
13th January 2012, 07:36 PM
|
|
Regular Member
|
|
Join Date: Dec 2007
Location: Kolkata
Posts: 841
Rep Power: 135
|
|
Current Shares outstanding.........................1,91,99,552
New shares issued to Varkey group.................26,18,120
===========================================
Total Shares outstanding post issue.........................2,18,17,672
Existing promoters....................................... 41,17,898 18.87%
SKIL Infra............................................. ..... 40,00,000 18.33%
Varkey Group ( Market purchase)................... 12,04,071 5.52%
Varkey group ( Pre open Offer)...................... 38,22,191 17.52%
Current Public Float ......................................98,77,583 45.39%
Open Offer for 20% stake.............................. 44,83,535 20.6%
Acceptance Ratio......................................... 45.39%
Consolidated EPS for H1FY12 is Rs 3/-
Even at 25x FY12E EPS, Fair Price = 6 X 25 = 150/- per share.
For every 100 shares,
(45 X 528) + ( 55 X 150)
------------------------- = 321.50
100
So fair value is 321.50 per share even at forward P/E of 25.
So pre open offer proper price was Rs 321.50/- and post offer proper price is Rs 150/- assuming a forward multiple of 25x.
Do your own due diligence before investing.
|