Result Update February 2, 2015 Rating matrix Rating Target Target Period Potential Upside : : : : Kansai Nerolac (GOONER) Buy | 2671 12 months 12% Industrial segment drives performance… What’s changed? Target EPS FY15E EPS FY16E EPS FY17E Rating Changed from | 2396 to | 2671 Changed from | 58.3 to | 53 Changed from | 71.1 to | 69.7 Changed from | 88 to | 89 Unchanged Quarterly performance Revenue EBITDA EBITDA (%) PAT Q3FY15 884.3 108.2 12.2 65.7 Q3FY14 821.6 87.2 10.6 49.1 YoY (%) 7.6 24.1 162bps 33.7 Q2FY15 QoQ (%) 915.2 -3.4 120.4 -10.1 13.0 -84bps 72.7 -9.6 Key financials | Crore Net Sales EBITDA Net Profit EPS (|) FY14 3,136.1 362.1 206.6 38.3 FY15E 3,759.8 519.9 314.1 58.3 FY16E 4,529.9 633.4 383.0 71.1 FY17E 5,440.0 769.3 474.5 88.0 FY15E 45.0 50.4 26.5 8.0 17.7 24.6 FY16E 34.2 38.3 20.6 6.8 19.9 27.9 FY17E 26.8 30.0 16.3 5.7 21.2 29.7 Valuation summary P/E Target P/E EV / EBITDA P/BV RoNW (%) RoCE (%) FY14E 62.2 69.7 35.5 9.0 14.5 20.1 Stock data Particular Market Capitalization (| Crore) Total Debt (FY14) (| Crore) Cash and Investments (FY14) (| Crore) EV (| Crore) 52 week H/L Equity capital (| Crore) Face value (|) Amount 12,853.2 51.7 54.9 12,850.1 2508 / 826 53.9 10.0 Price performance Asian Paints Berger Paints Kansai Nerolac Akzo Noble 1M 14.3 15.1 22.5 9.5 3M 33.1 15.2 26.9 15.8 6M 33.5 53.6 53.1 44.4 | 2385 12M 79.2 125.1 130.1 87.8 Research Analyst Sanjay Manyal [email protected] Hitesh Taunk [email protected] ICICI Securities Ltd | Retail Equity Research • Kansai Nerolac (KNL) reported its Q3FY15 results wherein the topline grew ~8% YoY supported by 6% YoY volume growth. We believe the decorative segment recorded muted growth (2% YoY) during Q3FY15 while a revival in automotive paints segment demand helped in achieving Industrial paint volume growth of ~11% YoY • Operating margins increased 162 bps YoY to ~12% mainly due to a 243 bps YoY dip in raw material cost on account of benign raw material prices. Earnings growth of 34% was due to higher EBITDA and an increase in other income • We have modelled volume growth of 12.8% YoY and 13.8% YoY for FY16E and FY17E, respectively, on the back of a revival in the industrial paint segment. For FY17E, we build industrial and decorative paint segment growth of 16% and 12% YoY, respectively Increasing focus on decorative paints KNL is India’s largest industrial paint company with ~35% market share in industrial paints and third largest player with overall 14% market share. With sustainable growth in decorative paints and subdued industrial demand, KNL has increased its revenue contribution in decorative paints from 50% in FY09 to 55% currently. It has strong brands in interior, exterior and metal paints like Impressions, Excel, Surkasha, Satin Enamel, Lotus Touch, Beauty, Pearl and Little Master. KNL continues to invest in brands with 4-5% of sales going into advertisement and promotion. We believe decorative paints would continue to grow strongly with the presence of limited players and strong repainting demand. We expect a revival in industrial paints demand (75% automotive paints), led by a recovery in the automotive segment. We expect blended volume growth of 12.8% and 13.8% YoY in FY16E and FY17E, respectively. Leader in industrial paints KNL is a leading industrial paints player with ~35% market share. The company supplies paints to many automobile players. They account for 30-35% of its sales with Maruti Suzuki being its largest client. Automobile demand has been subdued in the last two years as Maruti has seen ~1% volume CAGR in FY12-14. However, we believe a revival in industrial paints would lead to a recovery for KNL in industrial paints. Going forward, we believe there should be a resumption in industrial paints growth as automobile growth is likely to be ~15% YoY in FY16E and ~16% in FY17E. We expect revenue, earnings to grow at a CAGR of 18%, 32% respectively, during FY14-17E. Beneficiary of strong revival in industrial paint demand: reiterate BUY Despite KNL consciously increasing its decorative paints contribution to 55% of sales from 50%, we believe the stock is still trading at a discount to Asian Paints. With improving margins, higher free cash flows and expanding return ratios, we believe the discount to Asian Paints would shrink and it would command a premium to its historic average of 22x. Further, with an improvement in automotive paint demand supported by higher demand for autos due to lower base effect, we expect industrial and decorative volume growth of 16% and 12% YoY, respectively, in FY17E. Simultaneously, higher operating leverage coupled with stable raw material prices are expected to lead to an expansion in operating margins by 200 bps by FY17E over FY15. At the CMP, the stock is trading at 34x its FY16E & 27x its FY17E earnings. We reiterate our BUY rating on the stock with a revised target price of | 2671 (30x FY17E earnings). Variance analysis Q3FY15 Q3FY15E Revenue Q3FY14 YoY (%) Q2FY15 QoQ (%) 884.3 951.6 821.6 7.6 915.2 -3.4 6.9 10.0 5.3 29.4 12.4 -44.6 Raw Material Exp 593.2 609.8 571.2 3.9 616.5 -3.8 Employee Exp Manuf & Other exp 37.6 148.3 37.3 59.2 33.3 132.4 12.9 12.0 34.9 151.4 7.9 -2.1 Total Expenses 779.1 830.0 736.9 5.7 802.8 -3.0 EBITDA 108.2 126.7 87.2 24.1 120.4 -10.1 EBITDA Margin (%) 12.2 13.2 10.6 162 bps 13.0 -84 bps Depreciation Interest 17.1 0.0 18.2 0.0 16.6 0.1 3.0 -100.0 17.4 0.0 -1.6 NM PBT Total Tax PAT 95.0 29.3 65.7 113.4 36.6 76.8 73.3 24.2 49.1 29.5 21.0 33.7 107.4 34.7 72.7 -11.6 -15.6 -9.6 Other Income Comments Overall volume growth of 6% YoY led by the industrial segment on a revival of demand from the automotive segment. We expect the volume growth of the decorative segment to have been close to its peer of ~2% YoY, due to muted demand during Q3 Sharp growth in other income on the back of gains from investments Benign raw material prices led 244 bps YoY decline in raw material prices We expect 65 bps YoY increase in other expenses to hav been largely driven by higher advertisement and promotion expenses In spite of slower volume growth, saving in raw material cost helped increase margins by 162 bps YoY Higher depreciation charges due to expansion in Hosur, Tamil Nadu Sharp growth in PAT is attributable to expansion in EBITDA margin Key Metrics Volume Growth (%) 6.0 12.0 3.0 14.0 Realisation Growth (%) 2.0 3.0 4.5 3.0 With ~45% of sales contributed by the industrial segment, a revival in demand from the automotive segment (up ~11% YoY) helped in achieving 6% YoY growth during Q3FY15. However, demand from decorative segment was subdued during Q3FY15 The company has taken average 2% hike in industrial and decorative paint segment Source: Company, ICICIdirect.com Research Change in estimates (| Crore) Revenue EBITDA EBITDA Margin % FY16E Old FY17E New % Change Old Comments New % Change 4,529.9 4318.3 (4.7) 5,440.0 5112.8 (6.0) 633.4 623.5 (1.6) 769.3 779.3 1.3 13.9 14.4 46bps 14.1 15.2 107bps (1.9) (1.9) 474.5 88.0 479.8 89.0 PAT 383.0 375.9 EPS (|) 71.1 69.7 Source: Company, ICICIdirect.com Research We have marginally tweaked our revenue estimates for FY16E and FY17E considering the slow pick-up in demand of decorative paints We have modelled 200 bps growth in EBITDA margin in FY17E over FY15 on account of saving in raw material cost (benefit of lower crude price) and higher operating leverage 1.1 Sales growth and margin expansion would help in driving bottomline 1.1 Assumptions FY14 FY15E Current FY16E FY17E Earlier FY16E FY17E Volume Growth (%) 5.5 10.7 12.8 13.8 14.5 Realisation Growth (%) 5.0 4.5 5.0 4.0 5.0 Comments Volume growth of 12.8% YoY and 13.8% YoY for FY16E and FY17E, respectively, is attributable to a revival in industrial paint segment. For FY17E, we build in industrial and decorative paint segment growth of 16% and 12% YoY, respectively. The assumption in the 15.5 industrial paint segment is based on Maruti's overall volume growth while decorative paint volume growth estimates are based on growth of the leader in the decorative paints segment, Asian Paints We believe the company would take a price hike of ~4% in FY17E to offset rising input cost 4.0 Source: Company, ICICIdirect.com Research ICICI Securities Ltd | Retail Equity Research Page 2 Company Analysis Increasing focus on decorative paints Kansai Nerolac is the largest industrial paint company in India with more than 35% market share in industrial paints and third largest player with an overall market share of 14%. With sustainable growth in decorative paints and subdued industrial demand, the company has increased its revenue contribution from decorative paints from 50% in FY09 to 55% in FY14. The company has strong brands in interior, exterior and metal paints like Impressions, Excel, Surkasha, Satin Enamel, Lotus touch, Beauty, Pearl and Little Master and continues to invest in brands with 4-5% of sales going towards advertisement and promotion. We believe decorative paints would continue to grow at a faster pace with the presence of limited players and strong repainting demand. We expect a revival in industrial paints demand (which contains 75% automotive paints), led by a recovery in the automotive segments. We expect blended volume growth of 14.5% and 15.5% YoY in FY16E and FY17E, respectively. With the sustainable growth in decorative paints and subdued industrial demand, the company has increased its revenue contribution of decorative paints from 50% in FY09 to 55% currently. We expect blended volume growth of 12.8% and 13.8% YoY in FY16E and FY17E, respectively Exhibit 1: Net sales (| crore) & growth (%) Exhibit 2: Maruti sales volume growth over the years 6000 5113 5000 4318 4000 3000 2127 2586 2840 3136 30 25 20 3637 15 10 2000 5 1000 0 FY11 FY12 FY13 FY14 Net Sales (LHS) FY15E FY16E FY17E % growth (RHS) Source: Company, ICICIdirect.com Research With more than 70-80% of decorative paints demand contributed by repainting demand, a reduction in duration of repainting activity from eight or nine years to four or five years has been the reason for strong decorative paints demand ICICI Securities Ltd | Retail Equity Research 2.0 1.5 1.27 1.13 1.17 1.16 1.27 1.44 1.64 30 20 10 1.0 0 0.5 -10 0.0 -20 FY11 FY12 FY13 FY14 FY15E Maruti Volumes (in million) (LHS) FY16E FY17E % growth (RHS) Source: Company, ICICIdirect.com Research Urbanisation, early repainting demand for sustainable growth Increasing urbanisation, higher rural income levels and a brief repainting cycle has been the main reason for the sustainable decorative paints demand. With the substantial increase in urban income from 2004 to 2011 and rural income in 2007-12, decorative paints demand has witnessed double digit growth over the last four or five years. With more than 65% of decorative paints demand contributed by repainting demand, reduction in duration of repainting activity from eight or nine years to four or five years has also been the reason for strong decorative paints demand. Simultaneously, premiumisation, specifically from distemper to external emulsion, is the new trend. This has led the higher realisations for decorative paints. As the phenomenon continues, this would also help the industry to command higher margins, going forward. We expect operating margins of the company to improve from 13.2% in FY15E to 15.2% in FY17E. Page 3 Kansai Nerolac is the leading player in industrial paints with ~35% market share. Kansai is supplying to many automobile players with Maruti Suzuki the biggest client and accounts for ~30-35% of its sales. We expect overall volume growth of 12.8% YoY and 13.8% YoY for FY16E and FY17E, respectively Leader in industrial paints KNL is a leading player in industrial paints with ~35% market share. The company supplies paints to many automobile players with Maruti Suzuki the biggest client and accounts for ~30-35% of its sales. Automobile demand has been subdued in the last two years as Maruti has seen volume growth at ~1% CAGR during FY12-14. However, we believe a revival in industrial paints would lead to a recovery for Kansai in the industrial paints segment. Going forward, we believe there should be a resumption in industrial paints as automobile growth is likely to be ~15% in FY16E and ~16% in FY17E, respectively. We expect overall volume growth of 12.8% YoY and 13.8% YoY for FY16E and FY17E, respectively. Exhibit 3: EBITDA & margins (%) trend 900 779.3 800 700 400 300 13.0 12.0 484.2 500 290.7 337.3 336.1 15.0 14.0 623.5 600 16.0 11.0 362.1 10.0 9.0 200 8.0 FY11 FY12 FY13 FY14 EBITDA (| crore) (LHS) FY15E FY16E FY17E EBITDA (%) (RHS) Source: Company, ICICIdirect.com Research Strong cash flows, appealing return ratios In the last two years, operating margins for the company have come down from 13% to 11% mainly due to subdued demand for industrial paints, titanium di-oxide price movement and volatile currency. However, with titanium di-oxide price and currency stabilising, we expect a revival in automotive demand and improvement in operating margins from 11.5% in FY14 to 14.1% in FY17E. Given the strong balance sheet, zero debt on the books, higher operating margins and sustainable free cash flows, we expect return ratios to improve (RoCE at 27.9% and RoE at 20% in FY16E) from the current RoCE of 20.1% and RoE of 14.5%. Exhibit 4: Return ratios (%) 35 27.9 30 24.3 24.8 25 20 24.6 21.5 22.5 15 29.7 20.1 22.7 20.3 17.7 19.9 21.2 14.5 10 FY11 FY12 FY13 RoCE (%) FY14 FY15E FY16E FY17E RoE(%) Source: Company, ICICIdirect.com Research ICICI Securities Ltd | Retail Equity Research Page 4 Valuation Despite the company consciously increasing its decorative paints contribution to 55% of sales from 50%, we believe the stock is still trading at a discount to Asian Paints. With improving margins, higher free cash flows and expanding return ratios, we believe the discount to Asian Paints would shrink and the stock would command a premium to its historic average of 22x. Further, with an improvement in automotive paint demand supported by higher demand for autos due to lower base effect, we expect industrial and decorative volume growth of 16% and 12% YoY for FY17E, respectively. Simultaneously, higher operating leverage coupled with stable raw material prices are expected to lead to an expansion in operating margins by 200 bps by FY17E over FY15. At the CMP, the stock is trading at 34x its FY16E earnings and 27x its FY17E earnings. We reiterate our BUY rating on the stock with a revised target price of | 2671/share (30x FY17E earnings). Exhibit 5: Forward PE 1800 1600 1400 30x 25x 1200 1000 20x 800 600 15x 400 200 Apr-14 Jan-14 Oct-13 Jul-13 Apr-13 Jan-13 Oct-12 Jul-12 Apr-12 Jan-12 Oct-11 Jul-11 Apr-11 Jan-11 Oct-10 Jul-10 Apr-10 0 Source: Company, ICICIdirect.com Research Exhibit 6: Valuations FY14 FY15E FY16E FY17E Sales (| cr) 3136.1 3637.0 4318.3 5112.8 Growth (%) 16.0 18.7 18.4 EPS (|) 38.3 53.0 69.7 89.0 Growth (%) 38.3 31.5 27.6 PE (x) 62.2 45.0 34.2 26.8 EV/EBITDA (x) 35.5 26.5 20.6 16.3 RoNW (%) 14.5 17.7 19.9 21.2 Source: Company, ICICIdirect.com Research ICICI Securities Ltd | Retail Equity Research Page 5 RoCE (%) 20.1 24.6 27.9 29.7 Company snapshot 3,000 Target Price - | 2671 2,500 2,000 1,500 1,000 500 Dec-15 Sep-15 Jun-15 Mar-15 Dec-14 Sep-14 Jun-14 Mar-14 Dec-13 Sep-13 Jun-13 Mar-13 Dec-12 Sep-12 Jun-12 Mar-12 Dec-11 Sep-11 Jun-11 Mar-11 Dec-10 Sep-10 Jun-10 Dec-09 Mar-10 0 Source: Bloomberg, Company, ICICIdirect.com Research Key events Date Jan-10 Event Stellar performance during Q3FY10, wherein revenue and earning increased 33% and 71% YoY, respectively Mar-10 Company makes announcement on investing | 400 crore over three years in order to increase the manufacturing capacity May-10 Sharp increase in EBITDA margin by ~242 bps YoY during Q4FY10, resulting in ~69% YoY rise in PAT May-10 Commences operations in its new facility at Hosur, Tamil Nadu Jun-10 Company approves bonus issue of 1:1 Aug-10 Company's board approves brown-field capacity expansion of Bawal unit of | 68 crore Jan-11 Paints divests its 49% stake in Nipa Chemicals, an unlisted Indian company, for | 25.72 crore Jan-12 Company records strong Q3FY10 numbers wherein revenue and net profit increase 19% and ~27% YoY, respectively May-12 Company makes announcement on investing | 300 crore for establishment of manufacturing unit in Bangalore Jun-12 Plans to acquire 68% stake in paint manufacturers in Nepal, Nepal Shalimar (NSPL) with investment of | 7.5 crore Jul-13 Receives in-principle approval to explore various options for monetisation of surplus assets of the company located at Chennai Jan-14 Continuous pressure on margin due to sluggish demand of industrial paint segment coupled with higher raw material cost and volatile currency Source: Company, ICICIdirect.com Research Top 10 Shareholders Rank 1 2 3 4 5 6 7 8 9 10 Name Kansai Paint Co Ltd Aberdeen Asset Management (Asia) Ltd. ICICI Prudential Life Insurance Company Ltd. The New India Assurance Co. Ltd. Oriental Insurance Company Ltd. Franklin Templeton Asset Management (India) Pvt. Ltd. Aberdeen Asset Managers Ltd. SBI Funds Management Pvt. Ltd. Birla Sun Life Asset Management Company Ltd. Goldman Sachs Asset Management International Shareholding Pattern Latest Filing Date % O/S Position (m) Change (m) 30-Sep-14 69.27 37.3 0.0 30-Sep-14 8.04 4.3 0.1 30-Sep-14 4.81 2.6 0.0 30-Sep-14 1.20 0.7 0.0 30-Sep-14 1.18 0.6 0.0 31-Dec-14 0.99 0.5 0.2 30-Nov-14 0.90 0.5 0.0 31-Dec-14 0.46 0.3 0.0 31-Dec-14 0.31 0.2 0.0 30-Sep-14 0.23 0.1 0.1 (in %) Promoter FII DII Others Dec-13 Mar-14 Jun-14 Sep-14 Dec-14 69.3 69.3 69.3 69.3 69.3 11.8 11.8 11.9 11.7 10.9 4.6 4.7 4.8 4.7 5.3 14.3 14.3 14.1 14.3 14.6 Source: Reuters, ICICIdirect.com Research Recent Activity Investor name Investor name Franklin Templeton Asset Management (India) Pvt. Ltd. Goldman Sachs Asset Management International Aberdeen Asset Management (Asia) Ltd. J.P. Morgan Asset Management (Hong Kong) Ltd. Sundaram Asset Management Company Limited Source: Reuters, ICICIdirect.com Research ICICI Securities Ltd | Retail Equity Research Value 7.25m 3.76m 2.41m 1.84m 0.53m Shares 0.23m 0.12m 0.08m 0.06m 0.02m Investor name Investor name The New India Assurance Co. Ltd. Daiwa Asset Management (Singapore) Ltd. Tata Asset Management Limited Oriental Insurance Company Ltd. Value -0.82m -0.23m -0.14m -0.11m Shares -0.03m -0.01m -0.01m 0.00m Page 6 Financial summary Profit and loss statement (Year-end March) Total operating Income Growth (%) Raw Material Expenses Employee Expenses Marketing Expenses Administrative Expenses Other expenses Total Operating Expenditure EBITDA Growth (%) Depreciation Interest Other Income Exceptional Income PBT Total Tax PAT Growth (%) EPS (|) | Crore FY14 3,154.4 10.4 2,133.9 135.9 114.3 102.6 305.6 2,792.3 362.1 7.7 65.0 0.5 10.3 0.0 307.0 100.4 206.6 -29.3 38.3 FY15E 3,657.5 16.0 2,422.0 139.6 168.3 135.5 307.9 3,173.3 484.2 33.7 74.3 0.0 18.5 0.0 428.3 142.5 285.8 38.4 53.0 FY16E 4,341.2 18.7 2,745.1 195.0 202.3 165.7 409.5 3,717.7 623.5 28.8 81.8 0.0 18.5 0.0 560.2 184.3 375.9 31.5 69.7 FY17E 5,138.5 18.4 3,181.6 242.4 265.5 196.2 473.3 4,359.1 779.3 25.0 91.8 0.0 27.5 0.0 715.0 235.2 479.8 27.6 89.0 Cash flow statement (Year-end March) Profit before Tax Add: Depreciation (Inc)/dec in Current Assets Inc/(dec) in CL and Provisions CF from operating activities (Inc)/dec in Investments (Inc)/dec in loans & advances (Inc)/dec in Fixed Assets Others CF from investing activities Issue/(Buy back) of Equity Inc/(dec) in loan funds Dividend paid & dividend tax Inc/(dec) in Sec. premium Others CF from financing activities Net Cash flow Opening Cash Closing Cash | Crore FY14 206.6 65.0 -157.4 51.4 165.5 15.0 4.1 -124.8 -9.7 -92.6 0.0 0.0 -69.4 0.0 -8.8 -78.1 -5.3 60.1 54.9 FY15E 285.8 74.3 -184.6 100.3 275.8 0.0 -17.6 -150.0 0.0 -167.6 0.0 0.0 -94.6 0.0 0.0 -94.6 13.6 54.9 68.5 FY16E 375.9 81.8 -301.7 130.0 286.1 0.0 -14.0 -150.0 0.0 -164.0 0.0 0.0 -100.9 0.0 0.0 -100.9 21.2 68.5 89.6 FY17E 479.8 91.8 -304.9 123.7 390.4 0.0 -9.8 -200.0 0.0 -209.8 0.0 0.0 -107.2 0.0 0.0 -107.2 73.4 89.6 163.0 FY14 FY15E FY16E FY17E 38.3 50.4 264.1 11.0 10.2 53.0 66.8 299.6 15.0 12.7 69.7 84.9 350.6 16.0 16.6 89.0 106.1 419.7 17.0 30.2 11.5 9.8 6.6 69 53 51 13.2 11.8 7.9 69 53 51 14.4 13.0 8.7 69 53 51 15.2 14.0 9.4 69 53 51 14.5 20.1 20.3 17.7 24.6 24.9 19.9 27.9 28.5 21.2 29.7 31.3 62.2 35.5 4.1 4.1 9.0 45.0 26.5 3.5 3.5 8.0 34.2 20.6 3.0 3.0 6.8 26.8 16.3 2.5 2.5 5.7 0.1 0.0 1.8 1.7 0.1 0.0 1.8 1.7 0.1 0.0 1.9 1.8 0.1 0.0 2.0 1.9 Source: Company, ICICIdirect.com Research Source: Company, ICICIdirect.com Research Balance sheet | Crore (Year-end March) Liabilities Equity Capital Reserve and Surplus Total Shareholders funds Total Debt Long Term Provisions Deferred Tax Liability Total Liabilities FY14 FY15E FY16E FY17E 53.9 1,369.3 1,423.2 51.7 28.8 65.8 1,569.5 53.9 1,560.5 1,614.4 51.7 28.8 65.8 1,760.7 53.9 1,835.5 1,889.4 51.7 28.8 65.8 2,035.7 53.9 2,208.1 2,262.0 51.7 28.8 65.8 2,408.3 Assets Gross Block Less: Acc Depreciation Net Block Capital WIP Total Fixed Assets Non-Current Investments Inventory Debtors Loans and Advances Investments & Other CA Cash Total Current Assets Creditors Provisions & other CL Total Current Liabilities Net Current Assets Others Non-Current Assets Application of Funds 1,336.4 426.8 909.6 48.2 957.7 33.1 645.7 454.8 25.5 43.3 54.9 1,224.1 440.7 244.9 685.6 538.6 40.1 1,569.5 1,486.4 501.2 985.3 48.2 1,033.4 33.1 722.5 528.1 26.5 76.8 68.5 1,422.3 508.2 277.7 785.9 636.5 57.8 1,760.7 1,636.4 583.0 1,053.4 48.2 1,101.6 33.1 910.2 627.0 35.3 83.0 89.6 1,745.2 603.4 312.5 915.9 829.3 71.8 2,035.7 1,836.4 674.8 1,161.6 48.2 1,209.8 33.1 1,022.9 742.4 37.9 157.3 163.0 2,123.4 714.4 325.2 1,039.6 1,083.9 81.6 2,408.3 Key ratios (Year-end March) Per share data (|) EPS Cash EPS BV DPS Cash Per Share Operating Ratios (%) EBITDA Margin PBT / Total Operating income PAT Margin Inventory days Debtor days Creditor days Return Ratios (%) RoE RoCE RoIC Valuation Ratios (x) P/E EV / EBITDA EV / Net Sales Market Cap / Sales Price to Book Value Solvency Ratios Debt/EBITDA Debt / Equity Current Ratio Quick Ratio Source: Company, ICICIdirect.com Research Source: Company, ICICIdirect.com Research . ICICI Securities Ltd | Retail Equity Research Page 7 ICICIdirect.com coverage universe (Consumer Discretionery) CMP M Cap EPS (|) P/E (x) EV/EBITDA (x) (|) TP(|) Rating (| Cr) FY15E FY16E FY17E FY15E FY16E FY17E FY15E FY16E FY17E Sector / Company 817 825 Hold 82,203 13.7 20.5 23.6 62.5 41.7 36.3 37.5 25.5 22.3 Asian Paints (ASIPAI) 234 326 Buy 2,334 4.4 15.6 18.7 52.7 15.0 12.5 15.1 7.8 6.8 Bajaj Electricals (BAJELE) 252 253 Hold 15,722 6.5 8.9 11.2 38.9 28.2 22.5 19.3 16.3 12.1 Havells India (HAVIND) 2,385 2,671 Buy 12,853 53.0 69.7 89.0 45.0 34.2 26.8 26.5 20.6 16.3 Kansai Nerolac (GOONER) 548 560 Hold 27,819 10.5 12.9 16.0 52.5 42.3 34.3 33.5 27.6 22.6 Pidilite Industries (PIDIND) 120 122 Hold 1,885 8.3 9.6 12.4 14.8 12.5 9.7 6.2 5.3 4.5 Essel Propack (ESSPAC) 2,328 2,764 Buy 8,143 42.5 54.7 71.8 54.8 42.6 32.4 41.8 32.2 24.5 Symphony Ltd (SYMCOM) 1,001 958 Hold 2,988 24.6 30.5 41.0 40.7 32.9 24.4 24.9 19.9 15.3 V-Guard Ind (VGUARD) Source: ICICIdirect.com Research ICICI Securities Ltd | Retail Equity Research RoCE (%) RoE (%) FY15E FY16E FY17E FY15E FY16E 45.1 59.5 57.0 32.4 42.2 13.6 25.2 25.0 6.1 18.2 25.1 27.2 31.7 22.2 26.5 24.6 27.9 29.7 17.7 19.9 32.4 34.9 37.7 24.6 27.1 14.4 15.7 18.0 12.7 13.6 53.8 55.4 56.2 42.3 43.4 21.8 23.6 26.7 19.7 20.5 Page 8 FY17E 40.4 18.4 27.6 21.2 29.0 15.7 44.0 22.7 RATING RATIONALE ICICIdirect.com endeavours to provide objective opinions and recommendations. ICICIdirect.com assigns ratings to its stocks according to their notional target price vs. current market price and then categorises them as Strong Buy, Buy, Hold and Sell. The performance horizon is two years unless specified and the notional target price is defined as the analysts' valuation for a stock. Strong Buy: >15%/20% for large caps/midcaps, respectively, with high conviction; Buy: >10%/15% for large caps/midcaps, respectively; Hold: Up to +/-10%; Sell: -10% or more; Head – Research Pankaj Pandey [email protected] ICICIdirect.com Research Desk, ICICI Securities Limited, 1st Floor, Akruti Trade Centre, Road No 7, MIDC, Andheri (East) Mumbai – 400 093 [email protected] ICICI Securities Ltd | Retail Equity Research Page 9 ANALYST CERTIFICATION We /I, Sanjay Manyal, MBA (Finance) and Hitesh Taunk, MBA (Finance), Research Analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. Terms & conditions and other disclosures: ICICI Securities Limited (ICICI Securities) is a full-service, integrated investment banking and is, inter alia, engaged in the business of stock brokering and distribution of financial products. ICICI Securities is a wholly-owned subsidiary of ICICI Bank which is India’s largest private sector bank and has its various subsidiaries engaged in businesses of housing finance, asset management, life insurance, general insurance, venture capital fund management, etc. (“associates”), the details in respect of which are available on www.icicibank.com. ICICI Securities is one of the leading merchant bankers/ underwriters of securities and participate in virtually all securities trading markets in India. We and our associates might have investment banking and other business relationship with a significant percentage of companies covered by our Investment Research Department. ICICI Securities generally prohibits its analysts, persons reporting to analysts and their relatives from maintaining a financial interest in the securities or derivatives of any companies that the analysts cover. The information and opinions in this report have been prepared by ICICI Securities and are subject to change without any notice. The report and information contained herein is strictly confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in any form, without prior written consent of ICICI Securities. While we would endeavour to update the information herein on a reasonable basis, ICICI Securities is under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent ICICI Securities from doing so. Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable regulations and/or ICICI Securities policies, in circumstances where ICICI Securities might be acting in an advisory capacity to this company, or in certain other circumstances. This report is based on information obtained from public sources and sources believed to be reliable, but no independent verification has been made nor is its accuracy or completeness guaranteed. This report and information herein is solely for informational purpose and shall not be used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. ICICI Securities will not treat recipients as customers by virtue of their receiving this report. Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific circumstances. The securities discussed and opinions expressed in this report may not be suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial positions and needs of specific recipient. This may not be taken in substitution for the exercise of independent judgment by any recipient. The recipient should independently evaluate the investment risks. The value and return on investment may vary because of changes in interest rates, foreign exchange rates or any other reason. ICICI Securities accepts no liabilities whatsoever for any loss or damage of any kind arising out of the use of this report. Past performance is not necessarily a guide to future performance. Investors are advised to see Risk Disclosure Document to understand the risks associated before investing in the securities markets. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and may be subject to change without notice. ICICI Securities or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. ICICI Securities or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction. ICICI Securities or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the companies mentioned in the report in the past twelve months. ICICI Securities encourages independence in research report preparation and strives to minimize conflict in preparation of research report. ICICI Securities or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. Accordingly, neither ICICI Securities nor Research Analysts have any material conflict of interest at the time of publication of this report. It is confirmed that Sanjay Manyal, MBA (Finance) and Hitesh Taunk, MBA (Finance), Research Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. ICICI Securities or its subsidiaries collectively or Research Analysts do not own 1% or more of the equity securities of the Company mentioned in the report as of the last day of the month preceding the publication of the research report. Since associates of ICICI Securities are engaged in various financial service businesses, they might have financial interests or beneficial ownership in various companies including the subject company/companies mentioned in this report. It is confirmed that Sanjay Manyal, MBA (Finance) and Hitesh Taunk, MBA (Finance), Research Analysts do not serve as an officer, director or employee of the companies mentioned in the report. ICICI Securities may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Neither the Research Analysts nor ICICI Securities have been engaged in market making activity for the companies mentioned in the report. We submit that no material disciplinary action has been taken on ICICI Securities by any Regulatory Authority impacting Equity Research Analysis activities. 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 ICICI Securities 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. ICICI Securities Ltd | Retail Equity Research Page 10
© Copyright 2024