Visit us at www.sharekhan.com October 14, 2014 Index Stock Update >> Reliance Industries Stock Update >> Bajaj Finance Stock Update >> Bajaj FinServ For Private Circulation only Regd Add: Sharekhan Limited, 10th Floor, Beta Building, Lodha iThink Techno Campus, Off. JVLR, Opp. Kanjurmarg Railway Station, Kanjurmarg (East), Mumbai – 400042, Maharashtra. Tel: 022 - 61150000. Fax: 67481899; E-mail: [email protected]; Website: www.sharekhan.com; CIN: U99999MH1995PLC087498. Sharekhan Ltd.: SEBI Regn. Nos. BSE- INB/INF011073351 ; CD-INE011073351; NSE– INB/INF231073330 ; CD-INE231073330; MCX Stock Exchange- INB/INF261073333 ; CD-INE261073330; DP-NSDL-IN-DP-NSDL-233-2003 ; CDSL-IN-DP-CDSL-271-2004 ; PMS-INP000000662 ; Mutual Fund-ARN 20669 ; Commodity trading through Sharekhan Commodities Pvt. Ltd.: MCX-10080 ; (MCX/TCM/CORP/0425) ; NCDEX-00132 ; (NCDEX/TCM/ CORP/0142) ; NCDEX SPOT-NCDEXSPOT/116/CO/11/20626; For any complaints email at [email protected] ; Disclaimer: Client should read the Risk Disclosure Document issued by SEBI & relevant exchanges and Do’s & Don’ts by MCX & NCDEX and the T & C on www.sharekhan.com before investing. investor’s eye stock update Reliance Industries Reco: Buy Stock Update Beats estimates with better margins; retain Buy Key points Company details Price target: Rs1,190 Market cap: Rs310,724 cr 52 week high/low: Rs1,143/794 NSE volume: (no. of shares) 33.7 lakh BSE code: 500325 NSE code: RELIANCE Sharekhan code: RELIANCE Free float: (no. of shares) 177.0 cr Shareholding pattern Others 24% Promoters 46% DII 11% FII 19% 1125 1050 975 900 825 Oct-14 Jul-14 Apr-14 Jan-14 750 Oct-13 The key take away from the Q2FY2015 results was that despite a softer GRM sequentially, the spread (premium) between RIL’s GRM and the Singapore GRM expanded to $3.5/ bbl (the highest in four years). Further, the petchem margin improved sequentially led by strength in the polymer and aromatic margins. The profitability of the retail business continued to improve (margin improved with scale) along with a 20% revenue growth on a low base. On the negative side, despite significant traction in the shale gas volume, the profitability of the E&P business dropped due to declining domestic production and higher depreciation. RIL managed to improve its GRM spread over the regional benchmark and reported better earnings than expected by the Street. Further, we believe the ongoing expansion of its downstream business (a new gasification plant and a refinery off-gas cracker) would be the next earnings driver in the next two to three years. While the progress of the new business (telecom) and the ability of the retail business to a gain critical mass would be monitorables, a continued lack of clarity on the gas price revision remains a hangover for the stock. Currently, the stock is available at 13x and 12x FY2015E and FY2016E earnings respectively and the valuations are lower than its historical average. Therefore, we retain our Buy recommendation on the stock with a price target of Rs1,190 (SOTP based). Price performance 1m 3m -5.7 -0.9 Relative -3.3 to Sensex Rs cr Particulars 1200 Absolute In Q2FY2015, the stand-alone net profit of Reliance Industries Ltd (RIL) grew by 5% YoY and 2% QoQ to Rs5,742 crore, which was ahead of our as well as the Street’s estimate. The Y-o-Y earnings growth was driven by a better GRM ($8.3/bbl vs $7.7/bbl in Q2FY2014) earned by its refining business while a sequentially softer GRM (at $8.7 vs $8.3 in Q1FY2015) partially offset the gain from the improvement in the petchem margin. The consolidated earnings grew by 2% YoY to Rs5,972 crore but remained flat QoQ. Results Price chart (%) CMP: Rs961 6m 12m 1.3 11.9 -6.3 -14.1 -14.3 Net sales Total expenditure Raw material consumed Stock adjustment Purchase of finished goods Employee expenses Other expenses Operating profit Other income EBITDA Interest Depreciation PBT Tax PAT Extraordinary items Reported PAT EPS OPM (%) PATM (%) tax rate (%) Sharekhan 2 Q2FY15 Q2FY14 YoY % Q1FY15 QoQ % 96,486 103,758 -7.0 0.1 78,851 (576) 1,736 932 7,306 8,237 1,441 9,678 758 2,227 7,390 1,648 5,742 88,365 (185) 116 808 6,805 7,849 2,060 9,909 805 2,233 6,871 1,381 5,490 -10.8 211.4 1396.6 15.3 7.4 4.9 -30.0 -2.3 -5.8 -0.3 7.6 19.3 4.6 5,742 17.8 8.5 6.0 22.3 5,490 17.0 7.6 5.3 20.1 4.6 4.5 97BPS 66BPS 220BPS 96,351 80,966 (2,120) 1,716 929 7,330 7,530 1,357 8,887 324 2,024 7,228 1,579 5,649 5,649 17 8 6 22 October 14, 2014 Home -2.6 -72.8 1.2 0.3 -0.3 9.4 6.2 8.9 134.0 10.0 2.2 4.4 1.6 1.6 1.6 72BPS 9BPS 45BPS Next investor’s eye stock update Petchem business: The performance of the petrochemical (petchem) business was flattish YoY but improved sequentially on a better margin. While the production volume remained flat QoQ, the PBIT margin improved to 8.9% (up 160 basis points [BPS] sequentially) backed by an improved polymer margin and a rebound in Paraxylene (PX) deltas which was partially offset by a weak polyester margin. Valuations Particulars FY12 FY13 FY14 FY15E FY16E Net sales (Rs cr) 358,501 397,062 434,460 438,978 463,342 Operating 34,508 33,045 34,799 37,483 43,273 profit (Rs cr) OPM (%) 9.6 8.3 8.0 8.5 9.3 Net profit (Adj.) (Rs cr) 19,724 20,879 22,493 23,855 26,637 Adj. EPS (Rs) 60.3 64.7 69.6 73.8 82.4 Change Y-o-Y (%) 2.7 7.2 7.6 6.1 11.7 PER (x) 15.9 14.8 13.8 13.0 11.6 EV/EBIDTA (x) 13.8 14.4 13.7 12.7 11.0 Dividend yield (%) 0.9 0.9 1.0 1.0 1.0 RoCE (%) 10.7 10.5 9.5 9.0 9.1 RoNW (%) 11.6 11.5 11.3 10.9 11.0 As part of its efforts to provide feedstock flexibility and long-term supply security, RIL’s crackers would import ethane from the USA which would give competitiveness in sourcing feedstock. Going forward, with the upcoming refinery off-gas cracker at Jamnagar, RIL will have globally low cost advantage and gain by sharply reducing its blended ethylene cost which will reflect positively on the petchem margin. Segment-wise performance Refining business: During Q2FY2015 RIL refined 17.3 million tonne of crude oil (at 112% utilisation) which is a drop of 2.3% year on year (YoY) but an increase of 3.6% quarter on quarter (QoQ). The revenue performance was influenced by lower volume and weaker crude prices. However, the profitability of the segment improved with a healthy gross refining margin (GRM). The GRM of RIL declined sequentially but expanded over the last year to $8.3 per barrel (bbl) in Q2FY2015. During Q2FY2015, RIL managed to record a premium of $3.5/bbl over the benchmark Singapore GRM which is better on both year-on-year (Y-o-Y) and quarteron-quarter (Q-o-Q) basis. Consequently, the profit before interest and tax (PBIT) grew by 19% YoY and remained flat QoQ. We expect the GRM to remain firm in FY2015 led by favourable Arab Light-Arab Heavy differentials. Petchem performance (Rs cr) Particulars Q2 Q2 YoY Q1 QoQ FY15 FY14 % FY15 % Production (mn tonne) 5.7 5.7 0.0 5.4 5.6 Revenue (Rs cr) 24,932 24,892 0.2 23,715 5.1 EBIT (Rs cr) 2,403 2,504 -4.0 1,885 27.5 EBIT margin 9.6 10.1 (42.1)BPS 7.9 169.0BPS Polymer delta trend ($/mt) 800 700 600 500 EBIT margin 4.1 3.3 87BPS 400 QoQ % -4.6 3.6 0.9 0.4 300 200 100 4.1 (2)BPS 8.7 8.3 9.3 7.6 7.7 8.4 Q2FY15 Q1FY15 Q4FY14 Q3FY14 Q2FY14 Q1FY14 Q4FY13 Q3FY13 Q2FY13 600 500 300 3.5 2.9 3.1 3.3 2.3 1.7 1.4 3.1 0.4 0.9 (1.1) 200 100 GRMs (US$/bbl) 3 October 14, 2014 PTA -PX Q2FY15 Q1FY15 Q4FY14 Q3FY14 Q2FY14 Q1FY14 Q4FY13 Q3FY13 Q2FY13 Q1FY13 Q4FY12 Q3FY12 PX-Naptha Spread (RIL GRM-Singapore GRM) Sharekhan Q2FY12 Q1FY12 Q4FY11 Q3FY11 Q2FY15 Q1FY15 Q4FY14 Q3FY14 Q2FY14 Q1FY14 Q4FY13 Q3FY13 Q2FY13 Q1FY13 - Q4FY12 (0.1) Q3FY12 1.0 Q2FY12 Q1FY12 (2.0) 700 400 1.7 2.0 PV C-Nap-EDC 800 6.0 4.0 HDPE-Naphtha Fibre intermediates deltas trend ($/mt) 10.1 9.6 7.6 6.8 8.0 7.6 9.5 10.1 10.3 10.0 Q1FY13 PP-Propy lene Higher GRM supported refining profitability 12.0 Q4FY12 Q3FY12 YoY Q1 % FY15 7.8 8.7 -2.3 16.7 -5.8 90,998 19.3 3,773 Q2FY12 Q2 FY14 7.7 17.7 97,456 3,174 Q1FY12 Q2 FY15 GRM ($/bbl) 8.3 Crude refined (mn tonne) 17.3 Revenue (Rs cr) 91,781 EBIT (Rs cr) 3,788 Q4FY11 Particulars (Rs cr) Q3FY11 Refining performance MEG-Naptha Home Next investor’s eye stock update KG-D6 production trend POY -PTA -MEG PSF-PTA -MEG 45 41 29 28 Q2FY15 Q1FY15 Q1FY14 15.3 13.9 12.5 13.7 13.1 12.5 Q4FY13 Q3FY13 Q2FY13 Q1FY13 Q4FY12 Q3FY12 19 Q4FY14 32 Q3FY14 36 Q2FY14 49 Q1FY12 Q2FY15 Q1FY15 Q4FY14 10 Q3FY14 Q2FY14 20 Q1FY14 100 Q4FY13 30 Q3FY13 200 Q2FY13 40 Q1FY13 300 Q4FY12 50 Q3FY12 400 Q2FY12 60 Q1FY12 500 Q4FY11 70 Q3FY11 600 Q2FY12 Polyester delta trend ($/mt) Gas mms c md PET-PTA -MEG Panna-Mukta production trend Chemical and elastomer delta trend ($/MT) 7.0 5 .5 5.4 5.6 5.6 5.6 5.7 5.5 5.3 5 .3 5 .2 5.7 5.3 5.1 B e nz en e - Na p hth a PB R- B u tad ie n e B uta die n e- LPG LA B-KB Cr ude o il prod uc tio n (mn bbl) Q2FY15 Q4FY14 Q3FY14 1.7 2.1 Q2FY14 1.8 1.8 Q1FY14 Q4FY13 1.7 Q3FY13 Q2FY13 2.1 2.2 Q1FY13 Q4FY12 2.2 2.4 Q3FY12 2.6 2.5 Q2FY12 2.7 Q1FY12 Q2FY15 Q1FY15 Q4FY14 Q3FY14 Q2FY14 Q1FY14 Q4FY13 Q3FY13 Q2FY13 Q1FY13 Q4FY12 0.0 Q3FY12 1.0 Q2FY12 2.0 500 Q1FY12 3.0 1 ,0 0 0 Q4FY11 4.0 1 ,5 0 0 Q3FY11 2 ,0 0 0 1.8 4.6 5.0 2 ,5 0 0 Q1FY15 6.0 3 ,0 0 0 2.0 3 ,5 0 0 Ga s mms c md Tapti production trend EBIT margin Sharekhan 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.2 0.2 0.2 Q2FY15 Q1FY15 Q4FY14 Q3FY14 Q2FY14 Q1FY14 Q4FY13 Q3FY13 Q2FY13 Q1FY13 Q3FY12 Q4FY12 41.5 Q1FY15 Q2FY15 37.5 Q4FY14 42.9 36.7 32.4 Q1FY14 Q3FY14 30.8 Q4FY13 31.4 27.8 Q3FY13 Q2FY14 23.8 Q2FY13 (722)BPS 18.3 50.0 45.0 40.0 35.0 30.0 25.0 20.0 15.0 10.0 5.0 - Q1FY13 31.3 0.2 US shale gas volume trend-RIL’s share 15.6 (26)BPS G a s mms c md Q4FY12 24.3 Q2FY12 Q1FY12 Cr u d e o il p r o d u c tio n ( mn b b l) 13.3 24.1 1 .4 1 .2 0 .0 Q3FY12 QoQ % -28.1 2.5 -4.4 -11.4 -31.8 0.3 1 .0 9.4 Q1 FY15 7.1 3.8 13.1 1,557 487 3 .2 2 .4 2 .4 2 .2 2 .0 1 .9 Q2FY12 YoY % -2.4 36.4 -10.4 -5.7 -6.7 3 .8 2 .0 5.6 PMT (mmscmd) Shale (mmscmd) KG-D6 (mmscmd) Revenue (Rs cr) EBIT (Rs cr) Q2 FY14 5.2 2.8 13.9 1,464 356 4 .3 3 .0 (Rs cr) Q2 FY15 5.1 3.9 12.5 1,380 332 5 .3 4 .0 Q1FY12 Particulars 5 .3 5 .0 It is important to note that the company could manage to generate positive cash from operations at the Pioneer joint venture and Carrizo joint ventures. The Chevron joint venture accounts for a substantial part of the ongoing capital expenditure (capex) programme and funding needs. Exploration and production performance 6 .3 6 .0 6 .0 0.1 7 .0 0.1 Exploration & production business: The declining trend of gas production from the Krishna-Godavari (KG) D6 basin continued in Q2FY2015 with production reaching 40.6 billion cubic feet (BCF; around 12.8mmscmd). The US shale gas business continued to show traction, recording a 36% Y-o-Y and 2.5% sequential volume growth. Hence, the Y-o-Y earnings jumped to 59% but sequentially the earnings were flat due to the softening of gas prices and high differentials, which are now the key challenges for the company. Sales V olumes -Relianc e Share (bc f e) 4 October 14, 2014 Home Next investor’s eye stock update Stand-alone segment-wise results Particulars Revenues Petrochemicals Refining Oil & gas Others Total (gross) Less: Segment transfer Turn over Less: excise duty Net sales EBIT Petrochemicals Refining Oil & gas Others Total EBIT margins (%) Petrochemicals Refining Oil & gas Others Q2FY15 Q2FY14 YoY % Q1FY15 QoQ % H1FY15 H1FY14 YoY % 24,932 91,781 1,380 221 118,314 18,544 99,770 3,284 96,486 24,892 97,456 1,464 330 124,142 17,619 106,523 2,765 103,758 0.2 -5.8 -5.7 -33.0 -4.7 5.3 -6.3 18.8 -7.0 23,715 90,998 1,557 193 116,463 17,079 99,384 3,033 96,351 5.1 0.9 -11.4 14.5 1.6 8.6 0.4 8.3 0.1 48,647 182,779 2,937 414 234,777 35,623 199,154 6,317 192,837 46,842 178,914 2,918 946 229,620 32,508 197,112 5,709 191,403 3.9 2.2 0.7 -56.2 2.2 9.6 1.0 10.6 0.7 2,403 3,788 332 66 6,589 6.8 9.6 4.1 24.1 29.9 2,504 3,174 356 42 6,076 5.9 10.1 3.3 24.3 12.7 -4.0 19.3 -6.7 57.1 8.4 97 BPS (42) BPS 87 BPS (26) BPS NA 1,885 3,773 487 52 6,197 6.4 7.9 4.1 31.3 26.9 27.5 0.4 -31.8 26.9 6.3 40 BPS 169 BPS (2) BPS (722)BPS 292 BPS 4,288 7,561 819 118 12,786 6.6 8.8 4.1 27.9 28.5 4,392 6,125 708 126 11,351 5.9 9.4 3.4 24.3 13.3 -2.4 23.4 15.7 -6.3 12.6 70 BPS (56) BPS 71 BPS 362 BPS NA Broad-band business: Reliance Jio Infocomm Ltd (RJIL) plans to provide faster Internet connectivity and services on a pan-India basis. RJIL is the only private player with Broad-band Wireless Access (BWA) in all the 22 telecommunications (telecom) circles. RJIL finalised the key vendor and entered into various agreements with Reliance Communications, Bharti Airtel, Bharti Infratel and Viom Networks last year for rolling out 4G services in India. During the quarter under review RJIL signed agreement with Indus Towers and GTL Infrastructure in order to widen tower access. Retail business: During Q2FY2015 the revenues from the retail business grew by 20% YoY and 4% QoQ to Rs4,149 crore mainly due to a growth in the jewellery and value format. Incremental store addition was one of the key growth drivers; the number of operational stores stood at around 2,000 at the end of the quarter. Importantly, the overall margin improved to 4.5% in Q2FY2015 which supported a high growth in the EBITDA (which doubled YoY and grew by 9% QoQ) in the retail business. We believe the benefit enhanced inventory management and higher penetration of own brand resulted in a better gross profit margin across the format. Moreover, the benefit of operating leverage with scale should reflect positively on the margin going forward. The RIL management expects the retail business to continue its profitable growth trajectory in the future. Other highlights On consolidated and stand-alone bases the outstanding debt stood at Rs142,084 crore and Rs79,725 crore while the cash balance stood at Rs83,456 and Rs26,162 crore respectively at the end of Q2FY2015. During the quarter, the net addition of fixed assets was Rs44,895 crore including exchange rate difference capitalisation. The capex was primarily on account of the ongoing expansion project in the petchem and refining businesses at Jamnagar, Dahej and Hazira, and the broadband and US shale gas businesses. Retail--revenue break-up in Q2FY2015 Fashion & LifeStyle 14% Jew ellery 6% Digital 23% Brands 2% The new refinery off-gas cracker (ROGC) project is on track and will help RIL sharply reduce its blended ethylene cost. Activities in the D1-D3 and MA fields to augment production are also as per schedule. R-cluster development activity is also on stream while the phase-1 development in case of coal bed methane is more than 60% complete and on track. The company expects to extract gas from the Coal Bed Methane block by H2FY2015. Value Format & Others 55% Sharekhan In August 2014, Reliance Haryana SEZ returned 1383.68 acre of land which was taken for setting up special economic zones due to revision of strategic priorities. 5 October 14, 2014 Home Next investor’s eye stock update Consolidated Q2FY2015 results Particulars Q2FY15 Q2FY14 YoY % Q1FY15 QoQ % H1FY15 H1FY14 YoY % Net sales Total expenditure Raw material cost Employee expenses Other expenses Operating profit Other income EBITDA Interest Depreciation PBT Exceptional item Tax PAT Extraordinary items Minority interest Share of Associates Reported PAT EPS OPM (%) PATM (%) tax rate (%) 109,797 99,979 88,744 1,575 9,660 9,818 2,009 11,827 997 3,024 7,806 1,882 5,924 52 (4) 5,972 18.5 8.9 5.4 24.1 115,491 106,626 97,154 1,409 8,063 8,865 2,346 11,211 959 2,796 7,456 1,607 5,849 37 (13) 5,873 18.2 7.7 5.1 21.6 -4.9 -6.2 -8.7 11.8 19.8 10.8 -14.4 5.5 4.0 8.2 4.7 104,640 95,651 85,137 1,480 9,034 8,989 1,974 10,963 505 2,782 7,676 1,765 5,911 53 (7) 5,957 18.4 8.6 5.7 23.0 4.9 4.5 4.2 6.4 6.9 9.2 1.8 7.9 97.4 8.7 1.7 214,437 195,630 173,881 3,055 18,694 18,807 3,983 22,790 1,502 5,806 15,482 3,647 11,835 105 (11) 11,929 36.9 8.8 5.6 23.6 212,994 196,272 177,999 2,824 15,449 16,722 4,738 21,460 1,897 5,515 14,048 2,962 11,086 62 (38) 11,110 34.4 7.9 5.2 21.1 0.7 -0.3 -2.3 8.2 21.0 12.5 -15.9 6.2 -20.8 5.3 10.2 17.1 1.3 40.5 -69.2 1.7 1.7 127BPS 35BPS 256BPS 6.6 0.2 -1.9 -42.9 0.3 0.3 35BPS (25)BPS 112BPS 23.1 6.8 69.4 -71.1 7.4 7.4 92 BPS 35 BPS 247 BPS Sharekhan Limited, its analyst or dependant(s) of the analyst might be holding or having a position in the companies mentioned in the article. Sharekhan 6 October 14, 2014 Home Next investor’s eye stock update Bajaj Finance Reco: Buy Stock Update Price target revised to Rs3,060, maintain Buy Key points Company details Price target: Rs3,060 Market cap: Rs13,688 cr 52-week high/low: Rs2,812/1,251 NSE volume: (No of shares) 0.4 lakh BSE code: 500034 NSE code: BAJFINANCE Sharekhan code: BAJFINANCE Free float: (No of shares) 1.9 cr Public & others 19% Promoter 62% Foreign 12% Bajaj Finance reported a healthy set of numbers for Q2FY2015 as the net profit grew by 18% YoY to Rs197 crore. The core net interest income growth was even better (up 27% YoY) led by a strong growth in the AUM (up 41% YoY). The provisions increased by 52% partly contributed by loan book expansion. The asset quality deteriorated quarter on quarter due to the slippage of an infrastructure account into NPA. On a proactive basis, the company has already paused infrastructure and construction equipment lending while in the other segments it does not foresee any meaningful stress. The strong risk management practices and conservative provisioning enhance comfort on the asset quality. Bajaj Finance has deepened its presence in the consumer segment and investment in the new business is beginning to yield returns. We expect the company to maintain a healthy asset quality and strong return ratios (RoA of 3.2% and RoE of 21%) till FY2017. While the stock has appreciated by 52% since our initiation on May 2014, we maintain a positive view on the stock with a revised price target of Rs3,060 from a medium-term perspective. Shareholding pattern MF & FI 7% CMP: Rs2,730 Results Rs cr Particulars Q2FY15 Q2FY14 YoY % Q1FY15 QoQ % 1,170.3 874.2 33.9 1,180.1 -0.8 Interest expense 544.5 382.1 42.5 499.6 9.0 Net interest income 625.8 492.1 27.2 680.5 -8.0 Non-interest income 71.6 89.8 -20.3 65.9 8.7 697.4 581.9 19.8 746.3 -6.6 Interest income Price chart 3000 Net total income 2500 Operating expenses 318.6 276.9 15.1 342.8 -7.1 2000 Pre-provisioning profit 378.8 305.0 24.2 403.5 -6.1 1500 Provisions Oct-14 Jul-14 Apr-14 Oct-13 Jan-14 1000 80.0 52.3 52.9 82.9 -3.5 Profit before tax 298.7 252.7 18.2 320.6 -6.8 Tax 101.6 85.7 18.6 109.2 -7.0 Profit after tax 197.2 167.0 18.0 211.4 -6.7 Asset quality (%) Price performance (%) 1m 3m 6m 12m Absolute 2.5 26.4 53.6 114.7 Relative to Sensex 5.1 19.4 30.2 64.4 Gross NPA 1.41 1.14 27 bps 1.13 28 bps Net NPA 0.48 0.26 22 bps 0.27 21 bps Provision coverage ratio 67.0 78.0 26,751 18,982 40.9 25,642 4.3 7,816 5,199 50.3 9,266 -15.6 28,004.0 19,829.0 41.2 26,943.0 3.9 76.0 Key items Advances Disbursements AUM Sharekhan 7 October 14, 2014 Home Next investor’s eye stock update Loan growth remains strong led by SME, consumer segments: Bajaj Finance continued to report a strong growth in the assets under management (AUMs; up 41%) mainly contributed by the small and medium enterprises (SME; up 51% year on year [YoY]) and consumer segments (up 37% YoY). Consequently, the overall loan book expanded by 40% YoY to Rs26,751 crore of which the consumer and SME segments constitute 40% and 54% respectively. The newly started rural financing and lifestyle financing segments showed a robust growth in AUMs while the rural financing segment turned profitable. On the other hand, the two-wheeler and three-wheeler loan books contracted due to a subdued growth in the industry. The management has seen some pick-up in the consumer segment from August onwards and is optimistic about growth in the festive season. delinquencies from the three-wheeler loans. In our view, strong risk management practices and conservative provisioning offer comfort on the asset quality. Asset quality 1.6 1.2 300,000 269,430 250,000 200,000 224,610 1.14 1.18 1.15 1.13 1 0.8 0.48 0.6 0.4 0.26 0.23 Q2FY 14 Q3FY 14 0.28 0.27 0.2 0 Q4FY 14 GNPA % Loan growth A UM (Rs. Mn) 1.41 1.4 Q1FY 15 Q2FY 15 NNPA % Focus continues on reducing beta, margins may stabilise around 10%: The net interest margin moderated sequentially to 10.3% (calculated) due to a higher growth in the SME mortgages. The company continues to readjust the portfolio mix to reduce the beta in the business model (increasing the proportion of stable secured loans, viz mortgages). While this should result in a moderation in the margins, it should improve the risk profile of assets and result in a stable return on asset (RoA; +3%) in the coming period. 280,040 240,610 198,290 150,000 100,000 50,000 0 Q2FY 14 Q3FY 14 Q4FY 14 Q1FY 15 Price target revised to Rs3,060, maintain Buy: Bajaj Finance has deepened its presence in the consumer segment and the investment made in the new business has begun to yield returns. We expect the company’s earnings to grow at a compounded annual growth rate of 24% over FY2014-17 resulting in an RoA of +3% and a return on equity (RoE) of +20%. We value the company at 2.2% FY2017E book value (BV; 2.6x FY2016E BV) resulting in a price target of Rs3,060. Currently, the stock is trading at 2x FY2017E BV. We maintain our Buy rating on the stock. Q2FY 15 Asset quality deteriorates due to slippage of an infra account: While the management has already paused infrastructure and construction equipment lending, one of the old infrastructure accounts turned a non-performing asset (NPA; a Rs50-crore exposure) which affected the asset quality. Apart from some pressure in the threewheeler segment, the company does not foresee any impact on the asset quality. The provisions increased by 52% YoY partly contributed by a growth in the advances and Sharekhan 8 October 14, 2014 Home Next investor’s eye stock update Financials Profit & Loss account Ratio analysis Rs cr Particulars FY13 FY14 FY15 FY16E FY17E Interest income 2,887 3,789 4,892 6,130 7,752 Per share data (Rs) Interest expense 1,206 1,573 2,164 2,681 3,394 Net interest income 1,681 2,215 2,728 3,449 4,358 Non-interest income 223 285 243 265 296 Net total income Operating expenses Pre-provisioning profit Provisions 1,904 2,500 2,971 3,714 4,654 851 1,151 1,328 1,653 2,071 1,053 1,349 1,643 2,061 2,583 182 258 344 422 531 Profit before tax 872 1,091 1,299 1,639 2,052 Tax 280 372 429 541 677 Profit after tax 591 719 870 1,098 1,375 Particulars FY13 FY14 FY15 FY16E FY17E Earnings 119.4 144.5 174.9 220.7 276.3 Dividend 15.1 16.0 22.7 28.7 35.9 Book value 676.6 802.2 950.5 1,137.7 1,371.9 Adj. book value 670.0 788.8 939.1 1,122.3 1,351.2 Yield on assets 19.9 19.1 19.0 Cost of funds 10.3 9.6 9.8 9.6 9.5 Net interest margins 11.6 11.1 10.6 10.5 10.5 Spreads (%) Rs cr Particulars FY13 FY14 FY15 FY16E FY17E 44.7 46.0 44.7 44.5 44.5 Provisions to loans 1.1 1.1 1.2 1.2 1.2 Non interest income/ Total income 7.2 7.0 4.7 4.1 3.7 Assets/Equity (x) 5.3 6.2 6.4 6.8 7.0 RoAE 22.0 19.6 20.0 21.1 22.0 RoAA 3.8 3.4 3.2 3.2 3.2 Gross NPA 1.1 1.2 1.3 1.4 1.5 Net NPA 0.2 0.3 0.2 0.2 0.2 Net interest income 36.6 31.8 23.1 26.4 26.4 Pre-provisioning profit 39.2 28.1 21.8 25.5 25.3 Profit after tax 45.5 21.6 21.1 26.2 25.2 Advances 36.3 37.2 24.7 28.2 25.7 Borrowings 28.4 50.4 24.1 28.9 25.7 22.9 18.9 15.6 12.4 9.9 Return ratios (%) Liabilities Share capital 50 50 50 50 50 Reserves 3,302 3,941 4,679 5,610 6,776 Shareholders funds 3,352 3,991 4,729 5,660 6,825 Total borrowings 13,133 19,750 24,500 31,589 39,716 Current liabilities 1,321 878 1,005 1,166 1,352 Total liabilities 18.7 Operating ratios (%) Cost to income Balance Sheet 18.8 17,806 24,618 30,234 38,414 Asset quality ratios (%) Growth ratios (%) 47,893 Assets Fixed assets 176 Investments Receivable under finance 220 237 261 287 5 28 32 36 42 16,744 22,971 28,655 36,731 46,181 Cash & deposits 416 777 823 881 943 Valuation ratios (x) Other current assets 374 483 347 365 301 P/E Deferred tax assets 90 139 139 139 139 P/BV 4.0 3.4 2.9 2.4 2.0 17,806 24,618 30,234 38,414 47,893 P/ABV 4.1 3.5 2.9 2.4 2.0 Total assets Sharekhan Limited, its analyst or dependant(s) of the analyst might be holding or having a position in the companies mentioned in the article. Sharekhan 9 October 14, 2014 Home Next investor’s eye stock update Bajaj FinServ Reco: Hold Stock Update Price target revised to Rs 1,160, downgrade to Hold Key points Company details Price target: Rs1,160 Market cap: Rs17,628 cr 52 week high/low: Rs617/1164 NSE volume: (no. of shares) CMP: Rs1,108 0.4 lakh BSE code: 532978 NSE code: BAJAJFINSV Sharekhan code: BAJAJFINSV Free float: (no. of shares) 6.5 cr Shareholding pattern Bajaj Finserv reported steady numbers for Q2FY2015 as the consolidated PAT increased by 14.2% YoY to Rs315.9 crore. The lending business (Bajaj Finance) and the general insurance business both reported a strong performance showing growth of 18% and 28% respectively in the earnings. The operating profit margin (consolidated) has also increased by a 25% YoY. The life insurance business continues to witness slowdown due to impact of new regulations on margins, and decline in premiums (down 7.4% YoY) The profits (shareholder surplus +policyholders surplus declined by 3.6% YoY We have revised our SOTP based price target for Bajaj Finserv to Rs1,160 (largely to factor the price target revision for Bajaj Finance and assuming 51% economic interest in insurance business). However, we revise our rating to Hold due to a slowdown in the life insurance business which is likely to increase in the insurance FDI to 49% which is perceived as a negative for Bajaj Finserv due to its agreement with JV partner on transfer of stake. Public & others 26% Results MF & FI 4% Promoter 59% Foreign 11% Rs cr Particulars Q2FY15 Q2FY14 Income from operations Q1FY15 QoQ % 1,647.7 1,308.6 25.9 1,629.1 1.1 Other income 0.8 0.8 (4.9) 0.9 (10.5) Total income 1,648.5 1,309.4 25.9 1,629.9 1.1 464.9 365.7 27.1 477.0 (2.5) 1,183.6 943.8 25.4 1,153.0 2.7 544.5 379.9 43.3 494.9 10.0 - (7.2) (100.0) - - 639.1 556.7 14.8 658.1 (2.9) Expenses Price chart YoY % Operating profit 1200 Interest 1100 Exceptional item : pre pmt of sales tax 1000 Profit before tax 14.8 658.1 (2.9) 159.6 14.5 193.8 (5.7) 700 Profit from ordinary activities 456.3 397.1 14.9 464.3 (1.7) 600 Less minority interest 140.4 120.5 16.5 145.0 (3.2) Net profit 315.9 276.5 14.2 319.4 (1.1) Oct-13 Oct-14 556.7 182.8 Jul-14 639.1 Tax Apr-14 PBT from ordianry activties 800 Jan-14 900 Price performance (%) 1m 3m 6m 12m Absolute 2.9 18.5 42.6 73.8 Relative to Sensex 5.5 12.0 20.9 33.0 Performance of key subsidiaries Earnings performance Rs cr Q2FY15 Q2FY14 YoY % Q1FY15 QoQ % Bajaj Finance 197.2 167.0 18.0 211.4 -6.7 Bajaj Allainz General Insurance 145.0 113.0 28.3 130.0 11.5 Bajaj Allianz Life Insurance 243.0 252.0 -3.6 286.0 -15.0 Bajaj Finserve (consolidated) 315.9 276.5 14.2 319.4 -1.1 Sharekhan 10 October 14, 2014 Home Next investor’s eye stock update Life insurance—slowdown persists Strong growth in assets under management (AUMs) drives profit growth The life insurance segment, which witnessed a slowdown in the past several quarters saw a flattish gross written premium (GWP) (down by 2% year-on-year basis [Y-o-Y] vs decline of 10% in Q2FY2014). While the pressure continues on new business premium growth (down by 7% YoY), the favourable trends in the industry and improved distribution should drive growth in premiums. The earnings grew by 18% YoY to Rs197.2 crore mainly driven by a strong uptick in the net interest income, as it grew by 18.7% YoY to Rs687.8 crore. The deployments of the company grew by 50% YoY to Rs7,816 crore during Q2FY2015 whereas its AUMs grew by 41.2%% YoY to 28004 crore. The small and medium enterprises (SME) and consumer segments, which grew by 51% and 37% respectively, were the key growth drivers in AUMs. The total surplus declined by 3.5% year on year (YoY) to Rs243 crore led by a drop (of 3.7% YoY) in surplus to Rs103 crore. This was largely due to the decline in margins (new regulations on traditional insurance products) and premiums. The solvency ratio of the life insurance company stands at 802% as against the regulatory requirement of 150%. The company has revamped its distribution network and is likely to report a healthy growth in FY2015. Bajaj Allianz Life Insurance Particulars AUM Particulars Total income Interest and finance charges Net interest income Expenses Profit before tax Profit after tax AUM Rs cr Q2 FY15 1,401 610 791 140 103 243 Q2 FY14 1,434 659 775 145 107 252 40,943.0 36,961 Gross written premium New business premium Renewal premium Policyholders surplus Shareholders surplus Profit / (Loss) for the year Bajaj Finance YoY % -2.3 -7.4 2.1 -3.4 -3.7 -3.6 Q1 QoQ FY15 % 796 76.0 394 54.8 402 96.8 171 -18.1 115 -10.4 286 -15.0 10.8 40,592 Deployments 0.9 Gross Written Premium Net Earned Premium Interest and dividend income Profit before tax Profit after tax Q2 FY14 1,143 881 144 YoY % 29.1 8.2 18.1 Q1 FY15 1,177 921 158 QoQ % 25.3 3.5 7.6 193 145 166 113 16.3 28.3 182 130 6.0 11.5 580 329 250 167 19,829 7,816 5,199 Q1 FY15 1,244 500 QoQ % (0.9) 9.0 18.7 744 21.1 426 15.5 318 18.0 211 41.2 26,943 (7.6) (6.4) (9.2) (6.7) 3.9 50.3 9,266 (15.6) Valuation matrix Particulars Life Insurance (appraisal value) General Insurance (2.2x FY16 BV) Bajaj Finance (2.5x FY16 BV) Stake (%) Value per share (Rs) 51 479 51 208 61.5 454 Investments & Windmill Rs cr Q2 FY15 1,475 953 170 688 399 289 197 28,004 YoY % 28.1 42.5 We maintain our positive stance on Bajaj Finserv due to (a) a strong sustained performance by its lending and general insurance businesses; and (b) revival in its life insurance sector. We have revised our sum-of-the-parts (SOTP) based price target for Bajaj Finserv to Rs1,160 (largely to factor the price target revision for Bajaj Finance). The general insurance business reported a profit of Rs145 crore for Q2FY2015 (up by 30% YoY) with an underwriting profit of Rs23 crore. The GWP grew by 29% to Rs1,475 crore in Q2FY2015, while the net premium grew by 8% YoY. The combined ratio including the motor-pool loss stood at 96.3%. The growth in profits remained strong despite an increase in claims ratio (75.3% vs 66.7% in Q2FY2014). Particulars Q2 FY14 962 382 Valuation and outlook General insurance—robust performance Bajaj Allainz General Insurance Rs cr Q2 FY15 1,232 544 18 Total 1,160 Sharekhan Limited, its analyst or dependant(s) of the analyst might be holding or having a position in the companies mentioned in the article. Sharekhan 11 October 14, 2014 Home Next Sharekhan Stock Ideas Infrastructure / Real estate Gayatri Projects ITNL IRB Infra Jaiprakash Associates Larsen & Toubro Pratibha Industries Punj Lloyd Automobiles Apollo Tyres Ashok Leyland Bajaj Auto Gabriel India M&M Maruti Suzuki India TVS Motor Company Banks & Finance Allahabad Bank Andhra Bank Axis (UTI) Bank Bajaj Finserv Bajaj Finance Bank of Baroda Bank of India Capital First Corp Bank Federal Bank HDFC HDFC Bank ICICI Bank IDBI Bank LIC Housing Finance Punjab National Bank PTC India Financial Services SBI Union Bank of India Yes Bank Consumer goods Bajaj Corp GSK Consumers Godrej Consumer Products Hindustan Unilever ITC Jyothy Laboratories Marico Mcleod Russel India Zydus Wellness IT / IT services CMC Firstsource Solutions HCL Technologies Infosys NIIT Technologies Persistent Systems Tata Consultancy Services Wipro Capital goods / Power Bharat Heavy Electricals CESC Crompton Greaves Finolex Cables Greaves Cotton Kalpataru Power Transmission PTC India Thermax V-Guard Industries Oil & gas Oil India Reliance Ind Selan Exploration Technology Pharmaceuticals Aurobindo Pharma Cadila Healthcare Cipla Divi's Labs JB Chemicals & Pharmaceuticals Glenmark Pharmaceuticals Ipca Laboratories Lupin Sun Pharmaceutical Industries Torrent Pharma Agri-Inputs UPL Building materials Grasim Orient Paper and Industries Shree Cement The Ramco Cements UltraTech Cement Discretionary consumption Cox & Kings Eros International Media Indian Hotel Company KKCL Raymond Relaxo Footwears Speciality Restaurants Sun TV Network Zee Entertainment Enterprises Diversified / Miscellaneous Aditya Birla Nuvo Bajaj Holdings Bharti Airtel Bharat Electronics Gateway Distriparks Max India Ratnamani Metals and Tubes Supreme Industries Technocraft Industries (India) To know more about our products and services click here. Disclaimer This document has been prepared by Sharekhan Ltd.(SHAREKHAN) This Document is subject to changes without prior notice and is intended only for the person or entity to which it is addressed to and may contain confidential and/or privileged material and is not for any type of circulation. Any review, retransmission, or any other use is prohibited. Kindly note that this document does not constitute an offer or solicitation for the purchase or sale of any financial instrument or as an official confirmation of any transaction. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. SHAREKHAN will not treat recipients as customers by virtue of their receiving this report. The information contained herein is from publicly available data or other sources believed to be reliable. While we would endeavour to update the information herein on reasonable basis, SHAREKHAN, its subsidiaries and associated companies, their directors and employees (“SHAREKHAN and affiliates”) are under no obligation to update or keep the information current. Also, there may be regulatory, compliance, or other reasons that may prevent SHAREKHAN and affiliates from doing so. We do not represent that information contained herein is accurate or complete and it should not be relied upon as such. This document is prepared for assistance only and is not intended to be and must not alone betaken as the basis for an investment decision. The user assumes the entire risk of any use made of this information. Each recipient of this document should make such investigations as it deems necessary to arrive at an independent evaluation of an investment in the securities of companies referred to in this document (including the merits and risks involved), and should consult its own advisors to determine the merits and risks of such an investment. The investment discussed or views expressed may not be suitable for all investors. We do not undertake to advise you as to any change of our views. Affiliates of Sharekhan may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject SHAREKHAN and affiliates to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such restriction. SHAREKHAN & affiliates may have used the information set forth herein before publication and may have positions in, may from time to time purchase or sell or may be materially interested in any of the securities mentioned or related securities. SHAREKHAN may from time to time solicit from, or perform investment banking, or other services for, any company mentioned herein. Without limiting any of the foregoing, in no event shall SHAREKHAN, any of its affiliates or any third party involved in, or related to, computing or compiling the information have any liability for any damages of any kind. Any comments or statements made herein are those of the analyst and do not necessarily reflect those of SHAREKHAN. Sharekhan 12 October 14, 2014 Home Next
© Copyright 2024