Indian Textile Industry in a sweet spot!!
|
|
- Beatrice Charles
- 6 years ago
- Views:
Transcription
1 Indian Textile Industry in a sweet spot!! Industry Overview The Indian textile industry is one the most important industries for the Indian economy considering its contribution to employment generation, industrial output and foreign exchange earnings. The industry is the second largest employer after agriculture, providing employment to over 45 million people directly and 60 million people indirectly. The textile and apparel industry can be broadly divided into two segments - yarn and fibre, and processed fabrics and apparel. India accounts for ~14 per cent of the world's production of textile fibres and yarns (largest producer of jute, second largest producer of silk and cotton, and third largest in cellulosic fibre). India has the highest loom capacity (including hand looms) with 63 per cent of the world's market share. The domestic textile and apparel industry in India is estimated to reach US$ 141 billion by 2021 from US$ 67 billion in Increased penetration of organized retail, favorable demographics, and rising income levels are likely to drive demand for textiles. India is the world's second largest exporter of textiles and clothing. Textile and apparel exports from India are expected to increase to US$ 82 billion by 2021 from US$ 40 billion in Readymade garments remain the largest contributor to total textile and apparel exports from India. In FY15 the segment had a share of 40 per cent of all textile and apparel exports. Cotton and man-made textiles were the other major contributors with shares of 31 per cent and 16 per cent, respectively. India s textile industry market size in USD billion
2 Indian textile industry set to Grow Improving prospects for India s textile industry Yarn and Fiber being one of the basic necessity products, the textile sector is one of the key contributors to economic growth, both on the international and domestic front. Developed countries like US and European Union concentrate more on the consumption side where as emerging markets like China, India, Bangladesh, Vietnam focuses on manufacturing owing to lower cost in these regions. Among the emerging nations, currently China is a dominant player in the global textile trade. This however is likely to change owing to increasing labor and production cost in the region, offering a wide opportunity to India. In addition, the appreciation of Yuan against the USD vis a vis a depreciation of INR against the USD offers a competitive advantage to India in the export markets. We expect India to benefit from the cost competitiveness which could provide opportunities for the textile industry. Considering the importance of the textile sector, the Central Government has implemented important policies that are expected to catalyse the growth of the Indian textile sector over the coming years. The TUFS scheme of the Government of India and other subsidy schemes of various state governments have kept the cost of borrowed funds in low single-digit, ensured continuous power at subsidised cost and other benefits like capital subsidy and sales tax/vat concession. Besides, the Government has allowed 100% FDI under the automatic route facilitation foreign investments. Rising government focus and favourable policies is leading to growth in the textiles and clothing industry. Foreign direct investment (FDI) in textile sector increased to US$ 1,587.8 million in FY15 from US$ 1,424.9 million in FY14. The Ministry of Textiles is encouraging investments through increasing focus on schemes such as Technology Up-gradation Fund Scheme (TUFS). To promote apparel exports, 12 locations have been approved by the government to set up apparel parks for exports. As per the 12th Five Year Plan, the Government plans to provide a budgetary support of US$ 4.25 billion to textiles. Free trade with ASEAN countries and proposed agreement with European Union will also help boost exports. The outlook of Indian textile industry is positive over the medium to long-term. The sector is likely to grow at a good pace with domestic consumption as well as exports demand growing hand in hand. The Indian textiles and apparel industry is expected to grow to a size of US$ 223 billion by 2021.
3 China s slowdown in T & A export to benefit India China s share in global T&A export to reduce from present level due to two major factors 1. Increased growths in China s domestic demand driven by higher incomes and increased per capita spend on apparel. a. On supply side, China s shift towards service economy and manufacturing of value added sectors to result in a changing supply chain landscape; this will benefit of South East Asian countries. b. Rising per capita income making China a self consuming economy (domestic consumption growing at 13% CAGR) likely to impact its ability to export. 2. Chinese export becoming uncompetitive. a. Chinese manufacturing becoming less competitive due to rising labor and power cost which has resulted in decline in T&A exports from China. Wages in China have doubled over the past five years. Monthly manufacturing wages in Shanghai were about $ , about three times higher than those in Hanoi, Vietnam's capital. b. Indian products are design lead compared to commoditized products of China. We recommend a buy on VTL, Trident and RSWM refer valuation table for further details Despite the ongoing capex in all the companies debt has been under check and in reducing mode from FY17. Company CMP Mcap FY12 FY13 FY14 FY15 FY16 FY17 RSWM Vardhman 1,338 7, Trident 86 4, Valuations indicate that the stocks are not expensive; under reasonable multiple assumption our top pick is VTL (+30.7%) followed by Trident (+31.2%) and RSWM (27.2% Upside). ---Target Multiple Target on FY19e --- Company CMP Mcap P/E Cash P/E EV/E P/E Cash P/E EV/E Avg TP Upside (%) KPR 765 5, (12.9) RSWM Indo Count Vardhman 1,338 7, Banswara (16.1) Sutlej 930 1, (6.7) Trident 86 4, SP Apparels (12.0)
4 Vardhman Textiles Limited
5 Vardhaman Textile Limited (VTL) ; Man among boys!! Maintain Buy with a TP of INR1750/sh (+31% Upside) Buy Price at 12 May 2017 (INR) Price target - 12mth (INR) week range (INR) BSE Price Performance( To ) Diversified Product Portfolio The Co is present across various products like Fabrics, yarn, sewing threads, garments, steels. This presence across the entire spectrum has helped the company to de-risk its business model and be less prone to the cyclicality of a particular business segment. The company has been continuously moving up the value chain which is likely to help increase sales volumes and aid margin expansion. Sustainable Growth Performance (%) 1m 3m Absolute BSE Stock data Market cap (INRm) Market cap (USDm) Shares outstanding (m) Major shareholders Free float (%) Avg daily value traded (USDm) Key Indicators (Mar-2017) (Mar-2016) ROE (%) Debt/equity (x) Price/book (x) Net interest cover (x) Operating profit margin (%) EPS PE Ratio Shareholding Pattern (Mar-2017) 12m % VTL is currently amidst expanding its capacity mainly in the Fabric segment. This will help tap the opportunity in the high margin fabric segment, although the top-line for FY17 is likely to be subdued owing to the full capacity utilization and demonetization impact on domestic market, the same is likely to pick up FY18 onwards. VTL is operating at optimum capacity VTL is currently operating at optimum capacity which is benefited from capacity expansion. As the yarn segment is more volatile, the company is looking at expanding capacity in the better margin fabric space. VTL plans to incur a capex of 1,000 crore over FY16-19, of which 600 crore is for fabric capacity expansion. The benefits of the capacity expansion to be seen over the next 2-3 years. VTL has reduced debt in spite of increasing capex In spite of incurring a capex over the last 5 years, VTL has been able to reduce its debt/equity ratio. During FY17, VTL has sold 40% stake (of 51%) in its subsidiary VYTL to its JV partner for 396 crore and this will help in VTL s business expansion plan. Company net debt has reduced by a whopping INR902cr and we expect company to generate cash (PAT + Depr) of INR3700cr over FY17-19e indicating that at INR7340cr Mcap the stock is available yet at reasonable valuations. Valuations ; maintain TP of INR1750/sh (+31% Upside) We derive our TP based on average of P/E of 12x and EV/E of 5.5x on on FY19e earnings. Given the strong B/S and high margins that the company generates the multiples are reasonable on the contrary any possible acquisition might be seem favorable. Key Financials FY14 FY15 FY16 FY17 FY18e FY19e Revenues 6,240 6,952 6,006 6,261 6,887 7,576 EBITDA 1,537 1,284 1,287 1,420 1,521 1,598 Reported PAT EPS (INR) EBIDTA (%) PAT (%) PE (x) EV/EBITDA(x)
6 Key Financials - VTL Income statement (Mn) FY14 FY15 FY16 FY17 FY18e FY19e Income from operations 6,240 6,952 6,006 6,261 6,887 7,576 Total operating expenses 4,703 5,668 4,719 4,841 5,366 5,978 EBITDA 1,537 1,284 1,287 1,420 1,521 1,598 Reported profit Adjusted net profit Growth metrics (%) Revenue growth (%) (13.6) EBITDA 50.2 (16.5) PBT 90.6 (40.3) Net profit (44.3) (19.1) 6.5 EPS (43.3) (19.1) 6.5 Balance sheet FY14 FY15 FY16 FY17 FY18e FY19e Equity capital Reserves & surplus 3,070 3,313 3,784 4,218 4,615 5,038 Shareholders funds 3,132 3,375 3,846 4,273 4,670 5,093 Borrowings 2,896 1,892 2,209 1,809 1,409 1,009 Minority interest Sources of funds 6,717 5,932 6,640 6,464 6,531 6,624 Net block 2,884 2,653 2,968 2,589 2,532 2,454 Capital work in progress Total fixed assets 2,979 2,737 2,968 2,639 2,532 2,454 Investments ,132 1,868 1,812 1,814 Net current assets 2,954 2,326 2,541 1,957 2,187 2,356 Uses of funds 6,717 5,932 6,640 6,464 6,531 6,624 Book value per share (BV) Ratios FY14 FY15 FY16 FY17 FY18e FY19e ROE (%) ROCE (%) Net debt/equity (0.04) Debt/Equity Valuations parameters FY14 FY15 FY16 FY17 FY18e FY19e EPS (INR) YoY growth (%) (43.3) (19.1) 6.5 CEPS (INR) PE (x) Price/BV(x) EV/Sales (x) EV/EBITDA (x)
7 4QFY17 in line with expectations. QFY17 Vardhman textiles results were in line to our expectations; Company has performed with stupendous growth of INR16085cr (-3%YoY; 9%QoQ) driving EBITDA to INR324cr (-15%YoY;-12% QoQ), margins plummeted by - 288bps YoY to 20% as Raw materials cost increased driving PAT to INR159cr (-1% YoY; -17% QoQ). We expect FY18e EPS to be INR144/sh (35% YoY). While we expect margins to hold on the top-line growth is the key driving factor for Vardhman textiles. DESCRIPTION Mar-17 Mar-16 YoY (%) Dec-16 Q oq (%) FY17 FY16 YoY (%) Net Sales % % % Other operating income % 62-21% % Net Sales & Other Op Income % % % Total Expenditure % % % (Inc / Dec In Stocks) % -76 0% % Purchase of Fin Goods 7 5 0% -3 0% % Cost of Services & RM % 751 8% % Op & M Exp % 221-8% % Electricity, Power & Fuel % 145 1% % Employee Cost % 123 3% % PBIDT (Excl OI) % % % Other Income 0 0 0% 0 0% 0 0 0% Operating Profit % % % Interest % 20 6% % Exceptional Items 0 0 0% 0 0% 0 0 0% PBDT % % % Depreciation % 85 6% % PBT % % % Tax % 76-25% % Extraordinary Items Consolidated Net Profit % % % EPS % 31-8% % Cash EPS % 45-1% % Exp as % of sales Mar-17 Mar-16 Chg (bps) Dec-16 Chg (bps) FY17 FY16 Chg (bps) Cost of Services & RM. 45% 45% % % 47% Op & M Exp. 14% 15% % 0 13% 14% Electricity, Power & Fuel. 9% 10% -14 9% 0 10% 11% Employee Cost. 8% 8% 7 8% -42 8% 7% 42 Margins % Mar-17 Mar-16 Chg (bps) Dec-16 Chg (bps) FY17 FY16 Chg (bps) PBIDTM% (Excl OI) PATM% Tax (%)
8 VTL Quarterly-Segment Description Mar-16 Jun-16 Sep-16 Dec-16 Mar-17 REVENUE FROM OPERATIONS 1,763 1,598 1,617 1,578 1,703 Fabric Textiles 1,613 1,421 1,443 1,435 1,550 Unallocate Less Inter Segment Revenue Net Sales/Inc. From Ops. 1,651 1,474 1,497 1,469 1,608 Growth QoQ (%) Fabric Textiles Unallocate Net Sales/Inc. From Ops PBIT Fabric Textiles Unallocate Less Interest Other Un-Allocable Exp (2) (13) (283) (11) (12) Total Profit Before Tax EBIT Margin (%) Fabric Textiles Unallocate CAPITAL EMPLOYED 7,210 6,799 7,391 7,484 6,894 Capital Work In Progress Fabric Textiles 5,265 4,670 4,144 4,212 4,505 Unallocate 1,515 1,766 2,871 2,888 2,072 ROCE (%) Fabric Textiles Unallocate
9 Better operating margin performance vs peers VTL having better operating margin compared to its peers and higher EBITDA margins will outweigh lower assets turns and improve Vardhman s profile and invested capital will help improve higher profitability margins in future. Strong Free Cash Flow puts co in strong spot VTL s strong cash flows will support the co to repay its debt.
10 Debt Equity ratio to reduce still in future Despite the ongoing capex over the years, the company has managed to bring down the debt/equity ratio. Over the next two years, we expect the cash to be used to pay debt. This will also aid the company to improve the normalized return ratios in the long run. Benefits of Capacity Expansion VTL is expanding its fabric capacity and future expansions are likely to be mainly for increasing fabric capacity and whatever capacity expansions in the yarn segment would be mainly aimed at meeting the internal demand of yarn for scaling up the fabric production. VTL has incurred a capital expenditure of ~INR2000 crore in the last 5 years. Over the same period, it has registered revenue CAGR of 8%. Currently, VTL operates at near 100% utilization and hence does not expect significant growth in FY18e. The company is currently consolidating its fabric business and is looking at expanding capacity in this space. In FY16, VTL announced a capital expenditure of INR1000 crore over 3 years towards increasing weaving (looms) capacities, increasing yarn dyed and printing fabric capacity, besides some line balancing equipment. Post the capex, grey fabric capacity will increase to 210 mm from 170 mm currently and processed fabric capacity will increase to 150 mm from 110 mm now (including 18 mm of printed fabric line). VTL margins are among the best in the industry FY17e EBITDA Company Sales EBITDA PAT EPS Margin (%) PAT Margin (%) KPR 2, RSWM 2, Indo Count 2, Vardhman 6,184 1,470 1, Banswara 1, Sutlej 2, Mandhana 1, Sangam 1, Damodar Trident 4, Gokaldas Exp 804 (10) (27) (1.2) (3.3) SP Apparels
11 RSWM
12 RSWM ; operating leverage to play out/ Maintain Buy with a TP of INR540/sh (+27% Upside) Buy Price at 12 May 2017 (INR) Price target - 12mth (INR) week range (INR) BSE Price Performance( To ) RSWM 4QFY17 disappoints 4QFY17 results of RSWM were below expectations; Top line increased by INR823cr (+6%YoY; 18%QoQ) However margins declined by 654bps to 9% on account of increased Operating and Raw materials cost driving the EBITDA to INR71cr (-40%YoY; +7%QoQ). PAT at INR29cr (-8%YoY; +208%QoQ) translating to an EPS of INR12/sh for 4QFY17. Cash EPS of INR99/sh indicate that the stock is trading at Cash P/E of 4.3x FY17 earnings; we believe that operational benefits are likely to play out post the multiple initiatives taken by the company. Performance (%) 1m 3m Absolute BSE Stock data Market cap (INRm) Market cap (USDm) Shares outstanding (m) Major shareholders Free float (%) Avg daily value traded (USDm) Key Indicators (Mar-2017) ROE (%) Debt/equity (x) Book value/share (INR) Price/book (x) Net interest cover (x) Operating profit margin (%) EPS PE Ratio Shareholding Pattern (Mar-2017) 12m % Capex benefit to kick in. The Company has continuously invested in modernization and expansion of all its business verticals. In the last five years it invested INR885cr towards this goal. While capacity enhancement has facilitated cost-competitiveness, technology up gradation has ensured superior product quality Value addition and capability enhancement likely to help bridge margin gap The Company working on its value addition with focused efforts towards widening the proportion of value-added variants in its product basket in line with evolving industry trends and customer requirements. This should cement its identity as a preferred partner to discerning Indian and global brands. Even as the Company is growing in size, the management is focused on improving business efficiencies namely strengthening productivity, improving resource procurement and utilization and eliminating wastages. This cost-competitiveness is expected to sustain business operations through good times and bad Valuations; Maintain BUY with a TP of INR540/sh (+27% Upside) We derive our TP based on average of 9xP/E, 5xCash P/E and 6x EV/E on FY19e earning. Key Financials FY15 FY16 FY17 FY18e FY19e Revenues 3,023 2,970 3,004 3,198 3,516 EBITDA Reported PAT EPS (INR) EBIDTA (%) PAT (%) PE (x) EV/EBITDA(x)
13 Key Financials - RSWM Income statement (Mn) FY14 FY15 FY16 FY17 FY18e FY19e Income from operations 3,146 3,023 2,970 3,004 3,198 3,516 Total operating expenses 2,744 2,657 2,559 2,667 2,842 3,152 EBITDA Reported profit Adjusted net profit Dividend per share Growth metrics (%) Revenue growth (%) 17.9 (3.9) (1.8) EBITDA 16.1 (9.0) 12.3 (18.0) EPS 41.2 (16.1) 25.4 (6.8) Balance sheet FY14 FY15 FY16 FY17 FY18e FY19e Equity capital Reserves & surplus Shareholders funds Borrowings 1,141 1,117 1,189 1,287 1,140 1,060 Minority interest Sources of funds 1,586 1,644 1,899 1,985 2,014 2,037 Net block 1,007 1,161 1,143 1,190 1,151 1,126 Capital work in progress Total fixed assets 1,013 1,161 1,143 1,190 1,151 1,126 Investments Net current assets Uses of funds 1,577 1,644 1,899 2,004 2,014 2,037 Book value per share (BV) Ratios FY14 FY15 FY16 FY17 FY18e FY19e ROE (%) ROCE (%) Net debt/equity Debt/Equity Valuations parameters FY14 FY15 FY16 FY17 FY18e FY19e EPS (INR) YoY growth (%) 41.2 (16.1) 25.4 (6.8) CEPS (INR) PE (x) Price/BV(x) EV/Sales (x) EV/EBITDA (x)
14 4QFY17 disappoints 4QFY17 results of RSWM were below expectations; Top line increased by INR823cr (+6%YoY; 18%QoQ) However margins declined by 654bps to 9% on account of increased Operating and Raw materials cost driving the EBITDA to INR71cr (-40%YoY; +7%QoQ). PAT at INR29cr (-8%YoY; +208%QoQ) translating to an EPS of INR12/sh for 4QFY17. Particulars Mar-17 Mar-16 YoY(%) Dec-16 Q0Q(%) FY17 FY16 YoY(%) Net Sales % % 2,994 2,955 1% Other opr income % 4-100% % Net Sales & Other Op Inc % % 3,004 2,970 1% Total Expenditure % % 2,667 2,559 4% (Inc) / Dec In Stocks % (52) -190% (56) (5) 976% Purchase of Fin Goods % 9-21% % Cost of Services & RM % 435 4% 1,721 1,606 7% Opr & Manu Exp % % % Power & Fuel Cost % % % Employee Cost % 92-10% % PBIDT (Excl OI) % 66 7% % Other Income % 4 209% % Operating Profit % 70 18% % Interest % 27 2% % PBDT % 43 29% % Depreciation % 31 3% % PBT % 12 96% % Tax (6) % 2-330% % Profit After Tax % 9 208% % EPS % 4 208% % Cash EPS % 17 51% % Exp as % of sales Mar-17 Mar-16 Chg(bps) Dec-16 Chg(bps) FY17 FY16 Chg(bps) Raw Materials Opr & Manu Exp Emp Cost (300) Margins (%) Mar-17 Mar-16 Chg(bps) Dec-16 Chg(bps) FY17 FY16 Chg(bps) PBIDTM% (Excl OI) (80) (262) PATM% (22) Tax(%) (24.40) (4,521) (1,490) RSWM making its business stronger RSWM has built one of the most impressive textile manufacturing infrastructures in the country which exports a complete range of yarn and fabric to over 78 countries across Europe, South Africa, Australia, Korea, Belgium, Singapore, Italy, Egypt and the Gulf countries. With nearly 50% of RSWM's production exported, the Company has a significant presence in the world of textiles. Capability Enhancement - The Company has continuously invested in modernisation and expansion of all its business verticals. In the last five years it invested INR885 crore towards this goal. While capacity enhancement has facilitated cost-competitiveness, technology up gradation has ensured superior product quality. Footprint widening - As capacities have increased, the Company has made significant investments towards creating markets for the additional volumes. It has deepened its presence in India to cater to all textile hubs and widened its global footprint across key geographies.
15 Sustaining its growth The Company working on its value addition with focused efforts towards widening the proportion of value-added variants in its product basket in line with evolving industry trends and customer requirements. This should cement its identity as a preferred partner to discerning Indian and global brands. Even as the Company is growing in size, the management is focused on improving business efficiencies namely strengthening productivity, improving resource procurement and utilization and eliminating wastages. This costcompetitiveness is expected to sustain business operations through good times and bad Capex Driven Co channelized INR134 crore in fresh capital expenditure investments last year. It moderates the Balance Sheet on the one hand and enhances capacity on the other. The result is that when the additional capacity is implemented, the accruing returns could strengthen shareholder value. The capex proposal entailing the modernization of Fabric Unit at Banswara and Yarn division at Bagalur amounting to INR3.17 crore and INR10 crore were completed during the year thereby improving the overall productivity Debt Equity ratio coming down The Company has invested in its various business verticals; it prudently deployed surpluses in de-leveraging its financial statements. The low debt-equity and a healthy cash flow generated from operations provide the co the necessary financial muscle to implement future capital investment projects and strengthening business capabilities. The co has paid INR 500cr quantum of debt repaid in 3yrs. RoE and RoCE has taken a hit due to new capex co is taken; we believe the co needs to improve it returns over next few years.
16 Revenue growth and margins have been lagging peers we believe that with multiple initiatives there are set to improve.
17 Trident Ltd
18 Trident Ltd moving up the value chain!! Maintain Buy with a TP of INR113/sh (+31% Upside) Buy Price at 12 May 2017 (INR) Price target - 12mth (INR) week range (INR) BSE Price Performance( To ) Management expects cotton prices to moderate: Management expects bed linen utilization levels to increase to 40-50% in FY18 (29% in FY17) and terry towel utilization level at 55-60% (50% in FY17). EBITDA margin guidance for FY18-19 in the range of 18-22%. The company expects cotton prices to moderate in the coming two quarters; however, Textile margins are likely to remain flat due to currency Headwinds.The Company hedges based on order backlog and are generally exposed to spot currency for nearly 60% of its receivables. Performance (%) 1m 3m Absolute BSE Stock data Market cap (INRm) Market cap (USDm) Shares outstanding (m) Major shareholders Free float (%) Avg daily value traded (USDm) Key Indicators (Mar-2017) ROE (%) Debt/equity (x) Book value/share (INR) Price/book (x) Net interest cover (x) Operating profit margin (%) EPS PE Ratio Shareholding Pattern (Mar-2017) 12m % Increase in capacity utilization Gradual increase in capacity utilization for Trident will result in operating leverage benefits. Company has revisited its Capex plan of Yarn Modernization Project (Rs crore) and Captive Power Project (Rs 393 crore for 60 MW) at its facility in Budni, Madhya Pradesh. Going forward, based on free cash flow generation, the Board may evaluate a Captive Power Plant at its Budni Facility in smaller phases. Integrated operations with pan global presence Trident has presence across the textile manufacturing value chain (from cotton yarn to value added home textile). This helps to bring better product portfolio to grow its business, strengthen value addition & control risk associated with raw material price fluctuation. Trident consumes ~38% of yarn internally. Company continuously focus on increasing captive consumption of yarn & expects captive consumption to reach 55%-60% at full utilization level. This incremental captive consumption could benefit company from better operational margins. Valuations; Maintain Buy with a TP of INR113/sh (+31% Upside) We derive our TP based on a average of P/E of 12x, EV/E of 7x on FY19e earnings. Key Financials FY15 FY16 FY17 FY18e FY19e Revenues 3,786 3,697 4,755 5,184 5,702 EBITDA ,025 1,120 Reported PAT EPS (INR) EBIDTA (%) PAT (%) PE (x) EV/EBITDA(x)
19 Key Financials DESCRIPTION FY14 FY15 FY16 FY17 FY18e FY19e sales 3,884 3,786 3,697 4,755 5,184 5,702 PBIDT (Excl Other Inc) ,025 1,120 PAT EPS Cash EPS Growth (%) FY14 FY15 FY16 FY17 FY18e FY19e sales 16% -3% -2% 29% 9% 10% PBIDT 29% -7% 8% 23% 12% 9% PAT 294% -39% 98% 44% 14% 19% ROCE (%) ROE (%) Market Capitalization Equity Paid Up Reserves and Surplus Net Worth Total Debt Borrowings Investments Cash and Bank balance Enterprise Value EV/E P/E Cash P/E Margins (%) FY14 FY15 FY16 FY17 FY18e FY19e PBIDTM (%) 19% 18% 20% 19% 20% 20% PATM (%) 5% 3% 6% 7% 7% 8% Key Ratios FY14 FY15 FY16 FY17 FY18e FY19e Debt/Equity Price / Book Value(x)
20 4QFY17 results were stellar Trident 4QFY17 a positive surprise. With revenues of INR1234cr (32%YoY; +9%QoQ) outperformed with a stupendous growth driving EBITDA at INR213cr (7%YoY;-6%QoQ) the EBITDA does not reflect the top-line growth as margins plummeted by - 395bps YoY to 17% on account of increased RM cost driving PAT to INR 100cr (+65% YoY; +27%QoQ) translating to an EPS of INR2/sh for 4QFY17. Total Debt has been reduced by 19% from INR3035cr in FY16 to INR2550cr in FY17 with cash generation of INR INR749cr for FY17 we believe that the company can continue to pare its debt further. The company s expects Revenue and PAT to grow at a CAGR of 17% and 35% for FY17-19E respectively on account of vertically integrated operations with pan global presence, focus on value added products, initiation to expand its presence in overseas market and More than 75% of Long Term Debt is covered under TUFS loan and hence lower interest rate. However we have factored in a conservative CAGR growth of 9.5% for Revenue and 16% for PAT for FY17-19E. DESCRIPTION Mar-17 Mar-16 YoY (%) Dec-16 QoQ (%) FY17 FY16 YoY (%) Net Sales % % % Other operating inc % 3 908% % Net Sales & Other Op Inc % % % Total Expenditure % % % PBIDT (Excl OI) % 226-6% % Other Income % 7 571% % Operating Profit % % % Interest % 28 16% % Exceptional Items 0 0 0% 0 0% 0 0 0% PBDT % % % Depreciation % 104-2% % PBT % % % Tax % 24 24% % Profit After Tax % 79 27% % Basic EPS % 2 27% % Cash EPS % 4 10% % Exp as % of sales Mar-17 Mar-16 Chg(bps) Dec-16 Chg(bps) FY17 FY16 Chg(bps) Raw Materials Opr & Mfr Exp Employee Exp Margins (%) Mar-17 Mar-16 Chg(bps) Dec-16 Chg(bps) FY17 FY16 Chg(bps) PBIDTM% (Excl OI) Tax%
21 Value added capacity Addition The company invested ~INR2700 crs, during FY14 to FY16 in setting up capacities for the future. Of the total capex ~INR1200 crs was spent on more than doubling the capacity of terry towels. Capacity in terry towels went up by 48,000 tones, taking total terry towel capacity to 90,000 tons per annum for the company. Trident has since emerged as the company with the largest terry towel capacity. The balance INR1500 crs was invested in creation of a new category, i.e. bed linens. The co setup a bed linen plant with a capacity of ~ 43 mn meters. This front-ended capacity expansion was supported with back-ended expansion of its yarn capacity. Business Transformation Trident has progressively trended its paper output towards value-addition. Five years ago, 100 per cent of its paper manufacturing capacity comprised maplitho as well as writing & printing paper. There has been a big transformation since; copier paper, fetching higher realizations over the conventional varieties, now accounts for about 50 per cent of its capacity and is projected to increase to 60 per cent to 70 per cent of all its paper output two years from now. Strong Global outlook for Home Textiles for Trident The Indian home textile industry is expected to expand at a CAGR of 8.3% during to USD8.2 billion in 2021 (from USD4.7 billion in 2014) on the back of increasing spends on premium products, higher per capita income and increasing brand awareness. The forecast for the next five years looks similar. Globally the retail value of home textiles is expected to reach USD billion (CAGR of 2.4%) in Capex has been funded by internal accruals; over the last 4years capex of ~INR3700cr has been done with no increase in debt. The company aims to prepay high-cost debt, aside from scheduled TUFS debt payments in FY18. Debt/ Equity ratio is currently at 1.2x and we expect the same to fall further.
22 Margins have been very stable and we expect company to be able to maintain the margins with ease. Trident margins are among the best in the industry; only Indocount and VTL have better margin than Trident FY17e EBITDA Company Sales EBITDA PAT EPS Margin (%) PAT Margin (%) KPR 2, RSWM 2, Indo Count 2, Vardhman 6,184 1,470 1, Banswara 1, Sutlej 2, Mandhana 1, Sangam 1, Damodar Trident 4, Gokaldas Exp 804 (10) (27) (1.2) (3.3) SP Apparels
23 Disclosures: I, Sandeep Palgota, research analyst and the author of this report, hereby certify that all of the views expressed in this research report accurately reflect our personal views about any and all of 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. Analysts aren't registered as research analysts by FINRA and might not be an associated person of the PCS Securities Ltd. PCS Securities generally prohibits its analysts, persons reporting to analysts and their dependent family members 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 PCS 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 PCS Securities. While we would endeavor to update the information herein on reasonable basis, PCS Securities, their directors and employees are under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent PCS Securities from doing so. 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 may 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. PCS 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 of investment may vary because of changes in interest rates, foreign exchange rates or any other reason. PCS Securities accept no liabilities 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. 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.
TRIDENT LTD. 21 Sept 2017 CMP INR 101. Initiating Coverage (BUY) Target Price INR 126
21 Sept 2017 TRIDENT LTD CMP INR 101 Initiating Coverage (BUY) Target Price INR 126 Stock Details Industry TEXTILES Bloomberg Code TRID:IN BSE Code 521064 Face Value (Rs.) 10.00 Market Cap. (Rs. mn) 52,376.6
More informationSuzlon Energy Ltd RESULT UPDATE 16th August, 2017
RESULT UPDATE 16 th August, 2017 Aug-16 Oct-16 Dec-16 Feb-17 Apr-17 Jun-17 Aug-17 Please vote for us in Asiamoney Brokers Poll 2017: https://www.euromoney.com/article/b13j49qfcr6j pp/asiamoney-brokers-poll-2017-vote-now
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 informationCompany Overview. Financial Performance
Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Shri Jagdamba Polymers Ltd. CMP: 44.2 January 15, 216 Stock Details BSE code 512453 BSE ID SHRJAGP Face value
More informationPEER GROUPS CMP MARKET CAP EPS P/E (X) P/BV(X) DIVIDEND Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)
BUY CMP 1025.45 Target Price 1160.00 INDO COUNT INDUSTRIES LTD Result Update (PARENT BASIS): Q2 FY16 DECEMBER 1 st 2015 ISIN: INE483B01018 Index Details Stock Data Sector Textiles BSE Code 521016 Face
More informationCompany Overview. Financial Performance
CMP: 14.00 February 11, 2016 Stock Details BSE code 521167 BSE ID FRONTBUSS Face value ( ) 5 No of shares (m) 21.3 52 week H/L 31.3/12.1 Market cap ( m) 298.5 30 days avg vol (No) 42,670 Free float ( m)
More informationKPR Mills Ltd 1QFY18 Result Update Target: Rs 944. Textile revenue impacted by slowdown due to GST, recovery from 2QFY18 onwards
KPR Mills Ltd 1QFY18 Result Update Target: Rs 944 Previous Rating: Accumulate Current Rating: Accumulate Textile revenue impacted by slowdown due to GST, recovery from 2QFY18 onwards CMP (Rs) 806 Target
More informationTrident Ltd. Buy & Add on dips
Trident Ltd. Buy & Add on dips 33,351.8 38,689.6 37,553.3 36,656.6 46,944.2 18-Apr-17 18-May-17 18-Jun-17 18-Jul-17 18-Aug-17 18-Sep-17 18-Oct-17 18-Nov-17 18-Dec-17 18-Jan-18 18-Feb-18 18-Mar-18 Trident
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 informationGarware Wall Ropes ACCUMULATE. Performance Highlights CMP. `550 Target Price `618. 2QFY2017 Result Update Textile. Investment Period 12 months
2QFY217 Result Update Textile November 16, 216 Garware Wall Ropes Performance Highlights Quarterly Data (`cr) 2QFY17 2QFY16 % yoy 1QFY17 % qoq Revenue 232 214 8.5 225 3.3 EBITDA 4 26 5.9 31 29.4 Margin
More informationBUY. White cement steals the show JK CEMENT. Target Price: Rs 1,220. Other highlights
JK 20 NOV 2017 Quarterly Update BUY Target Price: Rs 1,220 White cement steals the show JK Cement s (JKCE) Q2FY18 EBITDA at Rs 2.1 bn (up 30% YoY) was higher than our and consensus estimates, mainly due
More informationPrabhat Dairy Ltd. RESULT UPDATE 8th June, 2018
RESULT UPDATE 8 th June, 2018 Sep-15 Jan-16 May-16 Sep-16 Jan-17 May-17 Sep-17 Jan-18 May-18 India Equity Institutional Research II Result Update - Q4FY18 II 8 th June, 2018 2 Under Expansion Mode CMP
More informationSymphony Ltd. RESULT UPDATE 31st October 2017
. RESULT UPDATE 31st October 2017 Oct-14 Apr-15 Oct-15 Apr-16 Oct-16 Apr-17 Oct-17 India Equity Institutional Research II Result Update Q2FY18 II 31st October 2017. CMP INR 1,465 Target INR 1,700 Potential
More informationBharat Forge. Result Update. Q4FY13 Result Highlights. Valuation. No Respite in Sight May 29, Institutional Research 1
[ Result Update Equity India Forging & Industrials Bharat Forge Ltd. No Respite in Sight May 29, 2013 CMP (`) Target (`) 241 238 Potential Upside Absolute Rating (1.24)% HOLD Market Info (as on May 28,
More informationVisaka Industries Ltd
Company Update Superior Product Mix & New Age Markets to Aid Growth New investments to aid growth: Visaka continues to give a good set of numbers. YoY EPS grew at 142% aided by a revenue growth of 1.5%
More informationCapacity expansion to drive growth and profitability
STOCK POINTER Swaraj Engines Ltd. BUY Target Price `656 CMP `41 FY14 PE 6.9x Index Details Sensex 17,853 Nifty 5,39 BSE 1 5,367 Industry Auto parts Scrip Details Mkt Cap (` cr) 59 BVPS (`) 161 O/s Shares
More informationChange EPS. (Rs) FY
17 AUG 217 / Quarterly Update BUY Target Price: Rs. 662 : Revenue up 21% Y-o-Y, strong growth in Non-GLE segment GMM Pfaudler Ltd(GMM) in 1QFY18posted revenues of Rs 69 Cr. (up 21% Y-o-Y, down 13% Q-o-Q)
More informationGoodyear India ACCUMULATE. Performance Highlights. CMP Target Price `326 `374. 1QCY2012 Result Update Tyres. Key financials
1QCY212 Result Update Tyres June 6, 212 Goodyear India Performance Highlights Y/E December (` cr) 1QCY212 1QCY211 % chg (yoy) 4QCY211 % chg (qoq) Net sales 331 336 (1.6) 395 (16.2) EBITDA 2 24 (18.6) 34
More informationITC ACCUMULATE. Performance Highlights CMP. `257 Target Price `284. 3QFY2017 Result Update FMCG. Investment Period 12 Months
3QFY2017 Result Update FMCG January 30, 2017 ITC Performance Highlights Quarterly result (Standalone) (` cr) 3QFY17 3QFY16 % yoy 2QFY17 %qoq Revenue 9,248 8,867 4.3 9,661 (4.3) EBITDA 3,546 3,475 2.1 3,630
More informationSQS India BFSI Ltd HOLD. Impact of Macro Headwinds Still Hurting; Revenue from US May Pick up in FY18E
Company Update Impact of Macro Headwinds Still Hurting; Revenue from US May Pick up in FY18E EBITDA Margins recovered by 618 bps QoQ: The company has witnessed many challenges over the year FY17 starting
More informationBritannia Industries Ltd.
. RESULT UPDATE 30th May, 2017 May-16 Jul-16 Sep-16 Nov-16 Jan-17 Mar-17 May-17 India Equity Institutional Research II Result Update - Q4FY17 II 30 th May, 2017 2 Growth Path ahead CMP INR 3419 Target
More informationBajaj Electricals Ltd.
4 Recommendation CMP Target Price Sector Stock Details Book Profit Rs. 197 Rs. 178 Consumer Durable Quarterly Analysis Bajaj Electricals has reported a dismal performance where the EBIDTA margin was down
More informationPhillips Carbon Black Ltd
4 Recommendation BUY Snail Pace Recovery CMP (06/02/2013) Rs. 85 Target Price Rs. 110 Sector Stock Details Carbon Black BSE Code 506590 NSE Code Bloomberg Code PHILIPCARB PHCB IN Market Cap (Rs crs) 293
More informationPEER GROUPS CMP MARKET CAP EPS P/E (X) P/BV(X) DIVIDEND Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)
BUY CMP 734.45 Target Price 845.00 WELSPUN INDIA LIMITED Result Update (CONSOLIDATED): Q2 FY16 OCTOBER 24 th 2015 ISIN: INE192B01023 Index Details Stock Data Sector Textiles BSE Code 514162 Face Value
More informationAhluwalia Contracts (India)
May-14 Jul-14 Aug-14 Sep-14 Oct-14 Dec-14 Jan-15 Feb-15 Apr-15 May-15 India Research Infrastructure May 22, 215 QUARTERLY REVIEW Bloomberg: AHLU IN Reuters: AHLU.BO BUY Better performance ahead ACIL posted
More informationPennar Industries Ltd.
4 Recommendation CMP Target Price Sector Stock Details BUY Rs. 25 Rs.31 Metals Moderate Quarter Pennar Industries has reported a moderate consolidated quarter due to lower demand in the auto, engineering,
More informationVardhman Textiles BUY. May 30, Investor s Rationale
May-13 Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14. Vardhman Textiles Ltd.. BSE Code: 502986 NSE Code: VTL Reuters Code: VART.NS Bloomberg Code: VTEX:IN May 30,
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 informationAmara Raja Batteries BUY. Performance Highlights. CMP `1,010 Target Price `1,167. 2QFY2017 Result Update Auto Ancillary. 3-year price chart
2QFY217 Result Update Auto Ancillary November 8, 216 Amara Raja Batteries Performance Highlights BUY CMP `1,1 Target Price `1,167 Y/E March (` cr) 3QFY16 3QFY15 % chg (yoy) 2QFY16 % chg (qoq) Net Sales
More informationBritannia Industries Ltd.
. RESULT UPDATE 9th August, 2017 Aug-16 Oct-16 Dec-16 Feb-17 Apr-17 Jun-17 Aug-17 Please vote for us in Asiamoney Brokers Poll 2017: https://www.euromoney.com/article/b13j49qfcr6j pp/asiamoney-brokers-poll-2017-vote-now
More informationColgate-Palmolive India Ltd.
RESULT UPDATE 5th February, 2018 Feb-15 Aug-15 Feb-16 Aug-16 Feb-17 Aug-17 Feb-18 India Equity Institutional Research II Result Update - Q3FY18 II 5th February, 2018 CMP INR 1,120 MARKET DATA Target INR
More informationHCC BUY. Infrastructure April 10, QIP step in the right direction EVENT UPDATE. India Research. Bloomberg: HCC IN Reuters: HCNS.
Jan-14 Mar-14 Apr-14 May-14 Jul-14 Aug-14 Sep-14 Nov-14 Dec-14 Jan-15 India Research Infrastructure April 10, 2015 EVENT UPDATE Bloomberg: IN Reuters: HCNS.BO BUY QIP step in the right direction has successfully
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 informationQuarterly Result Analysis
Recommendation BUY Snapshot CMP (04/02/2011) Rs. 640 Sector Stock Details BSE Code NSE Code Bloomberg Code Market Cap (Rs. cr) Free Float (%) 52 wk HI/Lo Avg. volume BSE (Monthly) Shares o/s (Crs) Metals
More informationGMM Pfaudler Limited BUY. Performance Update CMP. `945 Target Price ` QFY2019 Result Update Industrial Machinery. Investment Period 12 Months
2QFY2019 Result Update Industrial Machinery October 26, 2018 GMM Pfaudler Limited Performance Update Standalone (` cr) Q2FY19 Q2FY18 % yoy Q1FY19 % qoq Net sales 99.2 93.2 29.8% 76.4 6.4% EBITDA 16.0 15.3
More informationFineotex Chemical Ltd
Company Update Decent Performance under Macroeconomic Pressure; Business Traction to Continue: Fineotex Chemical recorded decent set of result as consolidated sales grew by 1.1% YoY (largely in line) to
More informationCummins India Ltd Bloomberg Code: KKC IN
Company Update Margins Under Pressure; Domestic Recovery Underway Half-yearly revenue was flat; margins were under pressure: Cummins India revenue, EBITDA and PAT for H1FY17 reached to Rs.24,784mn, Rs.4,649mn
More informationConsolidated Sales (Cr) Growth EBITDA (Cr) Margin PAT Margin EPS (Rs) P/E RoE
Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 2904 Recommendation CMP Target Price BUY Rs. 312 Rs. 443 Better times ahead! reported a good set of numbers in
More informationInitiating Coverage. Uflex Ltd.
2904 Recommendation CMP Target Price BUY Rs. 283 Rs. 444 Better times ahead! reported a good set of numbers for the year FY18 and for Q4. Sales for the quarter increase by 11.8% YoY to Rs 1809.8 Cr and
More informationQuarterly results (YE Mar) 4QFY13 4QFY14 YoY(%) FY13 FY14 YoY(%)
India I Equities Metals & Mining Result Update Change in Estimates Target Reco 14 May 2014 Graphite India Cash generation accelerates; Buy Key takeaways Revenues driven by greater volumes. Graphite India
More informationMargin PAT (Rs Margin
4 Recommendation BUY Best bet at current FMCG space, Attractive Valuations; BUY CMP Rs. 345 ITC posted a good quarter in terms of Net Sales/Gross Profit/EBITDA/PAT increased by 11.8%/13.9%/18.4%/18.2%
More informationAsian Paints. CMP: INR2,722 TP: INR3,161 Buy
BSE SENSEX S&P CNX 16,739 5,049 Bloomberg APNT IN Equity Shares (m) 95.9 52-Week Range (INR) 3,366/2,395 1,6,12 Rel. Perf. (%) -5/-3/14 M.Cap. (INR b) 261.1 M.Cap. (USD b) 4.9 23 January 2012 3QFY12 Results
More informationBUY. Efforts on cost cutting paying off RAMCO CEMENTS. Target Price: Rs 435. Key highlights. Key drivers FY15 FY16E FY17E
RAMCO S BUY Target Price: Rs 435 Efforts on cost cutting paying off Q2 EBITDA at Rs 2.8 bn (up 30% YoY) was ahead of our estimates due to lower-than-expected costs. Average costs (excluding freight) declined
More informationSimplex Infrastructures
May-14 Jul-14 Aug-14 Sep-14 Nov-14 Dec-14 Jan-15 Mar-15 Apr-15 May-15 India Research Infrastructure May 27, 2015 QUARTERLY REVIEW Bloomberg: SINF IN Reuters: SINF.BO HOLD Working capital ease to improve
More informationHindustan Unilever Ltd.
. RESULT UPDATE 18 th July 2017 Jul-16 Sep-16 Nov-16 Jan-17 Mar-17 May-17 Jul-17 125 105 India Equity Institutional Research II Result Update - FY18 II 18th July, 2017 CMP INR 1158 Target INR 1206 MARKET
More informationQuick take. Ruchira Papers Ltd. BUY. Creating value through paper. Target Price. Investment Period 12 Months. 3 year daily price chart.
Ltd. Creating value through paper Limited (RPL) manufactures writing paper, printing paper and Kraft paper. The company's white writing and printing paper is used in making notebooks and writing material,
More informationKEI Industries BUY. Performance Update. Target Price. 3QFY2018 Result Update Cable. Historical share price chart. Key Financials
3QFY2018 Result Update Cable January 25, 2018 KEI Industries Performance Update Y/E March (` cr) 3QFY18 3QFY17 % yoy 2QFY18 % qoq Net sales 889 715 24 749 19 EBITDA 84 77 10 76 11 EBITDA margin (%) 9.5
More informationGraphite India BUY. Performance Highlights CMP. `93 Target Price `124. 4QFY2012 Result Update Capital Goods. Investment Period 12 Months
4QFY2012 Result Update Capital Goods May 11, 2012 Graphite India Performance Highlights Y/E March (` cr) 4QFY2012 3QFY2012 % chg (qoq) 4QFY2011 % chg (yoy) Net sales 452 437 3.5 304 48.6 EBITDA 83 90 (7.7)
More informationInox Wind BUY. Performance Highlights. CMP Target Price `242 `286. 4QFY2016 Result Update Capital Goods. 3 year price chart
4QFY216 Result Update Capital Goods May 11, 216 Inox Wind Performance Highlights Quarterly Data (Consolidated) ( ` cr) 4QFY16 4QFY15 % chg (yoy) 3QFY16 % chg (qoq) Total Income 1,829 93 96.6 941 94.2 EBITDA
More informationBlue Star Ltd BUY. Performance Update. CMP Target Price `754 `867. 4QFY2018 Result Update Cons. Durable. 3-year price chart.
May-15 Aug-15 Nov-15 Feb-16 May-16 Aug-16 Nov-16 Feb-17 May-17 Aug-17 Nov-17 Feb-18 May-18 4QFY2018 Result Update Cons. Durable May 16, 2018 Blue Star Ltd Performance Update 4QFY18 4QFY17 % chg. (yoy)
More informationKey highlights of the quarter
Recommendation BUY Results above expectations CMP (25/01/2010) Rs. 159 Target Rs. 186 Sector IT Consulting & Software Stock Details BSE Code NSE Code Bloomberg Code Market Cap (Rs. cr) Free Float (%) 52-
More informationAsian Granito BUY. Performance Highlights CMP. `270 Target Price `351. Outlook and valuation. 3QFY2017 Result Update Ceramics
3QFY2017 Result Update Ceramics January 25, 2017 Asian Granito Performance Highlights Quarterly Data (` cr) 3QFY17 3QFY16 % yoy 2QFY17 % qoq Revenue 247 236 4.3 265 (7.1) EBITDA 34 27 25.3 31 7.2 Margin
More informationParag Milk Foods BUY. Performance Update CMP. `256 Target Price `330. 2QFY2019 Result Update Dairy Products. Investment Period 12 Months
2QFY2019 Result Update Dairy Products November 6, 2018 Parag Milk Foods Performance Update Y/E March (` cr) Q2FY19 Q2FY18 % yoy Q1FY19 % qoq Net sales 573 505 13.7% 549 4.4% EBITDA 58 50 16.3% 60-2.7%
More informationIndo Count (ICNT IN) Cost and currency impacted the margins
INSTITUTIONAL EQUITY RESEARCH Indo Count (ICNT IN) Cost and currency impacted the margins INDIA MIDCAP TEXTILE Quarterly Update Top takeaways from 2QFY19 Results were lower than estimates on margin decline,
More informationBlue Star Ltd BUY. Performance Update. CMP Target Price `703 `867. 1QFY2019 Result Update Cons. Durable. 3-year price chart.
Aug-15 Oct-15 Dec-15 Feb-16 Apr-16 Jun-16 Aug-16 Oct-16 Dec-16 Jan-17 Apr-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 Jul-18 1QFY2019 Result Update Cons. Durable August 10, 2018 Blue Star Ltd Performance
More informationPidilite Industries. CMP: INR164 TP: INR186 Buy
BSE SENSEX S&P CNX 16,640 5,043 Bloomberg PIDI IN Equity Shares (m) 506.1 52-Week Range (INR) 188/134 1,6,12 Rel. Perf. (%) 1/20/5 M.Cap. (INR b) 83.0 M.Cap. (USD b) 1.5 27 July 2012 1QFY13 Results Update
More informationColgate-Palmolive. Q3FY17 Result Update Steep decline in Sales; EBITDA margin contraction continues. Sector: FMCG CMP: ` 879. Recommendation: HOLD
Colgate-Palmolive Q3FY17 Result Update Steep decline in Sales; EBITDA margin contraction continues Sector: FMCG CMP: ` 879 Recommendation: HOLD Market Statistics Current stock price (`) 879 Shares O/S
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 informationBalkrishna Industries Ltd
RESULT UPDATE 3 rd August 2017 Aug-16 Oct-16 Dec-16 Feb-17 Apr-17 Jun-17 Aug-17 Please vote for us in Asiamoney Brokers Poll 2017: https://www.euromoney.com/article/b13j49qfcr6j pp/asiamoney-brokers-poll-2017-vote-now
More informationOMAX.BO 1QFY13 Result Impressive uptick in margins. Promoters 89 grow. Continued focus on plotted development and low rise (with less construction
Batlivala & Karani RESULT UPDATE MID CAP Share Data Reuters code Bloomberg code Omaxe Maintain Outperformer Price: Rs 157 BSE Index: 17,633 13 August 2012 OMAX.BO 1QFY13 Result Impressive uptick in margins
More informationRecommendation HOLD Dismal performance drags margins Appreciating Japanese Yen, drop in volumes and increase in. Rs. 1,126.
Recommendation HOLD Dismal performance drags margins Appreciating Japanese Yen, drop in volumes and increase in Rs. 1,126 Raw material costs pulled down Maruti s EBITDA margin to Rs 1,200 6.5% in Q2FY12
More informationHOLD. Deleveraging story playing out RAMCO CEMENTS. Target Price: Rs 503. Q4 performance
RAMCO S HOLD Target Price: Rs 503 Deleveraging story playing out Ramco Cements total debt reduced by a massive Rs 5 bn to Rs 22 bn in FY16. The company generated total EBITDA of Rs 11.5 bn in FY16 and
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 informationRallis India NEUTRAL. Performance Highlights CMP. `237 Target Price - 1QFY2018 Result Update Agrichemical. Investment Period - 3-year price chart
Jan-12 Jul-12 Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Jul-16 Jan-17 1QFY2018 Result Update Agrichemical July 26, 2017 Rallis India Performance Highlights Y/E March (` cr) 1QFY2018 4QFY2017 % chg
More informationInvestment Idea. Alok Industries Ltd. Alok Industries Ltd. INVESTMENT IDEA. 2 February Investment Argument. Recommendation. Risks and Concerns
Web: www.alokindustries.com Risk Price (Rs.) Market Cap (Rs.Crs.) 52 High / Low (Rs.) Sales/MCap Book Value (Rs.) BSE NSE Reuters Bloomberg Public & Others 21% Promoters 36% Technical Trends Share Holding
More informationMahindra & Mahindra Ltd.
May-15 Aug-15 Nov-15 Feb-16 May-16 Aug-16 Nov-16 Feb-17 May-17 Aug-17 Nov-17 Feb-18 4QFY2018 Result Update Automobile May 30, 2018 Mahindra & Mahindra Ltd. Performance Update Y/E March (` cr) 4QFY18 4QFY17
More informationMarico Kaya BUY RESULTS REVIEW 4QFY15 29 APR 2015
RESULTS REVIEW 4QFY15 29 APR 2015 Marico Kaya INDUSTRY FMCG CMP (as on 28 Apr 2015) Rs 1,635 Target Price Rs 1,823 Nifty 8,240 Sensex 27,226 KEY STOCK DATA Bloomberg MAKA IN No. of Shares (mn) 13 MCap
More informationHavells India. Q4FY17 Result Update Strong Sales growth; Margins stable. Sector: Consumer Durable CMP: ` 515. Recommendation: BUY
Havells India Q4FY17 Result Update Strong Sales growth; Margins stable Sector: Consumer Durable CMP: ` 515 Recommendation: BUY Market statistics Current stock price (`) 515 Shares O/S (cr.) 62.5 Mcap (`
More informationTTK Prestige. Q2FY18 Result Update Healthy Sales growth; Margins expands. Sector: Consumer Durable CMP: ` 6,145. Recommendation: HOLD
TTK Prestige Q2FY18 Result Update Healthy Sales growth; Margins expands Sector: Consumer Durable CMP: ` 6,145 Recommendation: HOLD Market statistics Current stock price (`) 6,145 Shares O/S (cr.) 1.2 Mcap
More informationNear-term pressure, but long-term outlook positive
INDUSTRY IT CMP (as on 2 Nov 2015) Rs 1,812 Target Price Rs 2,050 Nifty 8,051 Sensex 26,559 KEY STOCK DATA Bloomberg ECLX IN No. of Shares (mn) 30 MCap (Rs bn) / ($ mn) 55/843 6m avg traded value (Rs mn)
More informationColgate-Palmolive. Q1FY18 Result Update Volume pressure continues; Soft A&P aids Margin. Sector: FMCG CMP: ` 1,083. Recommendation: HOLD
Colgate-Palmolive Q1FY18 Result Update Volume pressure continues; Soft A&P aids Margin Sector: FMCG CMP: ` 1,083 Recommendation: HOLD Market Statistics Current stock price (`) 1,083 Shares O/S (cr.) 27.2
More informationSagar Cements Ltd. Management Meet Update
Management Meet Update 26th September, 2017 Sep-14 Mar-15 Sep-15 Mar-16 Sep-16 Mar-17 Sep-17 India Equity Institutional Research II Management Meet Update II 26th September, 2017 2 Robust earnings outlook!
More informationParag Milk Foods BUY. Performance Update CMP. `324 Target Price `410. 1QFY2019 Result Update Dairy Products. Investment Period 12 Months
1QFY2019 Result Update Dairy Products August 8, 2018 Parag Milk Foods Performance Update Y/E March (` cr) Q1FY19 Q1FY18 % yoy Q4FY18 % qoq Net sales 549 413 32.9 518 5.9 EBITDA 60 29 103% 55 8.4% EBITDA
More informationKEI Industries BUY. Performance Update. CMP Target Price `433 `508. 4QFY2018 Result Update Cable. Historical share price chart.
May- Aug- Oct-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 4QFY2018 Result Update Cable May 21, 2018 KEI Industries Performance Update Y/E March (` cr) 4QFY18 4QFY17 % yoy 3QFY18
More informationVolant Textile Mills Ltd BSE Scrip Code:
Volant Textile Mills Ltd BSE Scrip Code: 531865 Textiles October 09, 2012 Equity Statistics Current Market Price Rs. 3.11 52 Week High/Low Rs. 3.55/1.34 Market Capitalisation Rs. Crores 23.31 Free Float
More informationTrident Ltd.: Q1FY18 Result Update
Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Edelweiss Investment Research Trident Ltd.: Q1FY18 Result Update
More informationPhillips Carbon Black Ltd
4 Recommendation BOOK PROFITS Pain not yet over CMP (09/02/2015)* Rs. 131 Phillips Carbon Black (PCB) reported results in line with expectations; with EBITDA margins at 10.0% vs 9.3% in Q2FY15. The company
More informationMaruti Suzuki India BUY. Performance Update. CMP `9,315 Target Price `10,820. 1QFY2019 Result Update Automobile. Historical share price chart
Jul-15 Sep-15 Nov-15 Jan-16 Mar-16 May-16 Jul-16 Sep-16 Nov-16 Jan-17 Mar-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 1QFY2019 Result Update Automobile July 27, 2018 Maruti Suzuki India Performance
More informationTrident Ltd: Q2FY18 Result Update
Edelweiss Investment Research Trident Ltd: Q2FY18 Result Update Weak results; Strong Outlook CMP INR 92 Target INR 118 Rating: BUY Upside: 30% Date: 06 th November 2017 After delivering a strong ~25% topline
More informationHindustan Media Ventures
2QFY216 Result Update Media October 27, 215 Hindustan Media Ventures Performance Highlights Quarterly Data (` cr) 2QFY16 2QFY15 % yoy 1QFY15 % qoq Revenue 227 2 13.7 224 1.4 EBITDA 52 39 33.1 55 (4.5)
More informationRecommendation HOLD Results in line with our expectations CMP (15/10/2010) Rs Target Rs Sector
Recommendation HOLD Results in line with our expectations CMP (15/10/2010) Rs. 3212 Target Rs. 3208 Sector IT & Software BSE Code NSE Code Bloomberg Code Market Cap (Rs. cr) Free Float (%) 52- wk HI/Lo
More informationMaruti Suzuki India BUY. Performance Update. CMP `6,705 Target Price `8,552. 2QFY2019 Result Update Automobile. Historical share price chart
Oct-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 2QFY2019 Result Update Automobile November 3, 2018 Maruti Suzuki India Performance Update Y/E March (` cr) 2QFY19
More informationQ4 EARNINGS REPORT Welspun India 25 Apr 17
Dec-11 Apr-12 Aug-12 Dec-12 Apr-13 Aug-13 Dec-13 Apr-14 Aug-14 Dec-14 Apr-15 Aug-15 Dec-15 Apr-16 Aug-16 Dec-16 Q4 EARNINGS REPORT Welspun India 25 Apr 17 CMP (Rs) 94 TP (Rs) 112 Maintain Outperformer
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 informationITC. 1QFY18 Result Update Higher Excise duty impacts sales; healthy EBITDA margin. Sector: FMCG CMP: ` 289. Recommendation: BUY
ITC 1QFY18 Result Update Higher Excise duty impacts sales; healthy EBITDA margin Sector: FMCG CMP: ` 289 Recommendation: BUY Market statistics Current stock price (`) 289 Shares O/S (cr.) 1216.2 Mcap (`cr)
More informationMahindra & Mahindra Ltd.
Nov-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 2QFY2019 Result Update Automobile November 15, 2018 Mahindra & Mahindra Ltd. Performance Update Y/E March (` cr)
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 informationHOLD. Margins to improve from Q2 AMBUJA CEMENTS. Target Price: Rs 232. Other highlights
AMBUJA S 4 MAY 2017 Quarterly Update HOLD Target Price: Rs 232 Margins to improve from Q2 Q1CY17standalone EBITDA at Rs 4.0 bn was in line withconsensus estimate.volume was up 3% YoY to 6 mnt. Realization
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 informationLahoti Overseas Ltd. BSE Scrip Code:
Lahoti Overseas Ltd. BSE Scrip Code: 531842 Comm, Trading and Distribution January 29, 2016 Current Market Price Rs. 52 Week High/Low Rs. Market Capitalisation Free Float Dividend Yield % Equity Statistics
More informationHavells India. Q1FY18 Result Update Strong Sales growth; Margins decline. Sector: Consumer Durable CMP: ` 467. Recommendation: BUY
Havells India Q1FY18 Result Update Strong Sales growth; Margins decline Sector: Consumer Durable CMP: ` 467 Recommendation: BUY Market statistics Current stock price (`) 467 Shares O/S (cr.) 62.5 Mcap
More informationVardhman Textiles (MAHSPI) 990
Result Update Rating matrix Rating : Buy Target : 1100 Target Period : 12 months Potential Upside : 11% What s changed? Target Changed from 910 to 1100 EPS FY17E Changed from 129.3 to 144.2 EPS FY18E Changed
More informationTV Today Network BUY. Performance Update CMP. `323 Target Price `498. 3QFY2019 Result Update Media. Investment Period 12 Months
Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 Jan-19 3QFY2019 Result Update Media February 14, 2019 TV Today Network Performance Update Y/E March (` cr) 3QFY19 3QFY18
More informationMahindra & Mahindra Ltd.
Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 Apr-18 Jul-18 Oct-18 Jan-19 3QFY2019 Result Update Automobile February 15, 2019 Mahindra & Mahindra Ltd. Performance Update Y/E March (` cr)
More informationHindustan Unilever (RHS)
Jul-14 Aug-14 Oct-14 Nov-14 Dec-14 Feb-15 Mar-15 Apr-15 Jun-15 Jul-15 India Research FMCG July 22, 2015 QUARTERLY REVIEW Bloomberg: HUVR IN Reuters: HLL.BO SELL Higher A&P drove volume growth HUL s Q1FY16
More informationCCL Products BUY. Performance Update. CMP Target Price `278 `360. 3QFY2018 Result Update Coffee. Historical share price chart.
Feb-15 May-15 Aug-15 Oct-15 Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 Jan-18 3QFY2018 Result Update Coffee February 5, 2018 CCL Products Performance Update Y/E March (` cr) Q3FY18 Q3FY17
More informationBUY. At inflection point NTPC. Target Price: Rs 197. Key highlights. Financial summary (Standalone) Y/E March FY16 FY17 FY18E FY19E.
At inflection point Q2FY18 adjusted PAT grew 12% YoY at Rs 27 bn (vs. our estimate Rs 26 bn) in tandem with 17% YoY rise in regulated equity. Core RoE is still healthy at 20.2% though it contracted ~174
More informationKPIT Cummins Infosystems Ltd
4 Recommendation HOLD Q1FY13 results above expectations; onsite volume growth of 7%, pricing stable. CMP Target Price Sector Stock Details Rs.126 Rs.137 IT Software products BSE Code 532400 NSE Code Bloomberg
More informationHindustan Unilever. Q1FY19 Result Update Maintaining strong volume trajectory on high base is the key. Sector: FMCG CMP: ` 1,644. Recommendation: HOLD
Hindustan Unilever Q1FY19 Result Update Maintaining strong volume trajectory on high base is the key Sector: FMCG CMP: ` 1, Recommendation: HOLD Market Statistics Current stock price (`) 1, Shares O/S
More informationMatrimony.com Ltd BUY. Performance Update. Target Price `1,016. 4QFY2018 Result Update Cable. Historical share price chart.
4QFY2018 Result Update Cable May 7, 2018 Matrimony.com Ltd Performance Update Y/E March (` cr) 4QFY18 4QFY17 % yoy 3QFY18 % qoq Net sales 84 75 12 84 1 EBITDA 20 11 78 17 15 EBITDA margin (%) 23.6 14.8
More information