(MPHL IN) Rating: ACCUMULATE CMP: Rs1,068 TP: Rs1,220 October 21, 2018 Q2FY19 Result Update Change in Estimates Target Reco Change in Estimates Current Previous FY19E FY20E FY19E FY20E Rating ACCUMULATE ACCUMULATE Target Price 1,220 1,250 Sales (Rs. m) 77,051 90,755 78,649 92,117 % Chng. (2.0) (1.5) EBITDA (Rs. m) 13,031 15,744 13,849 16,075 % Chng. (5.9) (2.1) EPS (Rs.) 54.1 64.0 56.0 65.3 % Chng. (3.4) (1.9) Key Financials FY17 FY18 FY19E FY20E Sales (Rs. m) 60,763 65,460 77,051 90,755 EBITDA (Rs. m) 9,689 10,594 13,031 15,744 Margin (%) 15.9 16.2 16.9 17.3 PAT (Rs. m) 7,916 8,344 10,247 11,901 EPS (Rs.) 37.6 43.2 54.1 64.0 Gr. (%) 9.2 14.8 27.6 16.1 DPS (Rs.) 36.4 19.7 22.0 25.6 Yield (%) 3.4 1.8 2.1 2.4 RoE (%) 13.2 14.3 19.5 22.3 RoCE (%) 12.7 13.7 18.3 20.9 EV/Sales (x) 3.3 2.9 2.4 2.0 EV/EBITDA (x) 20.5 17.8 14.3 11.5 PE (x) 28.4 24.7 19.4 16.7 P/BV (x) 3.7 3.8 4.0 3.5 Key Data MBFL.BO MPHL IN 52-W High / Low Rs.1,279 / Rs.641 Sensex / Nifty 34,316 / 10,304 Market Cap Rs.206bn/ $ 2,811m Shares Outstanding 193m 3M Avg. Daily Value Rs.1068.77m Shareholding Pattern (%) Promoter s 52.34 Foreign 29.07 Domestic Institution 8.71 Public & Others 9.88 Promoter Pledge (Rs bn) - Stock Performance (%) 1M 6M 12M Absolute (12.8) 20.6 64.3 Relative (5.3) 20.6 56.1 Madhu Babu madhubabu@plindia.com 91-22-66322300 Rajat Gandhi rajatgandhi@plindia.com 91-22-66322246 Modest Revenue and margin miss Softer performance in Digital Risk leads to revenue miss: Mphasis 2QFY19 results delivered a modest disappointment on USD revenues, margins and PAT. Revenues for the quarter came at USD275.5mn were up 2.5% QoQ and below our estimates (Ple: USD278mn). Constant currency growth stood at 3% QoQ. Revenues from Direct Channel Markets International (Ex Digital Risk) grew by 3.9% QoQ and 14.3% YoY in constant currency. Growth was driven by traction in Strategic accounts, new client wins and Blackstone portfolio. HP channel (28% of total revenues) grew by 6% QoQ and 23% YoY and remained strong. Digital Risk (11% of total revenues) remained soft for quarter with revenues at ~USD28mn for the quarter down ~10% YoY. Revenues from Emerging Markets (Predominantly India) which accounts to 4% of total revenues grew by 18% QoQ. Total Contract Value(TCV) of deal wins for the quarter remained strong at USD210mn for 2QFY19 (vs USD123mn in 2QFY18). This is the highest ever TCV win over the past few quarters. Management cited that 77% of the TCV wins are in new generation services. Mphasis cited that it is also seeing an Increase in average size of deals in the new deal wins. Company continues to focus on One Mphasis approach for driving cross selling of services across its clients. Hence, while Digital Risk is seeing softness mortgage origination business owing to rising interest rates, Mphasis is focusing on cross selling other services. Margins below estimates: Reported EBIDTA margin came at 17.4% down 30bps QoQ and below our estimates (Pl: 18.7%). Company had higher hedging losses (Rs330mn) for 2QFY19 and Mphasis takes hedge gain/(loss) in revenue line. Hence, reported EBIDTA margin was tepid for the quarter. Management cited that owing to unfavorable hedge position for FY19 (Hedges expiring in FY19 have an average rate of 67.5), it would not get any gain from the depreciating rupee ( as gains from translation would be negated by hedge losses).adjusted EBIDTA margin for the quarter came at 18.8% up 100bps QoQ. Management cited continued investments in supply chain and transition costs associated with new deals also weighed on margins for the quarter. EBIT margin for the quarter came at 16.5% down 10bps QoQ. Mphasis would have headwinds from wage hikes in 3QFY19. Company continues to maintain the stated EBIT margin guidance band of 15-17% for FY19. PAT came at Rs2718mn and below our estimates (Ple : Rs 2854mn). Emerging verticals drive growth: BFS (up 0.3% and 12% YoY), Insurance ( up 2.8% and down 0.2% YoY) and accounted to 46/11% of total revenues respectively. Mphasis derives 57% of total revenues from BFSI vertical and enjoys vertical specific competency in this vertical. For 2QFY19, Emerging vertical (which include Transportation, Logistics and Healthcare) have grown by 7.6% QoQ and accounted to 25.7% of total revenues. Mphasis management cited that it continues to focus on investing in emerging verticals to broaden its portfolio. Valuation and View: Led by 2Q revenue miss, we model Mphasis USD revenue to grow by 12.7/13.3% for FY19/FY20E (vs 13.8/13.3% modelled earlier). We expect HP channel /Direct Channel Mature markets revenues to grow by 22/11.5% YoY for FY19 and remain the growth drivers. However, Mphasis could fall behind other midcap peers on USD revenue growth for FY19. (LTI/Mindtree/NIIT Tech likely to deliver 18/18/17% organic USD revenue growth for FY19). We model Mphasis EBIT margin at 15.9/16.4% for FY19/FY20E (vs 15.1% in FY18). Our EPS estimates are modestly trimmed by 3.5/2//3% to Rs54/64/71.5/sh for FY19/FY20E/FY21E led by margin downgrade. Mphasis trades at 16.5x FY20 EPS (LTI/Mindtree/NIIT Tech trading at 18/15/15.7x). Lower TP by 3% to Rs 1220/sh (18x Sep 20E EPS vs 18x earlier) led by modest earnings cut. Retain Accumulate. Net cash on balance sheet stands at Rs23bn (Rs119/sh) which is 11% of Mcap. October 21, 2018 1
1QFY16 2QFY16 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 (US$ mn) 234.6 236.9 229.0 225.3 224.5 224.1 223.5 221.5 230.9 242.3 251.4 264.1 268.7 275.5 Mphasis Q1FY19: Consolidated P&L (Rs mn) Q2FY19 Q1FY19 QoQ Q2FY18 YoY Ple Var (Ple vs Actual) Consolidated Sales (USD mn) 275.5 268.7 2.5% 242 13.7% 278.2-1.0% Consolidated sales (Rs mn) 19,149 18202 5.2% 16,046 19.3% 19,536-2.0% EBITDA 3,338 3,221 3.6% 2,463 35.5% 3,653-8.6% EBITDA Margins 17.4% 17.7% -26.5 15.3% 208 18.7% -126.7 PAT 2,718 2,583 5.2% 1,976 37.6% 2,854-4.8% HP channel delivers steady growth: Mphasis delivered a modest disappointment in 2QFY19 with USD revenues below our estimates. Revenues in 2QFY19 stood at USD 275.5Mn up 2.5% QoQ and below our estimates (Ple: USD 278Mn). HP channel (28% of total revenues) grew by 6% QoQ and 24% YoY. Mphasis also sees strong opportunities in HP channel across the four entities (HP Enterprises, DXC, Micro Focus, HP Inc.). Margin below estimates: Reported EBITDA Margins came at 17.4% and below our estimates (PLe: 17.7%). EBIT margin for the quarter stood at 16.5% down 10bps QoQ. PAT at Rs2718mn was 5% below our estimates (Rs2854mn) led by softer margins. Revenues by SBU (USD Mn) and growth (%) Fig in USD mn Q2FY19 Q1FY19 QoQ gr. Q2FY18 YoY gr. HP channel 78 74 6.0% 63 23.1% Direct Channel (Mature Markets) 187.3 186 0.4% 170 9.9% Direct Channel ( Emerging Markets) 10 9 18.0% 9 18.7% Total Revenues 275.5 268.7 2.5% 242 13.7% Mphasis Cons. USD Revenue (USD Mn) and revenue growth (YoY) Revenues YoY growth (%) (RHS) 280.0 25.0% 270.0 260.0 250.0 240.0 230.0 220.0 210.0 20.0% 15.0% 10.0% 5.0% 0.0% -5.0% 200.0-10.0% October 21, 2018 2
1QFY15 2QFY15 3QFY15 4QFY15 1QFY16 2QFY16 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 (USD mn) 55.5 54.8 52.5 53.5 53.7 54.1 71.3 67.5 62.9 59.6 63.3 65.4 71.4 78.4 73.5 77.9 89.9 85.6 Mphasis 6.0% 4.0% 2.0% 0.0% USD revenue growth QoQ (%) 2.8% 0.8% 1.0% 4.2% 4.9% 3.8% 5.0% 1.7% 2.5% -2.0% -0.3%-0.2%-0.3% -0.9% -1.6% -4.0% -6.0% -4.2% -5.4% 2QFY15 3QFY15 4QFY15 1QFY16-3.4% 2QFY16 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 HP Channel revenues (USD mn) and revenue growth QoQ (%) HP Channel revenues Growth (%) (RHS) 100.0 90.0 80.0 70.0 60.0 50.0 40.0 30.0 15.0% 10.0% 5.0% 0.0% -5.0% -10.0% -15.0% Revenue growth to remain on strong footing: We expect Mphasis to show steady Revenue growth trajectory in FY19. HP channel and Direct Channel Mature Markets would remain the growth drivers for FY19. October 21, 2018 3
1QFY16 2QFY16 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 Mphasis Consolidated Revenue Model of Mphasis Fig in USD mn FY15 FY16 FY17 FY18 FY19E FY20E FY21E HP channel 325 241 214 260 318 379 318 Growth (%) 106.9 (26.0) (11.3) 21.5 22.3% 19.4% 22.3% As a % of Total Revenues 34.5 26 23.9 26.3 28.5% 30.1% 28.5% Mature market - direct channel 416 475 512 575 641 716 641 Growth (%) 134.3 14.1 7.8 12.3 11.6% 11.6% 11.6% As a % of Total Revenues 44.1 51.3 57.3 58.1 57.6% 56.8% 57.6% Emerging market - direct channel 76 56 36 38 40 45 40 Growth (%) 193.6 (27.0) (34.5) 4.0 6.5% 12.1% 6.5% As a % of Total Revenues 8.1 6.0 4.1 3.8 3.6% 3.6% 3.6% Digital Risk 127 155 131 116 115 120 115 Growth (%) NA 22.2 (15.1) (11.4) -1.2% 4.2% -1.2% As a % of Total Revenues 13.4 16.7 14.7 11.8 10.3% 9.5% 10.3% Total Revenues 944 926 894 989 1114 1260 1114 Growth (%) (7.9) (1.9) (3.5) 10.6 12.7% 13.1% 12.7% TCV of deal wins for the quarter stood at USD210mn in 2QFY19 (vs USD123mn in 2QFY18). Higher Onsite revenues appear to be aiding revenue growth. For 2Q, revenues from onsite accounted to 58% of total revenues up 50bps QoQ and 270bps YoY. TCV wins of Mphasis (USD Mn) 250 210 200 183 150 123 130 116 153 100 76 90 61 76 96 83 96 90 50 0 October 21, 2018 4
We note that Mphasis reports forex hedge gains in the topline. Excluding the Hedge gains from topline, Adjusted EBIDTA margin for the quarter would be 18.7% up 100bps QoQ. Mphasis Adjusted EBIDTA margin stood at multi quarter high led by INR depreciation. Adjusted EBITDA Margin vs. Average rate (USD bs INR) 19.5% 18.5% 17.5% 16.5% 15.5% 14.5% 13.5% 16.9% 14.6% 14.6% 15.3% 14.3% 15.0% EBITDA 14.3% 15.5% 16.1% Average Rate 16.2% 15.5% 15.9% 14.9% 15.3% 16.5% 17.7% 17.7% 18.7% 72.0 70.0 68.0 66.0 64.0 62.0 60.0 58.0 56.0 54.0 1QFY15 2QFY15 3QFY15 4QFY15 1QFY16 2QFY16 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 Reported EBITDA Margin and Adjusted EBITDA Margin Reported EBIDTA margin Adjusted EBIDTA margin 20.0% 19.0% 18.0% 17.0% 16.0% 15.0% 14.0% 13.0% 14.3% 14.0% 15.0% 14.7% 14.3% 14.0% 15.5% 15.5% 16.1% 15.7% 16.2% 15.2% 15.5% 14.4% 15.9% 14.0% 14.9% 12.2% 15.3% 13.2% 16.5% 14.5% 17.7% 15.8% 17.7% 17.8% 17.4% 18.8% 12.0% 1QFY16 2QFY16 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 October 21, 2018 5
Key Metrics: Revenue by Channels (%) Revenues by Channels (%) 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 HP channel 23.4 23.9 24.0 24.4 25.8 26.1 26.0 27.0 27.4 28.0 Mature market - Direct channel 72.5 72.2 71.3 72.0 70.1 70.3 70.3 69.0 69.4 68.0 Emerging market - direct channel 4.1 3.9 4.6 3.6 4.1 3.6 3.7 4.0 3.2 4.0 Revenue by Verticals (%) Revenues by vertical (%) 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 Banking and Capital markets 48.9 50.3 49.0 48.8 49.1 48.6 47.7 47.3 47.0 46.0 Insurance 15.2 14.5 15.0 14.6 13.5 12.9 12.8 11.6 11.3 11.3 Information Technology, communication and entertainment 10.2 9.6 9.7 10.7 12.5 14.1 14.4 16.9 17.2 17.0 Emerging Industries 25.7 25.7 26.3 25.9 24.9 24.4 25.1 24.2 24.5 25.7 Revenue by Nature of Services (%) Revenue by Service Mix (%) 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 Application maintenance 32.8 34.1 35.8 35.4 37.0 36.9 35.6 34.6 33.1 31.2 30.2 34.4 Application development 22.7 24.5 23.2 23.9 23.1 24.5 24.7 24.0 26.3 26.2 27.5 27.7 Customer service 2.3 2.0 1.9 1.8 1.9 1.8 1.5 1.7 1.4 1.3 1.2 1.0 Service/ Technical help desk 1.7 2.3 2.1 2.4 2.3 2.2 5.4 7.2 7.6 7.4 8.2 6.5 Transaction processing service 7.0 7.1 7.0 7.0 6.2 6.5 7.0 6.8 7.0 6.9 6.6 6.3 IMS 14.9 13.6 13.6 13.6 14.2 13.8 13.8 13.4 13.2 15.2 14.8 14.2 Knowledge service 17.9 16.3 16.2 15.7 15.0 13.8 12.0 12.2 10.8 11.7 11.4 9.8 License income 0.8 0.1 0.2 0.3 0.4 0.6 0.1 0.1 0.6 0.1 0.1 0.1 Client Metrics 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 Clients contributing more than US$ 1 mn revenues 102 103 98 98 92 90 90 90 88 90 93 95 Direct channel 63 64 64 64 59 57 58 59 57 58 61 63 HP channel 39 39 34 34 33 33 32 31 31 32 32 32 $ 5 mn revenues 35 35 27 27 30 36 39 37 38 37 37 36 Direct channel 25 27 21 21 24 26 26 24 25 24 24 24 HP channel 10 8 6 6 6 10 13 13 13 13 13 12 $10 mn revenues 18 14 14 14 14 14 15 15 17 17 18 19 Direct channel 14 11 12 12 12 12 13 12 13 14 15 15 HP channel 4 3 2 2 2 2 2 3 4 3 3 5 $20mn revenues 8 8 9 9 9 7 7 7 8 8 8 8 Direct channel 6 6 7 7 7 6 6 6 6 6 6 6 HP channel 2 2 2 2 2 1 1 1 2 2 2 2 October 21, 2018 6
Headcount Metrics 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 Onsite Applications 2,311 2,322 2,340 2,357 2299 2353 2373 2363 2392 2456 2550 2703 ITO 195 212 215 281 251 274 277 676 1106 1120 1087 1071 BPO 1,564 1,359 1,236 1,189 1127 1040 1044 998 981 950 914 914 Offshore Applications 8,423 8,441 8,495 8,468 8615 8807 8668 8486 8228 8281 8680 8958 ITO 3,730 3,209 3,158 3,196 3136 3074 3055 3011 3062 3121 3075 2937 BPO 6,019 5,511 5,682 5,561 5351 5176 5191 5360 5304 5139 5092 5140 Sales and marketing 313 300 289 300 315 325 346 330 300 278 270 270 General and admin 957 948 943 939 940 945 943 932 897 894 898 895 Total Headcount 23,512 22,302 22,358 22,291 22034 21994 21897 22156 22270 22239 22566 22888 Net addition (612) (1,210) 56 (67) (257) (40) (97) 259 114 (31) 327 322 October 21, 2018 7
Consolidated Model Sheet of Mphasis FY14 FY15 FY16 FY17 FY18 FY19E FY20E FY21E Total Revenues( USD mn) 1024 944 926 894 989 1114 1260 1431 Growth/(Decline) YoY 0% -8% -2% -3% 10.6% 12.7% 13.1% 13.6% Average Exchange Rate(USD vs INR) 61.5 61.3 65.6 67.1 64.5 69.9 72.0 70.0 Revenues ( Rs mn) 62,254 57,948 60,879 60,763 65,460 77,051 90,755 100,281 Growth YoY(%) 7.4% -6.9% 5.1% -0.2% 7.7% 17.7% 17.8% 10.5% EBIDTA 10,553 8,700 8,970 9,689 10,594 13,031 15,744 17,471 PAT 7,418 6,778 7,242 8,068 8,475 10,247 11,901 13,275 EBIDTA margin(%) 17.0% 15.0% 14.7% 15.9% 16.2% 16.9% 17.3% 17.4% EBIT margin(%) 15.0% 13.3% 13.5% 14.6% 15.1% 16.0% 16.5% 16.6% PAT Margin(%) 11.9% 11.7% 11.9% 13.3% 12.9% 13.3% 13.1% 13.2% ROE(%) 14.8% 12.8% 12.3% 13.4% 14.6% 19.5% 22.3% 22.2% Dividend Payout ratio 46.0% 49.9% 0.0% 95.0% 45.0% 40.0% 40.0% 40.0% EPS 35 32 34 38 43.4 54.1 64.1 71.4 EPS Growth(%) -2.3% -7.1% 7.2% 11.0% 13.7% 24.5% 18.4% 11.5% P/E 33.3 35.8 33.4 30.1 26.5 19.6 16.5 14.8 P/S 3.9 4.2 4.0 4.0 3.4 2.7 2.3 2.0 EV/EBIDTA 20.8 24.8 23.8 22.2 19.0 14.6 11.8 10.3 Consolidated Balance sheet (Rs mn) Net cash on Balance sheet 18,424 23,296 22,831 26,244 17,820 12,343 17,295 22,803 Net cash per share on Balance sheet 88 111 109 125 92 66 93 123 Net cash as % of Stock price 7.6% 9.6% 9.4% 10.8% 8.0% 6.3% 8.8% 11.6% Consolidated Cash Flow (Rs mn) Cash flow from operations 4744 6164 7558 6641 7,330 9,180 10,618 11,636 Capex+Acqusitions 857 1009 1273 1181 (327) (800) (800) (800) Free Cash flow 3887 5155 6285 5460 7,657 9,980 11,418 12,436 October 21, 2018 8
Financials Income Statement (Rs m) Y/e Mar FY17 FY18 FY19E FY20E Net Revenues 60,763 65,460 77,051 90,755 YoY gr. (%) (0.2) 7.7 17.7 17.8 Employee Cost 43,649 47,308 55,398 64,667 Gross Profit 17,114 18,152 21,654 26,088 Margin (%) 28.2 27.7 28.1 28.7 SG&A Expenses 3,347 3,334 3,753 4,538 Other Expenses - - - - EBITDA 9,689 10,594 13,031 15,744 YoY gr. (%) 8.0 9.3 23.0 20.8 Margin (%) 15.9 16.2 16.9 17.3 Depreciation and Amortization 791 709 720 782 Balance Sheet Abstract (Rs m) Y/e Mar FY17 FY18 FY19E FY20E Non-Current Assets Gross Block 4,105 4,304 5,104 5,904 Tangibles 1,890 2,050 2,850 3,650 Intangibles 2,215 2,254 2,254 2,254 Acc: Dep / Amortization 1,872 2,478 3,199 3,981 Tangibles 850 1,175 1,604 2,069 Intangibles 1,022 1,304 1,595 1,911 Net fixed assets 2,233 1,826 1,905 1,923 Tangibles 1,041 875 1,246 1,580 Intangibles 1,193 951 659 343 EBIT 8,898 9,885 12,311 14,962 Margin (%) 14.6 15.1 16.0 16.5 Net Interest 139 130 108 80 Other Income 2,385 1,620 1,416 1,200 Capital Work In Progress 11 23 23 23 Goodwill 14,069 17,015 17,015 17,015 Non-Current Investments 2,508 4,397 4,826 5,226 Net Deferred tax assets 3,369 1,007 1,007 1,007 Other Non-Current Assets 6,331 6,077 6,177 6,277 Profit Before Tax 11,144 11,375 13,619 16,082 Margin (%) 18.3 17.4 17.7 17.7 Total Tax 3,076 2,900 3,372 4,181 Effective tax rate (%) 27.6 25.5 24.8 26.0 Profit after tax 8,068 8,475 10,247 11,901 Minority interest - - - - Share Profit from Associate - - - - Adjusted PAT 7,916 8,344 10,247 11,901 YoY gr. (%) 9.3 5.4 22.8 16.1 Margin (%) 13.0 12.7 13.3 13.1 Extra Ord. Income / (Exp) - - - - Reported PAT 7,916 8,344 10,247 11,901 YoY gr. (%) 9.3 5.4 22.8 16.1 Margin (%) 13.0 12.7 13.3 13.1 Other Comprehensive Income - - - - Total Comprehensive Income 7,916 8,344 10,247 11,901 Equity Shares O/s (m) 210 193 186 186 EPS (Rs) 37.6 43.2 54.1 64.0 Source: Company Data, PL Research Current Assets Investments 22,701 14,651 9,651 9,651 Inventories - - - - Trade receivables 6,279 8,116 7,839 7,824 Cash & Bank Balance 6,144 7,067 6,590 11,542 Other Current Assets 2,695 2,800 3,000 3,200 Total Assets 73,171 69,853 65,408 71,563 Equity Equity Share Capital 2,104 1,933 1,860 1,860 Other Equity 59,419 52,885 48,383 54,548 Total Networth 61,523 54,818 50,243 56,407 Non-Current Liabilities Long Term borrowings - - - - Provisions - 573 573 573 Other non current liabilities 592 44 94 144 Current Liabilities ST Debt / Current of LT Debt 2,602 3,899 3,899 3,899 Trade payables 3,878 5,024 5,004 4,994 Other current liabilities 4,406 5,097 5,197 5,147 Total Equity & Liabilities 73,170 69,853 65,408 71,563 Source: Company Data, PL Research October 21, 2018 9
Cash Flow (Rs m) Y/e Mar FY17 FY18 FY19E FY20E Key Financial Metrics Year Y/e Mar FY17 FY18 FY19E FY20E PBT 11,144 11,407 13,619 16,082 Per Share(Rs) Add. Depreciation 1,291 1,260 720 782 EPS 37.6 43.2 54.1 64.0 Add. Interest 131 101 108 80 CEPS 41.4 46.8 59.0 68.2 Less Financial Other Income 2,385 1,620 1,416 1,200 BVPS 292.4 283.6 270.2 303.3 Add. Other (1,962) (1,153) (1,323) (1,200) FCF 25.9 36.2 45.1 52.8 Op. profit before WC changes 10,603 11,615 13,124 15,744 DPS 36.4 19.7 22.0 25.6 Net Changes-WC (1,045) (1,502) (572) (945) Return Ratio(%) Direct tax (2,917) (2,783) (3,372) (4,181) RoCE 12.7 13.7 18.3 20.9 Net cash from Op. activities 6,641 7,330 9,180 10,618 ROIC 19.6 21.7 27.1 31.6 Capital expenditures (1,150) (313) (800) (800) RoE 13.2 14.3 19.5 22.3 Interest / Dividend Income 773 200 1,323 1,200 Balance Sheet Others 3,056 5,039 4,700 (300) Net Debt : Equity (x) (0.4) (0.3) (0.2) (0.3) Net Cash from Invt. activities 2,679 4,925 5,223 100 Debtor (Days) 38 45 37 31 Issue of share cap. / premium 3 (11,032) (9,885) - Valuation(x) Debt changes (1,976) 1,281 - - PER 28.4 24.7 19.6 16.5 Dividend paid (5,055) (3,949) (4,939) (5,736) P/B 3.7 3.8 4.0 3.5 Interest paid (71) (98) (108) (80) P/CEPS 40.2 45.5 57.2 66.2 Others - - 50 50 EV/EBITDA 20.5 17.8 14.3 11.5 Net cash from Fin. activities (7,100) (13,797) (14,882) (5,766) EV/Sales 3.3 2.9 2.4 2.0 Net change in cash 2,220 (1,543) (479) 4,952 Dividend Yield (%) 3.4 1.8 2.1 2.4 Free Cash Flow 5,460 7,002 8,380 9,818 Source: Company Data, PL Research Source: Company Data, PL Research Quarterly Financials (Rs m) Y/e Mar Q3FY18 Q4FY18 Q1FY19 Q2FY19 Net Revenue 16,607 17,445 18,202 19,149 YoY gr. (%) 8.1 15.8 18.5 19.3 Raw Material Expenses 12,028 12,479 12,945 13,770 Gross Profit 4,579 4,966 5,257 5,379 Margin (%) 27.6 28.5 28.9 28.1 EBITDA 2,741 3,096 3,221 3,338 YoY gr. (%) 11.3 13.0 4.0 3.6 Margin (%) 16.5 17.7 17.7 17.4 Depreciation / Depletion 176 171 179 184 EBIT 2,565 2,925 3,042 3,154 Margin (%) 15.4 16.8 16.7 16.5 Net Interest - - - - Other Income 312 410 382 441 Profit before Tax 2,877 3,335 3,424 3,595 Margin (%) 17.3 19.1 18.8 18.8 Total Tax 741 796 846 877 Effective tax rate (%) 25.8 23.9 24.7 24.4 Profit after Tax 2,136 2,539 2,578 2,718 Minority interest - - - - Share Profit from Associates - - - - Adjusted PAT 2,136 2,539 2,578 2,718 YoY gr. (%) 9.1 31.2 37.4 38.8 Margin (%) 12.9 14.6 14.2 14.2 Extra Ord. Income / (Exp) - - - - Reported PAT 2,136 2,539 2,578 2,718 YoY gr. (%) 9.1 31.2 37.4 38.8 Margin (%) 12.9 14.6 14.2 14.2 Other Comprehensive Income - - - - Total Comprehensive Income 2,136 2,539 2,578 2,718 Avg. Shares O/s (m) 193 193 193 193 EPS (Rs) 11.1 13.1 13.4 14.1 Source: Company Data, PL Research October 21, 2018 10
Price Chart Recommendation History (Rs) 1275 1060 845 631 416 Oct-15 Apr-16 Oct-16 Apr-17 Oct-17 Apr-18 Oct-18 No. Date Rating TP (Rs.) Share Price (Rs.) 1 27-Oct-17 Accumulate 740 704 2 10-Jan-18 Accumulate 740 712 3 26-Jan-18 Accumulate 900 822 4 13-Apr-18 Accumulate 900 907 5 11-May-18 Accumulate 1,050 998 6 10-Jul-18 Accumulate 1,150 1,100 7 08-Aug-18 Accumulate 1,250 1,150 8 05-Oct-18 Accumulate 1,250 1,148 Analyst Coverage Universe Sr. No. CompanyName Rating TP (Rs) Share Price (Rs) 1 Cyient BUY 810 669 2 HCL Technologies BUY 1,255 1,077 3 Hexaware Technologies Hold 475 409 4 Infosys BUY 790 695 5 L&T Technology Services Accumulate 1,780 1,651 6 Mindtree BUY 1,140 978 7 Mphasis Accumulate 1,250 1,148 8 NIIT Technologies BUY 1,460 1,192 9 Redington (India) BUY 140 92 10 Sonata Software BUY 420 330 11 Tata Consultancy Services Accumulate 2,300 1,980 12 TeamLease Services Hold 2,740 2,219 13 Tech Mahindra BUY 885 721 14 Wipro Hold 350 325 15 Zensar Technologies BUY 330 297 PL s Recommendation Nomenclature (Absolute Performance) Buy : > 15% Accumulate : 5% to 15% Hold : +5% to -5% Reduce : -5% to -15% Sell : < -15% Not Rated (NR) : No specific call on the stock Under Review (UR) : Rating likely to change shortly October 21, 2018 11
ANALYST CERTIFICATION (Indian Clients) We/I, Mr. Madhu Babu- BTech & PG MBA, Mr. Rajat Gandhi- MBA 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. (US Clients) The research analysts, with respect to each issuer and its securities covered by them in this research report, certify that: All of the views expressed in this research report accurately reflect his or her or their personal views about all of the issuers and their securities; and No part of his or her or their compensation was, is or will be directly related to the specific recommendation or views expressed in this research report. DISCLAIMER Indian Clients Prabhudas Lilladher Pvt. Ltd, Mumbai, India (hereinafter referred to as PL ) is engaged in the business of Stock Broking, Portfolio Manager, Depository Participant and distribution for third party financial products. PL is a subsidiary of Prabhudas Lilladher Advisory Services Pvt Ltd. which has its various subsidiaries engaged in business of commodity broking, investment banking, financial services (margin funding) and distribution of third party financial/other products, details in respect of which are available at www.plindia.com. This document has been prepared by the Research Division of PL and is meant for use by the recipient only as information and is not for circulation. This document is not to be reported or copied or made available to others without prior permission of PL. It should not be considered or taken as an offer to sell or a solicitation to buy or sell any security. The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy or completeness of the same. Neither PL nor any of its affiliates, its directors or its employees accepts any responsibility of whatsoever nature for the information, statements and opinion given, made available or expressed herein or for any omission therein. Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The suitability or otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an independent expert/advisor. Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or engage in transactions of securities of companies referred to in this report and they may have used the research material prior to publication. PL may from time to time solicit or perform investment banking or other services for any company mentioned in this document. PL is in the process of applying for certificate of registration as Research Analyst under Securities and Exchange Board of India (Research Analysts) Regulations, 2014 PL submits that no material disciplinary action has been taken on us by any Regulatory Authority impacting Equity Research Analysis activities. PL or its research analysts or its associates or his relatives do not have any financial interest in the subject company. PL or its research analysts or its associates or his relatives do not have actual/beneficial ownership of one per cent or more securities of the subject company at the end of the month immediately preceding the date of publication of the research report. PL or its research analysts or its associates or his relatives do not have any material conflict of interest at the time of publication of the research report. PL or its associates might have received compensation from the subject company in the past twelve months. PL or its associates might have managed or co-managed public offering of securities for the subject company in the past twelve months or mandated by the subject company for any other assignment in the past twelve months. PL or its associates might have received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months. PL or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months PL or its associates might have received any compensation or other benefits from the subject company or third party in connection with the research report. PL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. PL or its analysts did not receive any compensation or other benefits from the subject Company or third party in connection with the preparation of the research report. PL or its Research Analysts do not have any material conflict of interest at the time of publication of this report. It is confirmed that Mr. Madhu Babu- BTech & PG MBA, Mr. Rajat Gandhi- MBA 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. The Research analysts for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report. The research analysts for this report has not served as an officer, director or employee of the subject company PL or its research analysts have not engaged in market making activity for the subject company Our sales people, traders, and other professionals or affiliates may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed herein. In reviewing these materials, you should be aware that any or all o the foregoing, among other things, may give rise to real or potential conflicts of interest. PL and its associates, their directors and employees may (a) from time to time, have a long or short position in, and buy or sell the securities of the subject company or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the subject company or act as an advisor or lender/borrower to the subject company or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions. US Clients This research report is a product of Prabhudas Lilladher Pvt. Ltd., which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s) preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are not subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account. This report is intended for distribution by Prabhudas Lilladher Pvt. Ltd. only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any U.S. person, which is not the Major Institutional Investor. In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major Institutional Investors, Prabhudas Lilladher Pvt. Ltd. has entered into an agreement with a U.S. registered broker-dealer, Marco Polo Securities Inc. ("Marco Polo"). Transactions in securities discussed in this research report should be effected through Marco Polo or another U.S. registered broker dealer. Prabhudas Lilladher Pvt. Ltd. 3rd Floor, Sadhana House, 570, P. B. Marg, Worli, Mumbai-400 018, India Tel: (91 22) 6632 2222 Fax: (91 22) 6632 2209 www.plindia.com Bloomberg Research Page: PRLD <GO> October 21, 2018 12