1QFY17 August 2016 India Strategy BSE Sensex: 27,982 S&P CNX: 8,623 1QFY17 interim earnings review (updated till August 1st, 2016) In-line so far; Several sectoral divergences; Financials still a drag Motilal Oswal values your support in the Asiamoney Brokers Poll 2016 for India Research, Sales and Trading team. We request your ballot. Refer our Quarter Preview 77 MOSL Universe companies and 26 Nifty companies have declared their 1QFY17 results as of August 1st, 2016. The companies that have declared results so far comprise (a) 63% of estimated PAT for MOSL Universe and 62% of estimated PAT for Nifty, and (c) 6% of Indian market cap. Key takeaways The 1QFY17 earnings season has been in-line so far. Of the 26 Nfity companies that have declared their results, /13 companies have reported earnings ahead of/in-line with our estimates while 9 missed our estimates. Earnings upgrade/downgrade ratio is even, with 9 companies seeing upgrades of 2%+ and 10 seeing downgrades of 2%+. MOSL universe has reported Sales, EBITDA and PAT growth of 1.5%, 10% and 7.3%, respectively against expectations of 6.8%, 9.2% and 6.9%, respectively. Nifty PAT for the 26 companies which reported have grown.% v/s expectation of.2%. However, excluding RIL and Bharti Airtel, which benefitted from some nonrecurring items, earnings are up 7.8% v/s expectation of 12.2%. 53 out of 77 MOSL coverage companies have reported EBITDA either in line with or above estimates. Ex Financials, EBITDA margin stood at 28-quarter high of 22.5% v/s estimate of 21.2% (up 160bp YoY). At an aggregate level, we have raised our MOSL Universe FY17E PAT marginally by 0.6% and cut our FY18E PAT by 1%. Excluding PSU Banks (PNB, Canara) and corporate focused private banks (ICICI Bank and Axis Bank), aggregate earnings estimates for FY18 are unchanged. Based on the 16 Sensex companies that have reported results so far, we have cut our Sensex EPS marginally by 1% for FY17 to INR1,79 and by 1.5% for FY18 to INR1,827. Five key trends from the results declared till 1st August: 1] Volume growth trends have not shown any meaningful improvement (Cement, Consumer). 2] PAT growth at 7.3% YoY for these 77 companies is at six-quarter high while this is the second consecutive quarter of double-digit EBITDA growth after six quarters of single-digit growth. 3] Benefit of lower commodity costs is reflected in the 28-quarter high EBITDA margins (ex- Financials). ] Margin expansion is broad-based, barring Healthcare and Technology sectors. 5] Auto, Metals, Oil & Gas and Telecom have surprised positively in 1QFY17 while Financials, Healthcare and Capital Goods have been laggards. Aggregate PAT grows 7.3% YoY, in line with our estimate Aggregate performance of MOSL Universe: Sales grew 1.5% YoY (v/s our estimate of 6.8% YoY), EBITDA grew 10% YoY (v/s our estimate of 9.2% YoY) and PAT grew 7.3% YoY (v/s our estimate of 6.9% YoY). Four sectors registered >15% PAT growth Auto (2%), Capital Goods (0%), Cement (7%), Telecom (71%). Four sectors reported PAT de-growth Healthcare (-2%), Metals (-21%), PSU Banks (-55%) and Media (-0.%). 18 companies beat MOSL expectations while 30 missed expectations. All the Private Sector Banks have declared their results, with 3% YoY growth in PAT (our estimate: 8.8%), largely led by disappointment in Axis Bank (21% profit decline YoY). Excluding Axis Bank, Private Sector Banks reported 9.7% PAT growth YoY, in-line with our expectation of % YoY growth. Technology sector reported in-line PAT growth at 7.% YoY. Research Team (Gautam.Duggad@MotilalOswal.com; +91 22 3982 50) May 2016 1 Investors are advised to refer through important disclosures made at the last page of the Research Report. Motilal Oswal research is available on www.motilaloswal.com/institutional-equities, Bloomberg, Thomson Reuters, Factset and S&P Capital.
Exhibit 1: Nifty-50 - Performance-expectation gap (PAT growth) 29.7 26.0 Reliance reports strong numbers, Infosys significant revenue miss 12.0 10.0 Nifty Universe performance: Sales grew 1.8% YoY (v/s our estimate of 7.2% YoY), EBITDA grew 13.3% YoY (v/s our estimate of 13% YoY) and PAT grew.% YoY (v/s our estimate of.2% YoY). Excluding Reliance and Bharti Airtel, Nifty PAT growth was 7.8% (v/s our estimate of 12.2% YoY), still in-line. Top companies that beat estimates: Maruti (21% beat), Reliance (17% beat), Bharti Airtel (23% beat), Bharti Infratel (20% beat). Top companies that missed estimates: Dr Reddy s (75% miss), Zee (32% miss), L&T (25% miss), Axis Bank (22% miss), ACC (13% miss), HDFC (10% miss). HUL volumes below expectations 15.3 1.7 12.8 8.5 8.5 8.0 Actual YoY (%) Est YoY (%) Ultratech miss expectation 15.5 Maruti Axis Bk miss on Operating provisions performance in-line 1.1 1. 12.7 12.7 12.1.2.8 13.0 13.3 L&T miss expectation, Provisions and write down hurt margins.6...2 -Jul 1-Jul 15-Jul 18-Jul 19-Jul 21-Jul 22-Jul 26-Jul 27-Jul 28-Jul 29-Jul 1-Aug Raising MOSL FY17 estimates marginally: Based on 1QFY17 results for 77 companies, we have marginally raised our FY17 PAT estimate by 0.6% and cut FY18 PAT estimate by 1%. The estimate cut for FY18 is led by PSU Banks (PNB, Canara) and corporate-focused Private Sector Banks (Axis, ICICI), excluding which estimates are unchanged at aggregate level. For these 77 companies, we now expect 21.8% PAT growth for FY17 v/s our earlier expectation of 21.3%. We raise our FY17E EPS for companies (5% upgrade) and cut our FY17E EPS for 21 companies (5% downgrade). Top FY17E EPS upgrades: Vedanta (51%), Bharat Financial (1%), JSW Steel (38%), Bharti Airtel (26%), Maruti (15%), Muthoot Finance (13%), Bajaj Finance (12%). Top FY17E EPS downgrades: PNB (-31%), Canara Bank (-23%), Mindtree (-22%), Dish TV(-21%), Dr. Reddy (-12%),M&MFS(-10%). Sensex estimates see marginal downgrade: Based on 16 Sensex companies that have declared results, we have cut our Sensex EPS estimates for FY17 by 1% to INR1,79 and for FY18 by 1.5% to INR1,827. Top FY17E Sensex EPS Upgrades: Bharti Airtel (26%), Maruti (15%), Reliance (%), Asian Paints (%). Top FY17E Sensex EPS Downgrades: Dr Reddy s (-12%), Axis Bank (-9%), Wipro (-8%), L&T (-6%), Infosys (-6%). Key results lined up over the rest of the season: For the remaining 95 companies of MOSL Universe, we expect sales to grow 1%, EBITDA to grow 1%, and PAT to decline 16% YoY. However, performance excluding PSU Banks is likely to be better, with PAT decline of % YoY. We expect the remaining Nifty Universe to deliver sales growth of 2%. EBITDA growth of the remaining Nifty Universe is also expected to remain flattish at 2%. PAT is expected to decline 15% YoY, led by PSU Banks (SBI, BoB), Capital Goods (BHEL), Metals (Tata Steel) and Oil & Gas (ONGC). Key results to watch for: SBI, M&M, Tata Motors, Sun Pharma, Cipla, BHEL and OMCs (refer Exhibit 27). August 2016 2
Exhibit 2: Sector-wise 1QFY17 performance of MOSL Universe companies (INR b) Results declared so far Results yet to be declared Sector Sales EBITDA PAT Sales EBIDTA PAT Var. Var. Var. Jun Chg. % Jun Chg. % Jun Chg. % No of Jun Chg. % Jun Chg. % Jun Chg. % over over over 2016 YoY 2016 YoY 2016 YoY Cos. 2016 YoY 2016 YoY 2016 YoY (no of companies) Automobiles (7) 32. -7.9 9 10.3 -.6 35 2.1 7. 6 883 7.0 125-0.5 51 1.2 Capital Goods (3) 25 9.5 -.0 23 15.9-27.7 8 39.6-20.6 9 156 2.6 7 15.8-29.2 Cement (3) 6 1.7-7.9 2 35.8-9.5 1 6.8-7.0 66 16.3 15 1.1 8 96.3 Consumer (8) 316 7.6 -.9 77. -1. 52 12.7-2.7 10 9 12.1 17 13. 12 12.9 Financials (20) 379.5-2.1 319 1.6 1.6 10 2.3-7. 7 255 2.8 172 5.1 33 -.5 Banks - Private (8) 229 1.9-1.7 199 17.9 2.2 9 3.0-5. 0 Banks - PSU (2) 60-9.3-6.9 51-0.8 5.1 5-55. -9. 6 25 2.8 172 5.1 32 -.8 NBFC (10) 89 20.9 0.1 69 18.7-2. 1 20.6-1. 1 1 22.1 1 20.5 0 2.3 Healthcare (6) 77-6. -7.7 1-0.5-25.1 8-2. -33.0 10 282 16.1 73 23.3 8 26.3 Media () 35 15.0 0.6 10 30..7-0. -22.0 5 25 13.1 8 13.6 3 13.3 Metals (3) 287 -.0-6.6 78-3.5 1.2 28-21. 55.5 6 693-5.0 67-9.3-9 PL Oil & Gas (2) 55-19.1 -.7 6 8.7 10. 79 10.5 12.8 7 78-18.8 123-22. 56-25.6 Real Estate (0) 7 59 5.6 22 18.2 8 2.7 Retail (1) 8 10. -2.5 0-56. -79. 0 PL PL 2 38 15.5 23.0 2 25. Technology () 730 13.9-1.1 169 10.2-1.7 131 7. -1.0 1 2 1. 23 10.2 19 5.7 Telecom (2) 288 7.8 1.6 109 15.0 6.6 2 70.8 22.0 2 153 6.5 52 1.7-62.1 Utilities (0) 519.3 151 8. 70-7.1 Others (7) 137 6.7-5.6 31 6. -7.0 15 8.3-5.6 15 123 10.1 20 8.1 12 1.6 MOSL Universe (77) 3,50 1.5-5.0 1,021 10.0 0.8 539 7.3 0. 95 3,936 1.2 879 0.9 321-16.2 MOSL Ex PSU Bk (75) 3,3 1.7-5.0 970 10.7 0.5 53 8.8 1. 89 3,682 1.1 707-0.1 289 -.0 Sensex (16) 2,259 1.6 -.2 65 10.5 1.0 367 7.6 0. 1 2,181 2.3 539 1.3 2-15.0 Nifty (26) 2,553 1.8-5.0 71 13.3 0.3 23. 0.1 23 2,88 2.5 678 2.1 258-1.7 Nifty Ex PSU Banks 21 2,705 2. 552 0.5 232-8.8 Nifty and MOSL Universe Ex RMs MOSL Universe 1QFY17 aggregate performance of companies that have declared results Exhibit 3: Sales grew 1.5% YoY (v/s estimate of 7% YoY) Exhibit : PAT grew 7% YoY (v/s estimate of 7% YoY) 26 2 17 17 16 16 1 5 1 5 1 18 23 19 1 2 15 13 18 13 9 1 5 2 7-6 -2-5 -3 Exhibit 5: EBITDA grew 10% YoY (v/s estimate of 9% YoY) 2 20 20 19 18 18 17 13 1 10 8 8 9 10 8 7 Exhibit 6: EBITDA margin (ex Financials) at 28-quarter high of 22.5% (v/s estimate of 21.2%) 19. 18.7 19.2 19.0 20.9 18.9 19.0 18.8 19.8 18. 18.9 19.1 20.9-10 21.2 22.5 21.5 22.5 August 2016 3
Sectoral EBITDA margins Exhibit 7: MOSL Universe Barring Healthcare and Technology, all sectors saw margin expansion (%) Jun-15 (Actual) Jun-16 (Actual) 29.3 27.3 23.7 2.5 25.2 2.0 20. 18.6 21.0 23.2 1. 15.2 15.3 15.6 8.5 8.9 35.7 38.1 Auto Cap Goods Cement Consumer Healthcare Metals Oil & Gas Technology Telecom Nifty 1QFY17 aggregate performance in-line (26 companies) Sales grew 1.8% YoY (v/s estimate of 7.2% YoY), EBITDA grew 13.3% YoY (v/s estimate of 13% YoY) and PAT grew.% YoY (v/s estimate of.2% YoY). Of the 26 Nifty companies that have declared results, have surpassed expectations while 9 have missed our expectations. Nifty Universe 1QFY17 aggregate performance of companies that have declared results Exhibit 8: 1QFY17 performance of Nifty companies that have declared results so far (INR b); EBITDA growth robust at 13% YoY Sales EBITDA PAT Company Jun 2016 Chg. % QoQ Chg. % YoY Jun 2016 Chg. % QoQ Chg. % YoY Jun 2016 Chg. % QoQ Chg. % YoY ACC 29-2.0-3.1 -.3 10.7 6. -15.3 2 2. 81.0-13.2 Ambuja Cements 25 5.1 1.9-8.8 6 37.3 58.8-2.0 38.5 76.5 0.1 Asian Paints 36-0.9 9.1-8.8 8 17.6 20.9 12.2 5 28.2 17.9 2.3 Axis Bank 5-0.8. -1.6 5 1.6 9.2.5 16-27.8-21. -22.0 Bajaj Auto 57 7.2 2.7-0.9 12 2.0 3.2 -.8 10 3.1 2.2-5.7 Bharti Airtel 255 2. 7.9 2.1 95.8 16.1 8.1 17.8 70.7 23.2 Bharti Infratel 32 0.9 6.9-2.7 1-3.8 8.1-3.0 8 5.3 71.0 19.5 Dr Reddy s Labs 32-13.9-13.9-17.0-5.3-61.7-5.9 1-66. -79.8-7.9 Eicher Motors 16 1.6-5.9-61.2 5.0 6.6-29.2.6 58.6 2.8 HDFC 22-9.8 9.3-3.1 21-16. 7.5-5.7 1-26.8. -9.8 HDFC Bank 78. 21.8-0.3 58 1.5 20.0 0.2 32 -.0 20.2 0.1 Hind. Unilever 80 5.3 3.6-7.0 16.3 8.2 1.9 6.2 6.1-2.3 ICICI Bank 52 -.6 0.8-5.6 52-26.6 3.5 1.5 22 218.0-25.0 -.5 IndusInd Bank 1 7.0 38.3 1.3 12 7.2 33.7 0.6 7 6.6 26.0-2.9 Infosys 168 1. 16.9-1. -.1 18.3-1.3 3 -.5 13. -. ITC 101 3.0 9.8 6. 35-2.3 8. -2.9 2 0.2 10.1 -.3 Kotak Mahindra Bank 19 3.3 20.1 1.6 13 10.1 120.3 1. 7 6.6 291.0 1.0 Larsen & Toubro 219-3.0 9.1 -.9 19-60.8 16.1-30.3 6-7.7 5.5-25.1 Maruti Suzuki 19-2.5.6 0.6 22-5.7 2.2 1.2 15 31.1 23.0 20.7 Reliance Inds. 535 7.1-18.7 -.8 108 0.8 16.2 13.3 75 3.1 19.5 16.8 TCS 293 3.0 1.2-0. 78-0.9 8.8 0.2 63-0. 10.7 2.3 Tech Mahindra 69 0.5 10.0-0.6 10 -. 8.9-7.2 7-26.9-3.0-5.3 Ultratech Cement 62-3.9 3.9-5.9 1 6.8 25. -10.6 8 13.7 28.3-8.3 Wipro 136-0.2.1-3.3 27-5. 1.8-5.0 21-8.2-6.2-1.1 Yes Bank 13 6.1 2.2 -.0 13 6.6 3.9 6.0 7.2 32.8 2.0 Zee Entertainment 16 2.6 17.3 1.5 5 9.6 5.6 5.9 2-16.7 -.0-31.9 Nifty Universe 2,553-2.3 1.8-5.0 71-6.2 13.3 0.3 23-2.5. 0.1 Note: LP: Loss to Profit; PL: Profit to Loss August 2016
-1-2 -3 - - - -5-6 -8-10 -13-22 -25-32 India Strategy Review 1QFY17 Exhibit 9: Sales grew 1.8% YoY (v/s estimate of 7.2% YoY) Exhibit 10: PAT grew.% YoY (v/s estimate of.2% YoY) 19 18 12 18 16 17 13 5 6 7 2-2 -2-5 -7-10 17 15 16 17 19 18 16 1 1 12 13 10 8 6 Exhibit : In-line EBITDA growth of 13% (%) 21 22 20 17 15 13 13 1 12 9 10 9 16 18 13 Exhibit 12: EBITDA margin (ex Financials) up 230bp YoY 15.9 16.5 17.1 16.8 17.8 17.6 16.6 16.9 17.0 17. 18.6 21.3 20.5 21.8 21.9 22.8 23.5 Exhibit 13: PAT YoY change (%): Cement, Telecom and Private Banks lead the pack 291 81 77 71 71 59 6 33 28 26 23 20 19 18 13 10 6 2-3 -6 - -21-25 Companies have surpassed our expectations while 9 have missed our expectations Kotak Mah Bk ACC Ambuja Cem Bharti Infratel Bharti Airtel Eicher Mot. L&T Yes Bank Ultratech IndusInd Maruti HDFC Bank Reliance Ind. Asian Paints Infosys Nifty TCS ITC HUL HDFC Bajaj Auto Tech Mah. Wipro Zee Ent. Axis Bank ICICI Bank Dr Reddy s -80 Exhibit 1: Nifty companies PAT: Actual v/s estimate variance (%) 23 21 20 17 3 2 2 2 1 0 0 0 Bharti Airtel Maruti Bharti Infratel Reliance Ind. Eicher Mot. Asian Paints TCS Yes Bank Kotak Mah. Bk HDFC Bank Ambuja Cem Nifty Wipro HUL IndusInd ITC Infosys ICICI Bank Tech Mah. Bajaj Auto Ultratech HDFC ACC Axis Bank L&T Zee Ent. Dr Reddy s -75 August 2016 5
Raising MOSL FY17 estimates marginally Based on 1QFY17 results for 77 companies, we have marginally raised our FY17 PAT estimate by 0.6% and cut FY18 PAT estimate by 1%. For these 77 companies, we now expect 21.8% PAT growth for FY17 v/s our earlier expectation of 21.3%. Exhibit 15: FY17E aggregate sales growth revised downwards Preview Post results 23.7 23.8 19.6 16. 15.0 12.3.5 6.8 8.9 1.5 Exhibit 16: FY17E EBITDA growth estimated at 16.1% Preview Post results 21.8 21.6 2.8 12.2 20.515.5 9.2 16.0 10.0 10.7 Exhibit 17: FY17E PAT growth estimated at 22.3% Preview Post results 50.0 6.8 8.6 6.9 7.3 8.1 2.5 2. 21.8 21.3 Sep-16E Dec-16E Earnings upgrade/downgrade ratio is even, with 9 companies seeing upgrades of 2%+ and 10 seeing downgrades of 2%+ Mar-17E FY17E Sep-16E Dec-16E Mar-17E FY17E Nifty stocks upgrades and downgrades Top FY17E EPS upgrades: Bharti Airtel (26.2%), Maruti Suzuki (1.8%), Eicher Motors (7%), Reliance Inds (.1%), Asian Paints (3.7%), Ultratech (2.9%). Top FY17E EPS downgrades: Dr Reddy s (-.9%), Axis Bank (-8.9%), Wipro (- 7.8%), Tech Mahindra (-7.2%), L&T (-6.3%) and ACC (-5.5%). Exhibit 18: Nifty Universe 9 upgrades of over 2% v/s 10 downgrades of over 2% EPS (INR) % Upgrd./Downgrd EPS gr. YoY (%) Company FY16 FY17E FY18E FY17E FY18E FY17E FY18E Bharti Airtel 12.3 17.3 18.3 26.2 5.3 1.1 5. Maruti Suzuki 155.5 219.5 275.5 1.8.5 1.1 25.5 Eicher Motors 92.9 619. 838.0 7.0 3.5 25.7 35.3 Reliance Inds. 93.6 105.6 120.1.1-1.6 12.9 13.7 Asian Paints 18.5 22.3 25.9 3.7 8. 20.1 16.3 Ultratech Cement 79.3 108.0 165.3 2.9-0.7 36.2 53.1 Zee Entertainment 10.6 1.6 19.1 2.8 1.2 37.5 31. Kotak Mahindra Bank 18.9 26.8 3.0 2. 0.9 1.9 26.9 Ambuja Cements 5.5 7.8 12.8 2.0 6.5 2.0 6.6 HDFC Bank 8.6 58. 70.2 0.0-0.1 20.2 20.2 IndusInd Bank 38. 50.5 63.8 0.0 0.0 31.5 26.3 Yes Bank 60. 78.8 99.2-0.1 2.0 30.5 25.9 TCS 123.2 13.0 153.1-0.7-1.7 8.8 1.3 HDFC.9 8.2 55.1-1.5-2.2 7. 1. ITC 7.7 9.1 10.5-1.6-0.5 17.9 15.6 Bharti Infratel.8 1.2 17.5-1.9-5.1 19.8 23.6 Hind. Unilever 19.0 20. 23.0-3.1 -.1 7.1 12.8 Bajaj Auto 131.8 12.7 175.7 -.3 1.7 8.2 23.1 ICICI Bank 16.7 17.2 19.9 -.7 -.3 3.0 15.6 Infosys 59.0 62.8 73.2-5.5 -.3 6. 16.5 ACC 32.0 6. 82.2-5.5-6.7 5.2 77.2 Larsen & Toubro 50.6 56.0 69. -6.3 -.3 10.7 2.0 Tech Mahindra 35.1 33.8 1.3-7.2-3.2-3.6 22.1 Wipro 36.1 3.9 0.6-7.8-8.2-3.5 16. Axis Bank 3.5 31.8 37. -8.9-8.9-7.7 17.3 Dr Reddy s Labs 132.3 12.7 166.8 -.9-3.6-5.8 33.8 Sep-16E Dec-16E Mar-17E FY17E August 2016 6
For the remaining universe, aggregate PAT to post a decline Key results lined up over the rest of the season: For the remaining 95 companies of MOSL Universe, we expect sales to grow 1%, EBITDA to grow 1%, and PAT to decline 16% YoY. However, performance excluding PSU Banks is likely to be better, with PAT decline of % YoY. Key results to watch for: SBI, M&M, Tata Motors, Sun Pharma, Cipla, BHEL and OMCs (refer Exhibit 27). MOSL Universe 1QFY17E aggregate performance of companies yet to declare results Exhibit 19: Sales likely to remain flattish 15 13 1 15 9 8 7 5 6 3 2 1-3 -2-2 - E Exhibit 20: PAT likely to decline 16% YoY led by PSU Banks, Metals and Capital Goods 13-1 -1-9 -10 3 1 8 20 0-23 -22-10 -17-21 -16-30 E Exhibit 21: EBITDA growth to remain flattish 19 1 9 10 6 3 1 5 1 Exhibit 22: EBITDA margin (ex Financials) to contract 20bp YoY 19.9 19.6 18.8 18.6 18.9 19.3 19.7 19. 19.1 18.5 19.2 18. 18.6 17.7 17.8 17.1 17.5 0-2 -6-3 -6-5 E E Nifty 1QFY17E aggregate performance of companies yet to declare results We expect the remaining Nifty Universe to deliver sales growth of 2%. EBITDA growth of the remaining Nifty Universe is also expected to remain flattish at 2%. PAT is expected to decline 15% YoY, led by PSU Banks (SBI, BoB), Capital Goods (BHEL), Metals (Tata Steel) and Oil & Gas (ONGC). August 2016 7
Exhibit 23: Flattish sales growth of 2% expected for remaining Nifty universe (%) 17 18 Exhibit 2: EBITDA growth expected to be flat 22 1 16 12 15 15 18 12 8 7 7 6 0-1 1-1 2 2 0 7 6 0 6-3 -8-2 - -3 10 2 E E Exhibit 25: Expect PAT decline of 15% for rest of the Nifty universe; Ex SBI & BoB likely to post 8% decline 22-1 -7-10 20 9 22 0-22 -2-6 -9-23 -7-15 E Exhibit 26: EBITDA margin (ex Financials) expected to contract by 0bp YoY 21.5 20.8 21.2 21.2 20.6 20.9 20.1 20.1 20.1 19. 19.0 Exhibit 27: Nifty 1QFY17E aggregate performance of companies yet to declare results (INR b) Sales EBITDA PAT Company Jun 2016 Chg.% QoQ Chg.% YoY Jun 2016 Chg.% QoQ Chg.% YoY Jun 2016 Chg.% QoQ Chg.% YoY Adani Ports 19 1.2 9.2 12 2.0 9.1 6-33.9-5.8 Aurobindo Pharma 39 2.9 16.1 9 3.6 26.1 6 2.1 26.8 Bank of Baroda 28-15.9-19.1 19-27.1-1.8 5 LP -50.7 BHEL 7-52.7 8. - PL Loss - PL PL Bosch 30 10.3 17.0 6 2.6 23.2. 21.9 Cipla 39 19.5 1.3 7 230.3-30. 33.2-33.7 Coal India 183 -.6-3.2 33-32.5-2.7 29-31.1-22.8 GAIL -1.8-8.8 13 18. 32.7 7-1.3 55.5 Grasim Industries 25 1.7 32. 1.8 63. 3 23.1 103.6 HCL Technologies 2.5 1. 23-2.7 10.2 19-2.1 5.7 Hero Motocorp 76 1.8 9.9 12 5. 18.2 9 8.0 17.2 Hindalco 232-5.7-7. 27-12.3 18. 6-38.3 82.5 Idea Cellular 97 2.2 10.2 35-3.6 8.0-2.5-53.3 Lupin 5.9 0.5 1 5.8 77.1 8.9 61.2 Mahindra & Mahindra 106.1 12.1 15 20.7 13.3 9 36.6 9.1 NTPC 183 2.0 7.8 7-12.3 38.7 22-13.6 3.7 ONGC 182 12.9-19.7 82 36.8-32.0 32 15.2-2.1 Power Grid Corp. 59 2.3 2.8 52 2.1 25.5 16 0.2 17.3 State Bank 150-1.7 9.5 107-2.7 16.2 20 59.8-5.3 Sun Pharma 79 3.9 17. 26 3.9 1.6 19 9.9 61.8 Tata Motors 68-19.7 5.7 86-2.6-5.8 26-3.8-7.2 Tata Power 9 0.2 2.6 20.3-5.1 3-16.6.5 Tata Steel 296 0. -2.3 32.0 1.5 LP -38. Nity Yet to declare 2,88-6.6 2.5 678-8.1 2.1 258.5-1.7 Nifty Ex PSU Banks 2,705-6.8 2. 552-3.1 0.5 232-12.8-8.8 Note: LP: Loss to Profit; PL: Profit to Loss; Read EBITDA as Operating Profit for Banks 18.2 20.8 18. 18.5 20. 19.6 June- August 2016 8
Annexure: 1QFY17 performance of companies that have announced results (INR m) Sales EBITDA PAT Sector/Companies Jun 16 QoQ YoY Chg Chg (%) (%) Jun 16 QoQ YoY Chg Chg (%) (%) Jun 16 QoQ Chg (%) YoY Chg (%) Automobiles 32,320-3.3. -7.9 9,16 -.8 10.3 -.6 35,00 8.5 2.1 7. Ashok Leyland 2,588-28.5 9.7-3.9,763-36.8 21.3-1.6 2,908-36.3 130.0 1.1 Bajaj Auto 57,80 7.2 2.7-0.9,763 2.0 3.2 -.8 9,78 3.1 2.2-5.7 Eicher Motors 15,575 1.6-5.9-61.2,702.0 6.6-29.2 3,763.6 58.6 2.8 Escorts 10,51 30.7 9. -3.1 878 126.2 52. 18.9 51 69.7 6.2 12.1 Exide Inds. 20,081 1.1.2 2.6 3,150 18.8 18.7 2.8 1,961 10. 25.9 2.5 Maruti Suzuki 19,273-2.5.6 0.6 22,157-5.7 2.2 1.2 1,862 31.1 23.0 20.7 TVS Motor 28,809 2.3.9-6.9 2,00 12.2 16.0 -.1 1,213 3.0 21.2-7.9 Capital Goods 25,21-30.5 9.5 -.0 22,755-56.5 15.9-27.7 8,321-68.6 39.6-20.6 ABB 21,015 5.1 8.8 0.7 1,701 8.3 5.6-23.0 77-2.0 13.1-16.2 Havells India 1,668-0.6 17.1.2 2,00-8.7 23.7.7 1,50 -. 33.7 2.8 Larsen & Toubro 218,738-3.0 9.1 -.9 19,050-60.8 16.1-30.3 6,096-7.7 5.5-25.1 Cement 5,933-1.6 1.7-7.9 23,628 13.7 35.8-9.5 1,123 17.5 6.8-7.0 ACC 28,698-2.0-3.1 -.3,092 10.7 6. -15.3 2,378 2. 81.0-13.2 Ambuja Cements 25,12 5.1 1.9-8.8 5,813 37.3 58.8-2.0 3,995 38.5 76.5 0.1 Ultratech Cement 61,823-3.9 3.9-5.9 13,723 6.8 25. -10.6 7,79 13.7 28.3-8.3 Consumer 315,761 2.3 7.6 -.9 77,36 2.0. -1. 52,278 3.1 12.7-2.7 Asian Paints 36,37-0.9 9.1-8.8 8,203 17.6 20.9 12.2 5,351 28.2 17.9 2.3 Dabur 19,239-2.8 1.2-15.6 3,3-16.3 9.1-2.8 2,927 -.8 12.0-1.0 Godrej Consumer 21,202 -.0 6.8-15.7 3,775-17.0 20.5-6.3 2,538-20.7 17.2-2.0 Hind. Unilever 79,877 5.3 3.6-7.0 16,359.3 8.2 1.9,277 6.2 6.1-2.3 ITC 100,50 3.0 9.8 6. 35,262-2.3 8. -2.9 23,87 0.2 10.1 -.3 Nestle 22,561-1.7 16.7-7.,357-15.9 21.0-3.0 2,853-6.5 22.9 5.9 Pidilite Inds. 15,69 26.5 6.8-9.5 3,93 65. 15.2-8.6 2,717 75.6 16. -2.6 United Spirits 20,273 -.6 9.7-8.6 2,023 10.6 18.0-17.1 769-23.9 562. -2.3 Financials 378,590 1.5.5-2.1 319,029-5.8 1.6 1.6 10,230 292.1 2.3-7. Banks - Private 229,187 1.3 1.9-1.7 198,775-6.7 17.9 2.2 93,763 12.6 3.0-5. Axis Bank 5,169-0.8. -1.6,69 1.6 9.2.5 15,555-27.8-21. -22.0 DCB Bank 1,770.9 26.1 0. 927 -. 3. -.9 70-32. 0.3-13.0 Federal Bank 6,927 1.0 1.5 2.5,259 7.9 16.0.6 1,673 1,530.7 18.3 8.7 HDFC Bank 77,81. 21.8-0.3 58,192 1.5 20.0 0.2 32,389 -.0 20.2 0.1 ICICI Bank 51,585 -.6 0.8-5.6 52,17-26.6 3.5 1.5 22,32 218.0-25.0 -.5 IndusInd Bank 13,56 7.0 38.3 1.3 12,338 7.2 33.7 0.6 6,61 6.6 26.0-2.9 Kotak Mahindra Bank 19,191 3.3 20.1 1.6 13,150 10.1 120.3 1. 7,20 6.6 291.0 1.0 Yes Bank 13,166 6.1 2.2 -.0 13,068 6.6 3.9 6.0 7,318.2 32.8 2.0 Banks - PSU 60,06 16.8-9.3-6.9 50,935.5-0.8 5.1 5,353 LP -55. -9. Canara Bank 23,07-2.8-8.3-9.3 18,189 10.5-9.2-1.2 2,290 LP -52.2-0.8 Punjab National Bank 36,990 33.6-9.8-5.3 32,76 1..6 8.9 3,06 LP -57.5-5. NBFC 89,30-6.1 20.9 0.1 69,319-9.7 18.7-2. 1, -9.1 20.6-1. Bajaj Finance 1,031 26.3.8 9. 8,312 28.8 58.1 8.6,20 3.6 53.8.6 Bharat Financial 1,980 19.3 70.0 8.5 1,5 21.8 7.3 12.3 2,359 179.3 285.8 127.7 Dewan Housing,56. 1.5-0.2 3,79.5 18.6-3. 2,01 6.2 16.2-1. GRUH Finance 1,260-18.9 18.3.5 1,021-22.0 17.5-0.9 601-31.5 19.6-3. HDFC 22,291-9.8 9.3-3.1 20,561-16. 7.5-5.7 1,207-26.8. -9.8 Indiabulls Housing 9,6-7.5 39.3 2.2 8,750-1.7 26..3 6,301-6.7 23.2 1.1 LIC Housing Fin 8,25 0. 25.1.2 7,399 1.1 18.7 1.6,078-9.0 6.7-8.2 M & M Financial 6,75-32.5-5.7-12.5 3,587-7.2-22.1-30.3 870-76.5-2.2 -.2 Muthoot Finance 7, -17.5 27.8 13.9,13-27.1 50.1 25.0 2,703 1.9 7.6 2.1 Shriram Transport Fin. 13,61-6.8 18.5-7.0 10,287 -.2 19. -8.7 3,71 159.9 16.5-7.5 August 2016 9
(INR m) Sales EBITDA PAT Sector/Companies Jun 16 QoQ YoY Chg Chg (%) (%) Jun 16 QoQ YoY Chg Chg (%) (%) Jun 16 QoQ Chg (%) YoY Chg (%) Healthcare 77,31-3.9-6. -7.7 1,00-23.7-0.5-25.1 8,226-37.9-2. -33.0 Alembic Pharma 7,270 16.2 2.6.7 1,559 9.6 52.8 6.9 1,020 12.0 6.2-3.3 Biocon 9,81 3.9 21.1 2.1 2,538 37.0 28.3 1.8 1,66-55.6 18. 28.6 Dr Reddy s Labs 32,35-13.9-13.9-17.0 3,773-5.3-61.7-5.9 1,263-66. -79.8-7.9 GSK Pharma 6,852-0.1 10.2-3.3 702-2. -32.2-57.3 705-21.6-26. -.1 Sanofi India 6,080.7 10.6-2.1 1,58 12.9 20.1 6.0 853 5.8 32.9 2.8 Torrent Pharma 15,070 0.5-22.6 0.0,370-9.7-51.9.7 2,920-18.2-35.0-1.6 Media 3,908 7.2 15.0 0.6 10,179 21.9 30..7,085-9.0-0. -22.0 D B Corp 5,70 10.9 20.5 3.7 1,812 58.7 8.7 17.6 1,00 61.8 56.5 21.3 Dish TV 7,786-2.6 5.7-5.7 2,669 2.3 12.7-3.9 32-91.1-20. -2.2 PVR 5,702 38.2 17.3.8 1,167 151.1 5. 3. LP -3.0 0.0 Zee Entertainment 15,716 2.6 17.3 1.5,532 9.6 5.6 5.9 2,170-16.7 -.0-31.9 Metals 286,757-3.8 -.0-6.6 78,399 18.7-3.5 1.2 27,615-19.8-21. 55.5 Hindustan Zinc 25,306-19.2-30.3 2.0,309-13.6-2.5 67.9 10,375-51.7-53.2.0 JSW Steel 7,080 9. 1.1-6.0 32,69 79.2 100.9 22.5,090 572.6 LP 63.1 Vedanta 1,371-9.7-15.2-10.9 3,396-0.9-2.2-2.3 6,150-5.6-56. 63.6 Oil & Gas 553,8 7.2-19.1 -.7 6,120 3.1 8.7 10. 79,076-0.5 10.5 12.8 Cairn India 18,851 9.8-28.2 -.1 7,950 8.7-2.1-17.6 3,596-2.6-56.9-3.6 Reliance Inds. 53,960 7.1-18.7 -.8 108,170 0.8 16.2 13.3 75,80 3.1 19.5 16.8 Retail 7,559-15.6 10. -2.5 7-85.9-56. -79. -136 PL PL -27.6 Shopper's Stop 7,559-15.6 10. -2.5 7-85.9-56. -79. -136 PL PL PL Technology 729,510 1.6 13.9-1.1 169,1-3. 10.2-1.7 131,338 -.8 7. -1.0 Cyient 8,306 1.8 1. 1.3 1,090 2.5 18.7.2 70-12.3-1.1-6.5 Hexaware Tech. 8,697 6.0 12.6 2.7 1,353 13.3 2.3-0.2 999 18.6 1.0 -. Infosys 167,820 1. 16.9-1.,70 -.1 18.3-1.3 3,360 -.5 13. -. KPIT Tech. 8,032 -.5 5.9 0.2 856-35.1 18.8 -.7 551-37.8 2.0-8.1 Mindtree 13,276 0.3 35.2-1.0 1,951-13.6 12.8-15.2 1,235-20.8-10.6-23.3 MphasiS 15,167 0.0 1.5.7 2,5.3 15.6 6.2 2,03 6. 23.2 3.8 Persistent Systems 7,018 3.6 0.2 0.0 1,058-1.5 9.1-0.2 733-9.3 9.0-1.5 Tata Elxsi 2,93 0.1 20.9-3.3 691 2.8 23.2-5.8 19 2.1 17. -10.6 TCS 293,050 3.0 1.2-0. 78,380-0.9 8.8 0.2 63,179-0. 10.7 2.3 Tech Mahindra 69,209 0.5 10.0-0.6 10,290 -. 8.9-7.2 6,561-26.9-3.0-5.3 Wipro 135,992-0.2.1-3.3 26,528-5. 1.8-5.0 20,518-8.2-6.2-1.1 Telecom 287,571 2.2 7.8 1.6 109,27 3.6 15.0 6.6 2,287 9.7 70.8 22.0 Bharti Airtel 255,65 2. 7.9 2.1 95,80.8 16.1 8.1 16,72.8 70.7 23.2 Bharti Infratel 32,106 0.9 6.9-2.7 13,97-3.8 8.1-3.0 7,563 5.3 71.0 19.5 Others 136,927-10.2 6.7-5.6 31,276 -.3 6. -7.0 1,837-15.5 8.3-5.6 Castrol India 9,679 13.6 5.2-1.7 3,1 25.0 15.2 9.1 2,069 20.0 12.1. Coromandel International 20,595-31.8-6.6-15.7 886-55.8 -.6-17.6 79-91. -8.0-75. Info Edge 1,976-3.2 13.1-2.6 78-23.3 10.0-10.0-22. 5.9-12.0 Interglobe Aviation 5,789.9 8.7-5.1 15,279 1.5-2.9-13.1 5,918 2.2-7.6-13.9 P I Industries 6,83 16.9 15. 5.3 1,656 5.3 23.2-1.7 1,269 35.9 7.7 7.5 Sintex Inds. 16,953-28.2 16.5-13.7 2,87-37.3 28.1-1. 760-67.. -28.0 UPL 35,102-15.0 7.2 2.3 6,986-26.3 12.5-0.2,298-18.5 23.9 13. Note: LP: Loss to Profit; PL: Profit to Loss August 2016 10
India Strategy, Thematics and Quant Research Gallery August 2016
Disclosures India Strategy Review 1QFY17 This document has been prepared by Motilal Oswal Securities Limited (hereinafter referred to as Most) to provide information about the company (ies) and/sector(s), if any, covered in the report and may be distributed by it and/or its affiliated company(ies). This report is for personal information of the selected recipient/s and does not construe to be any investment, legal or taxation advice to you. This research report does not constitute an offer, invitation or inducement to invest in securities or other investments and 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 general information and should not be reproduced or redistributed to any other person in any form. This report does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. Before acting on any advice or recommendation in this material, investors should consider whether it is suitable for their particular circumstances and, if necessary, seek professional advice. The price and value of the investments referred to in this material and the income from them may go down as well as up, and investors may realize losses on any investments. Past performance is not a guide for future performance, future returns are not guaranteed and a loss of original capital may occur. MOSt and its affiliates are a full-service, integrated investment banking, investment management, brokerage and financing group. We and our affiliates have investment banking and other business relationships with a some companies covered by our Research Department. Our research professionals may provide input into our investment banking and other business selection processes. Investors should assume that MOSt and/or its affiliates are seeking or will seek investment banking or other business from the company or companies that are the subject of this material and that the research professionals who were involved in preparing this material may educate investors on investments in such business. The research professionals responsible for the preparation of this document may interact with trading desk personnel, sales personnel and other parties for the purpose of gathering, applying and interpreting information. Our research professionals are paid on twin parameters of performance & profitability of MOSt. MOSt generally prohibits its analysts, persons reporting to analysts, and members of their households from maintaining a financial interest in the securities or derivatives of any companies that the analysts cover. Additionally, MOSt generally prohibits its analysts and persons reporting to analysts from serving as an officer, director, or advisory board member of any companies that the analysts cover. Our salespeople, traders, and other professionals or affiliates may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed herein. In reviewing these materials, you should be aware that any or all of the foregoing among other things, may give rise to real or potential conflicts of interest. MOSt and its affiliated company(ies), their directors and employees and their relatives may; (a) from time to time, have a long or short position in, act as principal in, and buy or sell the securities or derivatives thereof of companies mentioned herein. (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.; however the same shall have no bearing whatsoever on the specific recommendations made by the analyst(s), as the recommendations made by the analyst(s) are completely independent of the views of the affiliates of MOSt even though there might exist an inherent conflict of interest in some of the stocks mentioned in the research report Reports based on technical and derivative analysis center on studying charts company's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamental analysis. In addition MOST has different business segments / Divisions with independent research separated by Chinese walls catering to different set of customers having various objectives, risk profiles, investment horizon, etc, and therefore may at times have different contrary views on stocks sectors and markets. Unauthorized disclosure, use, dissemination or copying (either whole or partial) of this information, is prohibited. The person accessing this information specifically agrees to exempt MOSt or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not to hold MOSt or any of its affiliates or employees responsible for any such misuse and further agrees to hold MOSt or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays. The information contained herein is based on publicly available data or other sources believed to be reliable. Any statements contained in this report attributed to a third party represent MOSt s interpretation of the data, information and/or opinions provided by that third party either publicly or through a subscription service, and such use and interpretation have not been reviewed by the third party. This Report is not intended to be a complete statement or summary of the securities, markets or developments referred to in the document. While we would endeavor to update the information herein on reasonable basis, MOSt and/or its affiliates are under no obligation to update the information. Also there may be regulatory, compliance, or other reasons that may prevent MOSt and/or its affiliates from doing so. MOSt or any of its affiliates or employees shall not be in any way responsible and liable 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. This report is intended for distribution to institutional investors. Recipients who are not institutional investors should seek advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. Most and it s associates may have managed or co-managed public offering of securities, may have received compensation for investment banking or merchant banking or brokerage services, may have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past 12 months. Most and it s associates have not received any compensation or other benefits from the subject company or third party in connection with the research report. Subject Company may have been a client of Most or its associates during twelve months preceding the date of distribution of the research report MOSt and/or its affiliates and/or employees may have interests/positions, financial or otherwise of over 1 % at the end of the month immediately preceding the date of publication of the research 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. Motilal Oswal Securities Limited is registered as a Research Analyst under SEBI (Research Analyst) Regulations, 201. SEBI Reg. No. INH00000012 Pending Regulatory inspections against Motilal Oswal Securities Limited: SEBI pursuant to a complaint from client Shri C.R. Mohanraj alleging unauthorized trading, issued a letter dated 29th April 201 to MOSL notifying appointment of an Adjudicating Officer as per SEBI regulations to hold inquiry and adjudge violation of SEBI Regulations; MOSL replied to the Show Cause Notice whereby SEBI granted us an opportunity of Inspection of Documents. Since all the documents requested by us were not covered we have requested to SEBI vide our letter dated June 23, 2015 to provide pending list of documents for inspection. List of associate companies of Motilal Oswal Securities Limited -Click here to access detailed report Analyst Certification The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report. The research analysts, strategists, or research associates principally responsible for preparation of MOSt research receive compensation based upon various factors, including quality of research, investor client feedback, stock picking, competitive factors and firm revenues Disclosure of Interest Statement Companies where there is interest Analyst ownership of the stock No Served as an officer, director or employee No A graph of daily closing prices of securities is available at www.nseindia.com and http://economictimes.indiatimes.com/markets/stocks/stock-quotes Regional Disclosures (outside India) This report is not directed or intended for distribution to or use by any person or entity resident in a state, country or any jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject MOSt & its group companies to registration or licensing requirements within such jurisdictions. For Hong Kong: This report is distributed in Hong Kong by Motilal Oswal capital Markets (Hong Kong) Private Limited, a licensed corporation (CE AYY-301) licensed and regulated by the Hong Kong Securities and Futures Commission (SFC) pursuant to the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong) SFO. As per SEBI (Research Analyst Regulations) 201 Motilal Oswal Securities (SEBI Reg No. INH00000012) has an agreement with Motilal Oswal capital Markets (Hong Kong) Private Limited for distribution of research report in Kong Kong. This report is intended for distribution only to Professional Investors as defined in Part I of Schedule 1 to SFO. Any investment or investment activity to which this document relates is only available to professional investor and will be engaged only with professional investors. Nothing here is an offer or solicitation of these securities, products and services in any jurisdiction where their offer or sale is not qualified or exempt from registration. The Indian Analyst(s) who compile this report is/are not located in Hong Kong & are not conducting Research Analysis in Hong Kong. For U.S Motilal Oswal Securities Limited (MOSL) is not a registered broker - dealer under the U.S. Securities Exchange Act of 193, as amended (the"193 act") and under applicable state laws in the United States. In addition MOSL is not a registered investment adviser under the U.S. Investment Advisers Act of 190, as amended (the "Advisers Act" and together with the 193 Act, the "Acts), and under applicable state laws in the United States. Accordingly, in the absence of specific exemption under the Acts, any brokerage and investment services provided by MOSL, including the products and services described herein are not available to or intended for U.S. persons. This report is intended for distribution only to "Major Institutional Investors" as defined by Rule 15a-6(b)() of the Exchange Act and interpretations thereof by SEC (henceforth referred to as "major institutional investors"). This document must not be acted on or relied on by persons who are not major institutional investors. Any investment or investment activity to which this document relates is only available to major institutional investors and will be engaged in only with major institutional investors. In reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities Exchange Act of 193, as amended (the "Exchange Act") and interpretations thereof by the U.S. Securities and Exchange Commission ("SEC") in order to conduct business with Institutional Investors based in the U.S., MOSL has entered into a chaperoning agreement with a U.S. registered broker-dealer, Motilal Oswal Securities International Private Limited. ("MOSIPL"). Any business interaction pursuant to this report will have to be executed within the provisions of this chaperoning agreement. The Research Analysts contributing to the report may not be registered /qualified as research analyst with FINRA. Such research analyst may not be associated persons of the U.S. registered broker-dealer, MOSIPL, and therefore, may not be subject to NASD rule 27 and NYSE Rule 72 restrictions on communication with a subject company, public appearances and trading securities held by a research analyst account. For Singapore Motilal Oswal Capital Markets Singapore Pte Limited is acting as an exempt financial advisor under section 23(1)(f) of the Financial Advisers Act(FAA) read with regulation 17(1)(d) of the Financial Advisors Regulations and is a subsidiary of Motilal Oswal Securities Limited in India. This research is distributed in Singapore by Motilal Oswal Capital Markets Singapore Pte Limited and it is only directed in Singapore to accredited investors, as defined in the Financial Advisers Regulations and the Securities and Futures Act (Chapter 289), as amended from time to time. In respect of any matter arising from or in connection with the research you could contact the following representatives of Motilal Oswal Capital Markets Singapore Pte Limited: Varun Kumar Kadambari Balachandran Varun.kumar@motilaloswal.com kadambari.balachandran@motilaloswal.com Contact : (+65) 68189232 (+65) 68189233 / 65295 Office Address:21 (Suite 31),16 Collyer Quay,Singapore 0931 Motilal Oswal Securities Ltd August 2016 Motilal Oswal Tower, Level 9, Sayani Road, Prabhadevi, Mumbai 00 025 12 Phone: +91 22 3982 5500 E-mail: reports@motilaloswal.com