Previous Recommendation: Neutral QUARTERLY PERFORMANCE (INDIAN GAAP)

Similar documents
Shriram Transport Finance

Addressing key investor concerns. Dec-09

Maruti Suzuki. CMP:Rs1,327 TP:Rs1,625 Buy

Previous Recommendation: Neutral

Reliance Communications

Previous Recommendation: Buy

Dabur India. Neutral. Rs93

Godrej Consumer Products

CMP: INR401 TP: INR516 Buy. * After ESOP charges; # Axon consolidated in December 2008

ITC. Buy. Rs169. 3QFY11 Results Update 19,008 5,697

BGR Energy. Buy. Target price: Rs958. Large EPC order expected in FY11; order-book to double to Rs200b

Asian Paints. CMP: INR2,722 TP: INR3,161 Buy

Hardick Bora

Positive outlook for both JLR and domestic business. JLR's 1Q margins sustainable subject to stable forex; Buy

IndusInd Bank. CMP: INR345 TP: INR419 Buy

CMP: INR121 TP: INR193 Buy

Larsen & Toubro. CMP: INR1,278 TP: INR1,380 Buy

Punjab National Bank. CMP:INR1,103 TP:INR1,500 Buy

IDBI Bank. CMP: INR106 TP: INR121 Neutral

Titan Industries. CMP: INR222 TP: INR220 Neutral

Larsen & Toubro. CMP: INR1,160 TP: INR1,417 Buy

Unitech. CMP: INR20 TP: INR30 Buy

NIIT Technologies. 2QFY19 Result Update. Robust revenue visibility, Outlook robust

Godawari Power & Ispat

BGR Energy. CMP: INR284 TP: INR296 Neutral

Hexaware. 4QCY18 Result Update. Margin miss, rich valuations. Sector: Technology CMP: ` 322. Recommendation: Hold

Hexaware. 2QCY17 Result Update. Margin pressure ahead, rich valuations. Sector: Technology CMP: ` 262. Recommendation: Hold

Sanjay Jain Pavas Pethia

NIIT Technologies. 3QFY19 Result Update. Robust revenue visibility, Outlook robust

Steel Authority of India

Wipro. 3QFY17 Result Update. Guidance subdued, maintain Hold. Sector: Technology CMP: ` 474. Recommendation: Hold

Wipro. 4QFY18 Result Update. Still not of the woods, maintain Hold. Sector: Technology CMP: ` 287. Recommendation: Hold

KPIT. 1QFY18 Result Update. Profitability does it again, looking for sustenance. Sector: Technology CMP: ` 130. Recommendation: Hold

Canara Bank. CMP: INR464 TP: INR645 Buy

Jubilant Foodworks. CMP: INR1,189 TP: INR1,0541,054 Neutral

Canara Bank. CMP: INR419 TP: INR525 Buy

Near-term pressure, but long-term outlook positive

Jaypee Infratech. CMP: INR33 TP: INR45 Buy

Godrej Consumer Products

Idea Cellular. CMP: INR81 TP: INR Under Review

Mphasis. 1QFY18 Result Update. Margins dip; valuations not supportive. Sector: Technology CMP: ` 614. Recommendation: Sell

Dabur India. CMP: INR106 TP: INR94 Neutral

Cummins India. CMP: INR430 TP: INR462 Neutral

Jaiprakash Associates

BGR Energy. CMP: INR282 TP: INR253 Neutral

Tech Mahindra ACCUMULATE. Performance Highlights. CMP Target Price `659 `693. 3QFY2012 Result Update IT. Key financials (Consolidated, Indian GAAP)

Pidilite Industries. CMP: INR164 TP: INR186 Buy

Tech Mahindra. 4QFY17 Result Update. Short term blip, compelling valuation. Sector: Technology CMP: ` 429. Recommendation: Buy

Recommendation HOLD Results in line with our expectations CMP (15/10/2010) Rs Target Rs Sector

Cross service charges at INR m/quarter

BGR Energy. CMP: INR266 TP: INR230 Neutral

Shoppers Stop. CMP: INR339 TP: INR355 Neutral

Infosys. 3QFY19 Result Update. Decent quarter; Strong deal wins. Sector: Technology CMP: ` 684. Recommendation: Buy

Tech Mahindra ACCUMULATE. Performance Highlights CMP. `955 Target Price `1,070. 2QFY2013 Result Update IT. Investment Period 12 months

TATA CONSULTANCY SERVICES LTD (TCS)

Key highlights for the year

Tech Mahindra. 1QFY18 Result Update. Steps in the right direction, compelling valuation. Sector: Technology CMP: ` 385. Recommendation: Buy

Wipro ACCUMULATE. Performance Highlights CMP. `539 Target Price `582. 1QFY2017 Result Update IT. Investment Period 12 Months

NIIT Technologies. 4QFY17 Result Update. Robust revenue visibility, Margin expansion story intact. Sector: Technology CMP: `471. Recommendation: Buy

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

JSW Steel. CMP: INR670 TP: INR391 Sell Merger with JSW Ispat

Wipro BUY. Performance Highlights. CMP Target Price `539 `680. 4QFY2016 Result Update IT. 3-year price chart. Key financials (Consolidated, IFRS)

Axis Bank. CMP: INR1,008 TP: INR1,240 Buy

Cummins India. Buy. Rs698. Encouraging long-term outlook, as parent looks at sourcing more from India; domestic sales to grow at a steady pace

Wipro. 3QFY18 Result Update. Still not of the woods, maintain Hold. Sector: Technology CMP: ` 328. Recommendation: Hold

Idea Cellular. CMP: INR159 TP: INR200 Buy

NTPC CMP: INR169 TP: INR191 Buy

Amber Enterprises India Ltd

Amara Raja Batteries. CMP: INR517 TP: INR560 Buy

Medium term profitability driven by commodity earnings

Kotak Mahindra Bank. CMP: INR495 TP: INR429 Neutral

Niket Shah

Just Dial. CMP: INR1,129 TP: INR1,475 Buy

Mahindra & Mahindra Ltd.

Marico Kaya BUY RESULTS REVIEW 4QFY15 29 APR 2015

Punjab National Bank. CMP: INR940 TP: INR1,275 Buy

Mphasis. 1QFY17 Result Update. Muted quarter, Direct business still weak. Sector: Technology CMP: ` 540. Recommendation: Sell

ITC ACCUMULATE. Performance Highlights CMP. `257 Target Price `284. 3QFY2017 Result Update FMCG. Investment Period 12 Months

Tech Mahindra ACCUMLATE. Performance Highlights `495 `526. CMP Target Price. 2QFY2018 Result Update IT

Graphite India BUY. Performance Highlights. CMP Target Price `88 `109. 1QFY2012 Result Update Capital Goods

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

Monnet Ispat. CMP: INR449 TP: INR518 Neutral

Indiabulls Real Estate

KEI Industries BUY. Performance Update. CMP Target Price `433 `508. 4QFY2018 Result Update Cable. Historical share price chart.

NIIT Technologies. NEUTRAL Higher capex weighing on FCF RESULTS REVIEW 2QFY15 16 OCT 2014

Hero MotoCorp NEUTRAL. Performance Highlights. CMP `2,245 Target Price - 4QFY2012 Result Update Automobile. Investment Period - Key financials

Hexaware Technologies

Mahindra & Mahindra Ltd.

KPIT Cummins BUY. Performance Highlights CMP. `105 Target Price `135. 4QFY2013 Result Update IT. Investment Period 12 Months

CMP: INR1,327 TP: INR1,607(+21%) Buy

Punjab National Bank. CMP: INR716 TP: INR950 Buy

GAIL India NEUTRAL. Performance Highlights CMP. `363 Target Price - 2QFY2013 Result Update Oil & Gas. Investment Period -

Tata Consultancy Services (TCS)

Sohail Halai Alpesh Mehta

TVS Motor Company BUY. Performance Highlights. CMP Target Price `39 `45. 2QFY2013 Result Update Automobile. Quarterly highlights (Standalone)

Wipro. 1QFY17 Result Update. Disappointing outlook, margin decline negative, Hold. Sector: Technology CMP: ` 549. Recommendation: Hold

NIIT Technologies Ltd. (NIIT Tech)

Graphite India BUY. Performance Highlights CMP. `93 Target Price `124. 4QFY2012 Result Update Capital Goods. Investment Period 12 Months

Jubilant Foodworks. CMP: INR1,051 TP: INR1,054 Neutral

CMP: INR350 TP: INR375 Downgrade to Neutral

Transcription:

Results Update SECTOR: INFORMATION TECHNOLOGY Infosys Technologies STOCK INFO. BSE Sensex: 13,504 S&P CNX: 4,004 BLOOMBERG INFO IN REUTERS CODE INFY.BO Previous Recommendation: Neutral Neutral Rs1,727 Equity Shares (m) 573.7 52-Week Range 1,876/1,040 1,6,12 Rel. Perf. (%) 8/1/-1 M.Cap. (Rs b) 990.4 M.Cap. (US$ b) 20.3 YEAR NET SALES PAT EPS EPS P/E P/BV ROE ROCE EV/ EV/ END (RS M) (RS M) (RS) GR. (%) (X) (X) (%) (%) SALES EBITDA 3/08A 166,920 45,380 79.2 19.8 21.8 7.2 36.2 37.0 5.5 17.5 3/09A 216,930 58,800 102.5 29.5 16.8 5.4 36.7 40.2 4.1 12.4 3/10E 217,093 56,922 99.2-3.2 17.4 4.5 28.2 31.0 3.9 12.0 3/11E 234,477 58,028 101.2 1.9 17.1 3.8 24.2 27.7 3.5 11.0 Infosys results were significantly better than our expectations and much ahead of its own guidance. Revenues were flat QoQ in dollar terms, while PAT at Rs15.3b was higher than our estimate of Rs13.6b. Despite a strong, Infosys has kept its guidance of US$ constant currency revenues for FY10 unchanged at the top end at 3% YoY decline. The guidance of revenue decline in 2QFY10, implied CQGR of 0-0.2% for 3Q and 4QFY10, and deterioration in the Manufacturing and Retail verticals belie hopes of a back-ended improvement. Results better than expected: US$ revenues for were flat QoQ (v/s our estimate of 4% QoQ decline) at US$1,122m, against a guidance of US$1,060m-1,080m. EBITDA margin at 34.1% was up 50bp QoQ, on rationalization of employee cost. Infosys PAT at Rs15.3b, was down 5% QoQ, much better than our estimate of Rs13.6b due to better than expected margins. Guidance sounds caution, suggests no back-ended improvement: Infosys kept the upper of guidance unchanged, despite higher revenues in. The quarterly and annual guidance implies flat QoQ revenue growth for 3Q and 4QFY10 as against earlier CQGR expectations of 2.4% to 4.1% for 3Q and 4QFY10, respectively. Pricing stability positive, reduced headcount indicates aggressive cost focus: The company reduced its pricing decline guidance from 6-6.5% to 5%. The stability in pricing is positive, as compared to declines of ~2% in 3Q and in CC terms. Infosys unprecedented headcount reduction signifies focus on rationalizing costs. Valuation and view: We are revising our FY10 EPS estimate upwards by 2% and keeping our FY11 EPS estimate intact. We believe the company s guidance is realistic and not conservative and valuations of 17.4x FY10E EPS and 17.1x FY11E EPS are expensive. We maintain Neutral, with a target price of Rs1,615 (16x FY11E earnings). QUARTERLY PERFORMANCE (INDIAN GAAP) (Rs Million) Y/E MARCH FY09 FY10 FY09 FY10E 1Q 2Q 3Q 4Q 1Q 2QE 3QE 4QE Revenues 48,540 54,180 57,860 56,350 54,720 53,106 53,985 55,282 216,930 217,093 Q-o-Q Change (%) 6.9 11.6 6.8-2.6-2.9-2.9 1.7 2.4 30.0 0.1 Direct Expenses 27,540 28,910 30,750 30,450 29,150 28,808 29,314 29,887 117,650 117,160 SG&A 6,210 7,330 6,800 6,990 6,890 7,063 7,288 7,463 27,330 28,704 Operating Profit 14,790 17,940 20,310 18,910 18,680 17,235 17,383 17,932 71,950 71,229 Margins (%) 30.5 33.1 35.1 33.6 34.1 32.5 32.2 32.4 33.2 32.8 Other Income 1,170 660 400 2,520 2,690 1,897 2,010 2,093 4,730 8,690 Depreciation 1,690 1,770 1,870 2,280 2,220 2,189 2,161 2,134 7,610 8,703 PBT bef. Extra-ordinary 14,270 16,830 18,840 19,150 19,150 16,943 17,231 17,891 69,070 71,215 Provision for Tax 1,560 2,510 3,030 3,170 3,880 3,389 3,446 3,578 10,270 14,293 Rate (%) 10.9 14.9 16.1 16.6 20.3 20.0 20.0 20.0 14.9 20.1 PAT before EO 12,710 14,320 15,810 15,980 15,270 13,554 13,785 14,313 58,800 56,922 Q-o-Q Change (%) 3.4 12.7 10.4 1.1-4.4-11.2 1.7 3.8 29.6-3.2 Extra-ordinary Items 310 0 620 150 0 0 0 0 1,080 0 PAT aft. Minority and EO 13,020 14,320 16,430 16,130 15,270 13,554 13,785 14,313 59,880 56,922 Q-o-Q Change (%) 4.2 10.0 14.7-1.8-5.3-11.2 1.7 3.8 28.5-4.9 Diluted EPS 22.2 25.0 27.5 28.1 26.6 23.6 24.0 25.0 102.5 99.2 E: MOSL Estimates Ashwin Mehta (Ashwin.Mehta@MotilalOswal.com); Tel: +91 22 3982 5409 / Vihang Naik (Vihang.Naik@MotilalOswal.com) +91 22 3982 5436

Infosys' results were significantly better than our expectations and much ahead of its own guidance. Revenues were flat QoQ in dollar terms, while PAT at Rs15.3b was higher than our estimate of Rs13.6b. Despite a strong, Infosys has kept its guidance of US$ constant currency revenues for FY10 unchanged at the top end at 3% YoY decline. The guidance of revenue decline in 2QFY10, implied CQGR of 0-0.2% for 3Q and 4QFY10, and deterioration in the manufacturing and retail verticals belie hopes of a back-ended improvement. Among the positives are: [1] revised pricing guidance of 5% decline from 6-6.5% decline earlier, [2] expert cost management through onsite rationalization, and [3] reduction in EBIDTA margin decline estimate to 150bp from 300bp earlier. We are revising our FY10 EPS estimate upwards by 2%, while keeping our FY11 EPS estimate intact. Our revised estimates incorporate the following: [1] change in currency assumptions: exchange rate of Rs47.8/US$ for FY10 and Rs46/US$ for FY11, v/s Rs47.4/ US$ and Rs45/US$, earlier, [2] increase in taxation to 20% in FY10 and 24% in FY11 from 16.5% and 21%, respectively, [3] toning down of pricing assumptions to 5% decline from 7% decline earlier, and [4] impact of results. We believe the company's guidance is realistic and not conservative. Valuations of 17.4x FY10E EPS and 17.1x FY11E EPS are expensive. We maintain Neutral, with a target price of Rs1,615 (16x FY11E earnings). Results better than expected US$ revenues for were flat QoQ (v/s our estimate of 4% QoQ decline) at US$1,122m, against a guidance of US$1,060m-1,080m. US$ revenues in constant currency terms declined 1.9% QoQ (up 1% QoQ in reported currency). Onsite volumes declined by 2.1% QoQ, while offshore volumes declined by 0.6% QoQ. Onsite billing rates improved by 0.6% QoQ, while offshore billing rates declined by 1.9%. Rupee revenues declined 3% to Rs54.7b v/s a guidance of Rs53.8b-54.8b. EBITDA margin at 34.1% was up 50bp QoQ. The improvement in EBITDA margin was due to rationalization of employee cost. Headcount reduced by 945 employees to 103,905. Operating margins were also aided by lower reduction in utilization (60bp QoQ) and managing SG&A expenses, which were up by just 20bp QoQ. Restricting realization decline also helped manage margins. Infosys reported forex gain of Rs310m. The company holds hedges worth US$598m. Effective tax rates increased to 20.3% from 16.6% in, on account of higher onsite profitability and growth in exempted STPI units. Infosys' PAT at Rs15.3b, was down 5% QoQ, much better than our estimate of Rs13.6b due to better than expected margins. Guidance sounds caution, suggests no back-ended improvement Infosys raised the lower end of its full-year revenue guidance from US$4.35b to US$4.45b, while keeping the upper end unchanged. The company has revised its INR guidance to reflect changes in currency, tax and margin assumptions. The quarterly and annual guidance implies flat QoQ revenue growth for 3Q and 4QFY10 as against earlier CQGR expectations of 2.4% to 4.1%, respectively. 2QFY10 guidance factors in 1.3% benefit due to crosscurrency rate impact, implying de-growth of 2.4% to -0.6% in CC terms, after 2% degrowth in CC terms in. Lack of sequential improvement in revenues indicates management's caution in business gaining traction in 2HFY10. Also, in absolute terms as 2

per guidance, 2HFY10 revenues will be lower by US$74m (1.5% of FY09 revenues) at the higher end of its guidance. EBITDA margin decline expectation has been reduced from 300bp to 150bp in FY10. PERFORMANCE AND GUIDANCE GUIDANCE 1FY10 2QFY10 FY10-NEW FY10-OLD INR Revenue (b) 54.72 53.18-54.13 214.2-217.5 220.7-229.3 Growth (%) -2.9-2.8 to -1.1-1.3 to 0.3 1.7 to 5.7 INR EPS 26.6 23.7-24.1 94.6-96 96.7-101.2 US$ Revenue (m) 1122 1110-1130 4450-4520 4350-4520 Growth (%) 0.1-1.1 to 0.7-4.6 to -3.1-6.7 to -3.1 USD$ EPS 0.55 0.50-0.51 1.97-2.0 1.91-2.0 Source: Compan/MOSL US$ REVENUE GUIDANCE CQGR (US$M) 2QFY10 3QFY10 4QFY10 FY10 Lower End 1,122 1,110 1,109 1,109 4,450 QoQ Growth (%) 0.1-1.1-0.1-0.1-4.6 Higher End 1,122 1,130 1,133 1,135 4,520 QoQ Growth (%) 0.1 0.7 0.2 0.2-3.1 Source: Company/MOSL BFSI stabilizes, Telecom growth still subdued, Manufacturing and Retail disappoint BFSI revenues declined 1.5% QoQ (in CC terms) in after declining 9% QoQ in. We believe that the stabilization in BFSI revenues is a positive, indicating that the panic situation in has subsided and clients are not curtailing spends in the segment. Telecom revenues declined by 4.6% in (in CC terms) as compared to 1.2% decline in. Key growing verticals like Manufacturing and Retail declined by 2.2% and 3.1% in CC terms respectively, which is a negative. IMS, the only consistently growing segment for Infosys and the industry, declined by 5.6% QoQ, continuation in this trend at other companies could be negative. We believe that for Indian IT companies to show recovery in volumes, large verticals like BFSI and Telecom (50% of sector revenues) should stabilize, with continued growth in Retail and Manufacturing, which has not been indicated by the results. VERTICAL WISE YOY GROWTH: MANUFACTURING AND RETAIL TAPERS 80% BFSI Manufacturing Retailing Telecom 40% 0% -40% Source: Compan/MOSL 3

Pricing stability positive, reduced headcount indicates aggressive cost focus Infosys' blended realizations declined 0.9% QoQ in CC terms. Onsite realizations increased by 0.6% while offshore realizations declined by 1.9%. Further, the company reduced its pricing decline guidance from 6-6.5% to 5%. We take the stability in pricing as positive, as compared to pricing declines of ~2% in 3Q and in CC terms. Increase in onsite pricing amidst continued pricing pressures signifies Infosys' focus on maintaining premium billing rates. Infosys' management said that while price negotiations have mostly concluded, clients could come back for additional negotiations, later. Infosys' unprecedented headcount reduction signifies focus on rationalizing costs. Involuntary attrition was 2.9% in. On a gross basis, headcount addition was at 3,538, with negative net addition at 945 employees. Utilization including trainees declined QoQ by 60bp, lower than our expectation to 67%, while utilization excluding trainees declined by 360bp to 70.9%. Valuation and view We are revising our FY10 EPS estimate upwards by 2%, while keeping our FY11 EPS estimate intact. Our revised estimates incorporate the following: [1] change in currency assumptions: exchange rate of Rs47.8/US$ for FY10 and Rs46/US$ for FY11, v/s Rs47.4/ US$ and Rs45/US$, earlier, [2] increase in taxation to 20% in FY10 and 24% in FY11 from 16.5% and 21%, respectively, [3] toning down of pricing assumptions to 5% decline from 7% decline earlier, and [4] impact of results. We believe the company's guidance is realistic and not conservative. Valuations of 17.4x FY10E EPS and 17.1x FY11E EPS are expensive. We maintain Neutral, with a target price of Rs1,615 (16x FY11E earnings). 4

INR REVENUES DE-GREW BY 2.9% QOQ, AHEAD OF EXPECTATIONS 60 Revenue (Rs b) - LHS INR Revenue Grow th (%) - RHS 16% 50 11% 40 6% 30 1% 20-4% FLAT US$ REVENUES QOQ V/S GUIDED DECLINE OF 5.4-3.7% 1,400 Revenue (US$ m) - LHS US$ Revenue Growth (%) - RHS 16% 1,100 9% 800 2% 500-5% 200-12% EBITDA MARGIN EXPANDS BY 50BP DUE TO STAFF RATIONALIZATION 8% S&M (as % of Sales) EBITDA Margins (RHS) 40% 6% 30% 4% 20% 2% 10% 0% 0% VOLUME DECLINE LOWER THAN EXPECTED Person Months ('000) 200 150 100 50 0 Onsite Offshore IT Services Onsite Growth Volumes (RHS) Offshore Growth (RHS) 16% 11% 6% 1% -4% Source: Company/MOSL 5

UNPRECEDENTED HEADCOUNT DECLINE 14,000 Net Addition Gross Addition Employees 10,000 6,000 2,000-2,000 UTILIZATION DECLINE LOWER DUE TO REDUCTION IN HEADCOUNT 80% Utilization Incl. Trainees Utilization Excl. Trainees 76% 72% 68% 64% TOP CLIENT DECLINE CONTINUES, CONTRIBUTES LESS THAN 5% OF REVENUES 12 Revenue (RHS) Contribution (LHS) 140 9 105 % 6 3 70 35 US$ M 0 0 REDUCTION IN FPP CONTRIBUTION Fived Price Contract 32.8% 33.2% 32.8% 34.1% 36.3% 38.3% 38.1% 26.9% 26.2% 27.7% 25.9% 27.5% 29.8% Source: Company/MOSL 6

Infosys Technologies: an investment profile Company description Infosys is the second largest IT Services Company in India with revenues of around US$4.7b and employing over 103,000 people. Infosys defines designs and delivers IT enabled business solutions that help Global 2000 companies to win in a flat world. Infosys has a global footprint in 23 countries and development centers in India, China, Australia, the UK, Canada and Japan, Company's service offerings span business and technology consulting, ADM, SI, product engineering, IT infrastructure services and BPO. Recent developments Won 3 large outsourcing and 3 large transformational deals in. Infosys' solution won the Hitachi Data Systems Diamond Award for 'Best Virtualization Strategy'. Valuation and view CAGR of 4% and -1% in revenue and profit respectively, over FY09-FY11E. Valuations at 17.4x FY10E and 17.1x FY11E. Maintain Neutral with a price target of Rs1,615. Key investment arguments Most profitable company amongst frontline Indian IT companies. Wide services offering profile and deep domain depth. Key investment risks Uncertainties in the US financial markets and US economy slowing down in CY09, which could impact the IT spends of company's clients. US contributes around 60% of revenue. Protracted recovery in IT spends. Sector view Indian offshoring has been vindicated with the Global Clients and Service providers making India as their base for IT Enabled solutions. India has ~ 5% of Global IT markets. We are positive on sector from long term perspective. Credit crisis and US economy slow down, BFSI IT spends, pricing pressures, sharper currency appreciation are key concerns. We reckon frontline Indian IT companies would be better placed to sail through the near term adversities mentioned above. Niche IT/ITeS services companies with strong business model are also likely to be better placed to face uncertainties in near term. COMPARATIVE VALUATIONS INFOSYS TCS WIPRO P/E (x) FY10E 17.4 15.3 15.2 FY11E 17.1 15.0 14.8 P/BV (x) FY10E 4.5 4.3 3.0 FY11E 3.8 3.9 2.6 EV/Sales (x) FY10E 3.9 2.6 1.9 FY11E 3.5 2.5 1.7 EV/EBITDA (x) FY10E 12.0 10.7 10.4 FY11E 11.0 10.5 9.4 EPS: MOST FORECAST VS CONSENSUS (RS) MOST CONSENSUS VARIATION FORECAST FORECAST (%) FY10 99.2 99.5-0.3 FY11 101.2 105.9-4.4 TARGET PRICE AND RECOMMENDATION CURRENT TARGET UPSIDE RECO. PRICE (RS) PRICE (RS) (%) 1,727 1,615 - Neutral STOCK PERFORMANCE (1 YEAR) 1,900 Infosys (Rs) - LHS Rel. to Sensex (%) - RHS 30 SHAREHOLDING PATTERN (%) MAR-09 DEC-08 MAR-08 Promoter 16.5 16.5 16.5 Domestic Inst 7.7 8.6 7.1 Foreign 54.9 53.0 55.5 Others 20.9 21.9 20.9 1,675 10 1,450-10 1,225-30 1,000-50 Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 7

INCOME STATEMENT (RS MILLION) RATIOS Y/E MARCH 2007 2008 2009 2010E 2011E Sales 138,930 166,920 216,930 217,093 234,477 Change (%) 45.9 20.1 30.0 0.1 8.0 Software Develop. Exp. 74,580 92,070 117,650 117,160 128,712 Selling and Mktg. Exp. 9,290 9,160 11,040 11,434 13,042 Administration Exp. 11,150 13,310 16,290 17,270 17,732 EBITDA 43,910 52,380 71,950 71,229 74,991 % of Net Sales 31.6 31.4 33.2 32.8 32.0 Depreciation 5,140 5,980 7,610 8,703 8,466 Other Income 3,700 7,040 4,730 8,690 9,827 PBT 42,470 53,440 69,070 71,215 76,353 Tax 5,110 8,060 10,270 14,293 18,325 Rate (%) 12.0 15.1 14.9 20.1 24.0 Minority Interest 110 0 0 0 0 Adjusted PAT 37,250 45,380 58,800 56,922 58,028 Extraordinary Items -1,310-1,210-1,080 0 0 Reported PAT 38,560 46,590 59,880 56,922 58,028 Change (%) 56.9 20.8 28.5-4.9 1.9 BALANCE SHEET (RS MILLION) Y/E MARCH 2007 2008 2009 2010E 2011E Share Capital 2,860 2,860 2,860 2,860 2,860 Reserves 109,690 135,090 179,680 218,383 256,302 Net Worth 112,550 137,950 182,540 221,243 259,162 Minority Interest 40 0 0 0 0 Loans 0 0 0 0 0 Capital Employed 112,590 137,950 182,540 221,243 259,162 Gross Block 46,420 54,390 70,930 78,120 87,120 Less : Depreciation 18,360 19,860 24,160 32,853 41,319 Net Block 28,060 34,530 46,770 45,267 45,801 CWIP 9,650 13,240 6,770 5,570 5,570 Investments 250 720 0 11,520 11,520 Curr. Assets 96,130 131,370 167,720 194,018 234,568 Debtors 24,360 32,970 36,720 35,687 38,544 Cash & Bank Balance 58,710 69,500 96,950 121,583 153,207 Loans & Advances 12,140 27,710 32,790 35,399 41,466 Other Current Assets 920 1,190 1,260 1,350 1,350 Current Liab. & Prov 21,500 41,910 38,720 35,131 38,296 Current Liabilities 14,690 19,120 20,040 19,908 21,767 Provisions 6,810 22,790 18,680 15,223 16,529 Net Current Assets 74,630 89,460 129,000 158,887 196,271 Application of Funds 112,590 137,950 182,540 221,243 259,162 E: MOSL Estimates Y/E MARCH 2007 2008 2009 2010E 2011E Basic (Rs) EPS 65.4 79.2 102.5 99.2 101.2 Cash EPS 74.1 89.8 116.1 114.7 116.2 Book Value 196.8 241.2 319.1 386.8 453.1 DPS 11.3 33.2 23.5 28.0 30.0 Payout % (excl.div.taxes) 17.3 42.0 22.9 28.3 29.7 Valuation (x) P/E 21.8 16.8 17.4 17.1 Cash P/E 19.2 14.9 15.0 14.9 EV/EBITDA 17.5 12.4 12.0 11.0 EV/Sales 5.5 4.1 3.9 3.5 Price/Book Value 7.2 5.4 4.5 3.8 Dividend Yield (%) 1.9 1.4 1.6 1.7 Profitability Ratios (%) RoE 40.9 36.2 36.7 28.2 24.2 RoCE 42.4 37.0 40.2 31.0 27.7 Turnover Ratios Debtors (Days) 53 63 59 61 58 Fixed Asset Turnover (x) 6.4 5.6 5.5 4.9 5.4 Leverage Ratio (x) Debt/Equity Ratio(x) 0.0 0.0 0.0 0.0 0.0 CASH FLOW STATEMENT (RS MILLION) Y/E MARCH 2007 2008 2009 2010E 2011E CF from Operations 42,140 52,300 67,420 65,536 66,494 Cash for Working Capital -9,410-3,770-12,020-5,164-5,760 Net Operating CF 32,730 48,530 55,400 60,372 60,734 Net Purchase of FA -20,590-16,040-13,380-6,000-9,000 Net Purchase of Invest. 8,590-470 720-11,520 0 Net Cash from Invest -12,000-16,510-12,660-17,520-9,000 Proceeds from Equity 11,200 1,010 440 550 0 Dividend Payments -7,510-22,240-15,730-18,769-20,110 Cash Flow from Fin. 3,690-21,230-15,290-18,219-20,110 Net Cash Flow 24,420 10,790 27,450 24,633 31,625 Opening Cash Bal. 34,290 58,710 69,500 96,950 121,582 Add: Net Cash 24,420 10,790 27,450 24,633 31,625 Closing Cash Bal. 58,710 69,500 96,950 121,582 153,207 8

NOTES 9

For more copies or other information, contact Institutional: Navin Agarwal. Retail: Manish Shah Phone: (91-22) 39825500 Fax: (91-22) 22885038. E-mail: reports@motilaloswal.com Motilal Oswal Securities Ltd, 3rd Floor, Hoechst House, Nariman Point, Mumbai 400 021 This report is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you. Motilal Oswal Securities Limited (hereinafter referred as MOSt) is not soliciting any action based upon it. This report is not for public distribution and has been furnished to you solely for your information and should not be reproduced or redistributed to any other person in any form. The report is based upon information that we consider reliable, but we do not represent that it is accurate or complete, and it should not be relied upon such. MOSt or any of its affiliates or employees shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. MOSt or any of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and non-infringement. The recipients of this report should rely on their own investigations. MOSt and/or its affiliates and/or employees may have interests/ positions, financial or otherwise in the securities mentioned in this report. To enhance transparency, MOSt has incorporated a Disclosure of Interest Statement in this document. This should, however, not be treated as endorsement of the views expressed in the report. Disclosure of Interest Statement Infosys Technologies 1. Analyst ownership of the stock No 2. Group/Directors ownership of the stock No 3. Broking relationship with company covered No 4. Investment Banking relationship with company covered No This information is subject to change without any prior notice. MOSt reserves the right to make modifications and alternations to this statement as may be required from time to time. Nevertheless, MOSt is committed to providing independent and transparent recommendations to its clients, and would be happy to provide information in response to specific client queries. 10