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).

Similar documents
Neuland Labs BUY RESULTS REVIEW 1QFY19 12 AUG 2018

Sun Pharma BUY RESULTS REVIEW 1QFY19 16 AUG 2018

Alkem Labs BUY RESULTS REVIEW 3QFY19 09 FEB CMP (as on 08 Feb 2019) Rs 1,904 Target Price Rs 2,340. Highlights of the quarter

Healty cigarette-driven growth

Torrent Pharma BUY RESULTS REVIEW 1QFY18 01 AUG 2017

Jubilant Life Sciences

Crompton Greaves Consumer Electricals

BLS International Services

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

Dishman Carbogen Amcis

Crompton Greaves Consumer Electricals

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

Multi Commodity Exchange

Intellect Design Arena

Dr. Reddy s Labs. Misery continues SELL RESULTS REVIEW 1QFY18 28 JUL 2017

Near-term pressure, but long-term outlook positive

NRB Bearings. Strong Show BUY RESULTS REVIEW 4QFY18 23 MAY Highlights of the quarter

Navin Fluorine International

Marico Kaya BUY RESULTS REVIEW 4QFY15 29 APR 2015

Central Depository Services

Discounting $45/bbl of realisation

Agrochemicals. 3QFY18E Results Preview 09 JAN Basanth Patil

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

J. Kumar Infraprojects

Central Depository Services

PI Industries BUY RESULTS REVIEW 1QFY19 07 AUG Highlights of the quarter

Gulf Oil Lubricants BUY RESULTS REVIEW 1QFY19 09 AUG Key highlights

Ahluwalia Contracts. Cautious optimism BUY RESULTS REVIEW 4QFY17 31 MAY Highlights of the quarter

Central Depository Services

Vinati Organics BUY RESULTS REVIEW 2QFY19 29 OCT INDUSTRY CHEMICALS CMP (as on 29 Oct 2018) Rs 1,408 Target Price Rs 1,700

Carborundum Universal

Capital Goods. 3QFY18E Results Preview. 10 Jan Sujit Jain

Hindustan Unilever BUY RESULTS REVIEW 4QFY17 18 MAY 2017

Maruti Suzuki. A Trough Quarter BUY RESULTS REVIEW 3QFY19 25 JAN CMP(as on 25 Jan 2019) Rs 6,516 Target Price Rs 7,400

Real Estate. 3QFY19E Results Preview. 11 Jan Parikshit D Kandpal, CFA

Kalpataru Power Transmission

Pharmaceuticals. 2QFY19 Results Preview. 10 Oct Amey Chalke

Mahanagar Gas BUY RESULTS REVIEW 1QFY19 01 AUG Highlights of the quarter. CMP (as on 1 Aug 2018) Rs 947 Target Price Rs 1,292

Agriculture. 4QFY18E Results Preview 13 APR Madhukar Ladha

Hindustan Petroleum Corporation

Geared for version 3.0

Bajaj Auto BUY RESULTS REVIEW 1QFY18 21 JUL Highlights of the quarter

Hero MotoCorp BUY RESULTS REVIEW 2QFY19 16 OCT CMP (as on 16 Oct 2018) Rs 2,898 Target Price Rs 3,602. Highlights of the quarter

Exide Industries BUY RESULTS REVIEW 4QFY18 08 MAY Highlights of the quarter. CMP (as on 08 May 2018) Rs 268 Target Price Rs 298

Ambuja Cement. Realisations-driven beat SELL RESULTS REVIEW 2QCY17 25 JUL Highlights of the quarter

Strong volumes, offset by costs

Music Broadcast. In-line but muted BUY RESULTS REVIEW 2QFY19 26 OCT Key highlights. CMP (as on 26 Oct 2018) Rs 328 Target Price Rs 387

ICICI Prudential Life

Crompton Greaves Consumer Electricals

Subros BUY RESULTS REVIEW 2QFY19 30 OCT CMP (as on 29 Oct 2018) Rs 268 TP Rs 435. Key highlights

Hindustan Petroleum Corporation

Navin Fluorine International

Suprajit Engineering. Synergies to accrue BUY COMPANY UPDATE 16 SEP 2016

Cyient. Good show, priced in NEUTRAL RESULTS REVIEW 4QFY17 21 APRIL Highlights of the quarter

Max Financial. Improving margins! BUY RESULTS REVIEW 4QFY18 30 MAY Highlights of the quarter

JBM Auto. Ready to take off BUY RESULTS REVIEW 1QFY19 07 AUG Key highlights

Coromandel International

J. Kumar Infraprojects

Sonata Software. On growth path BUY RESULTS REVIEW 1QFY18 16 AUG Highlights of the quarter

Dilip Buildcon. Strong comeback BUY RESULT REVIEW 1QFY19 16 AUG Highlights of the quarter. CMP (as on 16 Aug 2018) Rs 847 Target Price Rs 1,434

Bajaj Auto NEUTRAL RESULTS REVIEW 2QFY16 23 OCT Key highlights. CMP (as on 23 Oct 2015) Rs 2,514 Target Price Rs 2,720

Mphasis. Growth drivers intact BUY RESULTS REVIEW 3QFY19 25 JAN 2019

PSP Projects. Marginal miss BUY RESULTS REVIEW 1QFY19 10 AUG 2018

Tata Steel. JV comes to fruition BUY COMPANY UPDATE 21 SEP Other key highlights. CMP (as on 20 Sep 17) Rs 688 Target Price Rs 818

Bharat Petroleum Corporation

Weak numbers in peak quarter

ITC BUY RESULTS REVIEW 1QFY19 27 JUL 2018

Pre-sales pickup key trigger

Pharmaceuticals. 4QFY18 Results Preview. 13 Apr Amey Chalke

Construction. 4QFY18E Results Preview 14 APR Parikshit D Kandpal

Thangamayil BUY RESULTS REVIEW 2QFY19 15 NOV 2018

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

Bharti Infratel BUY RESULT REVIEW 3QFY19 25 JAN 2019

Emami NEUTRAL RESULTS REVIEW 4QFY15 14 MAY 2015

Real Estate. 4QFY17E Results Preview. 13 Apr Parikshit D Kandpal

Reliance Industries. Timing is everything BUY COMPANY UPDATE 1 OCT 2014

Multi Commodity Exchange

Radico Khaitan BUY RESULTS REVIEW 3QFY19 24 JAN 2019

Brigade Enterprises. Stable performance BUY RESULTS REVIEW 2QFY19 14 NOV 2018

Ambuja Cement. Weak numbers SELL RESULTS REVIEW 1QCY17 01 MAY 2017

Hexaware Technologies

Lupin BUY COMPANY UPDATE 12 SEP 2013

Insecticides India BUY RESULTS REVIEW 4QFY17 30 MAY 2017

V-Guard BUY RESULTS REVIEW 3QFY19 02 FEB 2019

Bharat Forge. Cyclical headwinds persist but structural story intact BUY COMPANY UPDATE 9 DEC Key takeaways

Mindtree. Steady quarter, Upside capped NEUTRAL RESULTS REVIEW 4QFY19 18 APR INDUSTRY CMP (as on 16 Apr 2019) Rs 972 Target Price Rs 1,040

Coal India. Tough times BUY COMPANY UPDATE 22 AUG CMP (as on 21 Aug 17) Rs 238 Target Price Rs 300

Oil & Gas. 4QFY17E Results Preview. 13 Apr Deepak Kolhe

Growth + cash flows = BUY

Weak quarter but well placed

Chemicals and Fertilisers

IRB Infrastructure Developers

Margin boost through non-core book

Outperformance continues

FIRSTSOURCE SOLUTIONS LTD.

V-Guard. On track BUY COMPANY UPDATE 27 SEP 2017

IRB Infrastructure Developers

Construction & Infra. 1QFY19E Results Preview 10 JUL Parikshit D Kandpal

Cement, Metals & Mining

Brigade Enterprises BUY RESULTS REVIEW 2QFY16 03 NOV Highlights of the quarter. CMP (as on 03 Nov 2015) Rs 162 Target Price Rs 210

Transcription:

INDUSTRY PHARMA CMP (as on 10 Aug 2018) Rs 2,060 Target Price Rs 2,410 Nifty 11,430 Sensex 37,869 KEY STOCK DATA Bloomberg ALKEM IN No. of Shares (mn) 120 MCap (Rs bn) / ($ mn) 246/3,576 6m avg traded value (Rs mn) 99 STOCK PERFORMANCE (%) 52 Week high / low Rs 2,469/1,578 3M 6M 12M Absolute (%) 1.7 (5.5) 19.2 Relative (%) (5.7) (16.8) (0.9) SHAREHOLDING PATTERN (%) Promoters 65.9 FIs & Local MFs 4.0 FPIs 2.8 Public & Others 27.3 Source : BSE Amey Chalke amey.chalke@hdfcsec.com +91-22-6171-7321 Growth stock Alkem s 1QFY19 results were largely below our estimates. Revenue at Rs 16.7bn, was up 28.9%YoY and 10.3%QoQ. EBITDA of Rs 2.1bn grew 127%YoY with margin coming up to 12.8%, up 550bps YoY. PAT at Rs 1.4bn was 115% higher than that in 1QFY18. The impressive growth is attributed to a low GST-hit base. EBITDA, margin, and PAT missed our estimates by 21%, 380bps, and 22% YoY respectively. Domestic growth was 25.7%. As per AIOCD, It grew higher than IPM at 14.2% v/s 10.6% in the quarter. International business too delivered impressive performance, grew 35.1% YoY. The first quarter is usually positive for Alkem, however the low EBITDA margin is due to a delayed sale of Rs 1.9bn which was booked in July 2018. Adjusted for this, the margin comes at ~17.5%, inline with our estimates. With this sales pushed ahead, Q2 will be a bumper quarter. After EIR being issued for the Daman facility from US FDA, Alkem is not expected to have any regulatory issues going ahead. With continued domestic growth above IPM and US regulatory hurdles overcome, we see positive RESULTS REVIEW 1QFY19 11 AUG 2018 Alkem Labs BUY story remains on-track. Maintain BUY with a revised TP of Rs 2,410 (24x FY20E EPS). Highlights of the quarter India business: Domestic business revenues at Rs 10.9bn were aided by a seasonally strong quarter for Alkem. It also saw strong growth in the chronic space like Cardiac, anti-diabetes, CNS, and derma; while continuing to be one of the leading companies in the acute space in areas including anti-infectives, gastro, analgesics, and nutrients. Guiding launch of 30-40 products in FY19. US business: US revenues of Rs 4.2bn grew 43%YoY and contributed 25.9% to total revenues. Price erosion is limited to single digits. The growth is attributed to new product launches as well as gain in market share of existing products. Alkem filed for 4 ANDAs and received 1 final and 1 tentative approval in the quarter. Inspection of the Daman plant was closed in July 2018. Other key international markets include Australia and Chile, which also reported healthy growth. Near-term outlook: Expect strong recovery in the stock post Daman clearance. potential in the stock returns as long-term growth Financial Summary Year Ending March (Rs mn) 1QFY19 1QFY18 YoY (%) 4QFY18 QoQ (%) FY17 FY18 FY19E FY20E Net Sales 16,695 12,952 28.9 15,132 10.3 58,525 64,312 71,171 82,385 EBITDA 2,142 944 127.0 1,137 88.4 9,990 10,284 12,405 15,853 APAT 1,373 638 115.2 663 107.1 8,920 6,884 8,738 12,012 Diluted EPS (Rs) 11.5 5.3 115.2 5.5 107.1 74.6 57.6 73.1 100.5 P/E (x) 27.5 35.6 28.1 20.4 RoE (%) 21.9 14.8 16.8 20.0 # Consolidated

Top-line growth of 29%YoY is attributed to low base and double-digit growth across segments Margins impacted due to a June order of Rs 1.9bn being deferred to July 2018 Adjusting for this, EBITDA margin at ~17.5% R&D was at 5.9% of sales, slightly higher YoY Quarterly Financials Snapshot (Consolidated) Particulars 1QFY19 1QFY18 YoY (%) 4QFY18 QoQ (%) Net Sales 16,695 12,952 28.9 15,132 10.3 Material Expenses 6,661 5,624 18.4 6,160 8.1 Employee Expenses 3,395 2,738 24.0 2,987 13.7 R&D Expenses 985 701 40.5 1,117 (11.8) Other Operating Expenses 3,512 2,946 19.2 3,731 (5.9) EBITDA 2,142 944 127.0 1,137 88.4 Depreciation 425 306 403 EBIT 1,718 637 169.5 734 134.1 Other Income 163 295 179 Interest Cost 163 126 104 PBT 1,718 807 112.9 808 112.5 Tax 345 169 145 Minority Interest - - - RPAT 1,373 638 115.2 663 107.1 EO Items (Adj For Tax) - - - APAT 1,373 638 115.2 663 107.1 Margin Analysis 1QFY19 1QFY18 YoY (%) 4QFY18 QoQ (%) Material Expenses % Net Sales 39.9 43.4 (352) 40.7 (81) Employee Expenses % Net Sales 20.3 21.1 (81) 19.7 59 R&D Expenses % Net Sales 5.9 5.4 49 7.4 (148) Other Operating Expenses % Net Sales 21.0 22.7 (171) 24.7 (362) EBITDA Margin (%) 12.8 7.3 555 7.5 532 Tax Rate (%) 20.1 20.9 (85) 18.0 212 APAT Margin (%) 8.2 4.9 330 4.4 384 Page 2

The seasonally strong quarter was milder than expected, leading to anticipation of bumper Q2 Growth In Domestic Revenue In Seasonally Strong Quarter India Rev. (Rs bn) US Rev. (Rs bn) Others (Rs bn) 0.9 0.9 0.9 1.1 1.3 1.1 1.2 1.2 3.0 3.4 2.9 3.0 3.0 3.6 4.1 4.2 Gross Margin Improvement Gross Profit (Rs bn) Gross margin (%) 63.2 64.0 60.3 60.9 63.5 62.0 59.3 12.3 10.3 8.6 8.7 14.1 12.6 9.6 10.9 56.6 60.1 8.8 10.0 9.4 7.9 7.3 11.6 11.1 9.0 10.0 Margins to improve as in Q2 as delay in order will inflate next quarter s revenue 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 Tax rate maintained at ~20% EBITDA Margin: Below Our Estimates EBITDA (Rs bn) EBITDA margin (%) 24.7 20.7 18.6 19.0 18.1 PAT More Than Double YoY and QoQ EPS (Rs/sh) 11.9 12.8 7.3 7.5 2.7 3.1 2.7 1.5 0.9 4.6 3.6 1.1 2.1 20.0 23.7 19.5 11.5 5.3 26.8 14.4 5.5 11.5 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 Page 3

US growth much higher than our estimates, driven by new product launches as well as gain in market share of existing products Other international markets like Australia and Chile also showed good performance Segmental Quarterly Performance (Rs mn) 1QFY19 1QFY18 YoY (%) 4QFY18 QoQ (%) India 10,906 8,675 25.7 9,602 13.6 US 4,237 2,962 43.0 4,071 4.1 RoW 1,242 1,095 13.4 1,165 6.6 Total 16,385 12,732 28.7 14,838 10.4 Source: HDFC sec Inst Research Assumptions FY16 FY17 FY18 FY19E FY20E India 36,475 42,153 44,900 50,288 57,328 Growth (%) 29.1% 15.6% 6.5% 12.0% 14.0% US 9,907 12,035 13,667 15,279 18,612 Growth (%) 53.4% 21.5% 13.6% 11.8% 21.8% RoW 3,504 3,624 4,670 5,604 6,445 Growth (%) 12.7% 3.4% 28.0% 20.0% 15.0% Total 49,886 57,812 63,237 71,171 82,385 Growth (%) 31.9% 15.9% 9.4% 12.5% 15.8% Source: HDFC sec Inst Research Page 4

Peer Set Comparison Mcap (Rs bn) CMP (Rs/sh) Reco TP Adj EPS (Rs/sh) P/E (x) RoE (%) FY17 FY18 FY19E FY20E FY17 FY18 FY19E FY20E FY17 FY18 FY19E FY20E Sun Pharma 1,333 554 BUY 640 26.0 13.0 16.4 24.6 21.3 42.7 33.7 22.5 17.9 9.1 12.3 14.8 Cipla 499 621 NEU 595 12.5 17.5 22.5 28.6 49.7 35.4 27.6 21.7 8.4 10.5 12.0 13.7 Cadila Healthcare 386 377 BUY 525 14.5 12.9 14.6 21.2 25.9 29.3 25.7 17.8 23.5 16.8 16.1 20.1 Dr Reddy's Labs 376 2,214 NEU 2,340 72.7 59.2 75.7 102.5 30.5 37.4 29.2 21.6 9.5 7.8 9.5 11.5 Lupin 364 809 BUY 1,000 33.4 38.0 27.4 45.3 24.3 21.3 29.5 17.9 12.2 12.7 8.9 13.5 Aurobindo Pharma 352 610 BUY 691 39.3 34.4 36.6 45.4 15.3 17.5 16.4 13.2 27.6 19.1 16.9 17.8 Divi's Labs 298 1,124 NEU 1,150 39.9 33.0 44.6 51.4 28.1 34.0 25.2 21.9 22.0 15.5 18.7 18.9 Torrent Pharma 287 1,697 NEU 1,540 51.2 40.1 46.1 69.9 33.1 42.4 36.8 24.3 22.1 15.1 15.9 20.9 Alkem Laboratories 246 2,060 BUY 2,410 74.6 57.6 73.1 100.5 27.5 35.6 28.1 20.4 21.9 14.8 16.8 20.0 Glenmark 167 591 BUY 710 29.6 17.5 27.0 38.8 20.0 33.8 21.9 15.2 18.1 9.4 12.8 16.1 Jubilant Life Sciences 114 731 BUY 990 37.0 46.6 57.9 70.1 19.8 15.7 12.6 10.4 18.0 19.3 20.1 20.3 Alembic Pharma 109 578 NEU 560 21.4 21.9 23.8 31.1 27.0 26.4 24.2 18.6 23.0 20.0 18.8 20.9 Laurus Labs 46 438 NR 505 18.0 15.8 18.3 28.2 24.3 27.6 24.0 15.5 17.4 11.9 12.3 16.6 Dishman Carbogen Amcis 42 259 BUY 440 9.0 9.6 13.4 19.9 28.8 27.1 19.3 13.1 3.0 3.1 4.2 5.9 Strides Shasun 37 411 BUY 480 34.0 12.7 15.5 28.7 12.1 32.4 26.5 14.3 13.1 4.4 5.5 9.6 Suven Life Sciences 30 235 NR 450 6.8 9.7 10.3 11.4 34.3 24.2 22.7 20.6 13.8 17.2 16.0 15.5 Granules India 26 104 BUY 120 7.5 5.2 7.8 10.0 13.9 19.9 13.4 10.5 21.0 12.0 14.3 16.5 Neuland Labs 6 687 BUY 1,000 42.6 11.0 28.9 62.3 16.1 62.7 23.8 11.0 12.8 2.2 5.5 11.1 Source: HDFC sec Inst Research Change In Estimates (Consolidated) Rs mn Previous New % Chg FY18 FY19E FY20E FY18 FY19E FY20E FY18 FY19E FY20E Net Sales 64,312 72,069 83,409 64,312 71,171 82,385 (0.0) (1.2) (1.2) EBITDA 10,284 12,559 16,047 10,284 12,405 15,853 (0.0) (1.2) (1.2) APAT 6,884 9,186 12,183 6,884 8,738 12,012 0.0 (4.9) (1.4) Source: HDFC sec Inst Research Page 5

Income Statement (Consolidated) Year ending March (Rs mn) FY16 FY17 FY18 FY19E FY20E Net Revenues 50,479 58,525 64,312 71,171 82,385 Growth (%) 36.2 15.9 9.9 10.7 15.8 Material Expenses 19,639 22,215 25,129 28,488 31,705 Employee Expenses 8,611 10,039 11,916 12,982 14,184 R&D Expenses 2,171 3,204 3,646 4,688 5,840 Other Operating Expenses 11,527 13,078 13,337 13,559 15,853 EBITDA 8,533 9,990 10,284 12,405 15,853 EBITDA Margin (%) 16.9 17.1 16.0 17.4 19.2 EBITDA Growth (%) 56.7 17.1 2.9 20.6 27.8 Depreciation 933 1,012 1,430 1,786 2,003 EBIT 7,599 8,978 8,854 10,619 13,850 Other Income (Including EO Items) 2,397 1,120 960 919 1,226 Interest 712 452 553 616 427 PBT 9,284 9,646 9,260 10,922 14,648 Tax (Incl Deferred) 1,762 600 2,876 2,184 2,637 Minority Interest (106) (126) - - - RPAT 7,416 8,920 6,384 8,738 12,012 EO (Loss) / Profit (Net Of Tax) - - (500) - - APAT 7,416 8,920 6,884 8,738 12,012 APAT Growth (%) 60.3 20.3 (22.8) 26.9 37.5 Adjusted EPS (Rs) 62.0 74.6 57.6 73.1 100.5 Balance Sheet (Consolidated) Year ending March (Rs mn) FY16 FY17 FY18 FY19E FY20E SOURCES OF FUNDS Share Capital - Equity 239 239 239 239 239 Reserves 36,681 44,437 48,399 55,169 64,476 Total Shareholders Funds 36,920 44,676 48,638 55,408 64,715 Minority Interest 950 1,152 1,216 1,216 1,216 Long Term Debt 1,235 2,089 1,307 1,057 807 Short Term Debt 5,340 4,506 7,613 7,613 7,613 Total Debt 6,575 6,595 8,920 8,670 8,420 Net Deferred Taxes (5,152) (6,958) (6,539) (6,539) (6,539) Long Term Provisions & Others 830 1,022 1,313 1,576 1,891 TOTAL SOURCES OF FUNDS 40,122 46,487 53,547 60,330 69,703 APPLICATION OF FUNDS Net Block 10,965 14,522 19,382 23,394 26,200 CWIP 2,380 4,149 3,810 3,512 2,702 Goodwill 3,531 3,448 3,454 3,454 3,454 LT Loans & Advances 3,278 4,841 1,443 1,923 2,016 Total Non-current Assets 20,153 26,960 28,089 32,283 34,373 Cash & Equivalents 12,895 9,523 10,211 13,623 19,790 Inventories 9,094 12,060 14,421 12,947 14,652 Debtors 5,675 7,136 10,805 8,108 9,380 Other Current Assets 2,367 3,039 6,574 8,281 8,966 Total Current Assets 17,137 22,235 31,800 29,336 32,998 Creditors 5,805 7,414 9,607 8,264 9,352 Other Current Liabilities & Provns 4,257 4,817 6,945 6,649 8,105 Total Current Liabilities 10,062 12,231 16,552 14,912 17,458 Net Current Assets 7,075 10,004 15,248 14,424 15,541 TOTAL APPLICATION OF FUNDS 40,123 46,487 53,547 60,331 69,703 Page 6

Cash Flow Year ending March (Rs mn) FY16 FY17 FY18 FY19E FY20E Reported PBT 8,451 9,646 9,260 10,922 14,648 Non-operating & EO items 240 - - - - Interest expenses (593) (669) (406) (303) (799) Depreciation 1,006 1,012 1,430 1,786 2,003 Working Capital Change 137 (4,300) (1,554) 605 (894) Tax Paid (1,982) (600) (2,876) (2,184) (2,637) OPERATING CASH FLOW ( a ) 7,259 5,090 5,855 10,826 12,322 Capex (2,535) (6,155) (5,956) (5,500) (4,000) Free cash flow (FCF) 4,724 (1,065) (102) 5,326 8,322 Investments 325 (444) 1,087 - - Non-operating Income 4,280 1,120 960 919 1,226 INVESTING CASH FLOW ( b ) 2,071 (5,479) (3,910) (4,581) (2,774) Debt Issuance/(Repaid) (6,710) 20 2,325 (250) (250) Interest Expenses (713) (452) (553) (616) (427) FCFE 1,906 (821) 3,717 5,379 8,871 Share Capital Issuance - - - - - Dividend (1,845) (2,125) (1,437) (1,967) (2,705) Others (160) (869) (476) (28) FINANCING CASH FLOW ( c ) (9,428) (3,426) (141) (2,861) (3,382) NET CASH FLOW (a+b+c) (99) (3,816) 1,804 3,384 6,166 EO Items, Others - - - - - Closing Cash & Equivalents 7,809 3,993 5,797 9,151 15,347 Key Ratios FY16 FY17 FY18 FY19E FY20E PROFITABILITY (%) GPM 61.1 62.0 60.9 60.0 61.5 EBITDA Margin 16.9 17.1 16.0 17.4 19.2 APAT Margin 14.7 15.2 10.7 12.3 14.6 RoE 20.7 21.9 14.8 16.8 20.0 RoIC (or Core RoCE) 26.2 30.0 16.5 19.6 24.5 RoCE 19.7 21.6 14.5 16.2 19.0 EFFICIENCY Tax Rate (%) 19.0 6.2 31.1 20.0 18.0 Fixed Asset Turnover (x) 4.3 3.6 2.8 2.5 2.5 Inventory (days) 65.8 75.2 81.8 66.4 64.9 Debtors (days) 41.0 44.5 61.3 41.6 41.6 Other Current Assets (days) 17.1 19.0 37.3 42.5 39.7 Payables (days) 42.0 46.2 54.5 42.4 41.4 Other Current Liab & Provns (days) 30.8 30.0 39.4 34.1 35.9 Cash Conversion Cycle (days) 51.2 62.4 86.5 74.0 68.9 Debt/EBITDA (x) 0.8 0.7 0.9 0.7 0.5 Net D/E (x) (0.2) (0.1) (0.0) (0.1) (0.2) Interest Coverage (x) 10.7 19.9 16.0 17.2 32.4 PER SHARE DATA (Rs) EPS 62.0 74.6 57.6 73.1 100.5 Dividend 6.1 15.0 10.1 13.9 19.1 Book Value 308.8 373.7 406.8 463.4 541.3 VALUATION P/E (x) 33.1 27.5 35.6 28.1 20.4 P/BV (x) 6.6 5.5 5.0 4.4 3.8 EV/EBITDA (x) 28.0 24.2 23.7 19.4 14.7 EV/Revenues (x) 4.7 4.1 3.8 3.4 2.8 OCF/EV (%) 3.0 2.1 2.4 4.5 5.3 FCF/EV (%) 2.0 (0.4) (0.0) 2.2 3.6 FCFE/Mkt Cap (%) 0.8 (0.3) 1.5 2.2 3.6 Dividend Yield (%) 0.3 0.7 0.5 0.7 0.9 Page 7

RECOMMENDATION HISTORY Alkem 2,500 2,300 2,100 1,900 1,700 TP Date CMP Reco Target 12-Aug-17 1,706 BUY 2,000 10-Oct-17 1,878 BUY 2,060 11-Nov-17 1,945 BUY 2,100 11-Jan-18 2,283 BUY 2,560 11-Feb-18 2,179 BUY 2,435 13-Apr-18 1,758 BUY 2,124 31-May-18 1,983 BUY 2,445 13-Jun-18 1,983 BUY 2,445 10-Jul-18 1,909 BUY 2,445 11-Aug-18 2,060 BUY 2,410 1,500 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Rating Definitions BUY : Where the stock is expected to deliver more than 10% returns over the next 12 month period NEUTRAL : Where the stock is expected to deliver (-)10% to 10% returns over the next 12 month period SELL : Where the stock is expected to deliver less than (-)10% returns over the next 12 month period Page 8

Disclosure: I, Amey Chalke, MBA, author and the name 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. HSL has no material adverse disciplinary history as on the date of publication of this report. 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. Research Analyst or his/her relative or HDFC Securities Ltd. does not have any financial interest in the subject company. Also Research Analyst or his relative or HDFC Securities Ltd. or its Associate 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. Further Research Analyst or his relative or HDFC Securities Ltd. or its associate does not have any material conflict of interest. Any holding in stock No HDFC Securities Limited (HSL) is a SEBI Registered Research Analyst having registration no. INH000002475. Disclaimer: This report has been prepared by HDFC Securities Ltd and is meant for sole use by the recipient and not for circulation. The information and opinions contained herein have been compiled or arrived at, based upon information obtained in good faith from 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. This document is for information purposes only. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete and this document is not, and should not be construed as an offer or solicitation of an offer, to buy or sell any securities or other financial instruments. This report is not directed to, or intended for display, downloading, printing, reproducing or for distribution to or use by, any person or entity who is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, reproduction, availability or use would be contrary to law or regulation or what would subject HSL or its affiliates to any registration or licensing requirement within such jurisdiction. If this report is inadvertently send or has reached any individual in such country, especially, USA, the same may be ignored and brought to the attention of the sender. This document may not be reproduced, distributed or published for any purposes without prior written approval of HSL. Foreign currencies denominated securities, wherever mentioned, are subject to exchange rate fluctuations, which could have an adverse effect on their value or price, or the income derived from them. In addition, investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively assume currency risk. It should not be considered to be taken as an offer to sell or a solicitation to buy any security. HSL may from time to time solicit from, or perform broking, or other services for, any company mentioned in this mail and/or its attachments. HSL and its affiliated company(ies), their directors and employees may; (a) from time to time, have a long or short position in, and buy or sell the securities of the company(ies) mentioned herein or (b) be engaged in any other transaction involving such securities and 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 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. HSL, 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. HSL and other group companies, its directors, associates, employees may have various positions in any of the stocks, securities and financial instruments dealt in the report, or may make sell or purchase or other deals in these securities from time to time or may deal in other securities of the companies / organizations described in this report. HSL 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. HSL or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from t 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 in the normal course of business. HSL 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 HSL nor Research Analysts have any material conflict of interest at the time of publication of this report. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. HSL may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Research entity has not been engaged in market making activity for the subject company. Research analyst has not served as an officer, director or employee of the subject company. We have not received any compensation/benefits from the subject company or third party in connection with the Research Report. HDFC securities Limited, I Think Techno Campus, Building - B, "Alpha", Office Floor 8, Near Kanjurmarg Station, Opp. Crompton Greaves, Kanjurmarg (East), Mumbai 400 042 Phone: (022) 3075 3400 Fax: (022) 2496 5066 Compliance Officer: Binkle R. Oza Email: complianceofficer@hdfcsec.com Phone: (022) 3045 3600 HDFC Securities Limited, SEBI Reg. No.: NSE-INB/F/E 231109431, BSE-INB/F 011109437, AMFI Reg. No. ARN: 13549, PFRDA Reg. No. POP: 04102015, IRDA Corporate Agent License No.: HDF 2806925/HDF C000222657, SEBI Research Analyst Reg. No.: INH000002475, CIN - U67120MH2000PLC152193 Mutual Funds Investments are subject to market risk. Please read the offer and scheme related documents carefully before investing. Page 9

HDFC securities Institutional Equities Unit No. 1602, 16th Floor, Tower A, Peninsula Business Park, Senapati Bapat Marg, Lower Parel, Mumbai - 400 013 Board : +91-22-6171-7330 www.hdfcsec.com Page 10