
Secondary fuel oil consumption
Coa l -ba s ed genera ti ng 0.5 ml /kwh
s ta ti ons
Normative auxiliary consumption
200MW s eri es 8.50%
300/330/350/500MW a nd
a bove
a ) Stea m dri ver boi l er
feed pumps
b) El ectri ca l l y dri ven
boi l er feed pumps
2014–19 norms
Ba s e: 15.5%
Addi ti ona l return of 0.50%
a l l owed on compl eti on of
project wi thi nn s peci fi ed
ti mel i ne for thos e
commi s s i oned a fter
01.04.2014
Norma ti ve a nnua l PAF: 85%
On a n a nnua l ba s i s
2450 kca l /kwh
2375 kca l /kwh
1.045 x Des i gn hea t ra te for
s ta ti ons a chi evei ng COD a fter
01.04.2009
5.25%
7.75%
2 Edelweiss Securities Limited
2019-24 draft norms
Ba s e: 15.5%
Di s conti nued
Norma ti ve qua rterl y PAF:
83%
On a qua terl y ba s i s
Fl a t ra te of INR0.65/kwh
duri ng pea k peri ods a nd
INR0.5/kwh duri ng off-pea k
peri ods for genera ti on i n
exces s of norma ti ve
qua rterl y PLF: 85%
2410 kca l /kwh
2375 kca l /kwh
1.05 x Des i gn hea t ra te for
s ta ti ons a chi evei ng COD
a fter 01.04.2009
0.5 ml /kwh
8.50%
5.75%
8.00%
Positive/ Comments Impact on NTPC PBT/RoE
Negative
/Neutral
Neutra l No cha nge
Thi s depends on ti mel y
compl eti on of projects .
However, we don’t
cons i der a ddi ti ona l
benefi t i n our es ti ma tes .
Lower norma ti ve PAF wi l l ~1% i mpa ct on
hel p i n hi gher fi xed-cos t PBT/0.25% on RoE
recovery for pl a nts tha t
were i mpa ced due to
l ower a va i l i bi l i ty. In FY18,
s i x pl a nts wi th l ower tha n
norma ti ve a va i l a bi l i ty ha d
to recover fi xed cos t of
a bout INR75bn, whi ch
s houl d be pos i ti vel y
i mpa cted.
Qua terl y under-recoveri es Di ffi cul t to qua nti fy
ca nnot be recouped a t
l a ter s ta ges i n the yea r
Pos i ti ve a s genera ti ng Di ffi cul t to qua nti fy
compa ni es get hi gher
i ncenti ve duri ng pea k
hours
No ma jor i mpa ct
No cha nge
No ma jor i mpa ct
No cha nge
No cha nge
Hi gher i ncenti ve i ncome 3.5% i mpa ct on
a s a ctua l a uxi l l a ry PBT/0.7% i mpa ct on RoE
cons umpti on tends to be
l ower tha n norma ti ve

Table 1: Draft norms for coal/lignite based generation projects (Contd.)
Description
Sharing of benefits
Sha ri ng of ga i ns due to
va ri a ti on i n control l a bl e
pa ra meters – SHR, fuel
oi l cons umpti on a nd
a uxi l i a ry energy
cons umpti on
Sha ri ng of ga i ns from re- 40% of benefi ts to be
fi na nci ng of l oa n
Working capital parameters
for coal/lignite based plants
corresponding to normative
annual PAF
Inventory (cos t of
coa l /l i gni te s tock)
Inventory (cos t of
s econda ry fuel oi l )
O&M expens e
Ma i ntenence s pa res
Recei va bl es
Adva nce pa yment
Ra te of i nteres t on WC
Energy Charge
Gros s ca l ori fi c va l ue
(GCV)
2014–19 norms
60% of benefi ts to be
reta i ned by genera ti ng
s ta ti ons
reta i ned by genera ti ng
s ta ti ons
Pi t-hea d: 15 da ys ; non-pi t-
hea d: 30 da ys
2 months
1 month
20% of O&M
Recei va bl es equi va l ent to 60
da ys of ca pa ci ty a nd energy
cha rges
for s a l e of el ectri ci ty
30 da ys towa rds cos t of
coa l /l i gni te/l i mes tone
Ba s e ra te for SBI + 350bp
Cons i ded a s wei ghted
a vera ge GCV of coa l on a s -
recei ved ba s i s
3 Edelweiss Securities Limited
2019-24 draft norms
50% of benefi ts to be
reta i ned by genera ti ng
s ta ti ons
50% of benefi ts to be
reta i ned by genera ti ng
s ta ti ons
Pi t-hea d - 15 da ys ; Non-pi t-
hea d - 20 da ys
2 months
1 month
20% of O&M
Recei va bl es equi va l ent to
45 da ys of ca pa ci ty a nd
energy cha rges
for s a l e of el ectri ci ty
30 da ys towa rds cos t of
coa l /l i gni te/l i mes tone
MCLR for SBI + 350bp
Wei ghted a vera ge GCF of
coa l on a s -recei ved ba s i s .
However, l eewa y of 85
kca l /kg i s provi ded on
a ccount of va ri a ti on duri ng
s tora ge a t genera ti ng
s ta ti on
Sector Update
Positive/ Comments Impact on NTPC PBT/RoE
Negative
/Neutral
Hi gher s ha re of i ncenti ves
wi l l now ha ve to be
pa s s ed on to the
benefi ci a ri es Overa l l , no ma jor
i mpa ct a s the two
fa ctors woul d broa dl y
offs et ea ch other.
Pos i ti ve i mpa ct a s hi gher
benefi ts to be reta i ned
Norma ti ve worki ng ca pi ta l
for non-pi t hea d pl a nts
wi l l be l owered
In the current
Norma ti ve worki ng ca pi ta l envi ronment fa ctori ng
for non-pi t hea d pl a nts 150bp l ower i nteres t
wi l l be l owered on WC a nd cha nges i n
norma ti ve pa ra meters
the i mpa ct woul d be
nega ti ve 8% on PBT/
nega ti ve 2% on RoE
In the current envi ronment
the i nteres t on worki ng
ca pi ta l woul d be a bout
150bp l ower whi ch woul d
l ea d to l ower fi xed cha rge.
The i mpa ct wi l l be
dyna mi c dependi ng on
preva i l i ng i nteres t ra tes .
NTPC cons umed a bout 8-10% i mpa ct on
170MT of coa l i n FY18. PBT/2% i mpa ct on RoE
85kca l /kg a djus tment
woul d l ower the fuel cos t.
Addi ti ona l l y there ca n be
a one ti me i mpa ct of
a bout INR45-50bn from
coa l uti l i zed between
2014—19.
 Power
Table 1: Draft norms for coal/lignite based generation projects (Contd.)
Description
Regulation on integrated
mining operations
Capital structure
Debt/Equi ty
Depreci a ti on beyond
us eful l i fe
Compensatory allowance
Addi ti ona l compens a ti on Addi ti on compens a ti on
a l l owa nce a t di fferent a l l owa nce a t di fferent s ta ges
s ta ges of pl a nt l i fe
Overall Impact
2014–19 norms
No s epa ra te norms for
i ntegra ted coa l mi ni ng
opera ti ons
70/30
No s peci fi c norms rel a ti ng to
a ccumul a ted depreci a ti on for
pl a nts compl eti ng us eful l i fe
of pl a nt opera ti ons (i n
l a kh/MW) : 0–10 yea r: ni l ;
11–15 yea rs : 0.2; 16–20 yea rs :
0.5; 21–25 yea rs : 1.0.
4 Edelweiss Securities Limited
2019-24 draft norms
The regul a tor ha s
i ntroduced s peci fi c norms
for i ntegra ted coa l mi ni ng
opera ti ons . The va ri a bl e
cha rge i n ta ri ff computa ti on
s ha l l i ncl ude the coa l pri ce
from i ntegra ted mi ne. The
i nput pri ce of coa l s ourced
from the i ntegra ted mi ne
s ha l l be deri ved upon us i ng
norms provi ded by the
regul a tor, whi ch a l l ows for
15.5% RoE i nves ted i n coa l
mi ni ng ca pi ta l cos t.
70/30
Reducti on i n equi ty for
pl a nts tha t ha ve compl eted
us eful l i fe on or a fter
01.04.2019 on a ccount of
hi gher a ccumul a ted
depreci a ti on over
cummul a ti ve debt
repa yment.
Addi ti ona l compens a ti on
a l l owa nce ha s been
di s conti nued
Positive/ Comments Impact on NTPC PBT/RoE
Negative
/Neutral
Thi s i s a pos i ti ve Di ffi cul t to qua nti fy
devel opment for
genera ti on compa ni es a s
i t l a ys down gui del i nes for
devel oi ng i ntegra ted coa l
mi ni ng opera ti ons .
No cha nge
For projects tha t ha ve Nega ti ve 8-9% i mpa ct
compl eted us eful l i fe (25 on PBT/ Nega ti ve 2%
yea rs ) a s on or a fter i mpa ct on RoE
01.04.2019, exces s
depreci a ti on recovery over
debt repa i d from net fi xed
a s s ets woul d res ul t i n
reducti on i n regul a ted
equi ty. More tha n 10GW of
ca pa ci ty i s 25 yea rs ol d,
wherei n regul a ted equi ty
coul d be a bout
INR40–45bn.
No ma jor i mpa ct
Nega ti ve 4% on PBT/
Nega ti ve 1% on RoE
Source: CERC, Edelweiss research
 Sector Update

Table 2: Draft norms for transmission projects

Description 2014-19 2019-24 draft Positive/Negat Comments Impact on PGCIL
norms norms ive/Neutral PBT/RoE

Ba s e RoE 15.50% 15.50% No cha nge

Availability for recovery of fixed annual charge

AC s ys tem 98.00% 98.00% No cha nge
HVDC bi -pol e 95.00% 95.00%

HVDC ba ck to ba ck 95.00% 95.00%

Availability for incentive consideration
AC s ys tem 98.50% 98.50% No cha nge

HVDC bi -pol e/ba ck to ba ck 96.00% 97.50% PGCIL ha s equi ty i n HVDC Nega tive 1% on PBT/
projects of a bout INR75bn Nega tive 0.2% on RoE

Overall Impact Nega tive 1% on PBT/

Nega tive 0.2% on RoE

Source: CERC, Edelweiss research

5 Edelweiss Securities Limited

 Power

Edelweiss Securities Limited, Edelweiss house, off C.S.T. Road, Kalina, Mumbai – 400 098.
Board: (91-22) 4009 4400, Email: research@edelweissfin.com
Digitally signed by ADITYA

Aditya Narain ADITYA

NARAIN
DN: c=IN, o=EDELWEISS
SECURITIES LIMITED, ou=HEAD
RESEARCH, cn=ADITYA NARAIN,

NARAI
serialNumber=e0576796072ad1a

Head of Research 3266c27990f20bf0213f69235fc3f

1bcd0fa1c30092792c20,
postalCode=400005,
2.5.4.20=6b7d777d3c8c77e0e2c4

aditya.narain@edelweissfin.com N 54e91543f9f4d9b8311cf0678cd9
75097fc645327865,
st=Maharashtra
Date: 2018.12.16 18:48:58 +05'30'

Coverage group(s) of stocks by primary analyst(s):Power

Adani Power, Adani Transmission, CESC, India Grid Trust, JSW Energy, NTPC, PTC India, Power Grid Corp of India, Tata Power Co

Recent Research

Date Company Title Price (INR) Recos

07-Dec-18 Power Powering past pessimism;

Sector Update
15-Nov-18 CESC Steady quarter; a rerating 682 Buy
candidate;
Result Update
06-Nov-18 Power Grid Capitalisation to be back- 188 Buy
Corporation ended; Result Update
of India

Distribution of Ratings / Market Cap

Edelweiss Research Coverage Universe Rating Interpretation
Buy Hold Reduce Total Rating Expected to

Rating Distribution* 161 67 11 240 Buy appreciate more than 15% over a 12-month period
* 1stocks under review
Hold appreciate up to 15% over a 12-month period
> 50bn Between 10bn and 50 bn < 10bn
Reduce depreciate more than 5% over a 12-month period
Market Cap (INR) 156 62 11

Price charts
180 220

172 210

164 200
(INR)

(INR)

156 190

148 180

140 170
Dec-17

Dec-18

Dec-17

Dec-18
Jun-18

Jun-18
Oct-18

Oct-18
Nov-18

Nov-18
Jul-18

Jul-18
Apr-18

Apr-18
Feb-18

Sep-18

Feb-18

Sep-18
Mar-18

Mar-18
Jan-18

Jan-18
Aug-18

Aug-18
May-18

May-18

NTPC Power Grid Corp of India

6 Edelweiss Securities Limited

 Sector Update
DISCLAIMER
Edelweiss Securities Limited (“ESL” or “Research Entity”) is regulated by the Securities and Exchange Board of India (“SEBI”) and is
licensed to carry on the business of broking, depository services and related activities. The business of ESL and its Associates (list
available on www.edelweissfin.com) are organized around five broad business groups – Credit including Housing and SME
Finance, Commodities, Financial Markets, Asset Management and Life Insurance.

This Report has been prepared by Edelweiss Securities Limited in the capacity of a Research Analyst having SEBI Registration
No.INH200000121 and distributed as per SEBI (Research Analysts) Regulations 2014. This report does not constitute an offer or
solicitation for the purchase or sale of any financial instrument or as an official confirmation of any transaction. Securities as
defined in clause (h) of section 2 of the Securities Contracts (Regulation) Act, 1956 includes Financial Instruments and Currency
Derivatives. The information contained herein is from publicly available data or other sources believed to be reliable. This report is
provided for assistance only and is not intended to be and must not alone be taken as the basis for an investment decision. The
user assumes the entire risk of any use made of this information. Each recipient of this report should make such investigation as it
deems necessary to arrive at an independent evaluation of an investment in Securities referred to in this document (including the
merits and risks involved), and should consult his own advisors to determine the merits and risks of such investment. The
investment discussed or views expressed may not be suitable for all investors.

This information is strictly confidential and is being furnished to you solely for your information. This information should not be
reproduced or redistributed or passed on directly or indirectly in any form to any other person or published, copied, in whole or in
part, for any purpose. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or
resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use
would be contrary to law, regulation or which would subject ESL and associates / group companies to any registration or licensing
requirements within such jurisdiction. The distribution of this report in certain jurisdictions may be restricted by law, and persons
in whose possession this report comes, should observe, any such restrictions. The information given in this report is as of the date
of this report and there can be no assurance that future results or events will be consistent with this information. This information
is subject to change without any prior notice. ESL reserves the right to make modifications and alterations to this statement as
may be required from time to time. ESL or any of its associates / group companies shall not be in any way responsible for any loss
or damage that may arise to any person from any inadvertent error in the information contained in this report. ESL is committed
to providing independent and transparent recommendation to its clients. Neither ESL nor any of its associates, group companies,
directors, employees, agents or representatives shall be liable for any damages whether direct, indirect, special or consequential
including loss of revenue or lost profits that may arise from or in connection with the use of the information. Our proprietary
trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed
herein. Past performance is not necessarily a guide to future performance .The disclosures of interest statements incorporated in
this report are provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in
the report. The information provided in these reports remains, unless otherwise stated, the copyright of ESL. All layout, design,
original artwork, concepts and other Intellectual Properties, remains the property and copyright of ESL and may not be used in
any form or for any purpose whatsoever by any party without the express written permission of the copyright holders.

ESL shall not be liable for any delay or any other interruption which may occur in presenting the data due to any reason including
network (Internet) reasons or snags in the system, break down of the system or any other equipment, server breakdown,
maintenance shutdown, breakdown of communication services or inability of the ESL to present the data. In no event shall ESL be
liable for any damages, including without limitation direct or indirect, special, incidental, or consequential damages, losses or
expenses arising in connection with the data presented by the ESL through this report.

We offer our research services to clients as well as our prospects. Though this report is disseminated to all the customers
simultaneously, not all customers may receive this report at the same time. We will not treat recipients as customers by virtue of
their receiving this report.

ESL and its associates, officer, directors, and employees, research analyst (including relatives) worldwide may: (a) from time to
time, have long or short positions in, and buy or sell the Securities, mentioned herein or (b) be engaged in any other transaction
involving such Securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the
subject company/company(ies) discussed herein or act as advisor or lender/borrower to such company(ies) or have other
potential/material conflict of interest with respect to any recommendation and related information and opinions at the time of
publication of research report or at the time of public appearance. ESL may have proprietary long/short position in the above
mentioned scrip(s) and therefore should be considered as interested. The views provided herein are general in nature and do not
consider risk appetite or investment objective of any particular investor; readers are requested to take independent professional
advice before investing. This should not be construed as invitation or solicitation to do business with ESL.

7 Edelweiss Securities Limited

Power
ESL or its associates may have received compensation from the subject company in the past 12 months. ESL or its associates may
have managed or co-managed public offering of securities for the subject company in the past 12 months. ESL or its associates
may have received compensation for investment banking or merchant banking or brokerage services from the subject company in
the past 12 months. ESL or its associates may have received any compensation for products or services other than investment
banking or merchant banking or brokerage services from the subject company in the past 12 months. ESL or its associates have
not received any compensation or other benefits from the Subject Company or third party in connection with the research report.
Research analyst or his/her relative or ESL’s associates may have financial interest in the subject company. ESL and/or its Group
Companies, their Directors, affiliates and/or employees may have interests/ positions, financial or otherwise in the
Securities/Currencies and other investment products mentioned in this report. ESL, its associates, research analyst and his/her
relative may have other potential/material conflict of interest with respect to any recommendation and related information and
opinions at the time of publication of research report or at the time of public appearance.
Participants in foreign exchange transactions may incur risks arising from several factors, including the following: ( i) exchange
rates can be volatile and are subject to large fluctuations; ( ii) the value of currencies may be affected by numerous market
factors, including world and national economic, political and regulatory events, events in equity and debt markets and changes in
interest rates; and (iii) currencies may be subject to devaluation or government imposed exchange controls which could affect the
value of the currency. Investors in securities such as ADRs and Currency Derivatives, whose values are affected by the currency of
an underlying security, effectively assume currency risk.
Research analyst has served as an officer, director or employee of subject Company: No
ESL has financial interest in the subject companies: No
ESL’s Associates may have actual / beneficial ownership of 1% or more securities of the subject company at the end of the month
immediately preceding the date of publication of research report.
Research analyst or his/her relative has actual/beneficial ownership of 1% or more securities of the subject company at the end of
the month immediately preceding the date of publication of research report: No
ESL has actual/beneficial ownership of 1% or more securities of the subject company at the end of the month immediately
preceding the date of publication of research report: No
Subject company may have been client during twelve months preceding the date of distribution of the research report.
There were no instances of non-compliance by ESL on any matter related to the capital markets, resulting in significant and
material disciplinary action during the last three years except that ESL had submitted an offer of settlement with Securities and
Exchange commission, USA (SEC) and the same has been accepted by SEC without admitting or denying the findings in relation to
their charges of non registration as a broker dealer.
A graph of daily closing prices of the securities is also available at www.nseindia.com
Analyst Certification:
The analyst for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about
the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or
indirectly related to specific recommendations or views expressed in this report.

Additional Disclaimers

Disclaimer for U.S. Persons

This research report is a product of Edelweiss Securities Limited, which is the employer of the research analyst(s) who has
prepared the research report. The research analyst(s) preparing the research report is/are resident outside the United States
(U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are not 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 regulations regarding, among other things, communications with a subject company, public
appearances and trading securities held by a research analyst account.

This report is intended for distribution by Edelweiss Securities Limited only to "Major Institutional Investors" as defined by Rule
15a-6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and interpretations thereof by U.S. Securities and
Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as
specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied,
duplicated and/or transmitted onward to any U.S. person, which is not the Major Institutional Investor.

8 Edelweiss Securities Limited

 Sector Update

In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC
in order to conduct certain business with Major Institutional Investors, Edelweiss Securities Limited has entered into an
agreement with a U.S. registered broker-dealer, Edelweiss Financial Services Inc. ("EFSI"). Transactions in securities discussed in
this research report should be effected through Edelweiss Financial Services Inc.

Disclaimer for U.K. Persons

The contents of this research report have not been approved by an authorised person within the meaning of the Financial
Services and Markets Act 2000 ("FSMA").

In the United Kingdom, this research report is being distributed only to and is directed only at (a) persons who have professional
experience in matters relating to investments falling within Article 19(5) of the FSMA (Financial Promotion) Order 2005 (the
“Order”); (b) persons falling within Article 49(2)(a) to (d) of the Order (including high net worth companies and unincorporated
associations); and (c) any other persons to whom it may otherwise lawfully be communicated (all such persons together being
referred to as “relevant persons”).

This research report must not be acted on or relied on by persons who are not relevant persons. Any investment or investment
activity to which this research report relates is available only to relevant persons and will be engaged in only with relevant
persons. Any person who is not a relevant person should not act or rely on this research report or any of its contents. This
research report must not be distributed, published, reproduced or disclosed (in whole or in part) by recipients to any other
person.

Disclaimer for Canadian Persons

This research report is a product of Edelweiss Securities Limited ("ESL"), which is the employer of the research analysts who have
prepared the research report. The research analysts preparing the research report are resident outside the Canada and are not
associated persons of any Canadian registered adviser and/or dealer and, therefore, the analysts are not subject to supervision by
a Canadian registered adviser and/or dealer, and are not required to satisfy the regulatory licensing requirements of the Ontario
Securities Commission, other Canadian provincial securities regulators, the Investment Industry Regulatory Organization of
Canada and are not required to otherwise comply with Canadian rules or regulations regarding, among other things, the research
analysts' business or relationship with a subject company or trading of securities by a research analyst.

This report is intended for distribution by ESL only to "Permitted Clients" (as defined in National Instrument 31-103 ("NI 31-103"))
who are resident in the Province of Ontario, Canada (an "Ontario Permitted Client"). If the recipient of this report is not an
Ontario Permitted Client, as specified above, then the recipient should not act upon this report and should return the report to
the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any Canadian person.

ESL is relying on an exemption from the adviser and/or dealer registration requirements under NI 31-103 available to certain
international advisers and/or dealers. Please be advised that (i) ESL is not registered in the Province of Ontario to trade in
securities nor is it registered in the Province of Ontario to provide advice with respect to securities; (ii) ESL's head office or
principal place of business is located in India; (iii) all or substantially all of ESL's assets may be situated outside of Canada; (iv)
there may be difficulty enforcing legal rights against ESL because of the above; and (v) the name and address of the ESL's agent for
service of process in the Province of Ontario is: Bamac Services Inc., 181 Bay Street, Suite 2100, Toronto, Ontario M5J 2T3 Canada.

Disclaimer for Singapore Persons

In Singapore, this report is being distributed by Edelweiss Investment Advisors Private Limited ("EIAPL") (Co. Reg. No.
201016306H) which is a holder of a capital markets services license and an exempt financial adviser in Singapore and (ii) solely to
persons who qualify as "institutional investors" or "accredited investors" as defined in section 4A(1) of the Securities and Futures
Act, Chapter 289 of Singapore ("the SFA"). Pursuant to regulations 33, 34, 35 and 36 of the Financial Advisers Regulations ("FAR"),
sections 25, 27 and 36 of the Financial Advisers Act, Chapter 110 of Singapore shall not apply to EIAPL when providing any
financial advisory services to an accredited investor (as defined in regulation 36 of the FAR. Persons in Singapore should contact
EIAPL in respect of any matter arising from, or in connection with this publication/communication. This report is not suitable for
private investors.
Copyright 2009 Edelweiss Research (Edelweiss Securities Ltd). All rights reserved

Access the entire repository of Edelweiss Research on www.edelresearch.com

9 Edelweiss Securities Limited