Jet Airways (India) Ltd.

December 31, 2010

A Qualitative Equity Research Company

Update Report

Better Than Projected Yields & PLF Boost Bottom Line Driven by robust demand and rational capacity addition, the Indian Aviation Industry enjoyed much higher passenger load factors and yields than we had anticipated. Based on the strong demand pressure we are witnessing, we do not see the PLF or the yields coming down much over the next quarter. The cumulative effect of both higher yields & PLF has prompted us to revise our top & bottom line estimates for Jet Airways, with the revised EBITDA & EPS standing at Rs. 2,461.6 Crs and Rs. 44 respectively. We continue to maintain a Strong Buy on the company with a target price of Rs. 1,800 (unchanged). Earning Estimates (INR Crs)
Income Statement Total Income Total Expenditure EBIDTA Depreciation Interest & financial expenses PBT PAT EPS Earlier FY11E 14,513.7 12,310.3 2,203.4 956.6 1,052.2 227.7 165.6 19.2 Revised FY11E 14,832.8 12,371.1 2,461.6 956.6 1,052.2 486.0 377.4 43.7

CMP (INR)*

TARGET (INR)

RATING

714.1 Risk Return Matrix

1,800

Risk

R e tu rn

Market Data*
BSE 532617 NSE JETAIRWAYS BLOOMBERG JETIN IN : : 10 387.71 REUTERS JET.BO

Face Value (INR) Book Value (INR) 52 -week range (INR) M cap (INR Cr) 3-mnth Avg. Daily Vol. Shares Outstanding Equity (Mn) Free Float (%) * As on December 29, 2010

: 926.35 / 395.7 : 6,162.68 : 2,29,774 : : 86.3 20

Shareholding Pattern (%)

D II 10% O th e rs 3%

Fuel Cost Increase Crude prices and subsequently ATF (Aviation Turbine Fuel) have increased a tad faster than we anticipated due to more than normal snowfall & cooler winters over the last few weeks. We estimate an increase of about 0.25% in the YTD average fuel cost for Jet Airways over our base case assumption. Though the ATF price in the domestic market has breached the Rs.45/liter mark, unlike commonly perceived, the average fuel cost for Jet Airways is a lot lower than the average ATF price in the domestic market due to the Jets international business where the ATF price is about 30 33% lower. Further given the favorable industry milieu, especially the strong domestic demand, we do not see increase in ATF cost affecting our valuation or target price for Jet Airways. In fact, even a 5% increase in the average fuel cost for the entire year will bring down earnings only to our earlier assumption.

F II 7%

P ro m o te r 80%

Relative Performance

Analyst: Lovelesh Manocha Anirudh Attal

lovelesh.manocha@ideasfirst.in anirudh.attal@ideasfirst.in

Jet Airways (India) Ltd.

Update Report

Fuel Sensitivity Analysis for Jet Airways

FY11E Impact of each 1% increase Impact of each 1% decrease

EBITDA -1.9% 1.9%

PAT -11.5% 11.5%

EPS -11.5% 11.5%

FY11E (INR Crs) -5% -4% -3% -2% -1% Base Case (Rs./Ltr)* 34.0 1% 2% 3% 4% 5%

EBITDA 2700.9 2653.0 2605.2 2557.3 2509.5 2461.6 2413.8 2366.0 2318.1 2270.3 2222.4

% Chg 9.7% 7.8% 5.8% 3.9% 1.9%

PAT 595.1 551.6 508.1 464.5 421.0 377.4

% Chg 57.7% 46.1% 34.6% 23.1% 11.5%

EPS 68.9 63.9 58.8 53.8 48.8 43.7

% Chg 57.7% 46.1% 34.6% 23.1% 11.5%

-1.9% -3.9% -5.8% -7.8% -9.7%

333.9 290.3 246.8 203.3 159.7

-11.5% -23.1% -34.6% -46.1% -57.7%

38.7 33.6 28.6 23.5 18.5

-11.5% -23.1% -34.6% -46.1% -57.7%

FY12E Impact of each 1% increase Impact of each 1% decrease

EBITDA -1.6% 1.6%

PAT -4.2% 4.2%

EPS -4.2% 4.2%

FY12E (INR Crs) -5% -4% -3% -2% -1% Base Case (Rs./Ltr)* 35.5 1% 2% 3% 4% 5%

EBITDA 3438.7 3386.6 3334.6 3282.5 3230.4 3178.3 3126.2 3074.2 3022.1 2970.0 2917.9

% Chg 8.2% 6.6% 4.9% 3.3% 1.6%

PAT 1235.0 1192.2 1149.5 1106.7 1064.0 1021.2

% Chg 20.9% 16.7% 12.6% 8.4% 4.2%

EPS 143.0 138.1 133.1 128.2 123.2 118.3

% Chg 20.9% 16.7% 12.6% 8.4% 4.2%

-1.6% -3.3% -4.9% -6.6% -8.2%

978.5 935.7 892.9 850.2 807.4

-4.2% -8.4% -12.6% -16.7% -20.9%

113.3 108.4 103.4 98.5 93.5

-4.2% -8.4% -12.6% -16.7% -20.9%

* Weighted average of domestic & international ATF price estimated for Jet Airways. ATF prices in domestic market are at almost 50% premium to international ATF prices.

December 31, 2010

Jet Airways (India) Ltd.

Update Report

Disclaimer
Ideas1s t Rese ar ch is a reg ister ed tradem ar k of Ideas1s t Inform ation Serv ices Pr ivate L im ited . Ideas1s t In form ati on Serv ices Private Lim ited is ne ith er a uthor ized nor regu la te d b y th e F in anc ia l S ervices Authori ty. T h i s d o c u m e n t i s n o t f o r p u b l i c d i s t r i b u t i o n a n d h a s b e e n f u r n i s h e d t o y o u s o l e l y f o r yo u r i n f o r m a t i o n a n d m u s t n o t b e r eproduced or redis tr ibuted to any ot her person. Persons int o whos e possession this doc ument m ay come are r equ ir ed to observe these r estr ictions . Th is m ater ia l is for th e pe rsona l in form ati on of the author i zed rec ip i en t, and w e are no t sol ic it in g any action b ased upo n it. T his rep or t is no t to be cons tr ue d as an o ffe r to s el l or the sol ic itat io n of an o ffer to b uy an y s ecurity in a n y j urisd ic ti on wh ere such an off er or so lici ta tion woul d be ill ega l . It is for th e g enera l in form ation o f c lie nts of Ide as 1s t Inf orm ation Serv ices Pv t. Ltd . It does n o t const itu te a persona l recom m enda ti on or take in to accou n t th e par ticu lar i nvestm ent obj ect ives, f ina nci al sit ua ti ons , or nee ds o f in d iv idu a l cl ie n ts. W e have revie wed th e re po rt, an d in so far as it inc lu des curr en t or h istor ical in form ation , i t is bel ieve d to be re li ab l e thou gh its accurac y or com ple te ness canno t b e g uar an te ed . Ne ither Ide as 1s t Inform ation Serv ices Pv t. L td . , n or an y person con nec te d wi th it, accepts a n y lia bi lit y ar isin g fr om th e use of th is doc um ent . Th e r eci pie nts o f th is m ateria l shou ld re ly on the ir o wn i nvest igat io ns an d take the ir o wn pr of essi on a l a dvice . Pric e an d val ue o f t he i nvestm ents r efer red to i n th is m ateria l m a y go u p or d own. P a st per form ance is no t a g u ide for future p er form ance. Cer ta i n transac tions -inc lud ing th ose invo lv in g fu tures , op ti ons an d o th er der ivat ive s as we ll as no n-i nvestm en t grad e securit ies - involv e substant ia l r isk and are not su itabl e f or al l investors. Rep orts base d on tech nica l ana lys is centers on s tu d ying charts of a s tock 's pr ice m ovemen t a nd tra d in g vo lum e, as opp osed to foc using on a com pan y's f u n d a m e n t a l s a n d a s s u c h , m a y n o t m a t c h w i t h a r e p o r t o n a c o m p a n y' s f u n d a m e n t a l s . Op in ions expressed are o ur current op in io ns as of the da te ap peari ng on th is m ater ia l on ly. W hile we e nde avor t o upd a te on a reasona b le b asis th e i n form ation d iscu ssed in t his m ater ia l , ther e m a y be reg u la tor y, com p l ia nce, or other reasons tha t preven t us from doing so. Pr osp ective inves tors and o thers are cautio ne d tha t an y forw ar d- lo okin g statem ents ar e no t pr ed ict ions a nd m ay be s ubj ect to cha nge w ithou t no tice. Our propr ie tar y trad in g and i nvestm en t bus inesses m a y m ake inve stm ent d ec isions tha t ar e i ncons ist ent wi th the recom m endations e xpresse d her e in . W e and o ur af fil ia tes, o ff icers, d ir ec tors, and em p lo yees wor ld w ide m a y: (a) from tim e to tim e , h ave lo ng or short pos it ions in, an d bu y or se ll th e secur i ties there o f, o f com pany (ies) m entioned here in or ( b) be en gag ed i n any other transac tion inv o lv ing s uch securit ies and earn brokerage or o ther com pensa ti on or act as a m ar ket m aker i n the f in anc ia l ins tr um ents of th e com pan y (i es) discussed herei n or ac t as adv isor or len der / borrower t o such com pany ( ies) or have o ther po ten ti al conf lic t o f i nterest wi th respec t to an y recom mend a tion a nd r el a te d in form ati on an d op in i ons . The anal yst for th is repor t cert ifi es th at a ll o f the v i ews e xpressed i n th is repor t accurate ly r ef lec t h is or h er person a l views abou t the subj ect c om pany or com pan ies and i ts or the ir secur it ies , a nd no par t o f h is or her co m pensati on was, is or wi ll b e, d irec tl y or ind ir ec t ly re la ted to spe cif ic recom m endations or vi ews expressed i n th is rep ort. No par t of t his m ater ia l m ay be dup licated in an y for m and /or red is tr ibu ted w ithou t Ideas 1s t In form at io n Services pr ior writ te n co nsen t. Th is docu m ent is n ot for pub lic d is tri but io n a nd has be en furn ished to yo u sol e ly for your inform ation and m ust no t be repro duce d or r ed istribu te d to an y o th er person . Persons in to whose possess ion t his d ocum ent m ay com e are requ ir ed t o o bserve these restr ictions .

Contact Details

Ideas 1st Information Services Pvt. Ltd.

Corporate Off: Gr. Floor, 11, Raheja Centre, Free Press Marg, Nariman Point, Mumbai 400 021. India. Tel: +91 22 6148 5700 Fax: +91 22 6148 5750 E-mail: Website:
st

Regd. & Adm. Off: rd 3 Floor, 28 Rajabahadur Mansion, Mumbai Samachar Marg, Fort, Mumbai 400 001. India. Tel: +91 22 6521 4836 Fax: +91 22 2265 6905

contactus@ideasfirst.in www.ideasfirst.in

Ideas1 Research is also available on Bloomberg <IFIS> GO

December 31, 2010

Jet Airways (India) Ltd.

Update Report

December 31, 2010