BUY CIPLA INDIA. Steady growth, margin visibility amid headwinds. Target Price: Rs 675. Key drivers

Similar documents
BUY. White cement steals the show JK CEMENT. Target Price: Rs 1,220. Other highlights

BUY. At inflection point NTPC. Target Price: Rs 197. Key highlights. Financial summary (Standalone) Y/E March FY16 FY17 FY18E FY19E.

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

He is BTech from IIT Bombay ( , Aeronautical Engineering) and MS from Cornell University ( , Mechanical Engineering).

BUY MULTI COMMODITY EXCHANGE OF INDIA. Strong Q2; All eyes on option volumes. Target Price: Rs 1,280. Concall highlights

BUY. Robust quarter with clear growth visibility DILIP BUILDCON. Target Price: Rs 610. Financial summary (Standalone) Y/E March FY16 FY17 FY18E FY19E

BUY MULTI COMMODITY EXCHANGE OF INDIA. Demonetization,GST uncertainty impact Q4. Target Price: Rs 1,397. Concall highlights

BUY. Outperformance continues GULF OIL LUBRICANTS INDIA. Target Price: Rs 1,000. Hike estimates and TP; maintain BUY

Hold Target Price: Rs 574

HOLD. Performance remains weak COLGATE-PALMOLIVE INDIA. Target Price: Rs 900

BUY. GST pressures dealt well HINDUSTAN UNILEVER. Target Price: Rs 1,400. Key drivers (%) FY16 FY17 FY18E FY19E

HOLD. Buyback of Old Mutual s stake in K-Life KOTAK MAHINDRA BANK. Target Price: Rs 965

Change EPS. (Rs) FY

BUY. Strong quarter, bright outlook MAHINDRA CIE AUTOMOTIVE. Target Price: Rs 274. Takeaways from concall. Key drivers (%)

HOLD PVR. Operating matrix healthy; footfalls subdued. Target Price: Rs 1,520. Key highlights

Investment Horizon: Though the ideal investment horizon for such ideas remain 6-9 months, our picks may provide some profit-making

HOLD. Going aggressive in hair oils DABUR INDIA. Target Price: Rs 325. Key drivers (%) FY17 FY18E FY19E

Investment Horizon: Though the ideal investment horizon for such ideas remain 6-9 months, our picks may provide some profit-making

BUY. Structural changes in the making CAPITAL FIRST. Target Price: Rs 920. Key drivers

BUY Target Price: Rs 1,218

BUY STEEL STRIPS WHEELS LTD. Target Price: Rs Q4FY17: Heavier wheels outperform, strong growth triggers ahead FINANCIAL SUMMARY

HOLD. FY18 off to a good start GODREJ PROPERTIES. Target Price: Rs 486. Q4FY17 key highlights

BUY. Quess likely to be spun-off; stay invested THOMAS COOK (INDIA) Target Price: Rs 320

HOLD. Deleveraging story playing out RAMCO CEMENTS. Target Price: Rs 503. Q4 performance

BUY. FY17 a blip; gradual recovery ahead APOLLO HOSPITALS ENTERPRISE. Target Price: Rs 1,472

BUY. Efforts on cost cutting paying off RAMCO CEMENTS. Target Price: Rs 435. Key highlights. Key drivers FY15 FY16E FY17E

NOW ON APP Research at your finger tips

BUY. Weak P&L performance, good b/s show POWER FINANCE CORP. Target Price: Rs 135. Financial summary (Standalone) Y/E March FY17 FY18E FY19E FY20E

BUY. IIB-BHAFIN merger a done deal INDUSIND BANK. Target Price: Rs 1,920. Financial summary (Standalone) Y/E March FY16 FY17 FY18E FY19E

BUY. Multiple margin tailwinds; BUY HINDUSTAN UNILEVER. Target Price: Rs 1,010. Key drivers (%) FY16 FY17E FY18E FY19E

BUY. Shedding non-core assets TATA POWER. Target Price: Rs 136. Financial summary (Consolidated) Key drivers. Price performance

BUY. Well poised for strong growth RBL BANK. Target Price: Rs 650. Key highlights. Financial summary (Standalone) Y/E March FY17 FY18E FY19E FY20E

BUY. Q4 hurt by MFI business EQUITAS HOLDINGS. Target Price: Rs 190

FY16 FY17 FY18E FY19E

BUY. Recovery ahead; upgrade to BUY BAJAJ AUTO. Target Price: Rs 3,905. Key takeaways from our meeting with the management

Symphony Ltd. RESULT UPDATE 31st October 2017

Cummins India Ltd Bloomberg Code: KKC IN

ITC Ltd. RESULT UPDATE 27th October, 2017

Ahluwalia Contracts (India)

Near-term pressure, but long-term outlook positive

Fineotex Chemical Ltd

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

Marico Kaya BUY RESULTS REVIEW 4QFY15 29 APR 2015

Visaka Industries Ltd

Nestle India Ltd. RESULT UPDATE

Consolidated Sales (Cr) Growth EBITDA (Cr) Margin PAT Margin EPS (Rs) P/E RoE

Healty cigarette-driven growth

HOLD. Cipla Ltd Pharmaceuticals RETAIL EQUITY RESEARCH

HCC BUY. Infrastructure April 10, QIP step in the right direction EVENT UPDATE. India Research. Bloomberg: HCC IN Reuters: HCNS.

Mahindra & Mahindra. Source: Company Data; PL Research

Simplex Infrastructures

Key estimate revision. Financial summary. Year FY15 121, % 16, % FY16E 137, % 20,

Crompton Greaves Consumer Electricals

TVS Motors. Source: Company Data; PL Research

Gillette India. Institutional Equities. 2QFY19 Result Update BUY. Marketing Investments Mask Improved Top-line Performance

Mphasis. Increased confidence on margins. Source: Company Data; PL Research

CMP* (Rs) 1,033 Upside/ (Downside) (%) (0.3) Bloomberg Ticker Market Cap. (Rs bn) 467 Free Float (%) 53 Shares O/S (mn) 452

Maruti Suzuki. Source: Company Data; PL Research

Hindustan Unilever Ltd.

Hindustan Unilever (RHS)

BHEL SELL RESULTS REVIEW 1QFY15 13 AUG CMP (as on 12 Aug 2014) Rs 224 Target Price Rs 188

Tata Consultancy Services

Maruti Suzuki. Source: Company Data; PL Research

Initiating Coverage. Uflex Ltd.

Jubilant FoodWorks NEUTRAL RESULTS REVIEW 4QFY17 30 MAY Highlights of the quarter

D-Link India (DLILIM) 105

Infibeam Incorporation Ltd.

Crompton Greaves Consumer Electricals

Suzlon Energy Ltd RESULT UPDATE 16th August, 2017

Asian Paints. Source: Company Data; PL Research

TV Today Network BUY. Performance Update CMP. `323 Target Price `498. 3QFY2019 Result Update Media. Investment Period 12 Months

Alkem Labs BUY RESULTS REVIEW 1QFY19 11 AUG story remains on-track. Maintain BUY with a revised TP of Rs 2,410 (24x FY20E EPS).

Maruti Suzuki India BUY. Performance Update. CMP `6,705 Target Price `8,552. 2QFY2019 Result Update Automobile. Historical share price chart

Music Broadcast BUY. Performance Update. CMP Target Price `329 `475. 2QFY2019 Result Update Media. Historical share price chart.

Amber Enterprises India Ltd

Cummins India. Source: Company Data; PL Research

Prabhat Dairy Ltd. RESULT UPDATE 8th June, 2018

Colgate-Palmolive India Ltd.

Garware Wall Ropes ACCUMULATE. Performance Highlights CMP. `550 Target Price `618. 2QFY2017 Result Update Textile. Investment Period 12 months

Dr Reddy s Laboratories

Cummins India. Growth/margin bottoming. Source: Company Data; PL Research

Financials/Valuation. 1Mn 3Mn 1Yr P/B (X) Absolute (7.8) (6.3) (5.3) P/E (x) Rel.to Nifty (6.5) (8.6) (25.0) Recent Developments:

BLS International Services

Jubilant FoodWorks BUY RESULTS REVIEW 1QFY18 18 JULY Highlights of the quarter

Britannia Industries Ltd.

Lupin Ltd. RESULT UPDATE 31 st October 2017

Thermax. Source: Company Data; PL Research

Larsen & Toubro Ltd.

Coal India. Source: Company Data; PL Research

Allcargo Logistics. Source: Company Data; PL Research

Britannia Industries Ltd.

Music Broadcast BUY. Performance Update. CMP Target Price `293 `475. 3QFY2019 Result Update Media. Stock Info Sector Market Cap (Rs cr) Media

Dr. Reddy s Laboratories

Persistent Systems Ltd.

Key estimate revision. Financial summary. Year FY14 391,088 45,198 34, FY15E 354,262 35,426 23,

Mahindra & Mahindra Ltd.

Siemens. Railways and T&D driving inflows. Source: Company Data; PL Research

HOLD. Coal India Ltd Coal RETAIL EQUITY RESEARCH. Uncertainty remains. GEOJIT BNP PARIBAS Research

Ujjivan Financial Services Ltd.: Q3FY18 Result Update

Eicher Motors. Continues to ride high! Accumulate. Source: Company Data; PL Research

Transcription:

13 NOV 2017 Quarterly Update BUY Target Price: Rs 675 Steady growth, margin visibility amid headwinds Cipla s Q2 EBITDA margin improved 156 bps YoY at 19.7% (despite 270 bps YoY decline in gross margin) led by operating leverage (higher domestic sales) and increasing cost efficiencies (which it expects to improve further in H2FY18/FY19). Management expectation of recovery in gross margin (to ~63.5%-64%) and steady India growth (at 14-15% YoY) are positive margin drivers, though it will be partly offset by higher competition in recently-launched grenvela and 200 bps increase in R&D to 8% of sales in H2. It expects filing/ approval intensity to ramp up with a good mix of differentiated products. Maintain BUY with revised TP of Rs 675 (21x Sep 19 EPS vs. 21x FY19E earlier) on strong domestic franchise coupled with scale-up in US with higher focus on R&D and relatively better regulatory track record. CMP : Rs 608 Potential Upside : 11% MARKET DATA No. of Shares : 805 mn Free Float : 63% Market Cap : Rs 490 bn 52-week High / Low : Rs 663 / Rs 479 Avg. Daily vol. (6mth) : 1.4 mn shares Bloomberg Code : Cipla IB Equity Promoters Holding : 37% FII / DII : 22% / 15% In-line revenue led by 12% YoY growth in India sales partially led by trade channel restocking. Normalized India sales (adjusted for excise duty impact under GST) grew 19% YoY. Trade channel inventory is ~8-10 days below pre-gst inventory level. Expects mid teen growth over remaining H2FY18 in India business. US business declined 3% YoY/ 4% QoQ to USD 96 mn owing to pricing pressure. Expects key product approvals in the US to drive good mix of differentiated product launches in the upcoming quarters. South Africa business grew 17% YoY in USD terms and 13% YoY in INR terms driven by above market growth in the private market. Europe business grew 14% YoY. API revenue grew 85% YoY (up 64% QoQ) driven by higher ARV sales to US/EU customers Strong EBITDA margin performance: Gross margin at 61.1% contracted 270 bps YoY/ 466 bps QoQ impacted by GST, certain inventory charges, and manufacturing of batch quantities of future R&D filings. It is expected to normalize to 63.5-64%. However, EBITDA margin improved 156 bps YoY /136 bps QoQ at 19.7% led by operational efficiencies, lower R&D spend. Other expenses at Rs 10.6 bn (flat YoY) stood at 26.7% of sales (29% of sales in Q2FY17). Staff cost at Rs 6.6 bn (declined 2% YoY) stood at 16.6% of sales (18.4% of sales in Q2FY17). Financial summary (Consolidated) Sales (Rs mn) 1,42,809 1,50,557 1,76,416 2,04,613 Adj PAT (Rs mn) 10,064 15,873 22,950 28,777 Con. EPS* (Rs.) - 20.9 27.1 31.5 EPS (Rs.) 12.5 19.7 28.5 35.8 Key drivers (Continued on page 2 ) Growth (% ) FY17 FY18E FY19E US 21 3 17 India 10 6 15 EBITDA margin 16.9 19.0 21.2 core-eps (1) 34 45 Chg YOY (%) (26.1) 57.7 44.6 25.4 P/E (x) 48.6 30.8 21.3 17.0 RoE (%) 8.4 12.0 15.3 16.6 RoCE (%) 7.7 12.5 16.4 19.0 EV/E (x) 21.0 17.3 12.8 10.2 DPS 2.0 2.0 2.0 2.0 Source: *Consensus broker estimates, Company, Axis Capital ^cc: Constant Currency Price performance 140 Sensex Cipla 120 100 80 60 Oct-16 Jan-17 Apr-17 Jul-17 Oct-17 01

( Continued from page 1) Other concall highlights: (1) Margin guidance: Targets to improve EBITDA by 100 bps annually led by cost-saving initiatives; (2) ANDA filings: Filed 5 products in Q2, of which 2 are expected to be limited competition. On track to file 20-25 ANDAs in FY18 (filed 8 in H1FY18); (3) R&D: R&D spends of Rs 2.5 bn (down 15% YoY) at 6.1% of Q2FY18 sales (vs. 8% in Q2FY17/6% in Q1FY18). Cipla expects R&D to scale up to ~8% of sales in H2FY18, with commencement of clinical trials for respiratory pipeline; (4) Capex: Rs 8 bn-8.5 bn in FY18 (Rs 1.69 bn in Q2FY18); (5) FCF of Rs 3.09 bn in Q2FY18; (6) Sevelamer: Significant price erosion seen given 4 generic players and authorized generic; (7) gseroflo (Advair) launch in Australia received well and has witnessed strong uptake; uptake in UK remains gradual EBITDA margin expansion driven by operational efficiency and control on spends (Rs mn) Q2'17 Q1'18 Q2'18 YoY (%) QoQ (%) Net sales 36,719 34,323 39,882 9 16 Other operating income 791 927 942 19 2 Total revenue 37,510 35,251 40,824 9 16 Gross profit 24,210 23,484 25,293 4 8 Gross margin 63.8 65.7 61.1-272 bps -466 bps Staff 6,753 6,729 6,608 (2) (2) % to Sales 18.4 19.6 16.6-182 bps -304 bps Other Op. expenses 10,650 10,290 10,641 (0) 3 % to Sales 29.0 30.0 26.7-232 bps -330 bps EBITDA 6,807 6,465 8,044 18 24 EBITDA margin 18.1 18.3 19.7 156 bps 136 bps Interest 352 279 420 20 51 Depreciation 2,292 2,134 3,022 32 42 Other Income 272 1,514 1,133 316 (25) PBT 4,436 5,565 5,735 29 3 Tax 719 1,308 1,374 91 5 Tax rate 16% 23% 24% 8 bps 0 bps Reported PAT 3,543 4,088 4,226 19 3 Source: Company *Q2FY18 depreciation contains USD 11 mn expenses related to impairment of Invagen assets, Q2FY18 other income contains ~USD 11 mn compensation under negotiated settlement amount Recovery in domestic business; good growth in South Africa (Rs mn) Q2'17 Q1'18 Q2'18 YoY (%) QoQ (%) India 14,690 12,710 16,460 12 30 South Africa 4,590 4,880 5,208 13 7 North America 6,640 6,460 6,180 (7) (4) North America (USD mn) 99 100 96 (3) (4) Emerging Markets 8,300 7,250 8,542 3 18 Europe 1,330 1,640 1,510 14 (8) API 1,150 1,300 2,130 85 64 Others 810 1,010 800 (1) (21) Total 37,510 35,250 40,830 9 16 Source: Company, Axis 02

Pace of approvals improves for Cipla in CY17 YTD 13 NOV 2017 Quarterly Update Brand Sales No of Generic Approval Date Generic name Brand name Approval Facility (USD mn) Players 09-01-2017 Atorvastatin Calcium Tablet Lipitor 1860 8 FA Invagen 29-01-2017 Oxaliplatin Eloxatin 148 10 FA Cipla US 03-03-2017 Lamvudine Tablets Epivir NA 8 FA Cipla US 14-03-2017 Darunavir Ethanolate Tablets Prezista 1069 5 TA Cipla US 28-03-2017 Abacavir, lamivusine Epzicom 388 8 FA Cipla US 28-03-2017 Fenofibrate (Micronized) Capsules NA 38 8 FA Invagen 05-05-2017 Clindamycin Palmitate Hydrochloride (Oral Solution) Cleocin 71 6 FA Invagen 17-05-2017 Efavirenz Sustiva 1000 0 TA Cipla US 23-05-2017 Lisinopril and Hydrochlorothiazide Zestoretic 240 12 FA Invagen 30-06-2017 Olopatadine Hcl - 0.2% Ophthalmic solution Pataday 457 0 TA Cipla US 08-08-2017 Nevirapine - Oral Suspension Viramune NA 2 FA Cipla US 25-08-2017 Arformoterol Tartrate (Solution; Inhalation) Brovana 202 0 TA Cipla US 19-09-2017 Bupropion Hcl Tablets Wellbutrin 109 5 FA Invagen 23-10-2017 Sevelamer Carbonate Renvela 745 4 FA Invagen 27-10-2017 Zoledronic Acid (4MG/Vial) Zometa 96 2 FA Cipla US Source: Company, USFDA Conference call highlights Guidance Filings: Targets 20-25 ANDA filings in FY18. Filed 5 ANDA s in Q2FY18, of which its expects 2 filings to be limited competition Margin guidance: Targets to improve EBITDA by 100 bps annually led by its cost saving initiatives R&D: Expects R&D to increase to ~8% of sales in H2FY18 (~6.1% of sales in Q2FY18) with commencement of clinical trials for respiratory pipeline from Q3FY18 Capex: Rs 8 bn-8.5 bn in FY18 (Rs 1.69 bn in Q2FY18) North America (USD 96 mn, -3%YoY, 15% of Q2 sales) Key product approvals in the US to drive good mix of differentiated product launches in upcoming quarters grenvela: 4 generic players and an authorized generic player Cipla has cumulatively 71 ANDA s pending approval (incl. tentative approvals Cipla:49, Invagen: 22, Partnered ANDA s:11) including 12 FTF s (market size worth USD 20 bn). Targets 20-25 ANDA filings in FY18 India (Rs 16.5 bn, +12% YoY, 40% of Q2 sales) Normalized India sales (adj. for excise duty impact under GST; Rs 1 bn impact) grew 19% YoY, partially led by channel restocking Channel inventory currently ~8-10 days below pre-gst inventory level Expects mid teen growth over remaining H2FY18 in India business South Africa (USD 81 mn, +17% YoY, 13% of Q2 sales) As per IMS MAT (Sep 17), Cipla grew at 11.3% in the private market vs. 9.5% market growth 03

Launched 8 new products in H1FY18 with a combined total market value of ZAR 490 mn in South Africa Emerging Markets (USD 71 mn, +15% YoY, 21% of Q2 sales) Double digit in-market sales growth across key DTM markets gseroflo (Advair) launch in Australia received well and, has witnessed strong uptake Business profitability improved during the quarter driven by greater share of high-margin SKUs in product mix Cipla s Global access business grew 7% YoY; increasingly focusing on partnering with other regional governments to increase access to affordable care in various parts of Africa Europe (USD 23 mn, +18% YoY, 4% of Q2 sales) Launched gseroflo in Ireland during the quarter; to launch soon in other parts of Europe including Sweden and Finland Improvement in overall profitability driven by focus on high margin SKUs and nimble operations API (USD 33 mn, +92% YoY, 5% of Q2 sales) Strong growth in Q2FY18 on higher ARV sales (API supplies to customer/partner for prospective monetization of ARV generic formulations Cipla may receive profit share from partners) P&L and balance sheet highlights Lower gross margin in Q2FY18 impacted by certain inventory charges, manufacturing of batch quantities of future R&D filings, NPPA-led pricing adjustments and product mix Expects gross margin to improve to 63.5%-64% in upcoming quarters Higher D&A in Q2FY18 due to write-down of US-based intangibles due to delay in launch of certain products (~USD 11mn) Higher other income in Q2FY18 on receipt of compensation under negotiated settlement amount (~USD 11 mn) FCF of Rs 3.09 bn in Q2FY18 Capex of Rs 1.69 bn in Q2FY18 Gross debt of USD 550 mn as of end H1FY18. Outstanding working capital loans of USD 187 mn Balance sheet hedges of USD 14 mn, ZAR 255 mn, EUR 6 mn, cash flow hedges of USD 108 mn, ZAR 252 mn 04

(%) 20 10 0 Volumes declined in Q2 18 Volume Price New product 15 1 13 2 2 4 8 6 12 1 2 7 1 3 (1) 5 2 1 3 1 2 2 (1) (4) (10) FY15 FY16 FY17 Q2'17 Q1'18 Q2'18 Source: AIOCD led by weak anti-infective sales YoY growth % of sales FY16 FY17 Q2'17 Q1'18 Q2'18 Respiratory 31% 12% 12% 14% 8% 4% Anti-Infectives 25% 14% -2% 1% -3% -11% Cardiac 12% 7% 13% 5% 3% -4% Gastro Intestinal 8% 21% 12% 11% 4% -9% Opthal 3% 15% 6% -3% 2% -7% Neuro / CNS 4% 17% 9% -13% -1% -6% Pain / Analgesics 3% 31% 12% 10% -2% -7% Derma 3% 14% 9% 6% -9% -16% Gynaecological 2% 8% -1% -6% -9% -18% Vit/Min/ Nut 2% 7% -5% 7% -12% -9% Total (Rs bn) 53 13% 8% 6% 3% -1% Source: AIOCD We expect strong scale-up in US revenue 600 500 400 300 200 100 0 Invagen + Exelan Base Cipla Base business New Launches (USD mn) 521 4 73 392 4 05 144 117 324 21 41 152 164 161 165 195 160 219 203 191 181 FY16 FY17 FY18E FY19E FY20E Source: Company, Axis Capital 05

Financial summary (Consolidated) Profit & loss (Rs mn) Net sales 1,42,809 1,50,557 1,76,416 2,04,613 Other operating income 3,494 4,193 5,241 6,551 Total operating income 1,46,302 1,54,750 1,81,657 2,11,164 Cost of goods sold (53,171) (54,953) (63,510) (73,661) Gross profit 93,131 99,796 1,18,147 1,37,503 Gross margin (%) 65.2 66.3 67.0 67.2 Total operating expenses (68,373) (70,451) (79,567) (91,254) EBITDA 24,758 29,345 38,580 46,249 EBITDA margin (%) 17.3 19.5 21.9 22.6 Depreciation (13,229) (9,957) (10,892) (11,747) EBIT 11,529 19,388 27,688 34,502 Net interest (1,594) (1,183) (685) (125) Other income 2,287 3,173 2,773 2,773 Profit before tax 12,222 21,379 29,776 37,151 Total taxation (1,798) (5,131) (6,551) (8,173) Tax rate (%) 14.7 24.0 22.0 22.0 Profit after tax 10,424 16,248 23,225 28,977 Minorities (360) (375) (275) (200) Profit/ Loss associate co(s) - - - - Adjusted net profit 10,064 15,873 22,950 28,777 Adj. PAT margin (%) 7.0 10.5 13.0 14.1 Net non-recurring items (1,796) - - - Reported net profit 8,268 15,873 22,950 28,777 Balance sheet (Rs mn) Paid-up capital 1,609 1,609 1,609 1,609 Reserves & surplus 1,23,645 1,37,582 1,58,596 1,85,437 Net worth 1,25,254 1,39,191 1,60,205 1,87,046 Borrowing 41,126 31,126 17,126 3,126 Other non-current liabilities 7,569 7,569 7,569 7,569 Total liabilities 1,78,331 1,82,643 1,89,932 2,02,973 Gross fixed assets 1,13,053 1,20,214 1,27,442 1,35,233 Less: Depreciation (18,333) (28,290) (39,182) (50,929) Net fixed assets 94,720 91,924 88,259 84,304 Add: Capital WIP 16,830 16,830 16,830 16,830 Total fixed assets 1,11,550 1,08,754 1,05,089 1,01,134 Total Investment 9,748 9,942 10,141 10,344 Inventory 34,853 41,229 47,039 54,218 Debtors 24,974 26,812 31,417 36,438 Cash & bank 6,242 7,249 8,278 14,238 Loans & advances 22,334 20,624 24,167 28,029 Current liabilities 31,369 31,967 36,198 41,428 Net current assets 57,034 63,947 74,702 91,495 Other non-current assets - - - - Total assets 1,78,331 1,82,643 1,89,932 2,02,973 Source: Company, Axis Capital Cash flow (Rs mn) 13 NOV 2017 Quarterly Update Profit before tax 12,222 21,379 29,776 37,151 Depreciation & Amortisation 13,229 9,957 10,892 11,747 Chg in working capital 2,307 (5,906) (9,725) (10,834) Cash flow from operations 24,849 21,481 25,077 30,015 Capital expenditure (12,862) (8,500) (8,500) (9,000) Cash flow from investing (13,127) (8,500) (8,500) (9,000) Equity raised/ (repaid) - - - - Debt raised/ (repaid) (8,482) (10,000) (14,000) (14,000) Dividend paid (1,936) (1,936) (1,936) (1,936) Cash flow from financing (10,417) (11,936) (15,936) (15,936) Net chg in cash 1,306 1,045 641 5,079 Key ratios OPERATIONAL FDEPS (Rs) 12.5 19.7 28.5 35.8 CEPS (Rs) 26.7 32.1 42.1 50.4 DPS (Rs) 2.0 2.0 2.0 2.0 Dividend payout ratio (%) 19.5 10.1 7.0 5.6 GROWTH Net sales (%) 5.8 5.4 17.2 16.0 EBITDA (%) (0.2) 18.5 31.5 19.9 Adj net profit (%) (26.0) 57.7 44.6 25.4 FDEPS (%) (26.1) 57.7 44.6 25.4 PERFORMANCE RoE (%) 8.4 12.0 15.3 16.6 RoCE (%) 7.7 12.5 16.4 19.0 EFFICIENCY Asset turnover (x) 0.9 1.0 1.1 1.2 Sales/ total assets (x) 0.7 0.7 0.8 0.9 Working capital/ sales (x) 0.4 0.4 0.3 0.4 Receivable days 63.8 65.0 65.0 65.0 Inventory days 104.7 120.0 120.0 120.0 Payable days 47.2 45.6 45.6 45.6 FINANCIAL STABILITY Total debt/ equity (x) 0.3 0.2 0.1 - Net debt/ equity (x) 0.2 0.1 - (0.1) Current ratio (x) 2.8 3.0 3.1 3.2 Interest cover (x) 7.2 16.4 40.4 275.9 VALUATION PE (x) 48.6 30.8 21.3 17.0 EV/ EBITDA (x) 21.0 17.3 12.8 10.2 EV/ Net sales (x) 3.6 3.4 2.8 2.3 PB (x) 3.9 3.5 3.1 2.6 Dividend yield (%) 0.3 0.3 0.3 0.3 Free cash flow yield (%) - - - - Source: Company, Axis Capital 06

Disclosures: The following Disclosures are being made in compliance with the SEBI Research Analyst Regulations 2014 (herein after referred to as the Regulations). 1. Axis Securities Ltd. (ASL) is a SEBI Registered Research Analyst having registration no. INH000000297. ASL, the Research Entity (RE) as defined in the Regulations, is engaged in the business of providing Stock broking services, Depository participant services & distribution of various financial products. ASL is a subsidiary company of Axis Bank Ltd. Axis Bank Ltd. is a listed public company and one of India s largest private sector bank and has its various subsidiaries engaged in businesses of Asset management, NBFC, Merchant Banking, Trusteeship, Venture Capital, Stock Broking, the details in respect of which are available on www.axisbank.com. 2. ASL is registered with the Securities & Exchange Board of India (SEBI) for its stock broking & Depository participant business activities and with the Association of Mutual Funds of India (AMFI) for distribution of financial products and also registered with IRDA as a corporate agent for insurance business activity. 3. ASL has no material adverse disciplinary history as on the date of publication of this report. 4. I/We, authors (Research team) and the name/s subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect my/our views about the subject issuer(s) or securities. I/We also certify that no part of my/our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. I/we or my/our relative or ASL does not have any financial interest in the subject company. Also I/we or my/our relative or ASL or its Associates may have beneficial ownership of 1% or more in the subject company at the end of the month immediately preceding the date of publication of the Research Report. Since associates of ASL 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. I/we or my/our relative or ASL or its associates do not have any material conflict of interest. I/we have not served as director, officer or employee in the subject company. Research Team Sr. No Name Designation E-mail 1 Hiren Trivedi Research Associate hiren.trivedi@axissecurities.in 2 Kiran Gawle Associate kiran.gawle@axissecurities.in 5. ASL or its associates has not received any compensation from the subject company in the past twelve months. ASL or its Research Analysts has not been engaged in market making activity for the subject company. 6. In the last 12-month period ending on the last day of the month immediately preceding the date of publication of this research report, ASL or any of its associates may have: i. Received compensation for investment banking, merchant banking or stock broking services or for any other services from the subject company of this research report and / or; ii. Managed or co-managed public offering of the securities from the subject company of this research report and / or; iii. Received compensation for products or services other than investment banking, merchant banking or stock broking services from the subject company of this research report; ASL or any of its associates have not received compensation or other benefits from the subject company of this research report or any other third-party in connection with this report Term& Conditions: This report has been prepared by ASL and is meant for sole use by the recipient and not for circulation. The report and information contained herein is strictly confidential 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 ASL. The report is based on the facts, figures and information that are considered true, correct, reliable and accurate. The intent of this report is not recommendatory in nature. The information is obtained from publicly available media or other sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. The report is prepared solely for informational purpose and does not constitute an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments for the clients. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. ASL will not treat recipients as customers by virtue of their receiving this report. 07

DEFINITION OF RATINGS Disclaimer: Ratings Expected absolute returns over 12-18 months BUY More than 10% HOLD Between 10% and -10% SELL Less than -10% Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to the recipient s specific circumstances. The securities and strategies discussed and opinions expressed, if any, 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 report may not be taken in substitution for the exercise of independent judgment by any recipient. Each recipient of this report should make such investigations as it deems necessary to arrive at an independent evaluation of an investment in the securities of companies referred to in this report (including the merits and risks involved), and should consult its own advisors to determine the merits and risks of such an investment. Certain transactions, including those involving futures, options and other derivatives as well as non-investment grade securities involve substantial risk and are not suitable for all investors. ASL, its directors, analysts or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to the investments made or any action taken on basis of this report, including but not restricted to, fluctuation in the prices of shares and bonds, changes in the currency rates, diminution in the NAVs, reduction in the dividend or income, etc. Past performance is not necessarily a guide to future performance. Investors are advise 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. ASL and its affiliated companies, their directors and employees may; (a) from time to time, have long or short position(s) in, and buy or sell the securities of the company(ies) mentioned herein or (b) be engaged in any other transaction involving such securities or earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or act as an advisor or investment banker, lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions. Each of these entities functions as a separate, distinct and independent of each other. The recipient should take this into account before interpreting this document. ASL and / or its affiliates do and seek to do business including investment banking with companies covered in its research reports. As a result, the recipients of this report should be aware that ASL may have a potential conflict of interest that may affect the objectivity of this report. Compensation of Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. ASL may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Neither this report nor any copy of it may be taken or transmitted into the United State (to U.S. Persons), Canada, or Japan or distributed, directly or indirectly, in the United States or Canada or distributed or redistributed in Japan or to any resident thereof. If this report is inadvertently sent or has reached any individual in such country, especially, USA, the same may be ignored and brought to the attention of the sender. 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 ASL 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. The Disclosures of Interest Statement incorporated in this document is provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in the report. The Company reserves the right to make modifications and alternations to this document as may be required from time to time without any prior notice. The views expressed are those of the analyst(s) and the Company may or may not subscribe to all the views expressed therein. Copyright in this document vests with Axis Securities Limited. Axis Securities Limited, Corporate office: Unit No. 2, Phoenix Market City, 15, LBS Road, Near Kamani Junction, Kurla (west), Mumbai-400070, Tel No. 18002100808/022-61480808, Regd. off.- Axis House, 8th Floor, Wadia International Centre, PandurangBudhkarMarg, Worli, Mumbai 400 025. Compliance Officer: AnandShaha, Email: compliance.officer@axisdirect.in, Tel No: 022-42671582. SEBI-Portfolio Manager Reg. No. INP000000654 08