Result Update Rating matrix Rating : Buy Target : 1310 Target Period : 12 months Potential Upside : 14% What s Changed? Target Changed from 1020 to 1310 EPS FY17E Changed from 22.3 to 24 EPS FY18E Changed from 26.5 to 28.5 Rating Unchanged Quarterly Performance Q1FY17 Q1FY16 YoY (%) Q4FY16 QoQ (%) Revenue 4,034.8 3,661.1 10.2 4,009.1 0.6 EBITDA 820.3 678.6 20.9 697.4 17.6 EBITDA (%) 20.1 18.3 177bps 17.2 291bps PAT 552.6 466.4 18.5 433.9 27.3 Key Financials Crore FY15 FY16E FY17E FY18E Revenue 14,183 15,852 17,289 19,957 EBITDA 2,235.4 2,768.5 3,294.9 3,830.2 Net Profit 1,395.2 1,801.1 2,302.3 2,731.7 EPS ( ) 14.5 18.8 24.0 28.5 Valuation summary FY15 FY16E FY17E FY18E P/E 78.9 61.1 47.8 40.3 Target P/E 90.1 69.8 54.6 46.0 EV / EBITDA 49.0 39.4 33.0 28.4 P/BV 23.2 19.6 16.2 14.0 RoNW (%) 32.5 34.2 36.3 36.5 RoCE (%) 44.9 48.0 49.0 48.9 Stock data Particular Amount Market Capitalization ( Crore) 110,020.2 Total Debt (FY16) ( Crore) 74.9 Cash and Investments (FY16) ( Crore) 1,388.1 EV ( Crore) 108,707.1 52 week H/L ( ) 1147/778 Equity capital ( Crore) 95.9 Face value ( ) 1.0 Price performance (%) 1M 3M 6M 12M Asian Paints 9.0 19.4 23.7 24.7 Berger Paints 18.5 24.0 20.3 55.5 Kansai Nerolac 4.1 7.9 20.6 29.3 Akzo Noble 1.3 15.5 15.0 18.0 Research Analyst Sanjay Manyal sanjay.manyal@icicisecurities.com Hitesh Taunk hitesh.taunk@icicisecurities.com July 28, 2016 Asian Paints (ASIPAI) 1147 Persistent volume growth drives topline Asian Paints (APL) posted sales growth of ~10% YoY driven by strong domestic and international performance. It reported strong volume growth of ~12% supported by strong demand from tier II and tier III cities. We believe realisation has declined ~2% YoY mainly because 1) the company has passed on the benefit of lower raw material prices and 2) a change in the product mix Raw material prices as a percent of sales declined 457 bps YoY due to benign raw material prices while other expenses increased 130 bps YoY. As a result, operating margins increased ~177 bps YoY. This finally helped in sharp PAT growth of 18.5% YoY. We modelled revenue CAGR of ~12% FY16-18E led by volume growth while realisation growth is expected to stay subdued largely due to a change in product mix. We believe PAT would record a CAGR of 23% supported by expansion in EBITDA margin during FY16-18E Leader in paint segment, economic recovery to drive volume growth APL is the industry leader in the decorative paint segment with ~53% market share and a dealer network of over 40,000 across India. It derives ~81% of its topline from the decorative segment while the rest comes from the industrial segment. We believe consumer durable companies will be key beneficiaries of the government s key reforms like implementation of GST and pay hike. While the Seventh Pay Commission will boost the disposable income of the 1.4 crore govt employees, GST will bring down the effective tax rate of the company (from current 23% to 18%). Additionally, a reduction of tax arbitrage for the unorganised segment will provide additional benefit to organised players in the long run (shift in demand of branded product category). We have modelled revenue CAGR of 12% in FY16-18E led by volume growth owing to demand staying intact for decorative paints in tier II and tier III cities and shorter repainting demand, which will get a boost from implementation of 7 th pay commission. Favourable raw material price movement to aid margin To avoid inflationary pressure, APL has successfully passed on the price hike (~6-7%) to its customers. However, the EBITDA margin tapered off in FY12-13 as raw material prices moved up sharply (~40% of raw material are imported) hit by elevated dollar value against the rupee (up 19% between FY11 and FY13) and bottoming out titanium di-oxide (TiO2) prices. In FY16, APL passed on the benefit of lower material cost to its customer by taking price cut of 2-3% YoY. We have modelled a margin improvement of ~170 bps in FY16-18E (considering the historical performance in FY10) supported by benign raw material prices. Strong fundamentals, revival in economy to drive valuation We have modelled revenue CAGR of 12% for FY16-18E led by volume growth during the same period. We believe the company will pass on some benefits to customers considering the benign raw material prices. We estimate PAT CAGR of ~23% for FY16-18E supported by higher EBITDA margin in FY16-18E (19.1% and 19.2% for FY17E and FY18E, respectively). Considering the sustained leadership position of APL in the decorative paint segment, any price variation in the raw material would be easily passed on to end customers. Also, high cash on the books could lead to an increase in dividend payout and improvement in RoEs. We reiterate our BUY recommendation on the stock with a revised target price of 1310/share. ICICI Securities Ltd Retail Equity Research
Variance analysis Q1FY16 Q1FY16E Q1FY16 YoY (%) Q4FY16 QoQ (%) Comments Revenue 4,082.1 4,015.9 3,703.0 10.2 4,009.1 1.8 Revenue from domestic business grew ~10% YoY led by strong volume growth in the decorative segment. In addition, international business also recorded growth of ~11% YoY supported by good growth in markets like Nepal, UAE and Fiji Other Income 71.9 80.8 61.0 17.9 46.6 54.3 Raw Material Exp 1,919.1 2,169.1 1,908.8 0.5 2,005.5-4.3 Raw material cost to sales dipped 457 bps YoY due to benign raw material prices Employee Exp 277.4 269.1 238.3 16.4 268.3 3.4 Increase in incentives to the sales staff pushed up the employee cost Manufacturing & Other exp 620.6 811.3 508.5 22.0 698.7-11.2 EBITDA 820.3 766.4 678.6 20.9 697.4 17.6 EBITDA Margin (%) 20.1 19.1 18.3 177 bps 17.2 291 bps Saving in raw material cost helped in EBITDA margin expansion Depreciation 85.5 72.9 66.3 28.9 72.1 18.5 Interest 6.4 8.9 8.9-28.8 14.9-57.3 Exceptional items 0.0 0.0 0.0 NA 0.0 NA PBT 800.3 765.4 664.3 20.5 657.0 21.8 Total Tax 260.3 244.9 204.7 27.1 227.9 14.2 PAT 552.6 505.2 466.4 18.5 433.9 27.3 Higher sales growth coupled with expansion in EBITDA margin finally translated into sharp growth in PAT Key Metrics Volume growth (%) 12.0 11.0 11 14.0 Strong volume growth was supported by a change in product mix coupled with increase in repainting demand in the decorative paint segment Realisation growth (%) -2.0-0.5-3.0-3.0 Decline in realisation mainly on account of passing on the benefit of lower raw material price coupled with higher sales of lower end products Change in estimates ( Crore) FY17E FY18E Old New % Change Old New % Change Comment Revenue 17,806.0 17,288.9-2.9 20,618.6 19,957.5-3.2 We have marginally tweaked our estimate for FY17E and FY18E considering volume CAGR of 12% in FY16-18E (vs. 15.5% earlier). We have modelled a moderate price hike during the same period considering stabilisation in crude prices EBITDA 3,243.1 3,294.9 1.6 3,763.5 3,830.2 1.8 18.2 19.1 86bps 18.3 19.2 Asian Paints being the market leader has the capability to retain some beneifts of lower 89bps raw material prices. As a result, we believe the margin would remain at elevated level for EBITDA Margin % FY16-18E PAT 2143.6 2302.3 7.4 2545.1 2731.7 7.3 EPS ( ) 22.3 24.0 7.4 26.5 28.5 7.4 Assumptions Current Earlier FY15 FY16E FY17E FY18E FY17E FY18E Comments Volume Growth (%) 9.7 10.5 11.8 12.4 16.0 15.1 Realisation Growth (%) 0.3 (2.3) (0.5) 3.0 (0.5) 1.0 Volume growth was largely driven by sustained demand from tier II and tier III cities coupled with a demand recovery in the southern region. Volumes would also be boosted by implementation of the government's Seveth Pay Commission plan and expectation of better monsoons. This coupled with implementationo f GST would aid in volume growth due to a shift in demand from the unorganised to organised segment ICICI Securities Ltd Retail Equity Research Page 2
Company Analysis Consistent performance, strong correlation with GDP growth Asian Paints (APL) has maintained its industry leadership position in FY16 among top five players (i.e. Berger Paints, Kansai Nerolac, Akzo Nobel and Shalimar paints) with a market share of 53% followed by Berger Paints with ~17% and Kansai Nerolac with ~16%. Historically, there exist a strong correlation between volume growth of paints companies and GDP growth, which is at ~1.5-2x. However, in the last two years, the correlation has remained on the lower side (~1.7x, 1.1x of GDP for FY15, FY16, respectively) largely attributable to the price cut taken by paint companies on account of lower raw material prices. Despite competition gaining momentum, APL s market share has improved 100 bps (in terms of value) supported by a strong dealer network, strong supply chain, brand building exercise and launch of premium products in domestic markets. The company has a strong dealer network of over 40,000 across India (~27,000 dealers with tinting machines), which is nearly double India s No. 2 player Berger Paints in the decorative segment. Exhibit 1: Market share of leading paint companies (2008) Asian Paints 52% Exhibit 2: Market share of leading paint companies (2015) Akzo Noble 11% Shalimar Paints 2% Shalimar Paints 4% Akzo Noble 11% Berger Paints 17% Kansai Nerolac 16% Kansai Nerolac 15% Berger Paints 19% Asian Paints 53% Leader in decorative paints segment continues to grow at a healthy pace with strong double digit volume growth mainly contributed by decorative paints demand During FY16, expansion work at the Rohtak plant in Haryana is set to double the capacity from the existing 2,00,000 KL per annum to 4,00,000 KL per annum was successfully completed. For the future expansion plan, the company will be setting up a paint manufacturing plant with a capacity of 4,00,000 KL in phases at Visakhapatnam in Andhra Pradesh at an approximate investment of 1,750 crore. Additionally, the company would also invest ~ 2,300 crore to set up a paint manufacturing facility with a capacity of 6,00,000 KL in phases at Mysuru in Karnataka. The capacities at both these manufacturing facilities will be built in a phased manner to service the future paint demand. Implementation of GST, Seventh pay panel to benefit, going forward We believe consumer discretionary companies will be key beneficiaries of the government s key reforms like implementation of GST and pay hike. While the Seventh Pay Commission will boost the disposable income of 1.4 crore govt employees, GST will bring down the effective tax rate of company (from current 23% to 18%). Additionally, a reduction of tax arbitrage for the unorganised segment will provide additional benefit for organised players in the long run (shift in demand of branded product category). We believe the company would pass on the maximum benefit of GST in terms of taking price cut. We have modelled revenue CAGR of 12% in FY16-18E led by volume growth owing to intact demand for decorative paints in tier II and tier III cities and shorter repainting demand, which will get boost from implementation of Seventh Pay Commission. ICICI Securities Ltd Retail Equity Research Page 3
Exhibit 3: Expect volume CAGR of 15.5% in FY16-18E 20 15 Exhibit 4: Net sales growth at 15% CAGR in FY16-18E 25000 20000 (%) 10 5 0-5 FY11 FY12 FY13E FY14E FY15E FY16E FY17E FY18E Volume Growth Realisation growth ( crore) 15000 10000 5000 0 FY11 FY12 FY13 FY14 FY15E FY16E FY17E FY18E Domestic Overseas Exhibit 5: Stabilising raw material cost (Tio2 Prices) Sharp volume growth with timely price hike offset inflationary pressure APL s margin movement has been in the range of 15-16% during the bull run of FY05-08 and in FY10, supported by volume CAGR of ~16% and benefit of lower raw material prices [mainly titanium di-oxide (TiO2)]. However, APL has not been immune to the economic slowdown. The EBITDA margin in FY09 declined ~400 bps YoY (followed by a sharp gross margin correction of 440 bps) due to a sharp movement in crude oil prices. As majority of the raw material of paint companies is imported (~40% of raw material), an elevated dollar value against the rupee and higher TiO2 prices (increased at CAGR of 11%) in FY11-14 restricted the average EBITDA margin to 15-16% with volume CAGR of ~8% in the same period. Raw material prices have remained benign in the last few years, helping an expansion in gross margin by ~338 bps in FY15-16. We believe crude oil prices will remain subdued in the near term, benefiting the market leader as it is unlikely to pass on the entire benefit of lower raw material prices. We have modelled an EBITDA margin improvement of ~170 bps in FY16-18E led by benefit of benign raw material prices (supported by favourable currency movement coupled with stabilising TiO2 prices). Exhibit 6: Regular price hike to help in margin expansion ( /kg) 220 215 210 205 200 195 190 185 180 175 170 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 (%) 30 26 22 17.9 17.5 19.1 19.2 18 15.7 15.8 15.7 15.8 14 10 FY11 FY12 FY13 FY14 FY15E FY16E FY17E FY18E ICICI Securities Ltd Retail Equity Research Page 4
Urbanisation, early repainting demand for sustainable growth Increasing urbanisation, higher rural income levels and a brief repainting cycle have been the main reasons for sustainable decorative paints demand. With the substantial increase in urban income from 2004 to 2011 and rural income in 2007-12, decorative paints demand has witnessed double digit growth over the last four or five years. With more than 65% of decorative paints demand contributed by repainting demand, a reduction in duration of repainting activity from eight or nine years to four or five years has also been a reason for strong decorative paints demand. In the medium-term, we believe implementation of the Seventh Pay Commission (would boost discretionary expenditure) coupled with expectations of better monsoons (would help in improving rural income) would be a strong trigger for the paint industry. This is evident from the history that the paint industry recorded strong volume growth of ~15% post implementation of the Sixth Pay Commission. Simultaneously, premiumisation, specifically from distemper to external emulsion, is the new trend. This has led to higher realisations for the decorative paints. As the phenomenon continues, this would also help the industry to command higher margins, going forward. Exhibit 7: Benign commodity prices to support higher EBITDA margin (FY16-18E) 4500 25 4000 3500 20 3000 15 2500 2000 10 1500 1000 5 500 0 0 ( crore) 1997.9 FY14 556.5 Q1FY15 536.2 Q2FY15 583.5 Q3FY15 559.2 Q4FY15 2235.4 FY15 678.6 Q1FY16 620.8 Q2FY16 800.6 Q3FY16 697.4 Q4FY16 2768.5 FY16E EBITDA ( crore) EBITDA margin (%) 820.3 Q1FY17 3294.9 FY17E 3830.2 FY18E (%) Improvement in margin to drive PAT We believe PAT is likely to record a CAGR of 23% in FY16-18E, supported by strong sales growth of 12% with higher EBITDA margin of ~19%. In the long term, the company plans to double its manufacturing capacity with an investment of 4000 crore. This includes setting up of 400000 KL plant at Andhra Pradesh and 600000 KL plant in Karnataka. ICICI Securities Ltd Retail Equity Research Page 5
Exhibit 8: PAT likely to grow at 21% CAGR in FY16-18E ( crore) 3000 2500 2000 1500 1000 500 0 1218.8 338.7 347.3 368.2 341.0 1395.2 466.4 399.0 463.3 433.9 1801.1 552.6 2302.3 2731.7 16 14 12 10 8 6 4 2 0 (%) FY14 Q1FY15 Q2FY15 Q3FY15 Q4FY15 FY15E Q1FY16 Q2FY16 Q3FY16 Q4FY16 FY16E Q1FY16 FY17E PAT ( crore) PAT Margin (%) FY18E Exhibit 9: Lighter balance sheet to help drive return ratios 60 55 50 45 40 35 30 25 20 15 (%) FY11 FY12 FY13 FY14 FY15E FY16E FY17E FY18E RoE RoCE ICICI Securities Ltd Retail Equity Research Page 6
Outlook and valuation As APL is the market leader in the decorative segment with over 57% market share, the company has commanded rich valuations compared to peers in spite of volume pressure and the declining trend of margin and return ratios. The company recorded revenue, PAT CAGR of 19.6%, 33%, respectively, supported by ~16% volume CAGR in FY05-08. Better operating leverage led to EBITDA margin expansion of 200 bps during the same period. The company has commanded an average one year forward earnings multiple of 22x in FY05-08 with average RoE of 39%. For FY11-13, revenue, PAT CAGR was 12%, 10%, respectively, supported by ~7-8% volume growth. Despite an EBITDA margin erosion by ~142 bps due to lower operating leverage (higher fixed cost) and RoE on a declining trend, the stock has commanded average one year forward earnings multiple of 30x. We have modelled revenue, earning CAGR ~13%, ~23% respectively. We estimate volume CAGR of 15.5% and limited realisation growth largely on the back of a change in the product mix. Historically, in FY10, the company witnessed a sharp increase in gross margin on account of lower crude prices. We believe crude oil prices will remain at lower levels in the medium term, benefiting the market leader as it is unlikely to pass on the entire benefit of lower raw material prices. Also, high cash on the books could lead to an increase in dividend payout and improvement in RoEs. We roll over our valuation on FY18E considering the revival in the Indian economy. We reiterate our BUY rating on the stock with a revised target price of 1310/share. Exhibit 10: Valuation Sales Growth EPS Growth PE EV/EBITDA RoNW RoCE ( cr) (%) ( ) (%) (x) (x) (%) (%) FY15 14182.8 14.5 78.9 49.0 32.5 44.9 FY16E 15852.2 11.8 18.8 29.1 61.1 39.4 34.2 48.0 FY17E 17288.9 9.1 24.0 27.8 47.8 33.0 36.3 49.0 FY18E 19957.5 15.4 28.5 18.6 40.3 28.4 36.5 48.9 ICICI Securities Ltd Retail Equity Research Page 7
Company snapshot ( ) 1,400 1,300 1,200 1,100 1,000 900 800 700 600 500 400 300 200 Jul-14 Sep-14 Dec-14 Feb-15 May-15 Jul-15 Oct-15 Dec-15 Mar-16 May-16 70.0 60.0 50.0 40.0 30.0 20.0 10.0 0.0 Jul-16 (%) Price Idirect target Consensus Target Mean % Consensus with BUY Source: Bloomberg, Company, ICICIdirect.com Research Key events Date Mar-10 May-10 Jan-11 Oct-11 May-12 Jan-13 Jul-13 Nov-13 Nov-13 Feb-14 Apr-14 May-14 Event Robust volume growth along with substantial improvement in operating margins ~18% (best in last six seven years) results in a rally in the stock Commences operations in its new manufacturing facility at Rohtak, Haryana with a capacity of 1,50,000 kl at an investment of 275 crore Margin decline due to slow & steady inch up of key crude based raw material prices Aggressive price hike to mitigate raw material pressure a respite to the stock price Starts building a decorative paints plant in Khandala (Maharashtra) with a capacity of ~3,00,000 kl (scalable capacity of 4,00,000 kl) Sustained volumes along with ~20% decline in Titanium dioxide lead to positive movement in the stock Stock witnesses a steep decline in anticipation of adverse impact on results due to a volatile currency movement With sustained volumes and strong margins in Q2FY14 contrary to expectation, the stock recovers and makes new high in November Company closes down operation of its powder coating plant at Baddi (HP) for two years due to a significant decline in the processing volume Unconditional cash offer for shares of Berger International (BIL), Singapore by Asian Paints (International) Ltd (APIL), Mauritius, to make BIL a wholly-owned subsidiary and delist from Singapore Exchange Securities Trading (SGX-ST) Asian Paints (International) Ltd, Mauritius, subsidiary of Asian Paints acquires 51% stake in Kadisco Chemical Industry PLC, Ethiopia Asian Paints acquires entire stake of Ess Ess Bathroom Products Pvt Ltd, a prominent player in the bath and wash business segment in India Top 10 Shareholders Rank Name Latest Filing Date % O/S Position (m) Change (m) 1 Smiti Holding & Trading Company Pvt. Ltd. 30-Jun-16 0.06 54.1 0.0 2 Isis Holding & Trading Company Pvt. Ltd. 30-Jun-16 0.06 52.9 0.0 3 Geetanjali Trading & Investments Pvt. Ltd. 30-Jun-16 0.05 49.3 0.0 4 Life Insurance Corporation of India 30-Jun-16 0.05 48.9-2.0 5 Ojasvi Trading Pvt. Ltd. 30-Jun-16 0.05 47.0 0.0 6 Elcid Investments, Ltd. 30-Jun-16 0.03 28.3 0.0 7 Vakil (Abhay Arvind) 30-Jun-16 0.02 23.3 0.0 8 Gujarat Organics Ltd 30-Jun-16 0.02 22.8 0.0 9 Sudhanava Investments & Trading Company Pvt. Ltd. 30-Jun-16 0.02 19.0 0.0 10 Rupen Investment & Industries Pvt. Ltd. 30-Jun-16 0.02 18.8 0.0 Source: Reuters, ICICIdirect.com Research Recent Activity Shareholding Pattern (in %) Jun-15 Sep-15 Dec-15 Mar-16 Jun-16 Promoter 52.8 52.8 52.8 52.8 52.8 Institutions 26.8 26.9 27.1 27.1 26.3 Others 20.4 20.3 20.2 20.1 21.0 Buys Sells Investor name Value(m) Shares(m) Investor name Value(m) Shares(m) Hiren Holdings Pvt. Ltd. 52.8 3.6 Life Insurance Corporation of India -30.0-2.0 Grantham Mayo Van Otterloo & Co LLC 23.6 1.9 Mirae Asset Global Investments (Hong Kong) Limited -7.7-0.6 Mirae Asset Global Investments Co., Ltd. 9.1 0.7 APG Asset Management -3.7-0.3 William Blair & Company, L.L.C. 8.2 0.6 Caisse de Depot et Placement du Quebec -2.9-0.2 DSP BlackRock Investment Managers Pvt. Ltd. 7.1 0.5 Kotak Mahindra Asset Management Company Ltd. -2.6-0.2 Source: Reuters, ICICIdirect.com Research ICICI Securities Ltd Retail Equity Research Page 8
Financial summary Profit and loss statement Crore (Year-end March) FY15 FY16E FY17E FY18E Total Operating Revenue 14,182.8 15,852.2 17,288.9 19,957.5 Growth (%) 11.8 9.1 15.4 Raw Material Expenses 7,971.5 8,049.7 9,436.1 10,823.2 Employee Expenses 907.1 990.2 1,143.8 1,360.5 Marketing Expenses 1,252.8 1,533.7 1,263.2 1,459.1 Administrative Expenses 434.2 476.7 546.3 631.0 Other expenses 1,381.8 2,765.9 1,604.7 1,853.5 Total Operating Expenditure 11,947.4 13,083.8 13,994.0 16,127.3 EBITDA 2,235.4 2,768.5 3,294.9 3,830.2 Growth (%) 29.1 23.8 19.0 16.2 Depreciation 265.9 275.6 331.3 372.5 Interest 34.8 40.7 47.7 47.7 Other Income 169.7 213.4 256.1 307.3 PBT 2,104.4 2,665.6 3,172.0 3,717.3 Total Tax 649.5 844.4 919.9 1,040.8 Minority Interest 32.2 0.0 0.0 0.0 PAT 1,395.2 1,801.1 2,302.3 2,731.7 Growth (%) 25.3 29.1 27.8 18.6 EPS ( ) 14.5 18.8 24.0 28.5 Cash flow statement Crore (Year-end March) FY15 FY16E FY17E FY18E Profit before Tax 2,076.9 2,613.2 3,172.0 3,717.3 Add: Depreciation 265.9 275.6 331.3 372.5 (Inc)/dec in Current Assets -1,026.0-289.4-948.8-1,097.6 Inc/(dec) in CL and Provisions 112.1 299.2 688.8 515.8 Others 26.9 77.8 45.8 47.7 Tax Paid -649.5-844.4-919.9-1,040.8 CF from operating activities 540.3 1,856.5 2,037.9 2,142.3 (Inc)/dec in Investments -457.9-19.1-45.0-185.0 (Inc)/dec in Fixed Assets -107.3-690.9-448.7-657.5 Others 0.0 0.0 0.0 0.0 CF from investing activities -565.2-710.0-493.7-842.5 Issue/(Buy back) of Equity 0.0 0.0 0.0 0.0 Inc/(dec) in loan funds -117.4-211.1-22.7-22.7 Dividend paid & dividend tax -585.0-719.4-1,103.1-1,678.6 Inc/(dec) in Sec. premium 0.0 0.0 0.0 0.0 CF from financing activities -702.4-930.5-1,125.7-1,701.3 Net Cash flow -727.3 216.0 418.4-401.4 Opening Cash 931.7 204.4 420.4 838.8 Closing Cash 204.4 420.4 838.8 437.4 Balance sheet Crore (Year-end March) FY15 FY16E FY17E FY18E Liabilities Share Capital 95.9 95.9 95.9 95.9 Reserve and Surplus 4,646.5 5,509.3 6,708.6 7,761.6 Total Shareholders funds 4,742.4 5,605.3 6,804.5 7,857.6 Long term loans 78.3 74.9 74.9 74.9 Long Term Provisons 119.7 124.4 144.4 164.4 Minority Interest/Other LT liab 454.9 522.4 547.4 572.4 Current Liabilities Creditors 1,548.8 1,590.1 2,133.9 2,464.7 Other CL 1,968.5 2,226.3 2,371.3 2,556.3 Total Liabilities 8,912.5 10,143.3 12,076.4 13,690.3 Assets Gross Block 4,000.1 4,744.0 5,294.0 5,994.0 Less: Acc Depreciation 1,511.5 1,787.0 2,118.3 2,490.8 Net Block 2,488.6 2,957.0 3,175.7 3,503.2 Capital WIP 121.6 348.9 598.9 948.9 Non- Current Investments 385.9 539.3 549.3 699.3 LT loans & advances 278.5 179.3 204.3 229.3 Deffered Tax Assets 0.2 0.5 2.4 2.4 Other Non-current Assets 282.5 247.4 257.4 267.4 Current Assets Inventory 2,258.5 2,064.0 2,750.3 3,286.3 Debtors 1,179.9 1,248.3 1,422.6 1,807.5 Cash & Bank 204.4 420.4 838.8 437.4 Loans & Advances 262.0 289.0 237.1 273.9 Other Current Assets 1,450.5 1,839.0 1,979.0 2,119.0 Total Assets 8,912.5 10,143.3 12,076.4 13,690.3 Key ratios (Year-end March) FY15 FY16E FY17E FY18E Per share data ( ) EPS 14.5 18.8 24.0 28.5 Cash EPS 17.7 21.3 26.9 31.8 BV 49.4 58.4 70.9 81.9 DPS 6.1 7.5 11.5 17.5 Cash Per Share 21.3 43.8 87.4 45.6 Operating Ratios (%) EBITDA Margin 15.8 17.5 19.1 19.2 PBT / Total Operating income 14.8 16.7 18.6 18.9 PAT Margin 10.0 11.5 13.5 13.9 Inventory days 58.1 47.4 58.0 60.0 Debtor days 30.3 28.7 30.0 33.0 Creditor days 39.8 36.5 45.0 45.0 Return Ratios (%) RoE 32.5 34.2 36.3 36.5 RoCE 44.9 48.0 49.0 48.9 RoIC 28.8 30.3 33.5 32.3 Valuation Ratios (x) P/E 78.9 61.1 47.8 40.3 EV / EBITDA 53.4 42.5 35.5 30.5 EV / Net Sales 7.8 7.0 6.4 5.6 Market Cap / Sales 7.9 7.0 6.4 5.6 Price to Book Value 23.2 19.6 16.2 14.0 Solvency Ratios Debt/EBITDA 0.0 0.0 0.0 0.0 Debt / Equity 0.0 0.0 0.0 0.0 Current Ratio 1.5 1.5 1.5 1.5 Quick Ratio 0.8 0.9 0.8 0.9. ICICI Securities Ltd Retail Equity Research Page 9
ICICIdirect.com coverage universe (Consumable) Sector / Company CMP M Cap EPS ( ) P/E (x) EV/EBITDA (x) RoCE (%) RoE (%) ( ) TP( ) Rating ( Cr) FY16E FY17E FY18E FY16E FY17E FY18E FY16E FY17E FY18E FY16E FY17E FY18E FY16E FY17E FY18E Asian Paints (ASIPAI) 1,147 1,310 Buy 110,020 18.8 24.0 28.5 61.1 47.8 40.3 39.1 32.7 28.3 42.1 42.0 42.8 32.1 33.8 34.8 Bajaj Electricals (BAJELE) 256 245 Hold 2,554 9.6 11.4 14.0 26.7 22.5 18.3 10.4 10.0 8.8 26.6 25.7 27.0 12.8 13.8 15.1 Havells India (HAVIND) 378 416 Buy 23,583 11.5 10.3 13.2 33.0 36.5 28.6 29.1 23.6 17.9 26.6 27.1 29.2 21.1 19.8 21.6 Kansai Nerolac (GOONER) 333 342 Buy 17,946 5.0 24.8 7.0 66.1 20.1 47.6 40.4 30.6 30.2 23.3 22.0 20.6 17.0 58.5 14.6 Pidilite Industries (PIDIND) 748 714 Buy 38,345 14.7 16.3 18.7 50.8 45.8 40.0 31.8 28.5 24.7 36.6 36.0 36.5 27.3 26.6 26.8 Essel Propack (ESSPAC) 216 198 Hold 3,393 11.6 13.7 15.9 18.6 15.8 13.6 9.3 8.4 7.3 19.5 20.5 21.2 19.0 19.1 19.1 Supreme Indus (SUPIND)* 928 924 Buy 11,788 17.4 36.8 41.8 54.0 25.6 22.5 27.3 14.9 12.0 21.6 33.3 36.8 17.2 28.6 28.0 Symphony (SYMCOM)* 2,465 2,745 Buy 8,622 33.9 49.1 70.0 72.8 50.2 35.2 63.6 39.6 27.6 48.5 60.2 65.7 35.1 44.1 48.0 Voltas Ltd (VOLTAS) 343 350 Buy 11,344 11.5 12.5 13.9 29.8 27.4 24.7 23.6 19.8 17.0 16.2 17.5 18.3 15.7 16.1 16.3 * FY16E for nine months ICICI Securities Ltd Retail Equity Research Page 10
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 11
ANALYST CERTIFICATION We /I, Sanjay Manyal, MBA (Finance) and Hitesh Taunk, 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 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 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 Sanjay Manyal, MBA (Finance) and Hitesh Taunk, 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 Sanjay Manyal, MBA (Finance) and Hitesh Taunk, 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 12