We roll forward our TP to FY20. Our revised SOTP-based TP is Rs 473 (JLR at 3x EV/EBITDA and standalone at 6x EV/EBITDA) vs 530 earlier. Tata Motors (TTMT) 3QFY18 consolidated revenue (Rs 741.5bn, 16% YoY) and EBIDTA at Rs 95bn (+34% YoY) were in line with estimates. APAT at Rs 12.14bn was impacted by higher depreciation (+32% YoY), product development cost (+13% YoY), lower profit from JVs/associates and higher effective tax (owing to deferred tax charge of Rs 5.9bn).