30 April 2013
Contents
Introduction .................................................................................................................................3
Value ...........................................................................................................................................4
Conclusion ..................................................................................................................................4
RISK WARNING Ratings and Targets ....................................................................................4
How to use the report .................................................................................................................5
Over Valued .....................................................................6
Aerospace & Defence
Under Valued ......................................................................6
Chemicals
DISCLAIMER ........................................................................................................................... 16
RISK WARNING ...................................................................................................................... 17
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 2 of 17
Introduction
The overriding purpose of this daily report is to provide users with a quick guide that will identify those
shares that merit their investment attention in an increasingly time critical and information noisy trading
environment.
The report is published daily and delivered to the subscribers personal email box, typically, before the
official open of the London Stock Markets.
Putting aside luck, Intellisys recognises that the timing and value of an investment are the two primary
drivers behind a successful portfolio performance.
Timing
Intellisys has invested considerably in identifying what it believes are the key factors that influence
investment timing. Having identified the key parameters, these have been established as rules that reflect
market dynamics and cut through the daily investment noise.
Through this discipline, Intellisys has removed the emotional and sentimental factors as well as the daily
pressures exerted upon primary stock promoters (analysts and traders) to find stories for their investment
meetings.
From an analysis of a years data for 40 stocks within Intellisys stock coverage, the trading indicators
appear to be, on average, about 77% accurate in identifying good trading points as well as some 74%
accurate for overall trend correlation.
The following chart provides an indication the accuracy scores for each of the 40 stocks analysed.
Individual Stock Rating & Trend Accuracy Scores
120.0%
120.0%
110.0%
110.0%
100.0%
100.0%
90.0%
90.0%
80.0%
80.0%
70.0%
70.0%
60.0%
60.0%
50.0%
50.0%
40.0%
40.0%
30.0%
30.0%
20.0%
20.0%
1
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
Best Buy/Sell
Trend
Source: Intellisys
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 3 of 17
Value
A similar discipline has been applied to the process of establishing Target Indications. On a daily basis,
Intellisys analyses as broad an array of historic data from not only the Consolidated Income Statement but
also the Balance Sheet and Cash Flow Statement and then utilises this data within its proprietary valuation
models.
Intellisys architect, Philip Morrish, has successfully applied these disciplines to his investment research for
the last 15+ years. Additionally, these investment valuation techniques lend themselves to accurate crossborder analysis.
The resultant Target is also discounted to a Net Present Value to make the Target as realistically valid as
possible.
Nevertheless, Intellisys recognises that Target Indication delivery is not only a function of market levels but
a management teams ability to establish and maintain a value generating operating environment set
against a constantly changing global background.
The typical investment analysts approach to determining target prices is to start with a modest range of
some 6 8 valuation measures and remove those that are not providing the intuitive result. Intellysis
approach is the opposite we use as many valuation methodologies as possible.
Further, Intellisys recognises that some target Indications may appear strange or extreme. However,
subscribers should not dismiss these outcomes but use them as starting points to challenge their
established or perceived valuation opinion of a stock.
In short, this disciplined approach provides an investment reality check to assist investors from falling in
love with a stock or becoming mesmerised by management cults.
Conclusion
No investment methodology is 100% successful and like all trading and investment systems active position
monitoring is critical for maximised investment performance.
Therefore, Intellisys recommends that its products should be used in conjunction with, and not separate
from subscribers existing investment systems as well as discussing investment options with their financial
advisers.
Philip Morrish (philip.morrish@intellisys.uk.com)
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 4 of 17
Implied target
price based upon
49 valuation
metrics
Closing price
General Retail
Stock
ASHLEY(LAURA) HOLDINGS
BROWN (N) GROUP
BURBERRY GROUP
CARPETRIGHT
DIXONS RETAIL
FINDEL
FRENCH CONNECTN.GROUP
HALFORDS GROUP
JJB SPORTS SUSP - 24/09/12
JD SPORTS FASHION
DARTY
KINGFISHER
MARKS & SPENCER GROUP
MOSS BROTHERS GROUP
MOTHERCARE
NEXT
TED BAKER
TOPPS TILES
Company
Price
29.00
266.70
1136.00
675.00
21.16
6.36
23.50
324.70
0.40
731.00
57.25
269.80
377.90
55.00
212.00
3576.00
951.50
49.25
12M Lo
18.50
222.40
1000.00
375.00
9.36
2.20
19.50
189.00
0.24
570.00
38.00
237.20
302.70
31.25
127.30
2540.00
633.00
21.50
12M Hi
29.50
282.70
1586.00
728.50
21.69
6.55
82.00
342.30
17.00
863.00
110.60
313.80
389.50
55.00
227.00
3644.00
1017.00
51.75
ST Rec
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
Neutral
Neutral
Neutral
Neutral
LT Rec
Neutral
Buy
Sell
Sell
Strong Buy
Sell
Strong Buy
Buy
Sell
Strong Buy
Strong Buy
Buy
Buy
Buy
Sell
Sell
Sell
Sell
Target
30
298
739
268
38
4
112
415
-62
1341
321
365
448
61
97
2798
542
29
Beta
0.72
0.52
1.30
0.97
1.56
0.94
1.05
0.67
0.88
0.47
1.28
0.97
0.74
1.04
0.44
0.72
0.56
1.31
Beta is a measure of a stock's volatility or risk relative to its market. The market has a beta
of 1.0 and individual shares are attributed a beta according to how much they deviate from
the market. This can be summarised as:
eta <1.0
Share should move by less than market (i.e., less risk/lower reward)
eta =1.0
Share should move in line with the market (i.e., market neutral)
eta >1.0
Share should move by more than market (i.e., higher risk/higher reward)
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 5 of 17
Over Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
BAE SYSTEMS
379.00
270.90
397.30
Neutral
Buy
Target
551
Beta
0.66
CHEMRING GROUP
276.50
217.00
414.70
Neutral
Buy
333
0.66
COBHAM
248.30
190.10
250.80
Neutral
Buy
288
0.83
MEGGITT
476.60
364.30
494.20
Neutral
Sell
412
1.32
ROLLS-ROYCE HOLDINGS
1130.00
780.75
1138.10
Neutral
Neutral
1086
1.08
SMITHS GROUP
1245.00
979.50
1328.00
Neutral
Sell
1050
0.71
1652.00
1424.00
1745.00
Neutral
Sell
1549
0.50
Unde r V a lue d
Price
12M Lo
12M Hi
ST Rec
LT Rec
GKN
274.70
173.60
285.00
Neutral
Neutral
Target
262
2.00
INCHCAPE
510.00
305.20
530.00
Neutral
Neutral
501
1.48
LOOKERS
95.00
56.50
100.50
Neutral
Buy
106
1.24
PENDRAGON
23.75
13.50
25.00
Neutral
Buy
34
1.12
Over Valued
Banks
Stock
Beta
Price
12M Lo
12M Hi
ST Rec
LT Rec
BARCLAYS
289.90
150.55
327.35
Neutral
Sell
Target
-811
Beta
1.93
703.60
503.20
740.00
Neutral
Buy
943
1.17
1.87
53.50
25.29
55.68
Sell
Sell
294.00
196.60
367.80
Neutral
Sell
-176
1.34
STANDARD CHARTERED
1636.00
1228.50
1837.50
Neutral
Strong Buy
3216
1.70
Under Valued
Beverages
Stock
Price
12M Lo
12M Hi
ST Rec
LT Rec
545.00
348.00
572.00
Neutral
Neutral
582
0.55
DIAGEO
1957.00
1477.00
2085.00
Neutral
Sell
1749
0.55
SABMILLER
3486.50
2348.50
3552.50
Neutral
Buy
3951
0.95
BARR (AG)
Beta
Under Valued
Chemicals
Stock
Target
Price
12M Lo
12M Hi
ST Rec
LT Rec
AZ ELECTRONIC MATS.(DI)
289.30
240.00
406.40
Neutral
Strong Buy
659
#NA
CARCLO
413.00
345.75
503.00
Neutral
Neutral
400
0.74
2449.00
2094.00
2841.00
Neutral
Sell
2024
1.04
263.20
179.00
275.00
Neutral
Buy
346
1.00
CRODA INTERNATIONAL
ELEMENTIS
Target
Beta
JOHNSON MATTHEY
2462.00
2080.27
2573.00
Neutral
Strong Buy
11851
1.44
VICTREX
1568.00
1185.00
1736.00
Neutral
Sell
1421
1.13
SYNTHOMER
196.60
127.40
238.60
Neutral
Buy
219
1.16
ZOTEFOAMS
217.00
157.00
225.00
Neutral
Strong Buy
380
0.99
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 6 of 17
Under Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
ALUMASC GROUP
85.00
61.50
104.00
Neutral
Strong Buy
245
0.52
BALFOUR BEATTY
222.90
222.90
320.80
Buy
Strong Buy
983
0.79
BARRATT DEVELOPMENTS
320.90
114.00
320.90
Sell
Buy
458
1.50
BELLWAY
1377.00
660.00
1377.00
Neutral
Buy
1906
1.10
2134.00
1177.00
2140.00
Neutral
Strong Buy
3293
0.63
BOOT (HENRY)
177.50
115.50
179.00
Neutral
Strong Buy
346
0.83
778.50
399.30
778.50
Neutral
Sell
562
1.14
CARILLION
272.70
235.50
331.80
Buy
Strong Buy
802
1.10
CLARKE (T)
52.00
40.00
61.50
Neutral
Strong Buy
268
0.82
277.00
188.00
306.00
Neutral
Strong Buy
552
0.56
1416.00
1052.00
1540.00
Neutral
Sell
818
1.14
GALLIFORD TRY
995.50
579.00
995.50
Neutral
Strong Buy
1696
0.99
KELLER
842.00
348.25
848.00
Neutral
Strong Buy
2082
1.25
1185.00
1106.00
1408.00
Neutral
Strong Buy
3338
0.94
71.63
49.00
76.75
Neutral
Strong Buy
211
1.07
1.37
COSTAIN GROUP
CRH
KIER GROUP
LOW & BONAR
Target
Beta
MARSHALLS
125.75
76.00
130.00
Neutral
Strong Buy
288
570.00
508.00
695.00
Neutral
Strong Buy
3353
0.86
16.00
9.25
18.25
Neutral
Strong Buy
34
1.11
NORCROS
1097.00
496.69
1097.00
Neutral
Buy
1443
1.15
REDROW
PERSIMMON
213.00
107.30
214.40
Neutral
Buy
290
1.05
SIG
159.80
82.30
162.50
Neutral
Strong Buy
493
1.74
5.75
3.88
15.25
Sell
Strong Buy
49
0.89
SUPERGLASS HOLDINGS
95.95
40.28
96.55
Neutral
Buy
131
1.58
TRAVIS PERKINS
TAYLOR WIMPEY
1459.00
906.50
1511.00
Neutral
Strong Buy
2593
1.97
WOLSELEY
3235.00
2121.32
3337.00
Neutral
Strong Buy
5401
1.43
Over Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
1273.00
935.00
1364.00
Neutral
Sell
764
0.78
662.50
509.00
717.00
Neutral
Buy
838
1.18
E2V TECHNOLOGIES
118.50
105.50
148.00
Neutral
Strong Buy
245
1.31
INVENSYS
364.80
198.90
366.80
Neutral
Sell
343
1.42
LAIRD
214.90
177.00
249.30
Neutral
Sell
87
2.12
OXFORD INSTRUMENTS
1520.00
1096.00
1752.00
Neutral
Sell
1169
1.01
RENISHAW
1558.00
1260.00
2081.00
Neutral
Strong Buy
2348
1.26
SPECTRIS
2100.00
1427.00
2470.00
Neutral
Neutral
2192
1.52
0.07
0.07
0.18
Neutral
Strong Buy
0.83
TT ELECTRONICS
159.25
114.00
190.00
Neutral
Strong Buy
404
1.59
XAAR
509.50
185.00
523.00
Neutral
Sell
232
1.11
DIALIGHT
BIOME TECHNOLOGIES
www.intellisys.uk.com
Target
Beta
30 April 2013
+44 20 3239 8994
Page 7 of 17
Over Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
78.88
54.25
91.75
Neutral
Buy
96
1.26
BODYCOTE
512.50
310.30
556.50
Neutral
Neutral
506
1.61
CASTINGS
335.00
277.75
358.50
Neutral
Strong Buy
696
0.99
VESUVIUS
345.20
263.19
402.10
Neutral
Buy
496
2.19
FENNER
359.00
329.30
450.80
Neutral
Strong Buy
549
1.42
HALMA
496.50
373.10
531.50
Neutral
Sell
392
0.76
432.50
297.00
480.00
Neutral
Sell
327
1.37
1243.00
776.00
1347.00
Neutral
Neutral
1360
1.40
258.90
220.30
332.80
Neutral
Strong Buy
534
1.82
2870.00
1859.00
3037.00
Neutral
Sell
2173
0.99
251.80
177.00
253.10
Neutral
Sell
210
1.65
0.73
IMI
MORGAN ADVANCED MATERIAL
ROTORK
SENIOR
SEVERFIELD-ROWEN
Target
Beta
40.00
35.40
104.11
Neutral
Sell
29
SPIRAX-SARCO
2551.00
1900.00
2734.00
Neutral
Sell
2274
0.84
VITEC GROUP
622.00
586.50
740.00
Neutral
Sell
591
1.40
WEIR GROUP
2224.00
1397.00
2474.00
Neutral
Sell
2018
1.39
Over Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
GREGGS
422.70
422.70
523.50
Buy
Strong Buy
690
0.47
MORRISON(WM)SPMKTS.
288.40
248.60
296.40
Neutral
Sell
189
0.39
SAINSBURY (J)
382.10
283.50
388.70
Neutral
Sell
210
0.58
TESCO
366.90
297.05
387.75
Neutral
Sell
270
0.69
81.50
18.88
82.25
Neutral
Sell
59
0.84
THORNTONS
Beta
Under Valued
Target
Price
12M Lo
12M Hi
ST Rec
LT Rec
Target
Beta
ASSOCIATED BRIT.FOODS
1937.00
1167.00
1999.00
Neutral
Neutral
2115
0.61
CRANSWICK
1054.00
732.50
1057.00
Neutral
Strong Buy
2091
0.49
DAIRY CREST
454.30
301.00
456.00
Neutral
Buy
502
0.92
DEVRO
328.00
278.00
380.00
Neutral
Strong Buy
519
0.31
72.25
54.50
162.50
Neutral
Sell
-182
1.25
PREMIER FOODS
TATE & LYLE
UNILEVER (UK)
850.00
633.50
870.50
Neutral
Strong Buy
1560
0.70
2805.00
2007.00
2845.00
Neutral
Neutral
2778
0.57
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 8 of 17
Under Valued
General Retail
Stock
Price
12M Lo
12M Hi
ST Rec
LT Rec
ASHLEY(LAURA) HOLDINGS
28.50
20.50
29.50
Neutral
Buy
34
0.68
446.00
224.40
449.40
Neutral
Sell
370
0.53
1344.00
1000.00
1536.00
Neutral
Sell
1006
1.27
631.00
585.00
728.50
Neutral
Sell
286
0.94
Target
Beta
36.41
12.67
37.50
Neutral
Buy
40
1.50
153.50
55.20
186.00
Neutral
Sell
50
1.08
28.25
19.50
43.00
Sell
Strong Buy
104
0.99
HALFORDS GROUP
342.00
189.00
356.80
Neutral
Buy
512
0.67
JD SPORTS FASHION
845.00
606.50
845.00
Sell
Strong Buy
1547
0.52
49.75
38.00
65.00
Neutral
Strong Buy
91
1.24
KINGFISHER
314.80
254.10
315.90
Neutral
Buy
398
0.92
413.20
312.20
415.30
Neutral
Buy
528
0.64
56.00
42.00
71.00
Neutral
Neutral
61
1.04
0.47
FINDEL
FRENCH CONNECTN.GROUP
DARTY
302.00
160.00
362.00
Neutral
Buy
377
NEXT
MOTHERCARE
4420.00
2896.00
4420.00
Neutral
Sell
3834
0.66
TED BAKER
1397.00
830.00
1397.00
Sell
Sell
672
0.55
67.00
32.13
70.00
Neutral
Sell
51
1.48
TOPPS TILES
Over Valued
Heath
Stock
Price
12M Lo
12M Hi
ST Rec
LT Rec
BIOQUELL
141.00
125.50
160.00
Neutral
Sell
Target
114
0.45
CONSORT MEDICAL
790.50
584.00
831.50
Neutral
Sell
568
0.40
OPTOS
167.25
145.75
264.00
Neutral
Neutral
169
1.20
750.00
580.00
768.50
Neutral
Sell
672
0.41
Over Valued
Beta
Price
12M Lo
12M Hi
ST Rec
LT Rec
GAMES WORKSHOP
667.50
557.00
720.50
Neutral
Neutral
652
0.43
HEADLAM GROUP
342.00
263.00
355.00
Neutral
Sell
302
0.92
81.38
55.25
95.00
Neutral
Buy
106
0.75
HORNBY
Target
Over Valued
Beta
Price
12M Lo
12M Hi
ST Rec
LT Rec
ARM HOLDINGS
979.00
469.00
988.50
Neutral
Sell
561
CSR
498.40
200.30
502.50
Neutral
Strong Buy
1283
1.16
64.00
23.50
83.25
Neutral
Sell
48
0.90
IMAGINATION TECHNOLOGIES
445.90
383.50
687.50
Neutral
Buy
531
1.09
SPIRENT COMMUNICATIONS
130.70
122.00
174.00
Neutral
Strong Buy
700
0.94
WOLFSON MICROELECTRONICS
206.00
170.00
230.00
Neutral
Sell
-515
0.91
FILTRONIC
www.intellisys.uk.com
Target
Beta
0.74
30 April 2013
+44 20 3239 8994
Page 9 of 17
Under Valued
Insurance
Stock
ADMIRAL GROUP
AMLIN
Price
12M Lo
12M Hi
ST Rec
LT Rec
Target
1325.00
1019.00
1374.00
Neutral
Neutral
1336
Beta
0.54
426.30
312.90
431.50
Neutral
Sell
150
0.46
BEAZLEY
223.60
132.50
225.80
Neutral
Strong Buy
1263
0.59
CATLIN GROUP
535.50
399.00
540.00
Neutral
Strong Buy
1878
0.29
HISCOX
562.50
379.26
574.05
Neutral
Strong Buy
2516
0.48
842.00
659.00
868.00
Neutral
Strong Buy
1696
0.31
112.30
97.65
136.30
Neutral
Strong Buy
904
0.40
NOVAE GROUP
462.00
345.00
475.75
Neutral
Strong Buy
2896
0.47
Over Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
2353.00
1944.00
2628.00
Neutral
Strong Buy
Target
3978
Beta
1.00
98.10
55.50
114.70
Neutral
Neutral
103
1.59
TUI TRAVEL
318.70
158.00
330.00
Neutral
Strong Buy
781
0.99
800.00
700.00
820.00
Neutral
Sell
672
0.38
GREENE KING
722.50
474.30
723.50
Neutral
Sell
646
0.91
LADBROKES
191.00
152.70
243.10
Neutral
Buy
253
0.93
1889.00
1396.63
2039.00
Neutral
Sell
1487
1.17
561.00
455.40
582.50
Neutral
Buy
645
1.38
341.40
217.40
350.10
Neutral
Sell
313
1.09
135.00
91.90
158.00
Neutral
Sell
50
1.25
ICTL.HTLS.GP.
PUNCH TAVERNS
10.00
5.61
13.12
Neutral
Strong Buy
49
1.25
RANK GROUP
170.00
111.00
177.50
Neutral
Strong Buy
507
1.00
RESTAURANT GROUP
488.10
269.20
488.10
Neutral
Sell
323
0.74
WETHERSPOON (JD)
585.50
371.30
585.50
Neutral
Buy
741
0.69
WHITBREAD
2611.00
1786.00
2692.00
Neutral
Sell
1994
0.99
WILLIAM HILL
430.50
243.75
430.70
Neutral
Sell
257
0.86
MARSTON'S
144.80
94.40
144.80
Neutral
Sell
18
1.20
Over Valued
Life Assurance
Stock
Price
12M Lo
12M Hi
ST Rec
LT Rec
AVIVA
308.40
255.30
388.40
Neutral
Strong Buy
676
1.24
CHESNARA
237.25
155.25
250.00
Neutral
Strong Buy
377
0.70
168.30
106.00
175.70
Neutral
Strong Buy
339
1.70
OLD MUTUAL
205.30
138.70
211.40
Neutral
Neutral
196
1.57
PRUDENTIAL
1109.00
660.00
1155.00
Neutral
Sell
967
1.70
549.50
303.40
550.50
Neutral
Strong Buy
1433
0.85
ST.JAMES'S PLACE
www.intellisys.uk.com
Target
Beta
30 April 2013
+44 20 3239 8994
Page 10 of 17
Under Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
Target
Beta
BLOOMSBURY PBL.
114.00
102.00
146.50
Neutral
Sell
-569
0.36
846.00
656.00
899.50
Neutral
Strong Buy
1702
0.54
45.88
28.50
60.00
Neutral
Strong Buy
152
1.01
696.50
363.50
722.00
Neutral
Strong Buy
3991
1.12
EUROMONEY INSTL.INVESTOR
963.50
672.50
1001.00
Neutral
Strong Buy
7505
0.98
INFORMA
478.40
340.00
537.00
Neutral
Sell
-74
1.53
ITE GROUP
261.00
180.00
289.40
Neutral
Strong Buy
230
1.44
ITV
127.10
69.45
132.30
Neutral
Strong Buy
1232
1.54
1.26
CENTAUR MEDIA
JOHNSTON PRESS
15.37
4.88
16.00
Neutral
Buy
757
1150.00
1115.00
1294.00
Neutral
Buy
307
0.62
76.63
36.25
82.50
Neutral
Strong Buy
2563
0.79
278.38
265.00
377.50
Neutral
Strong Buy
847
0.15
34.10
26.85
34.10
Neutral
Sell
-568
0.52
STV GROUP
134.00
81.50
146.88
Neutral
Sell
260
0.78
ST.IVES
138.38
67.50
139.25
Neutral
Sell
216
1.49
90.00
25.50
121.25
Neutral
Sell
-251
1.57
UBM
742.50
511.00
788.00
Neutral
Strong Buy
1713
1.31
WILMINGTON GROUP
147.00
82.00
164.00
Neutral
Strong Buy
1322
0.85
WPP
1060.00
743.00
1092.00
Neutral
Sell
-493
1.34
HIBU
0.40
0.26
3.90
Neutral
Strong Buy
792
1.07
PEARSON
PHOTO-ME INTL.
PINEWOOD SHEPPERTON
THOMSON REUTERS
TRINITY MIRROR
Over Valued
Mining
Stock
ANGLO AMERICAN
ANGLO PACIFIC GROUP
ANTOFAGASTA
Price
12M Lo
12M Hi
ST Rec
LT Rec
1609.00
1553.00
2412.00
Neutral
Sell
Target
1322
Beta
1.75
219.75
215.00
320.00
Neutral
Neutral
224
0.99
1.43
910.00
884.00
1381.00
Neutral
Sell
811
1832.00
1681.00
2236.00
Neutral
Buy
2599
1.45
285.30
240.84
564.35
Neutral
Strong Buy
540
2.03
RANDGOLD RESOURCES
5275.00
4545.00
7775.00
Neutral
Sell
2307
0.34
RIO TINTO
2972.00
2715.50
3757.00
Neutral
Sell
2805
1.51
5.13
3.75
22.50
Neutral
Strong Buy
156
0.89
832.50
1298.00
Neutral
Buy
1778
2.21
989.60
785.80
1205.00
Neutral
Sell
712
1.88
BHP BILLITON
LONMIN
COALFIELD RESOURCES
VEDANTA RESOURCES
XSTRATA
Under Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
Target
Beta
1083.00
1000.50
1451.00
Neutral
Buy
1205
0.81
BP
456.75
391.95
475.90
Neutral
Strong Buy
1516
1.05
CAIRN ENERGY
287.40
248.20
349.00
Neutral
Sell
-11
1.32
BG GROUP
FORTUNE OIL
7.98
7.66
12.50
Buy
Strong Buy
14
0.90
814.00
688.00
951.00
Neutral
Sell
434
1.32
68.00
55.00
137.00
Neutral
Strong Buy
294
1.36
PREMIER OIL
368.90
321.30
401.20
Neutral
Sell
277
1.45
2243.00
2039.00
2366.50
Neutral
Strong Buy
9154
0.86
SOCO INTERNATIONAL
378.00
254.90
404.30
Neutral
Sell
242
0.52
1021.00
982.50
1557.00
Neutral
Sell
877
1.05
797.00
651.50
879.50
Neutral
Neutral
773
1.36
HUNTING
TULLOW OIL
WOOD GROUP (JOHN)
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 11 of 17
Over Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
MCBRIDE
115.50
101.20
144.60
Neutral
Strong Buy
257
PZ CUSSONS
396.00
297.20
415.60
Neutral
Sell
325
0.69
4731.00
3300.00
4812.00
Neutral
Neutral
4774
0.36
Target
0.83
Over Valued
Beta
Price
12M Lo
12M Hi
ST Rec
LT Rec
0.42
0.36
3.88
Buy
Sell
Target
-0
Beta
3362.50
2591.00
3390.00
Neutral
Strong Buy
6579
0.47
352.40
300.30
423.00
Neutral
Sell
168
0.62
0.26
1.01
715.50
444.50
780.00
Neutral
Neutral
724
1687.50
1317.50
1687.50
Neutral
Sell
1596
0.49
1.66
1.55
4.08
Buy
Sell
0.65
0.94
1.33
1.05
12.75
Buy
Strong Buy
2017.00
1727.00
2153.00
Neutral
Sell
1376
0.65
SKYEPHARMA
43.88
43.50
101.50
Neutral
Sell
-135
0.71
VERNALIS
22.75
21.63
27.38
Neutral
Strong Buy
36
0.90
SHIRE
Under Valued
Real Estate
Stock
Price
12M Lo
12M Hi
ST Rec
LT Rec
407.90
274.50
407.90
Neutral
Sell
-569
1.15
BRITISH LAND
601.00
475.40
601.00
Neutral
Strong Buy
1702
1.03
Target
Beta
34.25
22.75
34.50
Sell
Strong Buy
152
0.82
918.00
595.00
930.00
Neutral
Strong Buy
3991
0.69
DERWENT LONDON
2307.00
1708.00
2327.00
Neutral
Strong Buy
7505
1.20
DEVELOPMENT SECS.
147.25
121.75
175.00
Neutral
Sell
-74
0.97
GRAINGER
142.00
83.10
142.00
Neutral
Strong Buy
230
1.54
CLS HOLDINGS
528.00
360.10
534.50
Sell
Strong Buy
1232
1.06
HAMMERSON
526.00
409.20
528.50
Neutral
Buy
757
1.16
HELICAL BAR
247.75
164.00
251.00
Neutral
Buy
307
0.75
886.00
704.00
886.00
Neutral
Strong Buy
2563
1.15
INTU PROPERTIES
341.80
305.00
366.00
Neutral
Strong Buy
847
1.08
MCKAY SECURITIES
142.00
127.00
145.00
Neutral
Sell
-568
0.72
377.00
325.00
390.00
Neutral
Sell
260
0.41
328.00
312.00
364.50
Neutral
Sell
216
0.35
65.00
32.50
70.00
Sell
Sell
-251
1.17
SAVILLS
569.50
300.80
599.00
Neutral
Strong Buy
1713
0.74
SHAFTESBURY
599.00
492.00
611.00
Neutral
Strong Buy
1322
1.03
SEGRO
264.90
209.40
271.00
Neutral
Sell
-493
1.70
ST MODWEN PROPS.
270.50
145.50
280.20
Neutral
Strong Buy
792
1.55
199.00
147.00
215.00
Neutral
Sell
-16
1.05
UNITE GROUP
338.90
180.25
338.90
Neutral
Sell
47
1.75
WARNER ESTATE
WORKSPACE GROUP
1.38
1.00
2.75
Sell
Sell
-1132
1.01
370.00
213.25
374.10
Neutral
Strong Buy
1285
1.02
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 12 of 17
Under Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
ANITE
123.60
111.00
162.00
Neutral
Neutral
121
0.76
2225.00
1469.00
2322.00
Neutral
Sell
1297
1.40
AVEVA GROUP
Target
Beta
COMPUTACENTER
457.10
292.40
567.00
Neutral
Strong Buy
1333
1.01
KOFAX
325.00
240.00
335.00
Neutral
Neutral
318
1.12
26.25
18.25
26.25
Sell
Sell
24
0.83
671.00
426.17
706.00
Neutral
Buy
963
0.79
PHOENIX IT GROUP
144.37
131.00
231.75
Neutral
Strong Buy
306
0.74
74.00
70.25
89.00
Neutral
Sell
-90
0.53
1798.00
1275.00
1970.00
Neutral
Buy
2052
0.77
340.50
247.70
352.10
Neutral
Buy
411
0.72
INNOVATION GROUP
RM
FIDESSA GROUP
SAGE GROUP
Over Valued
Price
12M Lo
12M Hi
ST Rec
LT Rec
450.50
237.30
450.50
Sell
Sell
138
BREWIN DOLPHIN
208.40
136.30
222.00
Neutral
Sell
113
0.72
10250.00
9250.00
11105.00
Neutral
Sell
8405
0.83
CAMELLIA
Target
Beta
1.08
404.50
247.50
405.00
Neutral
Sell
185
0.97
CHARLES TAYLOR
171.00
134.75
190.00
Neutral
Sell
117
0.69
1037.00
673.50
1107.00
Neutral
Sell
171
0.87
97.40
65.90
110.40
Neutral
Neutral
98
0.89
3.30
0.55
3.70
Sell
Strong Buy
24
0.68
HENDERSON GROUP
165.60
90.55
171.00
Neutral
Sell
58
1.44
ICAP
290.20
280.80
384.00
Neutral
Sell
211
1.07
1.68
HELPHIRE GROUP
420.10
227.30
427.60
Neutral
Sell
258
INVESTEC
454.70
310.40
513.50
Neutral
Sell
96
1.55
1343.00
930.00
1411.00
Neutral
Strong Buy
3016
1.12
103.10
63.25
111.10
Neutral
Strong Buy
485
1.32
RATHBONE BROTHERS
1460.00
1151.00
1551.00
Neutral
Sell
1069
0.73
SCHRODERS
2338.00
1166.00
2338.00
Sell
Sell
1124
1.31
SCHRODERS NV
1839.00
966.00
1839.00
Sell
Strong Buy
3683
1.27
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 13 of 17
Over Valued
Support Services
Stock
Price
12M Lo
12M Hi
ST Rec
LT Rec
ACAL
210.13
157.75
242.50
Neutral
Buy
289
0.93
AGGREKO
1779.00
1557.00
2400.00
Neutral
Sell
1285
1.03
AMEC
1012.00
923.00
1172.00
Neutral
Buy
1118
1.04
596.50
212.20
635.00
Neutral
Sell
315
1.62
1073.00
793.50
1106.00
Neutral
Sell
654
0.48
542.50
317.00
545.00
Neutral
Buy
788
0.78
1274.00
990.00
1320.00
Neutral
Sell
970
0.55
UK MAIL GROUP
430.00
214.00
445.00
Neutral
Neutral
437
0.38
CAPITA
907.00
602.00
913.50
Neutral
Sell
515
0.50
51.75
25.34
53.50
Neutral
Buy
66
0.78
0.74
ASHTEAD GROUP
BABCOCK INTL.
BRITISH POLYTHENE INDS.
BUNZL
COMMUNISIS
Target
Beta
COMPASS GROUP
855.00
616.00
855.00
Neutral
Sell
597
BERENDSEN
778.50
462.00
812.00
Neutral
Buy
969
1.04
DE LA RUE
943.00
891.50
1075.00
Neutral
Sell
596
#NA
DIGNITY
1388.00
803.50
1435.00
Neutral
Sell
792
0.21
DIPLOMA
574.50
417.00
627.50
Neutral
Sell
481
0.95
ELECTROCOMP.
244.60
195.20
265.00
Neutral
Buy
317
1.02
FILTRONA
702.00
428.00
744.00
Neutral
Sell
343
1.10
G4S
313.50
240.00
313.50
Neutral
Sell
287
0.58
94.00
66.40
101.20
Neutral
Buy
119
1.09
HOMESERVE
206.80
137.50
252.50
Neutral
Strong Buy
485
0.93
INTERSERVE
471.00
271.40
510.50
Neutral
Buy
675
1.27
3306.00
2406.00
3451.00
Neutral
Sell
1430
0.77
42.88
26.50
45.75
Neutral
Strong Buy
93
1.18
0.72
HAYS
INTERTEK GROUP
JOHNSON SERVICE GROUP
MANAGEMENT CNSL.GP.
31.38
21.25
38.50
Neutral
Strong Buy
54
MENZIES (JOHN)
724.00
542.00
789.00
Neutral
Strong Buy
1274
1.43
374.90
341.40
451.80
Neutral
Sell
315
1.41
MITIE GROUP
280.10
253.90
300.80
Neutral
Buy
338
0.55
88.00
87.50
156.00
Neutral
Strong Buy
235
0.34
PAYPOINT
839.00
605.00
912.50
Neutral
Sell
684
0.70
PREMIER FARNELL
212.80
153.20
236.30
Neutral
Buy
281
1.32
REGUS
165.00
82.65
169.00
Neutral
Sell
106
1.44
96.00
69.40
100.70
Neutral
Sell
54
1.24
OFFICE2OFFICE
RENTOKIL INITIAL
REXAM
513.50
394.28
547.50
Neutral
Neutral
524
0.91
RICARDO
377.00
304.50
431.00
Neutral
Buy
465
0.85
ROBERT WALTERS
226.50
176.25
255.50
Neutral
Buy
305
1.23
RPC GROUP
394.90
348.30
477.00
Neutral
Buy
527
0.77
RPS GROUP
253.00
197.00
274.20
Neutral
Neutral
244
1.50
SERCO GROUP
614.50
509.50
635.50
Neutral
Sell
571
0.59
SHANKS GROUP
79.75
73.00
98.00
Neutral
Strong Buy
166
1.46
SPEEDY HIRE
49.50
22.25
50.00
Neutral
Neutral
52
1.25
144.13
73.25
149.00
Neutral
Sell
50
0.56
54.63
39.50
59.00
Neutral
Buy
60
0.92
334.13
234.75
354.88
Neutral
Strong Buy
615
0.86
75.00
42.00
75.00
Sell
Strong Buy
180
0.79
TRIBAL GROUP
TRIFAST
VP
WYG
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 14 of 17
Over Valued
Telecommunication Services
Stock
BT GROUP
CABLE & WIRELESS COMMS.
INMARSAT
KCOM GROUP
TELECOM PLUS
VODAFONE GROUP
Price
12M Lo
12M Hi
ST Rec
LT Rec
280.90
200.70
288.70
Neutral
Buy
342
0.90
42.44
27.28
42.91
Neutral
Strong Buy
84
0.69
728.00
390.80
728.00
Neutral
Sell
614
0.53
84.50
67.00
85.20
Neutral
Strong Buy
132
1.24
1212.00
683.50
1212.00
Neutral
Sell
745
0.11
196.85
154.45
197.20
Neutral
Sell
172
0.54
Beta
Under Valued
Transport
Stock
Target
Price
12M Lo
12M Hi
ST Rec
LT Rec
BBA AVIATION
250.40
178.00
269.00
Neutral
Sell
177
1.30
395.00
309.50
425.00
Neutral
Buy
457
0.99
CLARKSON
1619.00
1150.00
1673.00
Neutral
Sell
1475
0.81
EASYJET
1135.00
481.20
1150.00
Neutral
Sell
672
0.74
FIRST GROUP
Target
Beta
220.10
175.70
260.50
Neutral
Strong Buy
560
0.90
FISHER(JAMES)& SONS
1015.00
535.00
1110.00
Neutral
Sell
395
0.77
GO-AHEAD GROUP
1558.00
1086.00
1558.00
Neutral
Buy
1855
0.89
NATIONAL EXPRESS
193.90
164.50
230.50
Neutral
Buy
251
1.34
1.41
NORTHGATE
318.50
159.60
350.00
Neutral
Strong Buy
609
STAGECOACH GROUP
306.90
230.40
319.60
Neutral
Buy
359
0.90
53.88
31.00
78.50
Sell
Sell
-45
0.90
WINCANTON
Under Valued
Utilities
Stock
Price
12M Lo
12M Hi
ST Rec
LT Rec
CENTRICA
379.60
306.30
393.10
Neutral
Buy
511
0.46
NATIONAL GRID
817.00
641.00
817.00
Neutral
Neutral
890
0.49
PENNON GROUP
686.00
598.00
796.00
Neutral
Buy
826
0.58
SSE
1562.00
1294.00
1562.00
Neutral
Buy
1832
0.42
SEVERN TRENT
1818.00
1513.00
1818.00
Neutral
Sell
1610
0.34
741.00
617.50
747.50
Neutral
Neutral
714
0.50
www.intellisys.uk.com
Target
Beta
30 April 2013
+44 20 3239 8994
Page 15 of 17
DISCLAIMER
Intellisys Intelligent Analysis Limited has prepared this report. IntelliSys is the trading name of Intellisys
Intelligent Analysis Limited.
IntelliSys is a provider of financial research reports that indicate the possible value of quoted company
shares. The information contained within any and all of IntelliSys reports are designed to present an
objective assessment of the possible value or relative value of a company and/or an actuarial sector or
stock market index. IntelliSys utilises as extensive as possible range of valuation tools and proprietary
systems to derive its outputs. The base data for the models are derived from sources believed to be
accurate but Intellisys Intelligent Analysis Limited does not warrant or guarantee the accuracy or reliability of
the source data or its models and proprietary systems. Subscribers, and casual readers, should not rely
upon the IntelliSys research outputs when forming specific investment decisions but should seek advice
specific to their situation and investment requirements from a person authorized under the Financial
Services and Markets Act 2000, before entering into any investment agreement.
Intellisys Intelligent Analysis Limited has used reasonable care and skill in compiling the content of this
report. No representation or warranty, expressed or implied, is given by any person as to the accuracy or
completeness or accuracy of the information and no responsibility or liability is accepted to the accuracy or
sufficiency of any of the information, for any errors, omissions or misstatements, negligent or otherwise. In
no event will Intellisys Intelligent Analysis Limited, IntelliSys or any of its officers, employees or agents be
liable to any other party for any direct, indirect, special or other consequential damages arising from the use
of this report.
The Intellisys Intelligent Analysis Limited and/or IntelliSys reports are not directed to any person in any
jurisdiction where (by reason of that persons nationality, residence or otherwise) the publication or
availability of the Intellisys Intelligent Analysis Limited and/or IntelliSys information may be prohibited.
Persons in respect of whom such prohibitions apply must not access the Intellisys Intelligent Analysis
Limited and/or IntelliSys reports. Neither this document, nor any copy in whatever form of media, may be
taken or transmitted into the United States, Canada, Australia, Ireland, South Africa or Japan or into any
jurisdiction where it would be unlawful to do so. Any failure to comply with this restriction may constitute a
violation of relevant local securities laws. Recipients of Intellisys Intelligent Analysis Limited and/or IntelliSys
reports outside the UK are not covered by the rules and regulations made for the protection of investors in
the UK.
Any user distributing information taken from any IntelliSys reports and/or the IntelliSys website, in whatever
form, to any other person, agrees to attach a copy of this Disclaimer and the Terms and Conditions of Use
pages and obtain the agreement of such other person to comply with the terms set forth.
IntelliSys' published reports are published for information purposes and only available to market
counterparties, high net-worth and sophisticated individual investors.
No IntelliSys report constitutes an offer or invitation to trade, sell, purchase or acquire any shares or other
financial instruments in any company or any interest therein, nor shall it form the basis of any contract
entered into for the sale of shares or any other financial instrument in any company.
IntelliSys believes that the information within each and any of its reports to be correct, but its accuracy or
completeness cannot be guaranteed. No representation or warranty, expressed or implied, is given by any
person as to the accuracy or completeness of the information and no responsibility or liability is accepted for
the accuracy or sufficiency of any of the information, for any errors, omissions or mis-statements, negligent
or otherwise.
IntelliSys (including its Directors, employees and representatives) or a connected person may have
positions in or options or other financial instruments on any of the securities mentioned within a report, and
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 16 of 17
may buy, sell or offer to purchase or sell such securities from time to time, subject to restrictions imposed by
internal rules.
Subscribers, and casual reader, are reminded that the value of shares in any company may go up or down
and that past performance is not necessarily a guide to future performance.
Intellisys Intelligent Analysis Limited is not registered with or regulated by any financial regulatory authority
and does not offer, provide or purport to provide or offer investment advice.
RISK WARNING
IntelliSys does not make personal recommendations. The information in this publication is provided solely to
enable you to make your own investment decisions.
If you are unsure about dealing in shares and other equity investments, you should contact your financial
adviser as these types of investments may not be suitable for everyone.
The value of stocks and shares, and the income from them, can fall as well as rise and you may not get
back the full amount you originally invested. If denominated in a foreign currency, fluctuations in the
exchange rate will also affect the value of stocks and shares and the income from them. Past performance
is not necessarily a guide to future performance.
www.intellisys.uk.com
30 April 2013
+44 20 3239 8994
Page 17 of 17