Rajarshi MAITRA

Rajarshi MAITRA

Associate Director - Research
(91) 22 4161 1546
rajarshi.maitra@incredresearch.com
Executive Summary

Rajarshi Maitra joins our InCred Research team from October 2020 as Associate Director. He is a Research analyst covering the Ports, Logistics, Aviation and Infrastructure sectors. He has been in the securities industry for the last 11 years. Prior to joining InCred Research he was with CGS-CIMB for 3 years and prior to that with Axis Capital (erstwhile Enam Securities) for 7 years. He studied at IIT Kharagpur (Metallurgy) and graduated with a B. Tech in 2004. After a 9-month stint in Infosys, he went back to studying at IIM Calcutta and earned his MBA in 2007. Post MBA, he had a short 5 month stint in PWC and then was employed in Ernst & Young for 2 years in the valuations division before joining the securities industry.

Valuation
Company Industry Sector Rating MktCap
(US$bn)		 Price Target
Price		 Up/
down (%)		 CORE EPS EPS Growth (%) PER (x) P/Bk (x) EV/EBITDA (x) Yield (%) ROAE (%)
FY21 FY22F FY23F FY22F FY23F FY22F FY23F FY22F FY23F FY22F FY22F FY22F
Adani Ports & Special Economic Zone Ltd Ports Transport Infrastructure REDUCE 38.4 1,290 1,329 3.1% 24.6 22.8 24.9 (7.2%) 8.9% 56.52 51.88 7.12 6.11 31.64 0.47% 18.5%
Ashoka Buildcon Ltd Construction and Materials Construction and Materials ADD 0.9 234 97 (58.6)% (0.9) 2.8 5.0 (400.6%) 82.4% 84.95 46.57 20.06 14.02 4.62 0.22% 26.8%
Astral Ltd. Building Materials Construction and Materials HOLD 6.4 1,729 1,736 0.4% 20.1 24.1 17.6 19.6% (27.0%) 71.80 98.29 14.87 17.13 45.29 0.17% 30.3%
Blue Dart Express Ltd Logistics Services REDUCE 2.4 7,378 6,000 (18.7)% 42.9 160.8 155.9 275.3% (3.0%) 45.87 47.31 20.10 14.86 17.55 0.81% 57.1%
Container Corp of India Ltd Logistics Services ADD 6.6 786 1,083 37.8% 8.4 17.3 19.2 105.0% 11.3% 45.50 40.87 4.44 4.26 24.12 1.15% 11.4%
Delhivery Logistics Services REDUCE 3.5 344 263 (23.7)% (8.1) (17.5) (17.9) 116.6% 2.3% (19.71) (19.27) 3.71 2.86 (49.17) 0.00% (23.1%)
Dilip Buildcon Ltd Construction and Materials Construction and Materials HOLD 0.9 435 400 (8.1)% 30.6 (38.8) (0.1) (226.9%) (99.8%) (11.22) (4,620.17) 1.79 1.59 20.98 0.03% (18.6%)
Finolex Industries Building Materials Construction and Materials REDUCE 2.2 263 182 (30.5)% 11.9 16.9 4.0 42.5% (76.2%) 15.50 64.99 4.15 3.32 14.59 1.52% 28.5%
Gujarat Pipavav Port Ltd Ports Transport Infrastructure REDUCE 1.2 173 156 (10.1)% 4.5 4.0 6.0 (11.5%) 51.0% 43.39 28.73 4.13 4.03 17.80 2.78% 10.0%
InterGlobe Aviation Ltd Airlines Aviation REDUCE 21.5 4,046 2,400 (40.7)% (151.5) (160.3) (8.3) 5.8% (94.9%) (25.25) (490.34) (25.83) (24.75) 118.63 0.00% 183.2%
IRB Infrastructure Developers Ltd Construction and Materials Construction and Materials REDUCE 3.9 47 40 (15.6)% 0.3 0.8 1.2 127.0% 57.6% 62.68 39.77 2.28 2.14 11.89 0.00% 6.7%
IRB InvIT Fund Construction and Materials Construction and Materials HOLD 0.5 58 73 25.6% 3.1 5.2 6.4 67.4% 22.2% 11.14 9.11 0.81 0.84 4.37 15.49% 7.1%
JSW Infrastructure Ltd Ports Transport Infrastructure REDUCE 8.7 299 145 (51.4)% 1.6 1.8 4.0 12.5% 125.6% 169.43 75.11 16.98 13.91 53.60 0.00% 13.0%
KNR Constructions Ltd Construction and Materials Construction and Materials REDUCE 1.2 312 222 (28.8)% 13.6 13.0 16.3 (4.3%) 25.0% 23.94 19.15 3.77 3.16 12.93 0.09% 25.2%
NCC Ltd Construction and Materials Construction and Materials REDUCE 2.4 279 150 (46.3)% 4.4 7.9 9.8 79.8% 24.4% 35.31 28.38 3.04 2.84 19.41 0.86% 7.8%
PNC Infratech Ltd Construction and Materials Construction and Materials HOLD 1.1 300 309 3.0% 19.4 22.6 25.7 16.8% 13.4% 13.25 11.68 2.12 1.79 7.48 0.21% 24.2%
SpiceJet Ltd Airlines Aviation HOLD 1.0 55 57 3.7% (16.6) (28.5) (25.3) 71.6% (11.3%) (1.93) (2.17) (0.77) (0.57) (17.21) 0.00% 47.9%
Supreme Industries Building Materials Construction and Materials REDUCE 8.1 4,650 3,771 (18.9)% 76.9 76.2 68.1 (0.9%) (10.6%) 61.00 68.26 15.37 13.42 47.13 0.52% 35.1%
VRL Logistics Ltd Transport Transport (General) REDUCE 0.7 547 500 (8.7)% 5.0 18.1 36.6 259.4% 101.8% 30.19 14.96 7.42 4.95 13.55 1.46% 24.5%
Show More

Recent Research

More Reports