Motherson Sumi (MOTSUM) 323
|
|
- Jasmin Conley
- 6 years ago
- Views:
Transcription
1 Company Update Rating matrix Rating : Hold Target : 335 Target Period : 12 months Potential Upside : 4% What s changed? Target Changed from 31 to 335 EPS FY17E Changed from 12.8 to 12 EPS FY18E Changed from 16. to 15 Rating Unchanged Key financials Crore FY15 FY16 FY17E FY18E Net Sales 34,49 38,13 42,243 48,529 EBITDA 3,22.7 3, , ,24. Net Profit , , ,111.1 EPS ( ) Valuation summary FY13 FY16 FY17E FY18E P/E (x) Target P/E (x) EV/EBITDA (x) P/BV (x) RoNW (%) RoCE (%) Stock data Particular Amount Market Capitalization ( Crore) Crore Total Debt (FY16) ( Crore) Crore Cash & Investments (FY16) ( Crore) Crore EV ( Crore) Crore 52 week H/L ( ) 359/26 Equity capital ( crore) 14.4 Crore Face value ( ) 1 Price performance 1M 3M 6M 12M Motherson Sumi Systems Ltd Bosch Ltd Wabco India Ltd Research Analyst Nishit Zota nishit.zota@icicisecurities.com Vidrum Mehta vidrum.mehta@icicisecurities.com PKC acquisition to propel growth January 23, 217 Motherson Sumi (MOTSUM) 323 Motherson Sumi (MSL) has announced a tender offer to acquire Finland based PKC Group Plc. PKC is a Global Tier 1 supplier of wiring harness & associate component to OEMs in the M&HCV and locomotive space in North America, Europe, Brazil & China. For CY16E, its revenue, margins were at 846 million (~ 6,1 crore) & 7.5%, respectively, while its net debt was at 47 million (~ 34 crore) The aggregate equity purchase price was at 571 million (~ 4,1 crore). The transaction will be funded from the recently raised QIP (~ 2, crore) by MSL & remaining through its internal accruals The PKC offer implies TTM EV/EBITDA multiple of ~9.8x & EV/sales of.7x. We believe PKC will help MSL 1) diversify its segment (increase CV exposure) and geographical presence (deepen its reach in North America) and 2) is a step forward to achieve its FY2 targets Acquisition of PKC = To further diversify (segment + geography) PKC group operates in the wiring harness (~95% of revenue) and electronics segments (~5% revenue). In terms of geography mix, North America accounts for 66% of overall revenue, Europe 28% of revenue, South America & APAC account for remaining of 5% & 1%, respectively. PKC is a market leader in the wiring harness space in North America with market share of 39% in HCV & 69% in MCV vehicles. In Europe, it holds a sizeable share of 57% in HCV & 77% in MCV. The company also enjoys a dominant position in the Brazil & Chinese market. MSL has strategic interest in the North American market, as it is line with its strategy of 3Cx15. i.e. no country, customer or component will contribute >15% of revenues. The management has clarified the client base of its subsidiary Stoneridge (that also caters to the CV space in US) is largely different from PKC and there would be no overlap of revenues thus benefiting the company. It will further diversify its segment mix, as MSL will have access to CV segment vs. its present rich dominance in the PV segment. Much needed acquisition to achieve its 22 target In the past, the management has been looking for acquisitions of potential target companies, keeping in mind the synergy benefits and its FY2 revenue target of $18 billion. There were concerns on the company s ability to achieve the ambitious the FY2 targets via the inorganic part (the management maintains its guidance of achieving revenue of $18 bn by FY2 through a mix of organic & inorganic route (65:35), respectively coupled with RoCE of >4%). If the acquisition of PKC (revenue of 6, crore) goes through, it will help MSL achieve its inorganic revenue target (~ 35, crore) by FY2. We continue to believe the target of inorganic route still remains high and a challenge to MSL, which needs to acquire companies keeping in mind the synergy benefits. Growth through acquisition remains critical in achieving target! MSL s competence in turning around businesses is evident from the success of SMR & SMP. The management s strong focus on RoCE augurs well for its performance. We remain positive on the long term perspective, though it s inorganic route of acquisition remains a challenge keeping in mind the synergy benefits. Thus, we value MSL on an SOTP basis with a target price of 335 & maintain HOLD rating on the stock. ICICI Securities Ltd Retail Equity Research
2 PKC Group to add value from FY18E onwards PKC s long term target is to achieve revenue of 1.4 billion by 218. It further aims to expand its EBITDA margins >1% and bring its gearing <75%. The target is supported by its strategic initiatives viz. 1) deepening its existing network 2) further penetration into APAC markets 3) exploring opportunities to cater to newer segments. Thus, we believe that if the acquisition goes through by March 217 (indicated by the management), it can add considerable value to MSL, going forward. Keeping in mind PKC s target for the next two years, backed by MSL s strong capabilities to focus on margin & RoCE, we believe the acquisition on a conservative basis will add value of > 3/share in FY18E (8x its EV/EBITDA of PKC s CY17 earnings). We are waiting for the proposal to go through before incorporating PKC s numbers in our overall estimates. Exhibit 1: SOTP valuation SOTP valuation EV/EBITDA (x) EBITDA (FY18E) EV ( crore) Remarks SMR ,572 1,825 Adjusted for stake Subsidiaries (Ex-SMR/SMP) ,62 SMP ,99 13,144 Adjusted for stake Standalone , ,837 Total target EV 46,427 Net Debt (FY18E) -543 Adjusted for stake in SMRPBV Target Market Cap 46,97 Target price ( ) 335 Source: EPS adjusted for bonus, Company, ICICIdirect.com Research Exhibit 2: Valuations Revenues Growth EPS Growth PE EV/EBITDA RoNW RoCE ( cr) (%) ( ) (%) (x) (x) (%) (%) FY FY FY FY17E FY18E Source: EPS adjusted for bonus, Company, ICICIdirect.com Research Change in estimates FY17E FY18E ( Crore) Old New % Change Old New % Change Comments Revenue 42,835 42, ,361 49,361. Unchanged EBITDA 4,234 4,234. 5,24 5,24. Unchanged EBITDA Margin (%) bps bps PAT 1,687 1,687. 2,111 2,111. Unchanged EPS ( ) With MSL raising fund via QIP (6.3 crore share) & prefrential issue (1.8 crore share) its equity has been diluted by 6%. Hence EPS has been revised lower ICICI Securities Ltd Retail Equity Research Page 2
3 Exhibit 3: Revenue trend of PKC Group ( million) Exhibit 4: Operational performance of PKC Group ( million) Million CY12 CY13 CY14 CY15 9MCY16 million CY12 CY13 CY14 CY15 9MCY % Revenue EBITDA EBITDA margin % Exhibit 5: PAT trend of PKC Group ( million) Exhibit 6: RoCE (%) trend of PKC Group million CY12 CY13 CY14 CY15-29 % CY13 CY14 CY15 Sep-16 PAT RoCE Exhibit 7: Revenue mix (%) geography wise Exhibit 8: Gearing (%) of PKC Group 5 1 North America Europe South America APAC % CY13 CY14 CY15 Sep-16 Gearing ICICI Securities Ltd Retail Equity Research Page 3
4 Financial summary Profit and loss statement Crore Total operating Income 35, , , ,361.4 Growth (%) Raw Material Expenses 21, , ,97.8 3,5.1 Employee Expenses 6, , , ,589.6 FX (gain)/loss Other expenses 3, , , ,67.8 Total Operating Expenditure 31, , ,6.4 44,157.5 EBITDA 3,22.7 3, , ,24. Growth (%) Depreciation , ,15. 1,193.5 Interest Other Income PBT 1, , ,87.5 3,842.7 Others.... Total Tax ,7.6 Reported PAT , , ,111.1 Growth (%) EPS ( ) Cash flow statement Crore Profit after Tax , , ,111.1 Add: Depreciation , ,15. 1,193.5 (Inc)/dec in Current Assets ,191.9 Inc/(dec) in CL and Provisions 1, ,961.7 CF from operating activities 2, , , ,74.4 (Inc)/dec in Investments.. -2,558.. (Inc)/dec in Fixed Assets -1, , ,. -1,926. Others CF from investing activities -1,25.3-2, , ,751.5 Issue/(Buy back) of Equity.... Inc/(dec) in loan funds ,77.8-2,5. -1,. Dividend paid & dividend tax Inc/(dec) in Sec. premium.... Others , CF from financing activities ,895.6 Net Cash flow , Opening Cash , , Closing Cash 1, , Balance sheet Crore Liabilities Equity Capital Reserve and Surplus 3, , , ,34.4 Total Shareholders funds 3, , , ,444.8 Total Debt 4,91.4 5, , ,488.2 Deferred Tax Liability Minority Interest / Others 1,14.2 1, , ,611.1 Total Liabilities 9, ,5.3 13, ,59.4 Assets Gross Block 12, , , ,399.1 Less: Acc Depreciation 6, ,94.2 9,45.2 1,238.7 Net Block 6, , , ,16.4 Capital WIP ,374. 1,374. 1,2. Total Fixed Assets 7,84.7 8, , ,36.4 Investments.. 2,558. 2,558. Inventory 3,75. 4,53.3 4,61.1 5,777.6 Debtors 3,14.4 3, ,935. 4,52.5 Loans and Advances 1,313. 1,5.2 1, ,443.5 Other Current Assets Cash 1, , Total Current Assets 9, ,952. 1, ,959.5 Creditors 4, , , ,46.7 Provisions Total Current Liabilities 5, , ,74. 7,742.9 Net Current Assets 4,343. 4, ,47.3 4,216.6 Other non-current Asset Other non-current Liability.... Deferred Tax Asset Application of Funds 9, ,5.3 13, ,59.4 Key ratios Per share data ( ) EPS Cash EPS BV DPS Cash Per Share Operating Ratios EBITDA Margin (%) PBT / Net sales (%) 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 ICICI Securities Ltd Retail Equity Research Page 4
5 ICICIdirect.com coverage universe (Auto & Auto Ancillary) CMP M Cap EPS ( ) P/E (x) EV/EBITDA (x) RoCE (%) RoE (%) Sector / Company ( ) TP( ) Rating ( Cr) FY16 FY17E FY18E FY16 FY17E FY18E FY16 FY17E FY18E FY16 FY17E FY18E FY16 FY17E FY18E Amara Raja (AMARAJ) Hold Apollo Tyre (APOTYR) Buy Ashok Leyland (ASHLEY) Buy Bajaj Auto (BAAUTO) Buy Balkrishna Ind. (BALIND) Buy Bharat Forge (BHAFOR) Buy Bosch (MICO) Buy Eicher Motors (EICMOT) Buy Escorts (ESCORT) Hold Exide Industries (EXIIND) Buy Hero Mototcorp (HERHON) Buy JK Tyre & Ind (JKIND) Buy Mahindra CIE (MAHAUT) Buy Maruti Suzuki (MARUTI) Buy Motherson (MOTSUM) Hold Tata Motors (TELCO) Buy Wabco India (WABTVS) Buy ICICI Securities Ltd Retail Equity Research Page 5
6 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%/2% for large caps/midcaps, respectively, with high conviction; Buy: >1%/15% for large caps/midcaps, respectively; Hold: Up to +/-1%; Sell: -1% or more; Pankaj Pandey Head Research pankaj.pandey@icicisecurities.com ICICIdirect.com Research Desk, ICICI Securities Limited, 1st Floor, Akruti Trade Centre, Road No 7, MIDC, Andheri (East) Mumbai 4 93 research@icicidirect.com ICICI Securities Ltd Retail Equity Research Page 6
7 ANALYST CERTIFICATION We /I, Nishit Zota, MBA (Finance) and Vidrum Mehta, 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 Limited is a Sebi registered Research Analyst with SEBI Registration Number INH99. 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 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 Nishit Zota, MBA (Finance) and Vidrum Mehta, MBA (Finance) 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 associates 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 and their relatives have any material conflict of interest at the time of publication of this report. It is confirmed that Nishit Zota, MBA (Finance) and Vidrum Mehta, 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 or their relatives 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 Nishit Zota, MBA (Finance) and Vidrum Mehta, 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. 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 7
Wabco India (WABTVS) Having a safe and brake free ride! Management Meet Note. ICICI Securities Ltd Retail Equity Research.
Management Meet Note Rating matrix Rating : Buy Target : 6750 Target Period : 12 months Potential Upside : 14% What s Changed? Target Changed from 6400 to 6750 EPS FY17E Unchanged EPS FY18E Unchanged Rating
More informationLumax Industries (LUMIND)
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore FY14 FY15 FY16 FY17 Net Sales 1,117 1,143 1,255 1,300 EBITDA 51 59 89 100 Net
More informationCement. Pet coke ban to dent margins in short-term. Sector Update. ICICI Securities Ltd Retail Equity Research. November 20, 2017
Sector Update Sectoral View Cement Positive Rating matrix Companies Rating Target Price Old Revised Old Revised Shree Cement Hold Hold 19700 19000 JK Lakshmi Cement Buy Buy 495 470 Mangalam Cement Buy
More informationD-Link India (DLILIM) 105
Company Update Rating matrix Rating : Buy Target : 140 Target Period : 18-24 months Potential Upside : 34% What s Changed? Target Changed from 150 to 140 EPS FY18E Changed from 11.4 to 9.5 EPS FY19E Introduced
More informationSchaeffler India (FAGBEA) 4800
Event update Rating Matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Stock Data Particular Amount Market Capitalization ( crore) 7,968 Net Debt (CY16) ( crore) (640.6) Net Worth
More informationAtul Auto (ATUAUT) 500
Company Update Rating matrix Rating : Hold Target : 505 Target Period : 12 months Potential Upside : 1% What s changed? Target Changed from 620 to 505 EPS FY17E Changed from 27.3 to 24.5 EPS FY18E Changed
More informationBajaj Finserv (BAFINS) 5443
Aug-17 Jun-17 Apr-17 Feb-17 Dec-16 Oct-16 Aug-16 May-16 Mar-16 Jan-16 Nov-15 Sep-15 Company Update Rating matrix Rating Buy Target 6000 Target Period 12 months Potential Upside 10% What s Changed? Target
More informationReliance Capital (RELCAP) 549
Company Update Rating matrix Rating Buy Target 718 Target Period 12 months Potential Upside 31% Key Financials crore FY16E FY17E FY18E FY19E Revenues 9998 16776 18727 21501 PBT 1733 1459 1974 2560 Adjusted
More informationBajaj Finserv (BAFINS) 4375
Company Update Rating matrix Rating Buy Target 4900 Target Period 12 months Potential Upside 12% What s Changed? Target Changed from 3620 to 4900 EPS FY17E Changed from 146.2 to 150.3 EPS FY18E Changed
More informationIndusInd Bank (INDBA) 1717
Event Update Rating matrix Rating : Buy Target : 1920 Target Period : 12 months Potential Upside : 12% What s Changed? Target EPS FY18E EPS FY19E Rating Price chart October 16, 2017 IndusInd Bank (INDBA)
More informationBajaj Finserv (BAFINS) 3130
Company Update Rating matrix Rating Buy Target 3470 Target Period 12 months Potential Upside 11% What s Changed? Target Changed from 2900 to 3470 EPS FY17E EPS FY18E EPS FY19E Introducing at 242.3 Rating
More informationWim Plast Ltd (WIMPLA) 1320
Company Update Rating matrix Rating : Hold Target : 1420 Target Period : 12 months Potential Upside : 8% What s changed? Target Unchanged EPS FY17E Changed from 46.4 to 46.7 EPS FY18E Introduced at 56.1
More informationEmmbi Industries (EMMPOL)
Management Meet Note Rating Matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore Net Sales 2.2 139.7 157.9 182.6 EBITDA 9.8 12.6 15.3 19.7 Net Profit 3.3 3.2
More informationI Direct. nstinct. September 19, 2017
I Direct nstinct September 19, 2017 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on
More informationAmara Raja Batteries (AMARAJ) 790
Result Update Rating matrix Rating : Hold Target : 830 Target Period : 12 months Potential Upside : 5% What s Changed? Target Changed from 870 to 830 EPS FY18E Changed from 27.5 to 28.4 EPS FY19E Changed
More informationGraphite Electrodes. Good times to continue... Sector Update. ICICI Securities Ltd Retail Equity Research. January 3, 2018
Sector Update Rating Matrix Company Target Price CMP Upside Rating Graphite India 1, 84 19% Buy HEG 32 265 21% Buy Target period is 15-18 months Price performance (%) Return % 1M 3M 6M 12M HEG 49.7 173.7
More informationPC Jeweller (PCJEW) 417 Stepping up store expansion via small store s. Management Meet Note. ICICI Securities Ltd Retail Equity Research
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials ( Crore) Net Sales 4,018.4 5,324.8 6,361.3 7,330.2 EBITDA 481.8 587.7 730.2 731.5
More informationReliance Housing Finance
Sep-17 Jun-17 Apr-17 Feb-17 Dec-16 Oct-16 Aug-16 Jun-16 Apr-16 Jan-16 Nov-15 Sep-15 Management Meet Rating matrix (Reliance Housing Finance) Rating Listing 115-120 Target Period Potential Upside Key financials
More informationI Direct. nstinct. February 7, 2018
I Direct nstinct February 7, 2018 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationSinger India (SININ) Focus on tapping small appliances segment. Management Meet Note. ICICI Securities Ltd Retail Equity Research.
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore Revenues 118.9 155.9 196.9 243.4 285. 239.4 EBITDA.6 7.9 6.4 8.6 8.2 8. Net
More informationBharat Forge (BHAFOR) 700
Result Update Rating matrix Rating : Buy Target : 79 Target Period : 12 months Potential Upside : 13% What s Changed? Target Changed from 675 to 79 EPS FY18E Changed from 19.9 to 17.8 EPS FY19E Changed
More informationArbitrage Opportunity in Wipro buyback
July 21, 2017 Arbitrage Opportunity in Wipro buyback Research Analyst Amit Gupta Raj Deepak Singh amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com Arbitrage opportunity in Wipro buy back
More informationMonte Carlo Fashions (MONCAR) 580
Analyst Meet Note December 13, 217 Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials ( Crore) FY14 FY15 FY16 FY17 Net Sales 53.1 582.6 621.5 584.1 EBITDA
More informationI Direct. nstinct. January 4, 2018
I Direct nstinct January 4, 2018 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationBharat Forge (BHAFOR) 1214
Result Update Rating matrix Rating : Hold Target : 1277 Target Period : 12 months Potential Upside : 5% What s Changed? Target Changed from 1178 to 1277 EPS FY16E Changed from 43.3 to 38. EPS FY17E Changed
More informationAtul Auto (ATUAUT) 666
Company Update Rating matrix Rating : B uy Target : 800 Target Period : 12 months Potential Upside : 20% What s changed? Target Changed f rom 564 to 800 EPS FY16E Changed from 27.5 to 28.1 EPS FY17E Changed
More informationI Direct. nstinct. March 27, 2018
I Direct nstinct March 27, 2018 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationBharat Forge (BHAFOR) 740
Result Update Rating matrix Rating : Hold Target : 79 Target Period : 12 months Potential Upside : 7% What s Changed? Target Changed from 92 to 79 EPS FY17E Changed from 38.3 to 33. EPS FY18E Changed from
More informationBharat Forge (BHAFOR) 1120
Result Update Rating matrix Rating : Buy Target : 135 Target Period : 12 months Potential Upside : 15% What s Changed? Target Changed from 13 to 135 EPS FY18E Changed from 4.1 to 39.8 EPS FY19E Unchanged
More informationDCB Bank (DCB) 208. Healthy fundamentals priced in. Company Update. ICICI Securities Ltd Retail Equity Research. June 13, 2017
Company Update Rating matrix Rating : Hold Target : 200 Target Period : 12 months Potential Upside : -4% What s Changed? Target Changed from 165 to 200 EPS FY18E EPS FY19E Rating Key Financials Crore FY16
More informationPrecision Camshaft. Pricing looks imprecise... IPO Review. Price band ICICI Securities Ltd Retail Equity Research. Key Investment rationale
IPO Review Rating matrix Rating : Avoid Issue Details Issue Details Issue Opens 27-Jan-16 Issue Closes 29-Jan-16 Total Issue Size () 405-410 Fresh Issue () 240 Offer for Sales (OFS) () 165-170 Price Band
More informationI Direct. nstinct. November 27, 2017
I Direct nstinct November 27, 2017 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationBharat Forge (BHAFOR) 1090
Result Update Rating matrix Rating : Hold Target : 1178 Target Period : 12 months Potential Upside : 8% What s Changed? Target Introduced at 1178 EPS FY16E Introduced at 43.3 EPS FY17E Introduced at 52.9
More informationI Direct. nstinct. July 10, 2017
I Direct nstinct July 10, 2017 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationBajaj Finance (BAJAF) 5498
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore FY12 FY13 FY14 FY15 NII 1,25 1,717 2,215 2,872 PPP 756 1,53 1,349 1,742 PAT
More informationPower Finance Corporation Floor Price 254
Offer for Sale Note View Rating: Unrated Issue Details Auction Date Issue Size No of Shares on offer Fresh Issue *Based on offer price on 25 July 2015 July 27, 2015 1676 crore* 6.6 crore Nil Shareholding
More informationPraj Industries (PRAIN)
Result Update October 18, 211 Rating matrix Rating : Buy Target : 96 Target Period : 12-15 months Potential Upside : 25% WHAT S CHANGED Praj Industries (PRAIN) 77 Key Financials Crore FY1 FY11 FY12E FY13E
More informationTata Motors (TELCO) 400
Result Update Rating matrix Rating : Buy Target : 48 Target Period : 12 months Potential Upside : 2% What s Changed? Target Unchanged EPS FY16E Changed from 4.5 to 3.4 EPS FY17E Changed from 52.5 to 49.3
More informationJK Tyres and Industries (JKTYRE) 116
Result Update Rating matrix Rating : Buy Target : 145 Target Period : 12 months Potential Upside : 25% What s changed? Target Unchanged EPS FY17E Changed from 17.7 to 15.5 EPS FY18E Changed from 26.9 to
More informationSaregama India (GRACOM) 315
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key financials Crore Net Sales 16.8 186. 177.5 186.5 EBITDA 19.9 12.6 17.4 1.5 Net Profit 1. 9.3
More informationJK Tyres and Industries (JKTYRE) 145
Result Update Rating matrix Rating : Hold Target : 155 Target Period : 12 months Potential Upside : 7% What s changed? Target Unchanged EPS FY18E Changed from.7 to 1.4 EPS FY19E Changed from 22.1 to 22.2
More informationBodal Chemicals (BODCHE)
Management Meet Note Rating Matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials ( Crore) Net Sales 527.5 959.5 1,045.3 910.0 EBITDA 19.8 115.1 184.1 156.6 Net Profit
More informationMayur Uniquoters (MAYUNI)
Management Meet Note Rating Matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials ( Crore) FY12 FY13 FY14 FY15 Net Sales 317.4 38.5 469.6 6.3 EBITDA 53.3 69.1 93.2
More informationJK Tyres and Industries (JKTYRE) 152
Result Update Rating matrix Rating : Hold Target : 155 Target Period : 12 months Potential Upside : 2% What s changed? Target Changed from 215 to 155 EPS FY18E Changed from 18.1 to.7 EPS FY19E Changed
More informationHero MotoCorp (HERHON) 3560
Result Update Rating matrix Rating : Buy Target : 3975 Target Period : 12 months Potential Upside : 12% What s changed? Target Changed from 3330 to 3975 EPS FY18E Changed from 181.6 to 199.6 EPS FY19E
More informationState Bank of India (STABAN) 335
[ [ Company Update Rating matrix Rating : Buy Target : 390 Target Period : 12 months Potential Upside : 16% Valuation summary (merged bank) FY18E FY19E P/E 31.6 20.5 Target P/E 36.7 23.9 P/ABV 2.2 2.0
More informationMPS (MACIN) 740. Uncomplicated. anagement Meet Note. ICICI Securities Ltd Retail Equity Research. December 16, 2014
anagement Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key Financials Crore CY1 FY12 FY13 FY14 Net Sales 127.4 191. 164. 197.3 EBITDA (11.5) 19.8 42.9 63.
More informationStock Trader: ONGC. Research Analysts.
Research Analysts Amit Gupta Raj Deepak Singh Azeem Ahmad Stock Trader: ONGC amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com December 3, 2014 Important
More informationKPIT Cummins Infosystems (KPISYS)
Result Update Rating matrix Rating : Hold Target : 110 Target Period : 12 months Potential Upside : 6% Key Financials ( Crore) FY12 FY13E FY14E FY15E Net Sales 1500 2239 2517 2876 EBITDA 218 365 423 472
More informationBharti Airtel (BHATE) 369
Event Update Rating matrix Rating : Buy Target : 410 Target Period : 12 months Potential Upside : 11% Whats Changed? Target Unchanged EPS FY18E Unchanged EPS FY19E Unchanged Rating Unchanged Key Financials
More informationReliance Capital (RELCAP)
Event Update Rating matrix Rating : Buy Target : 466 Target Period : 12 months Potential Upside : 41% Key Financials (Consolidated) crore FY10 FY11 FY12E FY13E Revenues 6141 5499 6452 7129 PBT 592 287.3
More informationMaruti Suzuki India (MARUTI) 4296
Result Update Rating matrix Rating : Buy Target : 4857 Target Period : 12 months Potential Upside : 13% What s Changed? Target Changed from 4266 to 4857 EPS FY16E Changed from 176.4 to 179.9 EPS FY17E
More informationStock Trader: Budget Beneficiary Stock Larsen & Toubro
Stock Trader: Budget Beneficiary Stock Larsen & Toubro Amit Gupta Raj Deepak Singh Azeem Ahmad amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com February
More informationStock Trader - Power Grid
Stock Trader - Power Grid Research Analysts: Amit Gupta Raj Deepak Singh Azeem Ahmad amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com ahmad@icicisec com
More informationGNA Axles. Rear axle player; rare offering! IPO Review. Price band ICICI Securities Ltd Retail Equity Research. Key investment rationale
IPO Review Rating matrix Rating : Unrated Issue Details Issue Details Issue Opens 14-Sep-16 Issue Closes 16-Sep-16 Fresh Issue () 129-13 Price Band ( ) 25-27 Bid Multiples (no of shares) 7 No. of Shares
More informationSovereign Gold Bonds. Better option to invest in gold... Gold Bond. Gold back in limelight. July 15, 2016
Gold Bond July 15, 2016 Better option to invest in gold... Sovereign Gold Bonds Sovereign gold bonds are papers or certificates issued by the Government of India indicating that investors bought the stated
More informationApollo Tyres (APOTYR) 172
Result Update Rating matrix Rating : Hold Target : 180 Target Period : 12 months Potential Upside : 5% What s Changed? Target Changed from 160 to 180 EPS FY17E Changed from 18.8 to 20.3 EPS FY18E Changed
More informationGE Shipping (GESHIP) Striking valuation. Result Update. Rs 262 WHAT S CHANGED. Valuation. February 8, Rating matrix.
Result Update Rating matrix Rating : Strong Buy Target : Rs 37 Target Period : 1 months Potential Upside : 4% Key Financials (Rs Crore) FY9 FY1E FY11E FY1E Net Sales 3. 3. 3379.9 33. EBITDA 166.1 916.4
More informationBajaj Auto (BAAUTO) 2815
Result Update Rating matrix Rating : Hold Target : 2780 Target Period : 12 months Potential Upside : 1% What s Changed? Target changed from 3000 to 2780 EPS FY18E Changed from 155.4 to 137.7 EPS FY19E
More informationGraphite India (CAREVE) 110
Result Update Rating matrix Rating : Hold Target : 15 Target Period : 12 months Potential Upside : -5% What s Changed? Target Changed from 1 to 15 EPS FY18E Changed from 5.5 to 5.4 EPS FY19E Changed from
More informationHero MotoCorp (HERHON) 3573
Result Update Rating matrix Rating : Buy Target : 4275 Target Period : 12 months Potential Upside : 20% What s changed? Target Changed from 4475 to 4275 EPS FY18E Changed from 198.3 to 188.1 EPS FY19E
More informationVarun Beverages (VARBEV) 481
Management Meet Note Rating matrix Rating : Unrated Target : NA Target Period : NA Potential Upside : NA Key financials (consolidated) Crore CY12 CY13 CY14 CY15 CY16 Net sales 1,8. 2,115.1 2,52.4 3,394.1
More informationStock Trader - Focus on Budget: Power Grid
Stock Trader - Focus on Budget: Power Grid Amit Gupta Raj Deepak Singh Azeem Ahmad amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com December 23, 2014 Important
More informationBharat Forge (BHAFOR) 765
Result Update February 11, 216 Rating matrix Rating : Buy Target : 92 Target Period : 12 months Potential Upside : 2% What s Changed? Target Changed from 97 to 92 EPS FY16E Changed from 4.1 to 31. EPS
More informationQuant Pick Buy Axis Bank
September 14, 2017 Quant Pick Buy Axis Bank Quant Pick Stock Action Range Target Stoploss Frame Axis Bank Buy 505-513 592 465 3 months Research Analyst Amit Gupta amit.gup@icicisecurities.com Azeem Ahmad
More informationBajaj Auto (BAAUTO) 2575
Result Update October 26, 2015 Rating matrix Rating : Buy Target : 2910 Target Period : 12 months Potential Upside : 13% What s Changed? Target Changed from 2526 to 2910 EPS FY16E Changed from 130.2 to
More informationMaruti Suzuki India (MARUTI) 3823
Result Update Rating matrix Rating : Buy Target : 4266 Target Period : 12 months Potential Upside : 11% What s Changed? Target Changed from 3700 to 4266 EPS FY16E Changed from 155.1 to 176.4 EPS FY17E
More informationOctober 4, Quant Pick. Research Analyst
October 4, 2017 Quant Pick M&M Quant Pick Stock Action Range Target Stoploss Frame M&M Buy 1265-1280 1460 1175 3 month Research Analyst Amit Gupta amit.gup@icicisecurities.com Azeem Ahmad azeem.ahmad@icicisecurities.com
More informationGraphite India (CAREVE) 75
Result Update Rating matrix Rating : Buy Target : 85 Target Period : 12 months Potential Upside : 13% What s Changed? Target Changed from 90 to 85 EPS FY16E Changed from 4.8 to 5.4 EPS FY17E Changed from
More informationConsumer Discretionary Thematic 6.0 : Buy Page Industries
September 21, 2016 Consumer Discretionary Thematic 6.0 : Buy Page Industries Quant Pick Stock Action Initiation Range Target Stoploss Time Frame Page Industries Buy 14950-15150 17500 13750 3 months Research
More informationStock Trader - Canara Bank: Focus on Budget
Stock Trader - Canara Bank: Focus on Budget Amit Gupta Raj Deepak Singh Azeem Ahmad amit.gup@icicisecurities.com rajdeepak.singh@icicisecurities.com azeem.ahmad@icicisecurities.com January 20, 2015 Important
More informationBank of Baroda (BANBAR) 156
[ Jun-16 Aug-16 Oct-16 Nov-16 Jan-17 Mar-17 Apr-17 Jun-17 Management Meet Note Rating matrix Rating : Buy Target : 200 Target Period : 12 months Potential Upside : 28% What s changed? Target Unchanged
More informationMonthly Corporate Action Tracker
Monthly Corporate Action Tracker Amit Gupta amit.gup@icicisecurities.com Bharat Chhoda bharat.chhoda@icicisecurities.com Dewang Sanghavi dewang.sanghavi@icicisecurities.com December 18, 2014 Probable dividend
More informationQuant Picks. Quant Pick
October 3, 2017 Quant Picks Quant Pick Stock Action Range Target Stoploss Frame Vedanta Buy 315-320 358 295 1 month Dabur Buy 305-310 310 356 282 1month Research Analyst Amit Gupta amit.gup@icicisecurities.com
More informationI Direct. nstinct. November 27, 2017
I Direct nstinct November 27, 2017 I-direct Instinct Key risks to investing in I-direct Instinct It is a quick pitch note, which captures the essence of an idea in brief Instinct idea may be based on management
More informationGraphite India (CAREVE) 75
Result Update Rating matrix Rating : Buy Target : 90 Target Period : 12 months Potential Upside : 20% What s Changed? Target Changed from 94 to 90 EPS FY16E Changed from 6.5 to 4.8 EPS FY17E Changed from
More informationTyre Sector. Rubber prices slide globally! Stocks get re-rated. Sector Update. ICICI Securities Ltd. Retail Equity Research
Sector Update Sector View Overweight What s changed? Target Prices ( ) JK Tyres Apollo Tyres Balkrishna Industries Old New 285 477 240 270 800 870 Stocks Performance (Returns as on Sept 09, 2014) Return
More informationStar Ferro & Cement (STAFER) 113
Result Update Rating Matrix Rating : Buy Target : 132 Target Period : 12-15 months Potential Upside : 17% What s Changed? Target Changed from 135 to 132 EPS FY17E Changed from 6.4 to 5.9 EPS FY18E Changed
More informationBajaj Auto (BAAUTO) 2825
Result Update Rating matrix Rating : Buy Target : 3300 Target Period : 12 months Potential Upside : 17% What s Changed? Target Changed from 2950 to 3300 EPS FY16E Changed from 148.3 to 153 EPS FY18E Changed
More informationUltraTech Cement (ULTCEM)
April 20, 2009 Cement Company Update UltraTech Cement (ULTCEM) Current Price Rs 546 Potential upside 15.4% Target Price Rs 630 Time Frame 12-15 months Powered by savings Historically, UltraTech Cement
More informationApril 22, Research Analyst
April 22, 2016 Quant Pick NTPC Research Analyst Amit Gupta amit.gup@icicisecurities.com Raj Deepak Singh rajdeepak.singh@icicisecurities.com Azeem Ahmad azeem.ahmad@icicisecurities.com i i iti Buy NTPC
More informationGraphite India (CAREVE) 82
Result Update Rating matrix Rating : Buy Target : 94 Target Period : 12 months Potential Upside : 15% What s Changed? Target Changed from 105 to 94 EPS FY16E Changed from 7.4 to 6.5 EPS FY17E Changed from
More informationMaruti Suzuki India (MARUTI) 5920
Result Update Rating matrix Rating : Buy Target : 6720 Target Period : 12 months Potential Upside : 14% What s Changed? Target Changed from 6765 to 6720 EPS FY17E Changed from 261 to 254.3 EPS FY18E Changed
More informationQuant Pick: Punjab National Bank
July 6, 2017 Quant Pick: Punjab National Bank Quant Pick Stock Action Initiation Range Target Stoploss Time Frame Punjab National Bank Buy 139-142 167 126 3 months Research Analyst Amit Gupta amit.gup@icicisecurities.com
More informationAllahabad Bank (ALLBAN): Down trend line breakout after base formation
Stocks on the move Scrip I-Direct Code Action Target Stoploss Upside Graphite India CAREVE Buy in the range of 450.00-458.00 510.00 425.00 12% Time Frame: 3 Months Research Analysts Dharmesh Shah dharmesh.shah@icicisecurities.com
More informationStocks with high h short build-up likely l candidates for short covering amid recent FPI guidelines
July 0, 207 Derivatives Thematic: Stocks with high h short build-up likely l candidates for short covering amid recent FPI guidelines Research Analyst Amit Gupta Raj Deepak Singh Azeem Ahmad Nandish Patel
More informationMaruti Suzuki India (MARUTI) 6420
Result Update Rating matrix Rating : Buy Target : 7200 Target Period : 12 months Potential Upside : 12% What s Changed? Target Changed from 6720 to 7200 EPS FY18E Changed from 283 to 280 EPS FY19E Changed
More informationTaj GVK Hotels (TAJGVK) 167
Result Update Rating matrix Rating : Buy Target : 195 Target Period : 12- months Potential Upside : % What s Changed? Target Changed from 190 to 195 EPS FY18E Changed from 1.5 to 2.0 EPS FY19E Changed
More informationGraphite India (CAREVE) 454
Result Update Rating matrix Rating : Buy Target : 550 Target Period : 15-18 months Potential Upside : 21% What s Changed? Target Changed from 350 to 550 EPS FY18E Changed from 11.1 to 15.4 EPS FY19E Changed
More informationSovereign Gold Bonds. Attractive option to invest in gold... Gold Bond. Gold back in limelight. February 24, 2017
% Gold Bond Sovereign gold bonds are papers or certificates issued by the Government of India indicating that investors bought the stated quantum (in grams) of gold. The value of the bond will be linked
More informationITC Ltd. RESULT UPDATE 27th October, 2017
. RESULT UPDATE 27th October, 2017 Oct-14 Apr-15 Oct-15 Apr-16 Oct-16 Apr-17 Oct-17 India Equity Institutional Research II Result Update - II 27th October, 2017 CMP INR 269 Target INR 349 Potential Upside
More informationOriental Carbon & Chemicals (ORICAR) 950
Company Update Rating matrix Rating : Buy Target : 1125 Target Period : 12-18 months Potential Upside : 18% What s changed? Target Unchanged at 1125 EPS FY18E Changed from 6.6 to 6.8 EPS FY19E Changed
More informationGladiator Stocks. Scrip I-Direct Code Action Target Stoploss Upside Tata Power TATPOW Buy in the range of
Gladiator Stocks Scrip I-Direct Code Action Target Stoploss Upside Tata Power TATPOW Buy in the range of 79.000-82.00 98.00 72.00 22% Time Frame: 6 Months Research Analysts Dharmesh Shah dharmesh.shah@icicisecurities.com
More informationOil & Gas Thematic. Quant Pick
August 18, 2017 Oil & Gas Thematic Quant Pick Gail and Petronet t LNG Quant Pick Stock Action Range Target Stoploss Frame GAIL Buy 376-382 445 342 3 months Petronet LNG Buy 226-230 230 270 205 3months
More informationStocks on the move. Scrip I-Direct Code Action Target Stoploss Upside Bharti Airtel BHAAIR Buy in the range of
Stocks on the move Scrip I-Direct Code Action Target Stoploss Upside Bharti Airtel BHAAIR Buy in the range of 420.00-430.00 485.00 392.00 14% Time Frame: 3 Months Research Analysts Dharmesh Shah dharmesh.shah@icicisecurities.com
More informationGladiator Stocks: Reliance Industries
Gladiator Stocks: Reliance Industries Scrip I-Direct Code Action Target Stoploss Upside Reliance Industries RELIND Buy in the range of 925.00-945.00 1070.00 865.00 14% Time Frame: 6 Months Research Analysts
More informationSimplex Infrastructure (SIMCON)
Result Update Rating matrix Rating : Buy Target : 331 Target Period : 12-15 months Potential Upside : 42% Key Financials crore FY10 FY11E FY12E FY13E Net sales 4443.5 4749.7 5812.3 6867.0 EBITDA 433.7
More informationNestle India Ltd. RESULT UPDATE
RESULT UPDATE 15th May 2017 May-16 Jul-16 Sep-16 Nov-16 Jan-17 Mar-17 May-17 India Equity Institutional Research II Result Update Q1CY17 II 15th May, 2017 CMP INR 6819 Target INR 7075 Potential Upside
More informationGladiator Stocks: Rallis India
Gladiator Stocks: Rallis India Scrip I-Direct Code Action Target Stoploss Upside Rallis India RALIND Buy in the range of 272.00-278.00 330.00 246.00 20% Time Frame: 6 Months Research Analysts Dharmesh
More informationResearch Analysts. December 3, 2015
Stocks on the move Scrip I-Direct Code Action Target Stoploss Omax Auto OMAAUT Buy in the range of 76.00-81.00 97.00 68.00 Indian Hotel INDHOT Buy in the range of 102.00-108.00 133.00 95.00 Time Frame:
More information