Apr/15 May/15 Jun/15 Jul/15 Aug/15 Sep/15 Oct/15 Nov/15 Dec/15 Jan/16 Feb/16 Mar/16 Monarch Networth Capital Limited CMP: 26.00 March 23, 2016 Stock Details BSE code 511551 BSE ID MONARCH Face value ( ) 10 No of shares (m) 30.3 52 week H/L 51.80/25.00 Market cap ( m) 879.0 30 days avg vol (No) 2,172 Free float ( m) 272.5 Stock performance (%) 1M 3M 12M Absolute -6.83% -40.62% -0.87% Rel. to Sensex -13.1% -37.2% 9.7% Shareholding Pattern* (%) Promoters FIIs DIIs Others 66.77% 0.0% 0.0% 33.23% *As of December 2015 Relative Chart 60 50 40 30 20 10 0 Monarch Networth Stock Broking Limited Sensex 30,000 29,000 28,000 27,000 26,000 25,000 24,000 23,000 22,000 Company Overview Monarch Networth Capital Ltd is a financial services and information providing firm. The company is engaged in providing stock broking, management services, market maker services, depository and merchant banking services to institutional and retail clients in India. Industry Overview India s diversified financial services sector is witnessing swift expansion, both in terms of strong growth of incumbent financial services firms and new players entering the market. All financial entities constitutes to financial services sector. According to the India Brand Equity Foundation it s been noticed that the country s gross domestic savings (GDS) as a percentage of Gross Domestic Product (GDP) has remained above 30 per cent since 2004 and it is expected to reach $1,272 billion by 2019. Financial Performance Monarch Networth Capital Ltd revenues from operations for FY 15 rose 42.9% to 472.6 million compared to 330.8 million in the previous year. The company has reported a net profit of 28.5 million in FY 15, representing 529.1% gain when compared to the loss of 6.6 million in FY 14. On Q-o-Q basis Monarch Networth Capital Ltd revenues increased 1.3% to 110.64 million in Q3 16 from 109.21 million in Q3 15. Table1: Key Financials (Y/e March) FY 13 FY 14 FY 15 3Q FY15 3Q FY 16 Sales ( m) 186.8 330.8 472.6 109.21 110.64 YoY Growth (%) -6.9% 77.0% 42.9% 183.7% 1.3% EBITDA ( m) 34.5 66.5 133.0 26.68 20.81 Source: Bloomberg EBITDA Margin 18.5% 20.1% 28.1% 24.4% 18.8% PAT ( m) 7.8 (6.6) 28.5 7.05 1.43 EPS ( ) 0.69 (0.59) 0.94 0.23 0.04 YoY Growth (%) 127.2% -185.5% 259.3% 160.5% -82.6% Source: Company, Karvy Investment Advisory *Auditors opinion; = Qualified Qualified; When auditors have concerns about accounting treatment of financial items. Unqualified; When auditors find accounting treatment of financial items is in compliance with respect to accounting standards. 1
Background and Business Description Monarch Networth Capital Ltd is engaged in the business of offering financial services to institutional and retail clients in India, which include stock broking, management services, market maker services, depository and merchant banking services. The company has its presence in 350 centers across India and approximately serving 100,000 clients. Key Strengths Diversified service offerings Risks & Concerns Intense competition Economic slowdown Board of Directors Table 2: Composition of Board Name Mr. Suresh P. Jain Mr. Manish Ajmera Mr. Mohit Agrawal Mr. Praveen Toshniwal Mr. Sanjay Motta Mr. Randhir Singh Sisodiya Source: Company Relation with Company Chairman Executive Director & CFO Independent Director Independent Director Independent Director Executive Director 2
Industry Overview India s financial services sector has been an important contributor to the country s gross domestic product (GDP) accounting for nearly 6 per cent share in 2014-15. It consists of the capital markets, insurance sector and non-banking financial companies (NBFCs). As per a joint report by KPMG-CII, the country is projected to become the fifth largest banking sector globally by 2020. The Government of India has implemented several reforms to liberalize, regulate and enhance this industry. The Government and the Reserve Bank of India (RBI) have taken various measures to facilitate easy access to finance for micro, small and medium enterprises (MSMEs). These measures include launching credit guarantee fund scheme for micro and small enterprises, issuing guideline to banks regarding collateral requirements and setting up a Micro Units Development and Refinance Agency (MUDRA). The combined support from both government and private sector is paving the way for India to prevail as one of the world's most vibrant capital markets. According to India Brand Equity Foundation, the asset management industry in India is deemed to be one among the fastest growing industries in the world. Total assets under management (AUM) of the mutual fund industry grew at a robust compound annual growth rate (CAGR) of 12.05% over FY07-15 to reach $179.6 billion. Corporate investors hold around 45.9% of total AUM in India, while high net worth individuals (HNWI) and retail investors accounts for 28.6% and 22.9%, respectively. In recent years, the India s equity market turnover has witnessed a significant increase. The annual turnover value on the National Stock Exchange (NSE) clocked a CAGR of 20.7% between FY 96 FY 15 to reach $718 billion. It is also noted that there have been about 360 million insurance policies are already in place and expects the policies to witness a compounded annual growth rate (CAGR) of 12-15% over the next five years to touch $350-400 billion by 2020, India s life insurance sector is the biggest in the world. Competition analysis Company CMP ( ) Mcap ( m) Rev ( m) OPM (%) EPS ( ) PE (x) Monarch Networth Capital Ltd 29.0 879.0 472.5 27.5% 0.9 30.9 Arihant Capital Markets Ltd 25.1 522.6 465.6 29.2% 3.4 7.4 Edelweiss Financial Services Ltd 59.1 48,109.6 2,487.3 66.0% 1.4 41.3 Source: BSE 3
Financial Analysis For the period ending 31 March, 2015, Monarch Networth Capital Ltd reported revenues of 472.6 million, representing 42.9% increase when compared to the revenues in FY 14. The company s EBITDA stood at 133.0 million in FY 15 and its EBITDA margin improved 800 bps to 28.1% in FY 15 compared to 20.1% in the previous year. Year end March FY 13 FY 14 FY 15 Income statement ( million) Revenue 186.8 330.8 472.6 % growth -6.9% 77.0% 42.9% EBITDA 34.5 66.5 133.0 % EBITDA margin 18.5% 20.1% 28.1% Depreciation and amortisation 16.1 30.5 33.1 EBIT 18.4 36.1 99.9 Interest 15.5 56.5 55.5 PBT 2.9 (20.5) 44.4 Tax (credit) expense (4.9) (13.8) 15.8 Net profit 7.8 (6.6) 28.5 % growth net profit 127.3% -185.3% 529.1% Balance sheet ( million) Shareholder fund 286.95 545.86 556.19 Long term liabilities 16.39 23.95 36.51 Current liabilities 390.75 776.81 821.97 Fixed assets 58.81 89.37 48.33 Current assets 364.85 934.70 882.39 Cash & cash equivalents 63.91 143.03 203.37 Cash flow statement Cash flow operations 15.37-31.93 117.52 Cash flow from investing 1.32 116.35-1.65 Cash flow from financing -16.85-48.99-55.53 Per share data EPS ( ) 0.69-0.59 0.94 CEPS ( ) 2.13 0.49 2.03 DPS ( ) NA NA NA BVPS ( ) 25.41 48.44 18.32 Financial Ratios % ROE 2.8% -1.6% 5.2% ROCE 6.4% 5.0% 14.0% Debt/Equity 0.0% 31.4% 28.2% Interest coverage ratio 1.2 0.6 1.8 Current ratio 0.9 1.2 1.1 Cash ratio 0.16 0.18 0.25 Source: Company, Karvy Investment Advisory 4
Financial Snapshot Source: Karvy Investment Advisory 5
DISCLAIMER Karvy Investment Advisory Services Ltd (KIASL), an entity of the Karvy Group, has taken utmost care to ensure accuracy and objectivity while writing this report based on publicly available information or from sources considered reliable. However, neither the accuracy nor completeness of information contained in this report is guaranteed. Opinions expressed herein are our current opinions as on the date of this report. Nothing in this report can be construed as either investment or any other advice or any solicitation, whatsoever. The subscriber/user assumes the entire risk of any use made of this report or data herein. KIASL specifically states that it or any of its entities or employees do not have any financial liabilities whatsoever to the subscribers / users of this report. This report is for personal information of the authorized recipient in India only. This report or any part of it should not be reproduced or redistributed or communicated directly or indirectly in any form to any other person or published or copied for any purpose. DISCLOSURE Associates of KIASL might have received compensation from the subject company mentioned in the report during the period preceding twelve months from the date of this report for investment banking or merchant banking or brokerage services from the subject company in the past twelve months or for services rendered as stock broker, Registrar and Share Transfer Agent, Commodity Broker, Currency and forex broker, merchant banker and underwriter, Investment Advisory services, insurance repository services, consultancy and advisory services, realty services, data processing, profiling and related services or in any other capacity. KIASL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. Compensation of KIASL Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. KIASL 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. KIASL and/or its subsidiaries and /or its group companies 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. KIASL 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 and have no financial interest in the subject company mentioned in this report. Accordingly, neither KIASL nor Research Analysts have any material conflict of interest at the time of publication of this report. It is confirmed that KIASL and Research Analysts primarily responsible for this report and whose name(s) is/ are mentioned therein of this report have not received any compensation from the subject company mentioned in the report in the preceding twelve months. PUBLISHED BY KIASL is a part of the Karvy Group, a premier integrated financial services provider. We offer a wide array of investment advisory services including Comprehensive Financial Planning, Wealth Review and Investment Strategy services, Equity Review and Investment Strategy, Mutual Fund Review and Investment Strategy, Wealth Advice Package, and Wealth Planning for Retired Individuals. Head Office: 46, Avenue 4, Street No.1, Banjara Hills, Hyderabad, 500034, Telangana, India. Tel: +91-40-23312454 www.karvy.com 6