Apr-13 May-13 Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 April 4, 214 Yes Bank Ltd Knowledge banking a key differentiator CMP: Rs.412 Target: 515 Initiating Coverage - Buy Key Share Data Face Value (Rs.) 1 Equity Capital (Rs. in Cr.) 36.1 M.Cap (Rs. in Cr.) 14,937 52-wk High/Low 547/216 One Year Avg. Daily Vol (In Qty) 11,61,125 BSE Code 532648 NSE Code YESBANK Reuters Code YESB.NS Bloomberg Code YES:IN Shareholding Pattern (as on 31 st Dec, 213) Source: BSE Key Financials (Rs. In Cr.) Particulars FY13 FY14E FY15E FY16E NII 2218.8 273.7 3171.1 3883.6 NIM (%) 2.7% 2.8% 2.8% 2.8% Other Income 1257.5 1692.1 259.4 264.2 Total Income 3476.3 4395.8 523.5 6487.8 Op. Profit 2141.8 2647. 325.7 498.6 PAT 13.7 1546.8 1876.9 2437.9 growth (%) 33.1% 18.9% 21.3% 29.9% EPS (Rs.) 36.3 42.9 52. 67.6 Adj.BV (Rs.) 161.7 195.5 237.5 294.1 Key Financials Ratio Particulars FY13 FY14E FY15E FY16E P/BVPS (x) 22.3 17.6 16.9 13.6 P/E (x) 11.4 9.6 7.9 6.1 ROACE (%) 6. 4.7 3.8 3.1 ROAE (%) 2.2 1.8 1.6 1.3 Net NPA (%) 13.1 1.9 9.3 7.2 CASA (%) 41.9% 41.3% 35.7% 36.4% Spread (%) 2.1% 2.3% 2.4% 2.4% Price Performance Yes Bank vs. Bank Nifty Bank Nifty Yes Bank 3% 1% -1% -3% -5% DIIs 19.26% Public 15.62% FIIs 39.56% Promoter 25.56% Company Profile India's new age private sector Bank, is an outcome of the professional entrepreneurship of its founder, Rana Kapoor. It is a complete service commercial bank with corporate, SME & retail banking, and has a comprehensive product bouquet comprising of financial markets, investment banking, business and transaction banking and wealth management. The Bank has a network of 517 branches with 1,158 ATM Network in India. Investment Rationale Well diversified loan portfolio across major industry segment Yes Bank s total credit book as on 9m FY14 stood at Rs.5,293cr. Such an exceptional growth rate in the loan book was backed by the large and mid corporate clients which contributes more than 8% of advances. The bank doesn't have more than a 5% exposure to any sector. Moreover, over 9% of its corporate lending is towards meeting working capital requirement of its clients. These are typically shorter term loans where the risk of default is less. Therefore, Overall reported asset quality indicators of the bank remained under control. Gross NPA and Net NPA stood at.39% and.8% respectively as on Q3 FY14. We believe, the bank s focus towards retail business along with the offtake of past project sanctions and working capital demand by the corporate may help it to deliver their advances growth of ~23% and ~26% in FY15E and FY16E respectively. Growth momentum in CASA is likely to continue Yes Bank has planned to concentrate on higher deposit mobilization in terms of CASA to manage the cost of fund at the lower level. Yes Bank s total deposit base has grown above the industry growth rate during FY8 to FY11 but in FY12 and in the current year FY14 the bank has registered a poor growth in deposit YoY due to the overall economic slowdown. In spite of low deposit growth, Yes Bank has managed to increase its CASA deposit from mere 1% in FY11 to 2.9% in Q3 FY14. We expect the deposit base to increase at 16% CAGR over FY13-16E to Rs.15,553 cr considering the system wide slowdown in deposits and expect CASA ratio to be at 26% by FY16E. Non interest income continues to aid top line growth Yes Bank s non interest income has grown by 29% CAGR over FY8 13. The Bank s focus on branch banking and its strategy to mobilize SME clients has helped the bank to garner a large chunk from its transaction banking and financial advisory services. We expect a CAGR growth of 27% in non-interest income over FY13-16E likely driven by sustainable transaction banking revenues, healthy pipeline of advisory services and growing focus on third party distributions. Outlook & Recommendation At CMP, the stock trades at a P/BV of 2.1x FY14E, 1.7x FY15E and 1.4x FY16E. We initiate coverage on the stock with BUY recommendation and a target price of Rs.515 (1.75x FY16E ABV), at 25% upside over the period of 15 month. Analyst: Chirag K. Gothi Tel No.: +91 22 4922 66; Mobile: +91 98789572 Email: chirag.gothi@skpmoneywise.com SKP Securities Ltd www.skpmoneywise.com Page 1 of 11
48992 833 8714 113955 125731 15399 1917 Yes Bank The new-age private sector bank Yes Bank was incorporated in November 23 and received its Banking license in May 24. It commenced its operations with an initial capital of Rs.2cr. The bank is promoted by Dr. Rana Kapoor and Late Mr. Ashok Kapur and led the banks growth story. Yes Bank is professionally managed under the overall guidance of the efficient team at the top that includes eminent individuals with wide experience in financial services. Yes Bank is amongst the top five private sector bank with an assets size of more than ~Rs.1bn. Since inception Yes Bank has outperform the industry growth rate in all segment with its new technology and service driven approach in its preplanned road map. Mr. Rana Kapoor was conferred with The Asian Banker CEO Leadership Achievement Award for India for significant achievements in the period 211-213, which is the highest award for individual achievement in the banking industry in Asia Pacific region today, and YES BANK was conferred the Best Managed Bank in India honour. These awards which are held only once in every 3 years were presented in a ceremony that saw the recognition of over 2 Top Financial Institutions across Asian countries. It is a complete service commercial bank with corporate, small and medium enterprises (SME) and retail banking, and has a comprehensive product bouquet comprising of financial markets, investment banking, business and transaction banking and wealth management. Yes Bank operates 517 branches across India and expect to grow this network anywhere between 1 to 15 branches in the next 12 to 15 months. The bank also expects staffing to grow from about 3, to 12, by FY16. This incremental branch expansion will further propel Retail/SME Banking initiatives. Yes Bank has a balance sheet size of Rs. 11,388 crs with a total business (advances & deposits) of Rs. 118,353 cr as on Q3 FY14. 25 2 15 1 5 Business growth % 71% 64% 31% 22% 24% 9% 1% FY1 FY11 8% 7% 6% 5% 3% 2% 1% % SKP Securities Ltd www.skpmoneywise.com Page 2 of 11
37,989 47, 55,53 67,764 85,517 Investment Rationale Well diversified loan portfolio across major industry segments The credit traction has been strong at 28% CAGR in the past five years and way ahead of the industry, which grew at 17% CAGR. Yes Bank s total credit book as on 9m FY14 stood at Rs.5,293cr. Such an exceptional growth rate in the loan book was backed by the large and mid corporate clients which contributes more than 8% of advances. The bank follows unique knowledge based approach that provides customers with well-informed and customized solutions. The key knowledge capital sectors include food and agribusiness, life sciences, media and entertainment, information technology, telecom, infrastructure, light engineering, hospitality, healthcare and education. The bank doesn't have more than a five per cent exposure to any sector. Moreover, over 9% of its corporate lending is towards meeting working capital requirement of its clients. These are typically shorter term loans where the risk of default is less. However Yes Bank s recent focus to increase retail and micro SME credit has gradually shifting the loan portfolio towards that business and as a result, bank s retail loan book contributes ~18.2% of the total loan book in FY13, which was mere 5.3% in FY1. Proportion of micro SME and retail loan will increase in the next two years. We believe, the bank s focus towards retail business along with the offtake of past project sanctions and working capital demand by the corporate may help it to deliver their advances growth of ~23% and ~26% in FY15E and FY16E respectively. Rs. in Cr 9 8 7 6 5 4 3 2 1 Loan Book and Growth (%) Advances growth % 23.7% 23.1% 17.1% 1.5% 3% 26.2% 25% 2% 15% 1% 5% % Loan Book Break-up Large Corporates Mid-sized Corporates Retail Banking 8% 69.1% 7% 65.% 6.2% 64.7% 68.% 6% 5% 3% 25.6% 22.9% 21.6% 18.2% 17.3% 2% 18.2% 17.1% 12.% 14.7% 1% 5.3% % FY1 FY11 FY12 FY13 9m FY14 SKP Securities Ltd www.skpmoneywise.com Page 3 of 11
7392 49,152 66,956 12688 7,678 15194 86,227 2263 15,553 26916 Growth momentum in CASA is likely to continue On the deposit front, Yes Bank s deposits have also witnessed sharp traction of 23% CAGR over FY8-13 to Rs.66,955cr and way ahead of the industry, which grew at 17% CAGR. Yes Bank has planned to concentrate on higher deposit mobilization in terms of CASA to manage the cost of fund at the lower level. Yes Bank s total deposit base has grown above the industry growth rate during FY8 to FY11 but in FY12 and in the current year FY14 the bank has registered a poor growth in deposit YoY due to the overall economic slowdown. Inspite of low deposit growth, Yes Bank has managed to increase its CASA deposit from mere 1% in FY11 to 2.9% in Q3 FY14. Yes bank has aggressively expanded branches from 117 in FY9 to 517 branches during Q3 FY14, notably the bank opened with 36% CAGR. As, a strategically move the bank has increased its focus on Metros and Semi- Urban parts of the country, which is highly untapped so far, to improve on its CASA Ratio which stood at 2.9%. The surge in CASA, gives Yes Bank, the much needed access to low cost deposits, in the prevailing high interest rate scenario. The bank is using B2B and B2C model to build CASA base on its new branches as well as existing branches. The management expects to grow this network anywhere between 1 to 15 branches in the next 12 to 15 months. On the back of saving rate deregulation in October 211,the bank has increased its saving rate from 4% to 7% on savings deposit above Rs.1 lac (6% in deposit below Rs.1lac) to attract new customer base. This scheme has banged well on the target and helped the bank to acquire new clientele in the form of higher corporate accounts and other savings accounts. We expect the deposit base to increase at 16% CAGR over FY13-16E to Rs.15,553 cr considering the system wide slowdown in deposits and expect CASA ratio to be at 26% by FY16E. Deposit and Growth (%) Proposition of CASA (%) Rs. in Cr 12 1 8 6 4 2 Deposit growth % 36.2% 35% 3% 25% 22.% 22.4% 2% 15% 1% 7.% 5.6% 5% % Rs. in Cr 3 25 2 15 1 5 CASA as a % of Deposit 23.5% 21.5% 18.9% 15.% 3% 25.5% 25% 2% 15% 1% 5% % SKP Securities Ltd www.skpmoneywise.com Page 4 of 11
.27.6.3.23.22.5.2.1.32.8.1.1.41.47 Diversified book leads to superior asset quality Despite strong loan growth, Yes bank has been able to maintain robust asset quality over the years. Overall reported asset quality indicators of the bank remained under control, though some increase was seen in Q3 FY14. Gross NPA and Net NPA stood at.39% and.8% respectively as on Q3 FY14 compared to.2% and.1% respectively as on FY13. In absolute numbers, the Gross NPA levels of the bank has increased to Rs. 196 cr as on Q3 FY14 from Rs. 94 cr as on FY13. Yes Bank follows a strong internal rating for its credit exposure and act proactively for any kind of stress observed in the quality of asset. As mentioned earlier, banks major part of the lending towards working capital funding, further mitigate the risk related project funding. Net Restructured assets of the bank have remained low for the bank at ~.21% of the Gross Advances as on Q3 FY14. The bank has sold some of the NPA accounts to asset reconstruction companies in 9m FY14. We expect absolute GNPA and NNPA of Rs.89cr and Rs.243cr, respectively, as on FY15E. Despite this, Yes Bank s asset quality remains manageable and appears better than the industry..5.45.4.35.3.25.2.15.1.5. Gross NPAs% Net NPAs% Prov. coverage (%) 88.6 92.6 78.4 79.2 75.5 75.2 79. FY1 FY11 1. 9. 8. 7. 6. 5. 4. 3. 2. 1.. Higher Capital Adequacy Ratio (CAR) to support growth Yes Bank is in well position to support its growth trajectory with 17.8% of Capital Adequacy Ratio (CAR), which is better placed amongst its peers. Similarly, the bank s tier I capital stood at 9.9%, which is higher than that of peers. Yes Bank s ability to raise capital at premium valuation at regular interval bodes well for its future growth. With such a strong capital base, Yes bank is all set to support its growth plans going forward. 14.% 12.% 12.8% CAR Tier I 1.% 9.7% 9.9% 9.5% 1.2% 1.3% 1.2% 8.% 6.% FY1 FY11 SKP Securities Ltd www.skpmoneywise.com Page 5 of 11
857 1258 1692 259 264 Non interest income continues to aid top line growth Yes Bank s non interest income has grown by 29% CAGR over FY8 13. This was largely driven by new product offerings. Yes Bank has well diversified non-interest income base, which includes Financial advisory (Investment Banking, Corporate Finance advisory and other advisory income: 34%), Financial markets (FX sales, Debt Capital Market and trading income: 33%), Retail (Branch banking & other fees: 1%) and Transaction banking (23%) as on 9mFY14. The Banks strategy to cross sell wide range of financial products and services by leveraging the existing client relationships is likely to boost profits through fee and fund based income going forward. The Bank has witnessed a strong growth in its revenue from transaction banking and financial advisory services (as can be seen from the graph below). The Bank s focus on branch banking and its strategy to mobilize SME clients has helped the bank to garner a large chunk from its transaction banking services. The revenue from transaction banking are quite recurring in nature and is likely to provide some stability to the non interest income stream as revenue from financial markets and advisory business is volatile and is dependent on market conditions. On the advisory front, with the outlook on equity markets and macro-economic prospects improving fees from various advisory services are expected to improve at the end of FY14. We expect a CAGR growth of 27% in non-interest income over FY13-16E likely driven by sustainable transaction banking revenues, healthy pipeline of advisory services and growing focus on third party distributions. Financial Market business would also grow at a healthy pace due to possible revival in capital markets. Break-up of Non interest income 1% 8% 6% Financial Advisory Financial Markets Transaction Banking TPD, Retail, Others 8.7% 1.5% 1.8% 11.1% 11.% 27.6% 25.7% 23.3% 23.9% 23.6% 21.3% 2.1% 29.5% 29.1% 29.9% 2% % 42.4% 43.7% 36.4% 35.9% 35.5% Proposition of Non interest income Rs. in Cr. 3 25 2 15 1 34.7% Non Interest Income 36.2% 38.5% as % of Net Total Income 39.4% 4.1% 42% 38% 36% 34% 5 32% SKP Securities Ltd www.skpmoneywise.com Page 6 of 11 3%
933 1335 977 131 1749 1547 225 1877 2389 2438 1616 2219 274 3171 3884 Rs. in Cr. 45 4 35 3 25 2 15 1 5 29.6% Strong Financial Performance Stabilize its NIM at 2.8% during FY13-16E: In view of recent liquidity tightening and increased cost side pressure, Yes Bank has shown exemplary performance in recent past to pass on the increase in cost and has never taken hit on the margins like other banks. Going ahead, as retail banking gains momentum, the bank will be able to focus on enhancing its yield on assets (yield from retail assets is higher) and contain its cost of funds (with accesses to CASA deposits) which will in turn stabilize its NIM at 2.8% during FY13-16E. Revenue break up segment wise % Revenue in value and Growth % Net Interest Income growth (%) 37.3% 21.9% 17.3% 35% 3% 22.5% 25% 2% 15% 1% 5% % Looking at improve its Cost to Income ratio to 37%: 8.1 8. 7.9 7.8 7.8 Cost to Income ratio increased in 9m FY14 to 38.66% as compared to 38.4% in FY13 and 37.7% in FY12. While, new branch additions will keep adding to cost pressures, the higher revenues generated from the older vintage branches will enable the bank maintain below over the last four years. This coupled with a strong top line and non interest income growth will result in a decline in Cost/Income. We expect Yes Bank would able to improve its Cost income ratio at the current level of 38.66% to 37%. Cost to Income ratio (%) PAT and Growth % 14. 13. 12. 11. 1. 9. 8. 7. 6. 5. Cost of funds (%) Yield on advances (%) NIM (%) 12.2 2.6 12.7 12.8 12.7 12.6 2.7 2.8 2.8 2.8 2.9 2.8 2.7 2.6 2.5 2.4 Rs. in Cr. 3 25 2 15 1 Operating expenses Cost to income ratio 41% 39% 39% 39% 38% 38% 38% 38% 37% 37% 37% 5 36% 36% 35% Rs. in Cr. 3 25 2 15 1 5 PAT growth % 34% 33% 21% 19% 3% 35% 3% 25% 2% 15% 1% 5% % SKP Securities Ltd www.skpmoneywise.com Page 7 of 11
Consistent higher RoAE & RoAA: Yes Bank has consistently delivered higher returns during last five years with RoAE greater than 2% and RoAA in the range of 1.5% to 1.6%. As RoAE is a function of profitability and leverage on assets, we expect Yes Bank s profitability to follow the current northward trend and help the bank to achieve a RoAE 25% in FY16E. Du-Pont analysis ( Base of RoE) % of Avg. Assets Mar-12 Mar-13 Mar-14E Mar-15E Mar-16E Net interest income 2.4 2.6 2.6 2.6 2.6 Non-interest income 1.3 1.5 1.6 1.7 1.8 Net Total Income 3.7 4. 4.2 4.3 4.4 Operating Expenses 1.4 1.5 1.7 1.7 1.6 Operating Profit 2.3 2.5 2.5 2.7 2.8 Provs & Contingencies.8 1. 1.1 1.1 1.1 ROAA (%) 1.5 1.5 1.5 1.6 1.7 Leverage (x) 15.7 16.5 16.2 15.3 15.2 ROAE (%) 23.1 24.8 24. 23.9 25.2 1.7 ROAA (%) ROAE (%) 25.23 25.5 1.65 1.6 1.55 1.5 1.45 23.7 1.47 24.81 1.51 23.98 23.87 1.56 1.48 1.66 25. 24.5 24. 23.5 23. 22.5 1.4 22. 1.35 21.5 Concerns Lower than anticipated CASA movement can have an impact on NIMs. Yes Bank's growth plans are dependent on obtaining branch licenses. Any delays in getting branch licenses from RBI could adversely impact valuations. Deterioration in economic environment could result in lower than expected credit growth, which could hamper the growth prospect of the bank. SKP Securities Ltd www.skpmoneywise.com Page 8 of 11
Valuation: Yes Bank continues to grow at a healthy pace, while maintaining spreads and asset quality. The focus on branch banking and improving CASA ratio augurs well for the bank. We expect Yes Bank to at least maintain the current NIMs of over 2.8% with the positive upward bias (depending on the branch roll out, increasing CASA ratio and growing share of retail advances). At CMP, the stock trades at a P/BV of 2.1x FY14E, 1.7x FY15E and 1.4x FY16E. We estimate that Yes Bank will report an EPS CAGR of 23% over FY13-16E. ABV is estimated to grow at 22% CAGR during the same period. Hence, we initiate coverage on the stock with BUY recommendation and a target price of Rs.515 (1.75x FY16E ABV), at 25% upside over the period of 15 month. 1 year forward P/ABV Band Rs. Price 1.X 1.5X 2.X 2.5X 3.X 75 675 6 525 45 375 3 225 15 75 Apr-7 Mar-8 Apr-9 Apr-1 Apr-11 Apr-12 Apr-13 Source: SKP Research SKP Securities Ltd www.skpmoneywise.com Page 9 of 11
Financial Performance: Income Statement Figures: Rs. in Cr. Particulars Interest Earned 637.4 8294. 9997.8 11573.4 14147.9 Int. on Advance 4426.8 5397.1 6531.4 7798.9 9656.7 Inc Investment 1847. 2859.5 3438.4 3741.5 4453.2 Int. on Balances 23.3 16.5 25. 28. 3. Others Interests 1.3 21. 3. 5. 8. Interest Expended 4691.7 675.2 7294.1 842.3 1264.3 NII 1615.6 2218.8 273.7 3171.1 3883.6 Transaction Banking 236.8 322.6 393.6 492. 615. Financial Markets 182.8 252.4 499.8 599.7 779.6 Financial Advisory 363.3 55.1 616.1 739.3 924.2 TPD, Retail, Others 74.3 132.4 182.7 228.4 285.5 Non Int. Income 857.2 1257.5 1692.1 259.4 264.2 Net Total Income 2472.8 3476.3 4395.8 523.5 6487.8 Employees cost 475.1 655.5 815.2 965.6 1127.8 Oth Operating Exp 457.4 679. 933.6 159.3 1261.4 Operating profit 154.3 2141.8 2647. 325.7 498.6 Provisions 9.2 216. 389. 465.7 539.6 PBT 145.1 1925.8 2258.1 274. 3559. Taxes 473. 625.1 711.3 863.1 1121.1 PAT 977.1 13.7 1546.8 1876.9 2437.9 EPS 27.7 36.3 42.9 52. 67.6 DPS 4. 6. 7. 8. 9. DP ratio 14.4 16.5 16.3 15.4 13.3 Balance Sheet Figures: Rs. in Cr. Particulars Mar-12 Mar-13 Mar-14E Mar-15E Mar-16E Share Capital 353. 358.6 36.6 36.6 36.6 Reserves 4323.6 5449. 6732.2 8272.5 1331.8 Net Worth 4676.6 587.7 792.9 8633.2 1692.4 Deposits 49151.7 66955.6 7677.5 86226.6 15552.8 Borrowings 14156.5 2922.1 263. 31611.3 4135.4 Oth liabs & prov 564.9 5418.7 526.2 5121.4 4894.5 Total Liabilities 73,625.7 99,14.1 19,33.6 131,592.4 162,445.1 Cash & Bank bal 3585.5 465.8 583.3 618. 7553.2 Investments 27757.3 42976. 42983.8 5555. 6774.9 Advances 37988.6 46999.6 5553.1 67763.5 85517.2 Fixed assets 177.1 229.5 286.9 358.7 448.3 Other assets 4117. 4833.2 5923.6 6897.2 8151.5 Total Assets 73,625.7 99,14.1 19,33.6 131,592.4 162,445.1 Source: Company Data, SKP Research Ratio Analysis Particulars Growth ratios (%) Deposits 7. 36.2 5.6 22. 22.4 Advances 1.5 23.7 17.1 23.1 26.2 Total Assets 24.8 34.6 1.3 2.4 23.4 Interest Income 56.1 31.5 2.5 15.8 22.2 Interest Expenses 67.9 29.5 2.1 15.2 22.2 NII 32.2 4.6 26.5 19. 24. Other Income 37.5 46.7 34.6 21.7 26.5 Net Profit 34.4 33.1 18.9 21.3 29.9 Spread Analysis (%) Yield on advances 12.2 12.7 12.8 12.7 12.6 Yield on investment 7.9 8.1 8. 8. 8. Yield on assets 1. 1.2 1.2 1.2 1.2 Cost of deposits 8.1 7.9 7.8 7.7 7.6 Cost of borrowing 8.1 8.6 8.2 8.2 8.2 Cost of funds 8.1 8. 7.9 7.8 7.8 Spread 1.9 2.1 2.3 2.4 2.4 NIM 2.6 2.7 2.8 2.8 2.8 Asset quality (%) Gross NPAs%.22.2.32.41.47 Net NPAs%.5.1.8.1.1 Prov coverage (%) 79.18 92.59 75.54 75.19 78.99 CAR Tier I 9.89 9.49 1.18 1.29 1.19 Valuation ratios ROAA (%) 1.5 1.5 1.5 1.6 1.7 ROAE (%) 23.1 24.8 24. 23.9 25.2 P/E 14.9 11.4 9.6 7.9 6.1 Price/Book Value 3.1 2.5 2.1 1.7 1.4 Price/Adj. BV 3.1 2.5 2.1 1.7 1.4 EPS (Rs.) 27.7 36.3 42.9 52. 67.6 BV/sh (Rs.) 132.5 161.9 196.7 239.4 296.5 Adj. BV/sh (Rs) 132. 161.7 195.5 237.5 294.1 SKP Securities Ltd www.skpmoneywise.com Page 1 of 11
Notes: The above analysis and data are based on last available prices and not official closing rates. SKP Research is also available on Bloomberg, Thomson First Call & Investext Myiris, Moneycontrol, Ticker plant and ISI Securities DISCLAIMER: This document has been issued by SKP Securities Ltd (SKP), a stock broker registered with and regulated by Securities & Exchange Board of India, for the information of its clients/potential clients and business associates/affiliates only and is for private circulation only, disseminated and available electronically and in printed form. Additional information on recommended securities may be made available on request. This document is supplied to you solely for your information and no matter contained herein may be reproduced, reprinted, sold, copied in whole or in part, redistributed or passed on, directly or indirectly, to any other person for any purpose, in India or into any other country without prior written consent of SKP. The distribution of this document in other jurisdictions may be strictly restricted and/ or prohibited by law, and persons into whose possession this document comes should inform themselves about such restriction and/ or prohibition, and observe any such restrictions and/ or prohibition. If you are dissatisfied with the contents of this complimentary document or with the terms of this Disclaimer, your sole and exclusive remedy is to stop using the document and SKP shall not be responsible and/ or liable in any manner. Neither this document nor the information or any opinion expressed therein should be construed as an investment advice or offer to anybody to acquire, subscribe, purchase, sell, dispose of, retain any securities or derivatives related to such securities or an offer to sell or the solicitation of an offer to purchase or subscribe for any investment or as an official endorsement of any investment. Any recommendation or view or opinion expressed on investments in this document is not intended to constitute investment advice and should not be intended or treated as a substitute for necessary review or validation or any professional advice. The views expressed in this document are those of the analyst which are subject to change and do not represent to be an authority on the subject. SKP may or may not subscribe to any and/ or all the views expressed herein. It is the endeavor of SKP to ensure that the analyst(s) use current, reliable, comprehensive information and obtain such information from sources, which the analyst(s) believes to be reliable. However, such information may not have been independently verified by SKP or the analyst(s). The information, opinions and views contained within this document are based upon publicly available information, considered reliable at the time of publication, which are subject to change from time to time without any prior notice. The Document may be updated anytime without any prior notice to anybody. SKP makes no guarantee, representation or warranty, express or implied; and accepts no responsibility or liability as to the accuracy or completeness or correctness of the information in this Report. SKP, its Directors, affiliates and employees do not accept any liability whatsoever, direct or indirect, that may arise from the use of the information or recommendations herein. Please note that past performance is not necessarily a guide to evaluate future performance. SKP or its affiliates, may, from time to time render advisory and other services to companies being referred to in this document and receive compensation for the same. SKP and/or its affiliates, directors and employees may trade for their own account or may also perform or seek to perform investment banking or underwriting services for or relating to those companies and may also be represented in the supervisory board or on any other committee of those companies or may sell or buy any securities or make any investment, which may be contrary to or inconsistent with this document. This document should be read and relied upon at the sole discretion and risk of the reader. The value of any investment made at your discretion based on this document or income there from may be affected by changes in economic, financial and/ or political factors and may go down as well as up and you may not get back the full or the expected amount invested. Some securities and/ or investments involve substantial risk and are not suitable for all investors. Neither SKP nor its affiliates or their directors, employees, agents or representatives/associates, shall be responsible or liable in any manner, directly or indirectly, for information, views or opinions expressed in this document or the contents or any errors or discrepancies herein or for any decisions or actions taken in reliance on the document or inability to use or access our service or this document or for any loss or damages whether direct or indirect, incidental, special or consequential including without limitation loss of revenue or profits or any loss or damage that may arise from or in connection with the use of or reliance on this document or inability to use or access our service or this document. SKP Securities Ltd Contacts Research Sales Mumbai Kolkata Mumbai Kolkata Phone 22 4922 66 33 47 7 22 4922 6 33 47 74 Fax 22 4922 666 33 47 77 22 4922 666 33 47 77 E-mail researchmum@skpmoneywise.com research@skpmoneywise.com skp.sec@bloomberg.net Member: NSE BSE NSDL CDSL NCDEX* MCX* MCX-SX FPSB *Group Entities INB/INF: 2377532, BSE INB: 177538, CDSL IN-DP-CDSL-132-2, DPID: 218, NSDL IN-DP-NSDL: 222-21, DP ID: IN32646, ARN: 6, NCDEX: 715, MCX: 3175, MCX-SX: INE 2677532 SKP Securities Ltd www.skpmoneywise.com Page 11 of 11