Post on 25-Jul-2020
CD Equisearch Pvt Ltd Nov 15, 2018
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
The Indian Hume Pipe Co. Ltd. (IHP)
No. of shares (m) 48.4
Mkt cap (Rs crs/$m) 1371/190.2
Current price (Rs/$) 283/3.9
Price target (Rs/$) 386/5.4
52 W H/L (Rs.) 510/220
Book Value (Rs/$) 99.1/1.4
Beta 0.9
Daily volume NSE (avg. monthly) 9550
P/BV (FY19e/20e) 2.7/2.2
EV/EBITDA (FY19e/20e) 8.7/7.2
P/E (FY19e/20e) 14.0/11.0
EPS growth (FY18/19e/20e) -13.6/13.8/27.5
OPM (FY18/19e/20e) 11.9/12.3/12.5
ROE (FY18/19e/20e) 21.0/20.6/21.9
ROCE(FY18/19e/20e) 16.0/15.6/16.9
Net D/E ratio(FY18/19e/20e) 0.7/0.5/0.5
BSE Code 504741
NSE Code INDIANHUME
Bloomberg INHP IN
Reuters IHME.NS
Shareholding pattern %
Promoters 69.9
MFs / Banks / FIs 5.1
Foreign Portfolio Investors 0.4
Govt. Holding 0.0
Public & Others 24.6
Total 100.0
As on September 30, 2018
Recommendation
BUY
Phone: + 91 (33) 4488 0011
E- mail: research@cdequi.com
Standalone (Figures in Rs crs) FY16 FY17
FY18
FY19e FY20e
Income from operation 938.94 1704.31 1525.97 1660.25 1999.97
Other Income 2.96 2.92 2.59 10.53 1.94
EBITDA (other income included) 99.92 209.24 154.11 214.40 251.93
Profit after EO
29.01 99.51 85.96 97.80 124.66
EPS(Rs) 5.99 20.54 17.74 20.19 25.73
EPS growth (%) -17.6 243.1 -13.6 13.8 27.5
Highlights
• A 2018 report by WaterAid, a global advocacy group on water and
sanitation, reveals that India harbors 163 mn people who do not have access
to clean water, the highest in the world followed by Ethiopia with over 60
mn people. It also notifies that the burgeoning global population without
access to clean water has increased to 844 mn. The report blames lack of
political will and adequate funds as primary reasons for 11% of the world
being deprived of clean water.
• Getting ahead of the lack of clarity and transitional challenges posed by
implementation of GST, the company posted revenue growth of 94.3% in
Q2FY19, thanks to the abysmal performance in the same quarter last year.
Revenue adjusted for excise for the quarter stood at Rs 416.18 crs versus Rs
214.17 crs in Q2FY18 – the first quarter post GST which required the
necessary amendments to the pre GST contracts and compensation for the
additional tax liability. Additionally, departure from VAT to the GST
regime led to delay in receipt of raw materials, billing to clients and
collection thus, resulted in slow down of operations then.
• Sturdy revenue recognition for the quarter supported higher margins.
OPMs expanded by 88 bps y-o-y to 12.6% in Q2FY19, while NPM improved
by 327 bps y-o-y to 7.2%, which is traceable to recognition of Rs 8.31 crs in
other income owing to compulsory acquisitions of land parcels by
government authorities.
• Order book of the company swelled by 9.5% y-o-y with its estimated
balance of work at Rs 3736.93 crs as at October 31, 2018. The rise in order
book could be partially credited to the slowdown in order execution post
GST. In addition, unfaltering order inflows from the state of Karnataka and
Madhya Pradesh and revival of inflows from Tamil Nadu and Gujarat
helped ballooning of the order book in the current fiscal.
• The stock currently trades at 14.0x FY19e EPS of Rs 20.19 and 11.0x FY20e
EPS of Rs 25.73. Stroked by miserable execution ensued by GST
implementation, IHP’s earnings growth faltered last fiscal, constraining
return ratios as a result – ROE at 21% and ROCE at 16% down from 28.7%
and 20.2% y-o-y respectively. However, profit is expected to grow by 20.4%
on average over the next two years in the wake of sturdy pickup in order
execution post GST as well as sustenance of higher margins. Additionally,
governments continued focus on infrastructure and water supply schemes
would further spur order inflows. In view of growth prospects, we advise
buying the stock with a target price of Rs 386 (previous target: 478) based on
15.0x FY20e EPS over a period of 9-12 months.
2
2
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
[
Outlook & Recommendation
Industry Outlook
India’s construction industry is the second largest industry in the country after agriculture, accounting for little more than 10% of
India’s GDP. Thanks to the rising demand from real estate and infrastructure projects, India’s construction market is expected to
become the world’s third largest, while its contribution to GDP is expected to bolster to 15% by 2030 (by some estimates). As per
the second advance estimates by the Central Statistics Office’s (CSO’s) for the year 2017-18, GVA (at basic prices) by the
construction sector at constant prices of 2011-12 series stood at Rs 915878 crs ($ 140 bn), witnessing a growth of 4.3% over 2016-17
revised estimate. However, given the burgeoning population in India coupled with migration from rural to urban areas, the
existing infrastructure evidently fails to meet the growing demand.
A recent report by Business Wire, a Berkshire Hathaway company, reckons that infrastructure construction was estimated to be
$116.8 bn in 2017, posting a CAGR of 12% during 2013-2017, while residential construction industry posted a CAGR of 11.7%
during the review period. The report also estimates the Indian construction industry – comprising of residential building
construction, commercial building construction, industrial building, institutional building and infrastructure construction - to
register a CAGR of 15.7% during 2018-2022, to reach a value of $738.5 bn by 2022.
India’s construction industry is forecast to grow at 6.1% in 2018 versus 5% growth in 2017 - 2017 growth bogged down by the
impact of demonetization –according to BMI Research. Thanks to the government support and thrust on infrastructure projects
leading to expansion of budgetary allocation and regulatory reforms that is expected to impel private sector investments, the
outlook of the construction industry appears robust. The government has introduced several landmark policy initiatives like
Pradhan Mantri Awas Yojana (PMAY)-Housing for All, Atal Mission for Rejuvenation and Urban Transformation (AMRUT), Smart
Cities Mission, Real Estate (Regulation and Development) Act 2016 (RERA), Benami Transactions Act, Real Estate Investment Trust
(REITs), easing of FDI norms, all of which are expected to boost the sector in the long run.
Despite various measures by the government, the Global Infrastructure Outlook forecasts that the gap between the required
infrastructure investment and the current trend of investment in India would widen going forward. The recent Economic Survey
reveals that about $4.5 tn worth of investments is required by India till 2040 to develop infrastructure and eventually augment
economic growth. However, the current trend demonstrates that India can meet around $3.9 tn infrastructure investment out of its
requirement. On a cumulative basis, India’s infrastructure investment gap would stand at around $526 bn by 2040.
3
3
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Growing population has also strained the gap between supply and demand for water. As a result, optimal economical and
equitable use of water has become a matter of great concern. A recently conducted study of NITI Aayog warns that India is
encountering its ‘worst’ water crisis in history. The study also highlighted that unless adequate steps are undertaken, the potable
water demand would outstrip supply by 2030. Delhi, Bengaluru, Chennai and Hyderabad are among the twenty one cities that
are foreseen to exhaust its groundwater by 2020, and if the concerns are left unaddressed, India is estimated to lose 6% of its
GDP by 2050 owing to water scarcity.
Moreover, the report also unveils that groundwater resources, accounting for 40% of India’s water supply, is being run down at
‘unsustainable’ rates with as much as 70% of India’s water supply being ‘contaminated’. As per the Composite Water
Management Index (CWMI) – an exercise carried out by the NITI Aayog which evaluates states based on nine broad sectors and
28 indicators including groundwater, irrigation, farm practices and drinking water, nearly 60% of the Indian states were
manifested as low performers and states like Uttar Pradesh, Odisha, Chhattisgarh, that account for 20-30% of India’s agricultural
output, fared poorly on. Additionally, states that ranked lowest like Uttar Pradesh, Haryana and Jharkhand - domicile almost
half of India’s population along with the majority of its agricultural produce. The rapidly declining ground water levels coupled
with inadequate and ineffectual policy action threatens the country’s food security. The need of the hour is to provide adequate
awareness and education on India’s looming water crisis and put a constructive water management practice in place to preserve
this prime natural resource in a sustainable manner.
4
4
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Financial & Valuation
IHP’s income from operations in H1FY19 was subjacent by 1.3% y-o-y, thanks to delay in Q1FY19, for two major projects
aggregating to Rs 1230.77 crs bagged by the company from Telangana in FY16 for supplying drinking water. Yet, pickup of
project execution in the second quarter of this fiscal arrested suppression of revenues any further owing to execution of projects
in various states like Rajasthan, Madhya Pradesh, Telangana and Andhra Pradesh.
Influx of a slew of orders from the Bangalore Water Supply & Sewerage Board in FY18 and a sizable order from Karnataka
Power Corporation Ltd worth Rs 468.58 crs undoubtedly underline a redux of orders from Karnataka and helped augment
order book of the company to record high at the end of October. Yet, order receipts from the state of Telangana has dried up
whereby, it constituted a considerable share to the order inflows in the three fiscals ending FY17.
Buttressed by major order inflows from states of Karnataka (Rs 481.32 crs), Chhattisgarh (Rs 465.09 crs), Madhya Pradesh (Rs
380.29 crs) and Andhra Pradesh (Rs 373.76 crs), IHP’s order book surged by 20.7% y-o-y as on May 15, 2018 and order inflows
from major projects peaked at Rs 2226 crs in FY18. However, contract revenues trampled by 17.5% in FY18, thanks to the
disruptions posed by GST that bogged down revenues. Pre GST, execution of such contracts for various state governments was
out of the purview of service tax, while pipes and other material used in contract execution was exempt from excise duty.
Merely about 5% VAT was imposed on IHP’s contracts in most cases. However, introduction of GST placed IHP’s contracts in
18% slab initially, which was eventually revised to 12% with effect from August 22, 2017.
The company, in the current fiscal, has also undertaken initiatives to monetize land that it had purchased in Vadgaon, Pune, to
set up a pipe manufacturing factory in 1969 which was eventually shut down in 2015 due to lack of demand. This land,
measuring about 643518 sq. feet, has been proposed for development and sale of developed real estate that would consist of
residential group housing as well as commercial/retail areas. Therefore, the company has approved the proposed revenue
sharing transaction with M/s. Kalpataru Gardens Pvt. Ltd. in which, IHP would be entitled to 34% of the revenues generated
from the land development.
With the adverse impact of GST behind and maintenance of current momentum of project execution over the next two fiscals,
we expect revenues to augment by 14.5% on average over the next two years, precipitating 20.4% average growth in the post
tax earnings. Margins are expected to improve, while short term debt is expected to marginally reduce owing to execution of
orders currently categorized as work in progress resulting in improvement of interest coverage ratio to 4.9 in FY20 versus 4.0 in
FY18.
5
5
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
The stock currently trades at 14.0x FY19e EPS of Rs 20.19 and 11.0x FY20e EPS of Rs 25.73. Not oblivious of client concentration
risks (revenue of the company from a single large customer stood at 53% and 22% in FY17 and FY18 respectively), cluster of
similar type of orders, primarily water supply scheme and laying, jointing and testing of pipes, would doubtlessly fortify
execution. Vanquishing challenges posed by GST, revenue and earnings are estimated to augment in the FY19 and FY20,
galvanized by sturdy pickup in order execution. Much would also reckon upon speedy execution of existing prominent
projects – water supply pipeline work from Karnataka Power Corporation Ltd, combined water supply scheme from Tamil
Nadu. Additionally, ahead of the upcoming 2019 general elections, Government of India’s spending on infrastructure, water
supply schemes and various initiatives under Swachha Bharat are likely to get a boost and auger well for the company.
Weighing odds, we maintain our ‘buy’ rating on the stock with a revised target price of Rs 386 (previous target: 478) based on
15.0x FY20e EPS over a period of 9-12 months. For more information, refer to our April report.
6
6
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Cross Sectional Analysis
Company Equity* CMP Mcap* Sales* Profit* OPM (%) NPM (%) Int Cov ROE (%) Mcap/Sales P/BV P/E
IHP 10 283 1371 1516 84 11.5 5.6 4.0 18.9 0.9 2.9 16.3
NCC Ltd 120 87 5247 10439 485 12.2 4.4 2.4 12.6 0.5 1.2 10.8
*figures in crores; calculations on ttm basis
Book value adjusted for goodwill & revaluation reserves, wherever applicable
NCC Limited, one of the largest construction players in India, enjoys a well diversified business portfolio that is spread across
nine verticals – buildings & housing, roads, water & environment, electrical, irrigation, metals, mining, power and railways –
where buildings and housing constitutes more than one third of its revenue and order book. Significant thrust of the government
on the infrastructure sector with 20% increase in allocation of funds in FY18 enabled the company to secure orders worth Rs 25304
crs as against Rs 9226 crs in FY17. As a result, its cumulative order book ballooned to Rs 32532 crs (80% growth y-o-y) as on
March 31, 2018.
Though revenue for the year degrew by 6.8% y-o-y in FY18 (owing to delay in billing by clients on account of GST), its margins
witnessed improvement – OPM rose from 7.5% in FY17 to 10.5% in FY18 and NPM also improved to 3.2% in FY18 helped by
higher operating efficiency and reduction in finance cost (-10.5% y-o-y). During the year, the company also raised equity of about
Rs 550 crs (price of Rs 123 per share) through QIP issue to meet the needs of long term working capital in the wake of fortifying its
construction business.
NCC Limited posted 55.2% y-o-y revenue growth in H1FY19 aided by better order execution. As at the end of the second quarter
of the current year, order book stood at Rs 32955 crs, marginally aided by order inflows of Rs 8359 crs in H1FY19 after adjusting
for Rs 1039 crs worth of old orders that have been largely inactive. Revenue growth helped operating margins to improve from
8.8% in H1FY18 to 12.3% in H1FY19. Going forward, government’s initiatives and higher budgetary allocation would continue to
boost the sector and thus auger well for the company.
7
7
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Financials Quarterly Results - Standalone Figures in Rs crs
Q2FY19 Q2FY18 % chg H1FY19 H1FY18 % chg
Income From Operations (Net) 416.18 214.17 94.3 749.11 758.68 -1.3
Other Income 9.14 0.71 1188.3 9.75 1.40 595.5
Total Income 425.32 214.88 97.9 758.86 760.08 -0.2
Total Expenditure 363.87 189.14 92.4 658.22 690.50 -4.7
EBITDA (other income included) 61.45 25.75 138.7 100.64 69.58 44.6
Interest 12.83 11.31 13.4 23.27 22.11 5.2
Depreciation 2.66 2.61 1.9 5.12 5.11 0.2
PBT 45.97 11.82 288.8 72.25 42.37 70.5
Tax 16.17 3.50 362.0 25.48 14.18 79.7
PAT 29.79 8.32 258.0 46.78 28.19 66.0
Extraordinary Item 5.45 0.00 - 5.45 -20.18 -127.0
Adjusted Net Profit 24.34 8.32 192.5 41.33 48.36 -14.5
EPS (Rs) 5.02 1.72 192.5 8.53 9.98 -14.5
Income Statement - Standalone Figures in Rs crs
FY16 FY17 FY18 FY19e FY20e
Income From Operations (Net) 938.94 1704.31 1525.97 1660.25 1999.97
Growth (%) -7.0 81.5 -10.5 8.8 20.5
Other Income 2.96 2.92 2.59 10.53 1.94
Total Income 941.90 1707.23 1528.56 1670.78 2001.90
Total Expenditure 841.98 1497.99 1374.45 1456.38 1749.97
EBITDA (other income included) 99.92 209.24 154.11 214.40 251.93
Interest 45.26 45.71 42.88 45.95 49.29
Depreciation 9.80 10.53 10.84 11.05 12.62
PBT 44.85 153.00 100.38 157.40 190.03
Tax 15.76 53.33 34.32 54.14 65.37
PAT 29.10 99.68 66.06 103.25 124.66
Extraordinary Item 0.09 0.17 -19.90 5.45 -
Adjusted Net Profit 29.01 99.51 85.96 97.80 124.66
EPS (Rs) 5.99 20.54 17.74 20.19 25.73
8
8
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Balance Sheet Figures in Rs crs
FY16 FY17 FY18 FY19e FY20e
Sources of Funds
Share Capital 4.84 9.69 9.69 9.69 9.69
Reserves 301.57 390.42 443.40 526.80 631.60
Total Shareholders' Funds 306.41 400.10 453.09 536.49 641.29
Long Term Debt 13.65 8.16 2.66 2.62 1.70
Total Liabilities 320.06 408.26 455.76 539.11 642.98
Application of Funds
Gross Block 65.39 78.27 86.53 106.76 126.76
Less: Accumulated Depreciation 0.00 7.80 16.65 27.71 40.32
Net Block 65.39 70.48 69.88 79.05 86.43
Capital Work in Progress 2.60 0.96 2.22 2.00 2.00
Investments 9.47 9.83 9.20 9.04 9.04
Current Assets, Loans & Advances
Inventory 46.07 59.97 47.29 52.02 57.23
Trade receivables 333.78 400.71 474.90 451.59 479.99
Cash and Bank 8.85 42.42 18.84 62.75 84.07
Short term loans (inc. other current assets) 460.95 646.69 876.65 965.59 1067.73
Total CA 849.64 1149.79 1417.69 1531.95 1689.01
Current Liabilities 640.83 829.72 1031.14 1069.06 1128.62
Provisions-Short term 2.88 57.51 47.25 49.20 62.71
Total Current Liabilities 643.71 887.23 1078.40 1118.26 1191.33
Net Current Assets 205.93 262.56 339.29 413.69 497.69
Net Deferred Tax 1.18 2.25 9.35 6.95 6.95
Long term assets (net of liabilities) 35.50 62.19 25.80 28.37 40.87
Total Assets 320.06 408.26 455.76 539.11 642.98
9
9
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Key Financial Ratios FY16 FY17 FY18 FY19e FY20e
Growth Ratios (%)
Revenue -7.0 81.5 -10.5 8.8 20.5
EBITDA -11.6 109.4 -11.8 11.8 22.2
Net Profit -17.6 243.1 -13.6 13.8 27.5
EPS -17.6 243.1 -13.6 13.8 27.5
Margins (%)
Operating Profit Margin 10.3 12.1 11.9 12.3 12.5
Gross profit Margin 5.8 9.6 9.3 9.6 10.1
Net Profit Margin 3.1 5.8 5.6 5.9 6.2
Return (%)
ROCE 9.6 20.2 16.0 15.6 16.9
ROE 9.8 28.7 21.0 20.6 21.9
Valuations
Market Cap/ Sales 0.8 1.1 1.0 0.8 0.7
EV/EBITDA 10.8 10.3 10.0 8.7 7.2
P/E 26.4 19.3 17.6 14.0 11.0
P/BV 2.5 5.0 3.5 2.7 2.2
Other Ratios
Interest Coverage 2.0 4.3 4.0 4.2 4.9
Debt Equity 1.0 0.7 0.8 0.7 0.6
Net Debt-Equity Ratio 1.0 0.6 0.7 0.5 0.5
Current Ratio 1.3 1.3 1.3 1.3 1.4
Turnover Ratios
Fixed Asset Turnover 13.4 25.1 21.7 22.3 24.2
Total Asset Turnover 3.0 4.8 3.7 3.5 3.5
Inventory Turnover - 28.3 25.1 29.3 32.0
Debtors Turnover 2.8 4.6 3.5 3.6 4.3
Creditor Turnover 3.4 5.2 3.6 3.3 3.8
WC Ratios
Inventory Days - 12.9 14.6 12.4 11.4
Debtor Days 130.0 78.7 104.7 101.8 85.0
Creditor Days 106.1 70.0 101.9 111.2 95.8
Cash Conversion Cycle - 21.5 17.4 3.1 0.6
10
10
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Cumulative Financial Data FY09-11 FY12-14 FY15-17 FY18-20e
Income from operations 1795 2054 3653 5186
Operating profit 201 172 413 636
EBIT 190 158 389 608
PBT 125 74 250 470
PAT 81 49 164 308
Dividends 16 19 38 60
OPM (%) 11.2 8.4 11.3 12.3
NPM (%) 4.5 2.4 4.5 5.9
Interest coverage 2.9 1.9 2.8 4.4
Debt-equity* 0.9 1.0 0.7 0.6
ROE (%) 15.3 7.0 17.0 20.4
ROCE (%) 12.3 7.8 14.7 16.1
Fixed asset turnover 10.9 8.8 15.8 22.0
Debtors turnover 10.4 4.1 3.9 3.9
Creditors turnover 4.7 3.9 4.3 3.9
Debtor days 34.9 88.1 94.3 93.0
Creditor days 78.4 93.9 84.7 94.0
Dividend payout ratio (%) 19.7 29.7 22.3 20.3
FY09-11 implies three years ending FY11
*As on terminal year
Geographical diversification of its order book over the years across states like Karnataka, Tamil Nadu, Gujarat, Chhattisgarh,
Madhya Pradesh, Andhra Pradesh and Rajasthan has helped IHP contain its business risk and fortified its order book. Brisker
execution of orders along with influx of new distinguished projects – water supply pipeline project from KPCL, combined
water supply scheme from Tamil Nadu Water Supply & Drainage Board, etc - will help in recognition of sturdier revenues that
would enable cumulative revenue growth of 42% in FY18-20e period. The “pass through” clause established in most of its
contacts will help the company to cushion itself from volatility in input prices of steel and cement. Thus, expansion of
operating margins (12.3% vs 11.3% in FY15-17 period) would assist in cumulative post tax earnings growth of spectacular
88.4%.
Array of similar orders, primarily water supply scheme and laying, joining and testing of pipes, would doubtlessly spur
economies of scale and help improve return ratios going forward (see table). Constraint over debt amassment (though largely
short term in nature) will help increase interest coverage ratio to 4.4 as compared to 2.8 in FY15-17 period.
11
11
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Financial Summary – US dollar denominated
million $ FY16 FY17 FY18 FY19e FY20e
Equity Share capital 0.7 1.5 1.5 1.3 1.3
Shareholders' funds 46.2 59.5 66.6 71.7 86.2
Total debt 47.9 41.4 52.6 48.4 51.7
Net fixed assets (incl. CWIP) 10.2 11.0 11.1 11.2 12.3
Investments 1.4 1.5 1.4 1.3 1.3
Net Current assets 31.0 38.3 49.1 54.6 66.3
Total Assets 48.3 60.8 67.0 72.0 86.4
Revenues 143.4 254.0 236.8 230.3 277.4
EBITDA 15.2 31.1 28.6 28.6 34.9
EBDT 8.3 24.3 21.9 22.2 28.1
PBT 6.8 22.8 20.3 20.7 26.4
PAT 4.4 14.8 13.3 13.6 17.3
EPS($) 0.09 0.31 0.28 0.28 0.36
Book value ($) 0.95 1.23 1.37 1.48 1.78
Income statement figures translated at average rates; balance sheet and cash flow at year end rates; projections at current rates
(Rs 72.10/$). All dollar denominated figures are adjusted for extraordinary items.
12
12
CD Equisearch Pvt Ltd
Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance
Disclosure & Disclaimer CD Equisearch Private Limited (hereinafter referred to as ‘CD Equi’) is a Member registered with National Stock Exchange of India Limited,
Bombay Stock Exchange Limited and Metropolitan Stock Exchange of India Limited (Formerly known as MCX Stock Exchange Limited). CD
Equi is also registered as Depository Participant with CDSL and AMFI registered Mutual Fund Advisor. The associates of CD Equi are
engaged in activities relating to NBFC-ND - Financing and Investment, Commodity Broking, Real Estate, etc.
CD Equi is registered under SEBI (Research Analysts) Regulations, 2014 with SEBI Registration no INH300002274. Further, CD Equi hereby
declares that –
• No disciplinary action has been taken against CD Equi by any of the regulatory authorities.
• CD Equi/its associates/research analysts do not have any financial interest/beneficial interest of more than one percent/material
conflict of interest in the subject company(s) (kindly disclose if otherwise).
• CD Equi/its associates/research analysts have not received any compensation from the subject company(s) during the past twelve
months.
• CD Equi/its research analysts has not served as an officer, director or employee of company covered by analysts and has not been
engaged in market making activity of the company covered by analysts.
This document is solely for the personal information of the recipient and must not be singularly used as the basis of any investment
decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
referred to in this document (including the merits and risks involved) and should consult their own advisors to determine the merits and
risks of such an investment.
Reports based on technical and derivative analysis center on studying charts of a stock'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 fundamentals.
The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources
believed to be true but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for
general guidance only. CD Equi or any of its affiliates/group companies shall not be in any way responsible for any loss or damage that may
arise to any person from any inadvertent error in the information contained in this report. CD Equi has not independently verified all the
information contained within this document. Accordingly, we cannot testify nor make any representation or warranty, express or implied,
to the accuracy, contents or data contained within this document.
While, CD Equi endeavors to update on a reasonable basis the information discussed in this material, there may be regulatory compliance or
other reasons that prevent us from doing so.
This document is being supplied to you solely for your information and its contents, information or data may not be reproduced,
redistributed or passed on, directly or indirectly. Neither, CD Equi nor its directors, employees or affiliates shall be liable for any loss or
damage that may arise from or in connection with the use of this information.
CD Equisearch Private Limited (CIN: U67120WB1995PTC071521)
Registered Office: 37, Shakespeare Sarani, 3rd Floor, Kolkata – 700 017; Phone: +91(33) 4488 0000; Fax: +91(33) 2289 2557 Corporate Office: 10,
Vasawani Mansion, 5th Floor, Dinshaw Wachha Road, Churchgate, Mumbai – 400 020. Phone: +91(22) 2283 0652/0653; Fax: +91(22) 2283,
2276 Website: www.cdequi.com; Email: research@cdequi.com
buy: >20% accumulate: >10% to ≤20% hold: ≥-10% to ≤10% reduce: ≥-20% to <-10% sell: <-20%
Exchange Rate Used- Indicative
Rs/$ FY15 FY16 FY17 FY18
Average 61.15 65.46 67.09 64.45
Year end 62.59 66.33 64.84 65.04
All $ values mentioned in the write-up translated at the average rate of the respective quarter/ year as applicable. Projections converted at
current exchange rate. Cumulative dollar figure is the sum of respective yearly dollar value.