GMR Infrastructure (GMRINF) 13

Similar documents
GMR Infrastructure (GMRINF) 13

GMR Infrastructure (GMRINF) 11

D-Link India (DLILIM) 105

Cement. Pet coke ban to dent margins in short-term. Sector Update. ICICI Securities Ltd Retail Equity Research. November 20, 2017

Bajaj Finserv (BAFINS) 4375

Bajaj Finserv (BAFINS) 5443

Wabco India (WABTVS) Having a safe and brake free ride! Management Meet Note. ICICI Securities Ltd Retail Equity Research.

Bajaj Finserv (BAFINS) 3130

Schaeffler India (FAGBEA) 4800

Reliance Capital (RELCAP) 549

Emmbi Industries (EMMPOL)

I Direct. nstinct. September 19, 2017

Lumax Industries (LUMIND)

Reliance Capital (RELCAP)

IndusInd Bank (INDBA) 1717

Reliance Housing Finance

I Direct. nstinct. February 7, 2018

Under review till further clarity emerges

Graphite Electrodes. Good times to continue... Sector Update. ICICI Securities Ltd Retail Equity Research. January 3, 2018

Praj Industries (PRAIN)

I Direct. nstinct. November 27, 2017

DCB Bank (DCB) 208. Healthy fundamentals priced in. Company Update. ICICI Securities Ltd Retail Equity Research. June 13, 2017

Wim Plast Ltd (WIMPLA) 1320

Arbitrage Opportunity in Wipro buyback

I Direct. nstinct. March 27, 2018

Graphite India (CAREVE) 110

Bajaj Finance (BAJAF) 5498

PC Jeweller (PCJEW) 417 Stepping up store expansion via small store s. Management Meet Note. ICICI Securities Ltd Retail Equity Research

Stock Trader: Budget Beneficiary Stock Larsen & Toubro

Singer India (SININ) Focus on tapping small appliances segment. Management Meet Note. ICICI Securities Ltd Retail Equity Research.

Stock Trader - Power Grid

Monte Carlo Fashions (MONCAR) 580

I Direct. nstinct. July 10, 2017

I Direct. nstinct. January 4, 2018

Simplex Infrastructure (SIMCON)

Stock Trader: ONGC. Research Analysts.

KPIT Cummins Infosystems (KPISYS)

Power Finance Corporation Floor Price 254

Stock Trader - Focus on Budget: Power Grid

Stock Trader - Canara Bank: Focus on Budget

Bodal Chemicals (BODCHE)

Graphite India (CAREVE) 75

State Bank of India (STABAN) 335

Star Ferro & Cement (STAFER) 113

Mayur Uniquoters (MAYUNI)

Consumer Discretionary Thematic 6.0 : Buy Page Industries

Bank of Baroda (BANBAR) 156

Quant Picks. Quant Pick

Quant Pick: Punjab National Bank

NHPC (NHPC) 30. Capacity addition below estimates. Result Update. ICICI Securities Ltd Retail Equity Research. June 5, 2017

Graphite India (CAREVE) 454

Graphite India (CAREVE) 75

ITC Ltd. RESULT UPDATE 27th October, 2017

Graphite India (CAREVE) 82

UltraTech Cement (ULTCEM)

Power Grid Corporation (POWGRI) 132

October 4, Quant Pick. Research Analyst

Taj GVK Hotels (TAJGVK) 167

April 22, Research Analyst

Oil & Gas Thematic. Quant Pick

Quant Pick Buy Axis Bank

GE Shipping (GESHIP) Striking valuation. Result Update. Rs 262 WHAT S CHANGED. Valuation. February 8, Rating matrix.

Union Bank of India (UNIBAN)

Cummins India Ltd Bloomberg Code: KKC IN

Visaka Industries Ltd

MPS (MACIN) 740. Uncomplicated. anagement Meet Note. ICICI Securities Ltd Retail Equity Research. December 16, 2014

Symphony Ltd. RESULT UPDATE 31st October 2017

Mahanagar Gas (MAHGAS) 985

Suzlon Energy Ltd RESULT UPDATE 16th August, 2017

Power Grid Corporation (POWGRI) 138

Nestle India Ltd. RESULT UPDATE

Saregama India (GRACOM) 315

Fineotex Chemical Ltd

Sovereign Gold Bonds. Better option to invest in gold... Gold Bond. Gold back in limelight. July 15, 2016

Hotel Leela (HOTLEE) 22

Colgate-Palmolive India Ltd.

Jaiprakash Associates (JAIASS) 35

Bharti Airtel (BHATE) 369

Stocks with high h short build-up likely l candidates for short covering amid recent FPI guidelines

Graphite India (CAREVE) 74

Varun Beverages (VARBEV) 481

I Direct. nstinct. November 27, 2017

SQS India BFSI Ltd HOLD. Impact of Macro Headwinds Still Hurting; Revenue from US May Pick up in FY18E

Siyaram Silk Mills (SIYSIL) 575

Gladiator Stocks. Scrip I-Direct Code Action Target Stoploss Upside Tata Power TATPOW Buy in the range of

Gladiator Stocks. Research Analysts. May 3, Cummins India CUMIND Buy in the range of

Simplex Infrastructures

Prabhat Dairy Ltd. RESULT UPDATE 8th June, 2018

Sovereign Gold Bonds. Attractive option to invest in gold... Gold Bond. Gold back in limelight. February 24, 2017

L&T Technology Services Ltd

Allahabad Bank (ALLBAN): Down trend line breakout after base formation

Wonderla Holidays (WONHOL) 383

Britannia Industries Ltd.

Bharat Petroleum Corp (BHAPET) 500

Ahluwalia Contracts (India)

HOLD. Margins to improve from Q2 AMBUJA CEMENTS. Target Price: Rs 232. Other highlights

Infibeam Incorporation Ltd.

Bharat Petroleum Corp (BHAPET) 468

Stocks on the move. Scrip I-Direct Code Action Target Stoploss Upside Bharti Airtel BHAAIR Buy in the range of

Oriental Carbon & Chemicals (ORICAR) 950

Transcription:

Result Update Rating matrix Rating : Under Review Target : NA Target Period : NA Potential Upside : NA What s changed? Target EPS FY15E EPS FY16E Rating Under Review Under Review Under Review Unchanged Quarterly performance crore Q1FY16 Q1FY15 YoY (%) Q4FY15 QoQ (%) Revenue 2,527.2 2,212.2 14.2 2,368.5 6.7 EBITDA 637.0 580.9 9.7 680.3-6.4 EBITDA (%) 25.2 26.3-105 bps 28.7-351 bps PAT (587.2) (593.2) NM (892.3) NM Stock data Particular Amount Market Capitalization 4,282 crore Total Debt 46,457 crore Cash 6430 crore EV 47,578 crore 52 week H/L 27 / 11 Equity capital 1,573 crore Face value 1 Price performance Return % 1M 3M 6M 12M Ashoka Buildcon (4.1) 12.8 16.8 37.3 GMR Infra (12.5) (14.9) (28.5) (47.0) JP Associates (13.5) (47.6) (59.1) (81.4) IRB Infra 0.2 3.0 (7.9) (2.3) Research Analyst Deepak Purswani, CFA deepak,purswani@icicisecurities.com August 17, 2015 GMR Infrastructure (GMRINF) 13 Losses narrow on better airport division show GMR Infrastructure (GMR) reported an 8.6% YoY growth in revenues to 2401.9 crore. On a positive note, revenues of the airport division grew 18.8% YoY to 977.2 crore EBITDA margin at 35.6% was above our expectation of 25.2% mainly due to airport division margin, which improved 600 bps to 56% in Q1FY16 whereas the highway division margin improved to 70% GMR s losses narrowed down to 429.5 crore (vs. our estimate of a net loss of 587.2 crore) from 892.3 crore in Q4FY15. It was mainly due to better-than-expected margin performance in airport & road division, higher other income and lower interest expenses In Q1FY16, the company completed the rights issue of 1400 crore. Out of this, 1100 crore has been utilised to repay corporate debt. Consequently, its corporate debt came down to ~ 6600 crore whereas its consolidate net debt was at 40,027.4 crore (net debt to equity: 4.2x) In the airport division, GMR reported an all-round performance across airports. While DIAL s passenger traffic reported 13% YoY growth to 11.46 million, HIAL s passenger traffic improved substantially by 23% YoY to 2.95 million. This coupled with refinancing of debt at lower interest rate in DIAL turned the airport division profitable to 119.7 crore vs. 36.7 crore Furthermore, Ministry of Civil Aviation (MoCA) has directed AERA to adopt a hybrid till with 30% cross subsidy for tariff determination of GMR Hyderabad International Airport. However, any delay in AERA s decision on the regulated return and monetisation of real estate division continues to keep its long term profitability under check. Secondly, applicability of hybrid till for Hyderabad Airport is likely to be after March, 2016 when the next regulatory period is going to start from April, 2016 In the energy vertical, GMR continues to make huge losses. In Q1FY16, the company reported a net loss of 513.6 crore due to suboptimal utilisation of gas based power plant with limited availability of gas supply and commissioning of new power plants such as EMCO & Kamalanga plants, which are in stabilisation phase On the urban infrastructure side, GMR has signed a MoU with GUIZHOU International Investment Corporation (GIIC), a consortium of three major Chinese Companies. GIIC would set up a 2000 acre Industrial Park in Kakinada SEZ for Chinese high-end equipment companies entailing an investment of US$2.5-3.5 billion over the next five years Keeping it under review till regulatory clarity emerges We keep our recommendation under review for GMR till regulatory clarity emerges. In the airport division, though clarity emerged over the hybrid till model, the regulator is yet to clarify with regards to regulated return for aero charges & monetisation of real estate assets, which will set the tone for the long term profitability of the airport division. Secondly, in the power vertical, profitability is expected to remain under pressure due to further losses emanating from Rajmandury power plants in the coming quarters. ICICI Securities Ltd Retail Equity Research

Variance analysis Year Q1FY16 Q1FY16E Q1FY15 YoY (%) Q4FY15 QoQ(%) Comments Net Sales 2,401.9 2,527.2 2,212.2 8.6 2,368.5 1.4 Other Income 147.6 85.0 97.0 52.1 84.4 74.8 Consumption of fuel 524.1 622.2 622.2-15.8 450.8 16.3 Employee cost 138.0 152.5 152.5-9.5 141.2-2.3 Generation & Op. Exp 130.8 142.7 142.7-8.4 181.3-27.9 Purchase of traded goods 256.2 268.5 268.5-4.6 306.9-16.5 Other Expenditure 485.3 454.4 454.4 6.8 592.2-18.1 EBITDA 855.2 637.0 580.9 47.2 680.3 25.7 EBITDA Margin (%) 35.6 25.2 26.3 935 bps 28.7 689 bps EBITDA margin at 35.6% was above our expectation of 25.2% mainly due to the airport division margin, which improved 600 bps to 56% in Q1 FY16 whereas the highway division improved to 70% Depreciation 454.3 415.6 453.3 0.2 415.6 9.3 Interest 906.0 918.6 831.7 8.9 967.6-6.4 PBT -357.5-612.2-607.0 NA -618.6 NA Taxes 52.9 25.0 26.5 NA 62.8 NA Exceptional Item 0.0 0.0-18.1 NA -268.2 NA Net Profit -410.4-637.2-651.7 NA -949.5 NA Less: Minority Interest 17.1-60.0 0.0 NA -70.2 NA Share of profit/(loss) from associat -1.9-10.0 58.5 NA -13.0 NA Reported PAT -429.5-587.2-593.2 NA -892.3 NA GMR s losses narrowed down to 429.5 crore (vs. our estimate of a net loss of 587.2 crore) from 892.3 crore in Q4FY15. It was mainly due to better-than-expected margin performance in airport & road division, higher other income and lower interest expenses ICICI Securities Ltd Retail Equity Research Page 2

Segmental details - Quarterly Exhibit 1: Airport division consolidated financial performance crore Q1FY16 Q1FY15 Q4FY15 YoY(%) QoQ(%) Net Revenue 977.2 822.7 914.5 18.8 6.9 EBITDA 544.1 411.6 467.0 32.2 16.5 Margin (%) 55.7 50.0 51.1 PAT 119.7-36.7-48.0 LP LP Margin (%) 12.2-4.5-5.2 Exhibit 2: Energy division consolidated financial performance crore Q1FY16 Q1FY15 Q4FY15 YoY(%) QoQ(%) Net Revenue 1,097.3 1,141.3 1,122.0-3.9-2.2 EBITDA 113.8 43.0 5.8 164.7 1,862.1 Margin (%) 10.4 3.8 0.5 PAT (after MI) -513.6-440.3-601.1 NM NM Margin (%) -46.8-38.6-53.6 Exhibit 3: Road division consolidated financial performance crore Q1FY16 Q1FY15 Q4FY15 YoY(%) QoQ(%) Net Revenue 186.4 162.7 172.3 14.6 8.2 EBITDA 131.2 113.6 81.4 15.5 61.2 Margin (%) 70.4 69.8 47.2 PAT (after MI) -57.1-60.3-111.5 NM NM Margin (%) -30.6-37.1-64.7 ICICI Securities Ltd Retail Equity Research Page 3

Company snapshot 90 80 70 60 50 40 30 20 10 0 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12 Apr-12 Jul-12 Oct-12 Jan-13 Apr-13 Jul-13 Oct-13 Jan-14 Apr-14 Jul-14 Oct-14 Jan-15 Apr-15 Jul-15 Oct-15 Source: Bloomberg, Company, ICICIdirect.com Research Key events Date Event Jun-15 The Ministry of Civil Aviation (MoCA) directs Airport Economic Regulatory Authority (AERA) to adopt a 'Hybrid Till Model' with 30% cross subsidiation for the tariff determination of GMR Infrastructures' Gyderabad airport (GHIAL) Jun-15 GMR Airport Developers Ltd (GADL), a subsidiary of GMR Infrastructure, signs a memorandum of understanding (MoU) with Oman Airports Management Co (OAMC) for providing training and consultancy services. As per the MoU, the GMR subsidiary will provide services ranging from programme management, testing and commissioning of airport systems to development of aeronautical and non-aeronautical revenue streams Jun-15 GMR Group, through holding company for its roads projects - GMR Highways, is looking to raise upto 4,000 crore through an Infrastructure Investment Trust (InvIT) listing, which may include few of its six completed highway projects. The company may file the DRHP by the end of this year Jun-15 GMR Infrastructure in advanced stages of refinancing a 4,500 crore loan for its Kamalanga power project in Odisha under 5/25 scheme Jun-15 GMR Infrastructure's joint venture with Megawide Construction Corp of Philippines breaks ground for construction of Mactan-Cebu International Airport (MCIA) Terminal 2, which is expected to be completed by 2018 Jul-15 The Delhi High Court dismisses petition of infrastructure major GMR challenging NHAI's move to invoke the bank guarantee worth 269 crore of 555 km Kishangarh- Udaipur-Ahmedabad highway project costing 5,500 crore awarded to GMR in November 2011 Jul-15 GMR in race for five airports in Philippines worth $2.4 billion. The other prospective bidders who bid for the five airport projects are Metro-Pacific-JG Summit Consortium, Aboitiz Equity Ventures, Miguel Corp, Philippine Skylanders Inc and Union Equities Top 10 Shareholders Rank Name Latest Filing Date % O/S Position (m) Change (m) 1 GMR Group 28-Jul-15 52.7 2,788.9 3.9 2 GMR Business & Consultancy, L.L.P. 30-Jun-15 15.2 805.6 752.7 3 Life Insurance Corporation of India 30-Jun-15 2.0 103.0 34.7 4 Carmignac Gestion 31-Mar-15 1.7 91.5-2.8 5 ICICI Prudential Asset Management Co. Ltd. 30-Jun-15 1.4 74.8-19.7 6 HSZ (Hong Kong) Limited 31-Mar-15 1.1 56.7-9.5 7 The Vanguard Group, Inc. 30-Jun-15 0.9 45.3 4.5 8 LIC Nomura Mutual Fund Asset Management Company Ltd 31-Mar-15 0.8 44.2 0.0 9 Deutsche Asset & Wealth Management 31-Aug-14 0.6 30.0 30.0 10 Dimensional Fund Advisors, L.P. 31-May-15 0.4 19.1 0.5 Source: Reuters, ICICIdirect.com Research Shareholding Pattern (in %) Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Promoter 71.70 64.11 64.83 65.72 68.95 FII 11.60 16.20 13.99 12.10 10.27 DII 7.47 8.14 8.68 8.80 8.75 Others 9.23 11.55 12.50 13.38 12.03 Recent Activity Buys Sells Investor name Value Shares Investor name Value Shares GMR Business & Consultancy, L.L.P. 165.70m 752.66m ICICI Prudential Asset Management Co. Ltd. -4.33m -19.66m Life Insurance Corporation of India 12.57m 34.71m Jupiter Asset Management Ltd. -3.69m -13.55m Deutsche Asset & Wealth Management 7.64m 30.00m JM Financial Asset Management Pvt. Ltd. -3.10m -11.41m The Vanguard Group, Inc. 1.42m 4.46m SBI Funds Management Pvt. Ltd. -2.52m -9.55m British Columbia Investment Management Corp. 0.98m 3.89m HSZ (Hong Kong) Limited -2.12m -9.47m Source: Reuters, ICICIdirect.com Research ICICI Securities Ltd Retail Equity Research Page 4

Financial summary Profit and loss statement Crore ( Crore) FY12 FY13 FY14 FY15P Net Sales 7,642.1 8,263.8 8,709.5 9,022.8 Growth (%) 31.4 8.1 5.4 3.6 Op. Expenditure 5,982.5 5,786.5 6,144.1 6,468.2 EBITDA 1,659.5 2,477.1 2,565.4 2,554.6 Growth (%) 6.7 49.3 3.6-0.4 Other Income 243.4 277.2 315.9 327.5 Depreciation 935.8 1,039.8 1,455.0 1,812.5 EBIT 967.1 1,714.5 1,426.3 1,069.6 Interest 1,653.1 2,099.0 2,971.9 3,571.9 Extraordinary Item -162.1 777.3 1,820.1-304.1 PBT -848.1 392.8 274.5-2,806.4 Tax 210.7 257.5 166.3 152.8 Rep. PAT before MI -1,058.8 135.3 108.3-2,959.2 Minority interest (MI) -455.5 47.3 98.4-225.9 Rep. PAT after MI -603.3 88.0 9.9-2,733.3 Adjustments -162.1 777.3 1,820.1-304.1 Adj. Net Profit -441.2-689.3-1,810.2-2,429.2 Growth (%) NM NM NM NM EPS -1.1-1.8-1.2-1.5 Cash flow statement Crore ( Crore) FY12 FY13 FY14 FY15P Net Profit before Tax -848.1 392.8 274.5-2,806.4 Others 0.0 0.0 0.0 0.0 Depreciation 935.8 1,039.8 1,455.0 1,812.5 Diect Tax Paid 210.7 162.0 134.8 127.2 Int. & Finance charges 1,653.1 2,099.0 2,971.9 3,571.9 CF before chg in WC 1,530.1 3,369.6 4,566.6 2,450.8 Inc./(Dec.) in Curr Liab. 3,462.2 1,936.2-1,545.6 565.8 Inc./(Dec.) in Curr Ass. 4,972.0 2,736.8-304.3-1,546.4 CF from operations 20.3 2,568.9 3,325.2 4,563.0 Purchase of Fixed Ass. -12,279.1-5,552.4-7,292.8-408.5 (Inc.)/Dec. in Investment 2,252.5 438.8-596.8-533.1 CF from Investing -10,026.5-5,113.5-7,889.6-941.6 Inc./(Dec.) in Debt 13,310.5 7,409.5 3,989.5 1,581.3 Interest paid -1,653.1-2,099.0-2,971.9-3,571.9 Others -768.3-1,887.3-482.4 1,850.8 CF from Financing 10,889.1 3,423.2 535.2-139.8 Net Cash Flow 882.9 878.6-4,029.2 3,481.7 Opening Cash 3,373.2 4,256.1 5,134.8 3,321.2 Closing Cash 4,256.1 5,134.8 3,321.2 3,904.0 Balance sheet Crore ( Crore) FY12 FY13 FY14 FY15P Liabilities Equity Capital 389.2 389.2 1,525.9 1,572.8 Pref shares 1,980.1 1,971.1 1,155.6 2,015.7 Reserves & Surplus 7,148.5 6,888.9 6,095.2 4,305.8 Shareholders Funds 9,517.9 9,249.3 8,776.7 7,894.2 Minority Interest 1,791.7 1,720.0 2,008.6 1,765.5 Total Loans 36,028.9 42,004.2 45,040.7 47,201.6 Deferred Tax Liab. -98.2-2.7 28.7 54.3 Source of Funds 47,240.3 52,970.7 55,854.8 56,915.6 Assets Gross Block 24,268.6 29,251.3 39,789.3 43,631.1 Less: Acc. Depr. 4,115.4 5,177.9 6,150.0 7,962.5 Net Block 20,153.2 24,073.4 30,178.1 35,668.6 Capital WIP 18,696.0 19,178.3 15,733.8 12,153.5 Net Fixed Assets 38,849.2 43,251.7 45,912.0 47,822.1 Goodwill on consolidation 3,174.5 3,261.8 3,461.2 3,608.1 Investments 721.6 282.8 879.6 1,412.7 Inventories 259.5 270.4 358.9 304.9 Trade Receivables 1,837.4 1,869.0 1,771.9 1,721.4 Cash 4,256.1 5,134.8 3,321.2 3,904.0 Loans & Advanaces 6,994.1 9,688.2 9,392.6 7,950.7 Total Current Asset 13,347.0 16,962.6 14,844.6 13,881.0 Current Liab. & Prov. 8,852.0 10,788.1 9,242.5 9,808.3 Net Current Asset 4,495.1 6,174.4 5,602.1 4,072.7 Misc Expenditure 0.0 0.0 0.0 0.0 Application of funds 47,240.3 52,970.7 55,854.8 56,915.6 Key ratios FY12 FY13 FY14 FY15P Per share data ( ) EPS -1.1-1.8-1.2-1.5 Cash EPS 0.9 2.9 1.0-0.6 BV 19.4 18.7 5.0 3.7 DPS 0.0 0.0 0.0 0.0 Operating Ratios (%) EBITDA Margin 21.7 30.0 29.5 28.3 PBT Margin -11.1 4.8 3.2-31.1 PAT Margin -5.8-8.3-20.8-26.9 Inventory days 11 12 13 13 Debtors days 75 82 76 71 Creditors days 340 434 420 385 Return Ratios (%) RoE -4.6-7.5-20.6-30.8 RoCE 2.0 3.2 2.6 1.9 RoIC 2.2 3.6 2.7 2.0 Valuation Ratios (x) P/E NA NA NA NA Net Sales/Total Asset 0.2 0.2 0.2 0.2 EV / EBITDA 30.5 22.9 37.4 39.3 EV / Net Sales 6.6 6.9 11.0 11.1 Price to Book Value 1.7 1.7 6.5 8.7 Solvency Ratios Debt/EBITDA 19.1 14.9 16.3 16.9 Debt / Equity 3.3 4.0 4.8 5.5 Current Ratio 1.5 1.6 1.6 1.4 ICICI Securities Ltd Retail Equity Research Page 5

ICICIdirect.com coverage universe (Infrastructure) CMP M Cap EPS ( ) P/E (x) EV/EBITDA (x) P/B (x) RoE (%) Sector / Company ( ) TP( ) Rating ( Cr) FY15E FY16E FY17E FY15E FY16E FY17E FY15E FY16E FY17E FY15E FY16E FY17E FY15E FY16E FY17E GMR Infra (GMRINF) 13 UR UR 5,033-1.8-1.2-1.5 NM NM NM 22.9 37.4 39.3 1.7 6.5 8.7 NM NM NM JP Associates (JAIASS) 10 UR UR 2,505-4.6-4.8-1.0 NM NM NM 11.9 17.5 10.6 0.2 0.2 0.2 NM NM NM IRB Infra (IRBINF) 241 274 Hold 8,470 15.5 16.9 15.9 15.6 14.3 15.2 8.0 6.3 6.4 1.9 1.8 1.6 12.4 12.4 10.7 Ashoka Buildcon (ASHBUI) 177 200 Buy 3,299 4.4 3.8 6.4 42.0 47.9 28.8 15.1 10.1 8.6 2.2 2.1 1.9 6.1 5.1 7.9 ICICI Securities Ltd Retail Equity Research Page 6

RATING RATIONALE ICICIdirect.com endeavours to provide objective opinions and recommendations. ICICIdirect.com assigns ratings to its stocks according to their notional target price vs. current market price and then categorises them as Strong Buy, Buy, Hold and Sell. The performance horizon is two years unless specified and the notional target price is defined as the analysts' valuation for a stock. Strong Buy: >15%/20% for large caps/midcaps, respectively, with high conviction; Buy: >10%/15% for large caps/midcaps, respectively; Hold: Up to +/-10%; Sell: -10% or more; Pankaj Pandey Head Research pankaj.pandey@icicisecurities.com ICICIdirect.com Research Desk, ICICI Securities Limited, 1st Floor, Akruti Trade Centre, Road No 7, MIDC, Andheri (East) Mumbai 400 093 research@icicidirect.com ICICI Securities Ltd Retail Equity Research Page 7

Disclaimer ANALYST CERTIFICATION We, Deepak Purswani, CFA MBA (Finance), research analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. Terms & conditions and other disclosures: ICICI Securities Limited (ICICI Securities) is a Sebi registered Research Analyst having registration no. INH000000990. ICICI Securities Limited (ICICI Securities) is a full-service, integrated investment banking and is, inter alia, engaged in the business of stock brokering and distribution of financial products. ICICI Securities is a wholly-owned subsidiary of ICICI Bank which is India s largest private sector bank and has its various subsidiaries engaged in businesses of housing finance, asset management, life insurance, general insurance, venture capital fund management, etc. ( associates ), the details in respect of which are available on www.icicibank.com. ICICI Securities is one of the leading merchant bankers/ underwriters of securities and participate in virtually all securities trading markets in India. We and our associates might have investment banking and other business relationship with a significant percentage of companies covered by our Investment Research Department. ICICI Securities generally prohibits its analysts, persons reporting to analysts and their relatives from maintaining a financial interest in the securities or derivatives of any companies that the analysts cover. The information and opinions in this report have been prepared by ICICI Securities and are subject to change without any notice. The report and information contained herein is strictly confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in any form, without prior written consent of ICICI Securities. While we would endeavour to update the information herein on a reasonable basis, ICICI Securities is is under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent ICICI Securities from doing so. Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable regulations and/or ICICI Securities policies, in circumstances where ICICI Securities might be acting in an advisory capacity to this company, or in certain other circumstances. This report is based on information obtained from public sources and sources believed to be reliable, but no independent verification has been made nor is its accuracy or completeness guaranteed. This report and information herein is solely for informational purpose and shall not be used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. ICICI Securities will not treat recipients as customers by virtue of their receiving this report. Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific circumstances. The securities discussed and opinions expressed in this report may not be suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial positions and needs of specific recipient. This may not be taken in substitution for the exercise of independent judgment by any recipient. The recipient should independently evaluate the investment risks. The value and return on investment may vary because of changes in interest rates, foreign exchange rates or any other reason. ICICI Securities accepts no liabilities whatsoever for any loss or damage of any kind arising out of the use of this report. Past performance is not necessarily a guide to future performance. Investors are advised to see Risk Disclosure Document to understand the risks associated before investing in the securities markets. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and may be subject to change without notice. ICICI Securities or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. ICICI Securities or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction. ICICI Securities or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the companies mentioned in the report in the past twelve months. ICICI Securities encourages independence in research report preparation and strives to minimize conflict in preparation of research report. ICICI Securities or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. Accordingly, neither ICICI Securities nor Research Analysts have any material conflict of interest at the time of publication of this report. It is confirmed that Deepak Purswani, CFA MBA (Finance), research analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. ICICI Securities or its subsidiaries collectively or Research Analysts do not own 1% or more of the equity securities of the Company mentioned in the report as of the last day of the month preceding the publication of the research report. Since associates of ICICI Securities are engaged in various financial service businesses, they might have financial interests or beneficial ownership in various companies including the subject company/companies mentioned in this report. It is confirmed that Deepak Purswani, CFA MBA (Finance), research analysts do not serve as an officer, director or employee of the companies mentioned in the report. ICICI Securities may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Neither the Research Analysts nor ICICI Securities have been engaged in market making activity for the companies mentioned in the report. We submit that no material disciplinary action has been taken on ICICI Securities by any Regulatory Authority impacting Equity Research Analysis activities. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject ICICI Securities and affiliates to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such restriction. ICICI Securities Ltd Retail Equity Research Page 8