IEA Report 12th May 2017

IEA Report
12th May 2017

HEROMOTOCO "NEUTRAL" 12th May 2017
Hero Motocorp is the market leader in the entry segment motorcycle and commands over 50% market share in that segment. The company has
lost 4-5 percent market share in FY17 to Honda Motorcycle, which has grown fiercely in the Indian two wheeler market. Rising commodity prices
and transition from BS-III to BS-IV restricted the company to expand its profitability. The management has stated that the margins will be under
pressure as the full impact of increased commodity prices has not been factored yet. Higher depreciation on Halol plant will lead to further
contraction in profitability as the plants will take at least 6-8 months to ramp up. The uncertainty regarding tax structure under GST will also keep
automobile industry outlook hazy. We expect 320bps deterioration in FY19E RoE. Considering the margin contraction and uncertainty regarding
GST we reduce our target from Rs.3800 to Rs.3575 and change our rating from BUY to NEUTRAL. ................................................................ (
Page : 2-6)
VIJAYA BANK "HOLD" 11th May 2017

We expect NIM to improve further in FY18 to 2.75%. Focus of management is growing retail book going forward hence we expect 8 to 10 percent
credit growth in FY18. Assets quality is likely to continue to improve going forward but we are cautious for the whole scenario of assets quality in
PSU banking. With the Tier 1 ratio at 9.96% and CRAR at 12.73% management plans to Raise Rs 1000 Cr core capital in FY18. With this we expect
RoE and RoA of 11.7% and 0.6% respectively in FY18. We initiated this stock at the price of Rs 48 which has almost doubled till now. The stock is
currently trading at (1.3x/1.2x PV FY17/FY18E) and valuation has got stretched which leaves us with little upside, hence we recommend to partly
book profit on this stock and hold for the rest with the target price of Rs 98. .................................................................. ( Page : 7-10)
GODREJCP "HOLD" 10th May 2017

The company has reported better numbers for Q4FY17. Domestic volume grew handsomely by 5% YoY. EBITDA margin improved by 147 bps YoY
in an inflationary environment. International business EBITDA margin also improved by 150 bps YoY to 19.6%. GODREJCP is present in less
penetrated segment as compared to other FMCG players such as Hair color and Home Insecticide. It gives GODREJCP enough room to grow
further. As far as international business in concern, we expect better revenue growth from Indonesian market going forward as company is
expanding its distribution reach and launching new products and for African business we expect 15% CAGR for next two year led by strong growth
in Strength of Nature(SON). Considering all this we still hold positive view on GODREJCP but stock has run up sharply after result so we presently
recommend `HOLD rating on it. ................................................... ( Page : 11-15)
EICHERMOT "HOLD" 9th May 2017

Eicher Motors is well placed in the domestic two wheeler industry. RE volumes have grown at a 42% CAGR over last 5 years. Management is
expanding itself through only exclusive stores which reflect management's focused approach to make it a premium brand. There are short term
hiccups in the domestic market like GST and Monsoon which may slow down the overall trucking activity in the country, however, the long term
growth story remains intact backed by strong infra-activity in the country and growing exports markets. We expect margins to expand by 160 bps
to 32.5% in FY19. Currently, the stock is trading at 8.0x FY19E P/BV. Earlier we recommended this stock at Rs.24007 for a target price of Rs.26600
and the stock has achieved our recommended target, but considering the future growth potential, we upgrade our target to Rs. 28009 and
maintain HOLD' rating on this stock. ....................................................... ( Page : 16-20)
Housing and Urban Development Corporation Ltd "SUBSCRIBE" 8th May 2017
HUDCO is a wholly-owned Government company with more than 46 years of experience in providing loans for housing and urban infrastructure
projects in India. HUDCOs AUM stands at ~Rs 36800Cr out of which 89% is to state government and their agencies. The loan book of the company
has till date been growing at 7.5% CAGR for last 4 years which appears low considering other listed housing finance company. GNPA of the
company stands at 6.80% while NNPA at 1.51% which is again higher than its listed peers. However the company is expected to benefit hugely
from Pradhan Mantri Awas Yojna under Housing for All by 2022. As the CAR is high at 63.9%, risk of any equity dilution in the near term gets
eliminated.
The company is attractively priced at 1.4 times BV with Return on Equity at 7.6% . We recommend SUBSCRIBE.
.......................................................... (Page : 21-24)
COSMOFILMS "HOLD" 8th May 2017

In continuation with our previously "BUY" recommendation report dated 30th March 2017 ,we have our "HOLD" rating on the stock, with earlier
target price of 490/-. We believe the recently taken up project of BOPET with a capacity of 36000 MT per annum will boost company's sales
growth and protifability to new heights. This new BOPET line will start adding revenues to the topline from Q3FY19 onwards. Change of estimates
in sales and earnings to this effect, will be updated in Q4FY17 & full FY17 earning review report, soon after announcement of quarterly earning by
the company. We recommend "HOLD" on this stock. ................................. ( Page : 25-28)
Narnolia Securities Ltd IEA Edition No.- 1012
INDUSTRY - AUTOMOBILE
BSE Code - 500182
NSE Code - HEROMOTOCO
12-May-17 NIFTY - 9422
Company Data Key Highlights of the Report:

CMP 3463 Rising commodity prices and transition from BS-III to BS-IV restricted the
Target Price 3575 company to expand its profitability and the company reported weakest
Previous Target Price 3800 EBITDA margin in last 8 quarters.
Upside 3% Higher depreciation on Halol plant will lead to further contraction in
52wk Range H/L 3740/2844 profitability as the plants will take at least 6-8 months to ramp up.
Mkt Capital (Rs Cr) 69,171 Hero Motocorp is the market leader in the entry segment motorcyle and
Av. Volume ('000) 22 commands over 50% market share in that segment.The company has lost
4-5 percent market share in FY17 to Honda Motorcycle, which has grown
RoE to drop sharply by 320 bps in FY19 fiercely in the indian two wheeler market.
ROE We expect 320bps deterioration in FY19E RoE. Considering the margin

37% 36% contraction and uncertainty regarding GST we reduce our target from
36% 35%
35% 34% Rs.3800 to Rs.3575 and change our rating from BUY to NEUTRAL.
34%
33% 32%
32% 31%
31%
30%
Financials/Valu FY15 FY16 FY17 FY18E FY19E
29% ation
Net Sales 27,538 28,457 28,585 30,971 33,473
28%
EBITDA 3,497 4,398 4,576 5,206 5,926
EBIT 2,956 3,954 4,074 4,618 5,279
Shareholding patterns % PAT 2,365 3,112 3,546 3,793 4,309
4QFY17 3QFY17 2QFY17 EPS (Rs) 118 156 178 190 216
Promoters 34.6 34.6 34.6 EPS growth (%) 12% 32% 14% 7% 14%
Public 65.4 65.4 65.4 ROE (%) 36% 35% 34% 32% 31%
Total 100.0 100.0 100.0 ROCE (%) 45% 44% 39% 38% 38%
BV 328 442 517 599 692
Stock Performance % P/B (X) 8 7 6 6 5
1Mn 3Mn 1Yr P/E (x) 22 19 19 17 15
Absolute 8.2 7.4 16.9
Rel.to Nifty 6.2 0.3 (2.5) RECENT DEVELOPMENTS:
130
The Halol Plant at Gujarat has started commercial production in 4QFY17.
HEROMOTOCO NIFTY The first phase capacity of Halol plant is 12 lakh units per annum, while
125
120
overall production capacity planned is 18 lakh units. This plant will take
115
care exports also.
110
The company has planned Rs. 2500 crores of capital expenditure to be
105
spent over next two years. This will be towards new product development,
100
phase wise capacity installation & expansion at existing facilities.
95
90 The company expanded its footprint in the international markets by
85 commencing operations in two significant global markets like Argentina
80 and Nigeria.
Jul-16
Sep-16
Feb-17
Jan-17
Dec-16
Jun-16
Aug-16
May-16
May-17
Oct-16
Nov-16
Apr-17
Mar-17
The company has robust pipe line of new products in Scooter and
Premium segment motorcycles. These products will be launched in FY18
& FY19.
NAVEEN KUMAR DUBEY
Naveen.dubey@narnolia.com
Please refer to the Disclaimers at the end of this Report
Narnolia Securities Ltd
Quarterly Performance
Financials 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 YoY % QoQ% FY16 FY17 YoY %
Total Volumes ('000) 1,721 1,745 1,823 1,473 1,622 -6% 10% 6,631 6,664 0%
Realization(Rs./ bike) 43,644 42,391 42,755 43,202 42,639 -2% -1% 42,912 42,895 0%
Net Sales 7,505 7,399 7,796 6,365 6,915 -8% 9% 28,457 28,585 0%
Other Income 117 120 152 132 118 1% -10% 413 522 26%
COGS 4,964 4,965 5,183 4,128 4,736 -5% 15% 19,308 19,091 -1%
Employee Cost 351 336 357 374 328 -7% -12% 1,339 1,432 7%
Other Expenses 1,001 867 887 783 893 -11% 14% 3,412 3,486 2%
EBITDA 1,189 1,230 1,369 1,080 958 -19% -11% 4,398 4,576 4%
Depreciation 115 115 119 125 135 18% 8% 443 502 13%
Interest 1 2 2 2 1 21% -3% 15 27 87%
PBT 1,190 1,234 1,400 1,085 939 -21% -13% 4,353 4,568 5%
Tax 357 351 396 313 221 -38% -29% 1,275 1,339 5%
PAT 833 883 1,004 772 718 -14% -7% 3,112 3,546 14%
Volume de-growth of 6% YoY, realisations declined by 2% YoY
Hero Motocorp reported 8%YoY decline in the net sales in 4QFY17. Total sales volumes contracted
by 6%YoY and Realization also declined by 2%YoY.
Reduction in the total sales volumes was the after effect of demonetization during the 3QFY17. 2
Wheeler sector was one of the most affected sectors due to currency ban. The company witnessed
slow recovery during January and February months in the rural segment, where Hero has more
than 50% exposure. 2 Wheeler sales increased in March on account of destocking of BS-III
inventory.
Heavy discounts of up to Rs.10000 per vehicle because of higher BS-III inventory resulted in lower
realization for the quarter.
EBITDA declined by 19% YoY to Rs.958 crore in 4QFY17 due to increased commodity prices and
higher other expenses.
Depreciation for the quarter stood at Rs.135 crore, higher 18%YoY because of the production at
Halol Plant has started in 4QFY17.
Profit after tax also declined by 14% YoY to Rs.718 crore during the quarter.
Volume trend Realisation trend
Two wheeler YoY Growth Realisation (Rs./vehicle) YoY Growth
2,000,000 16% 20% 44,000 7%

1,800,000 6%
15% 43,500
6%
4% 5%
1,600,000 9%
1,400,000 6% 10% 3% 4%
1,200,000 3% 43,000 3%
5% 1%
1,000,000 2%
-4% 0% 0% 0%
800,000 -13% 42,500 -2% 1%
1,473,211
-6% -2%
1,645,867
-7%
1,574,861
1,690,354
1,721,240
1,745,389
1,823,498
1,621,805
600,000 -5% 0%
43,414
43,155
43,644
42,391
43,202
42,639
42,259
42,755
400,000 42,000 -1%

200,000 -10% -2%
- -15% 41,500 -3%

EBITDA Margins at 13.8% weakest in last 8 quarters
Margin % 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 YoY(+/-) QoQ(+/-) FY16 FY17 YoY(+/-)
Gross Margin 34% 33% 34% 35% 32% (0.02) -0.04 32% 33% 0.01
EBITDA Margin 16% 17% 18% 17% 14% (0.02) -0.03 15% 16% 0.01
PAT Margin 11% 12% 13% 12% 10% (0.01) -0.02 11% 12% 0.01
Gross Margin contracted by 230 bps YoY to 32% due to higher commodity prices. Transition from BS-
III to BS-IV has also put the margins under pressure. Full impact of increased commodity prices have
not yet factored in 4QFY17 results and thus margins will also be under pressure in 1QFY18.
EBITDA Margin declined by 200 bps YoY to 13.8% in 4QFY17 impacted by higher other expenses.
Lower tax expenses during the quarter supported PAT and restricted the further decline in the PAT
Margins.
EBITDA and EBITDA Margin trend PAT and PAT Margin trend
EBITDA (Rs. Crore) EBITDA Margin PAT (Rs. Crore) PAT Margin
1,200 13% 14%

1,600 18% 17%
20% 12% 12%
17% 11% 11% 11%
16% 16% 18% 11% 12%
1,400 15% 16% 1,000 10%
14% 16%
1,200 10%
14% 800
1,000 12% 8%
800 10% 600
6%
600 8% 400
6% 4%
400
1,004
4%
1,048
1,083
1,131
1,189
1,080
1,230
1,369
200
750
772
793
833
883
772
718
2%
958
200 2%
- 0% - 0%
Concall Highlights:
High single digit growth for industry in FY18.
Double digit growth for Hero in FY18.
EBITDA Margin would be in the range of 14-15%.
There will be cost pressure in 1QFY18 also.
Advertising & Promotion expenses will be 2.5% of sales in FY18.
Depreciation will be high because of commencement of production in Halol Plant.
Scooter segment growth will be higher than industry.
Rural market is expected to post good growth backed by good monsoon and marriage season.
Capex guidance of Rs.2500 crore to be spent on R&D (new product development) and Andhra plant.
Inventory level stood at 5-6 weeks.
The tax benefit for plants in Rajasthan and Gujarat will last for 7 years; and the benefit is restricted to
the extent of investment
Management expects benefit from LEAP program to be around 50-60 bps and additional 25-30 bps
from other initiatives.
Export market outlook remain sluggisg for next couple of months.
The management is also focusing on developing electric vehicles considering the government focus
towards Mission Electric by 2020.

Investment Arguments:
Margins to remain under pressure- The management has explained that the company has not yet fully
factored the increased RM cost. Hero Motocorp took the price hike in the range of Rs.500-2000 which was
not sufficient to net off the impact of higher commodity prices. So we expect that 1QFY18 will also be under
pressure on margin front.
Higher Depreciation may affect the bottom-line- The commercial production at Halol plant has started in
4QFY17. Considering the demand scenario we expect that it will take at least 6-8 months to ramp up and till
then the company has to incur higher other expenses and depreciation on the plant.
Uncertainty regarding tax regime- GST will come in effect from 1st July 2017 and the tax rates are still not
certain which keeps the auto industry to on its toes. All the auto manufacturers will refrain from keeping
higher inventory with them. The meeting has been scheduled on 19th May to decide the tax rates.
Rural Demand to drive growth- Hero Motocorp has more than 55% exposure in rural segment.
Expectation of good monsoon in the current fiscal may drive the demand going ahead. Marriage season in
the North region will be key growth driver for the company in FY18.
New product launch in the scooter and premium segment- The company has huge capex plan of
Rs.2500 crore over next two years. The launches will be in the fast growing scooter segment and premium
segment motorcycles. Hero Motorcorp has very minimal presence in the premium segment where peers like
Bajaj Auto, TVS Motors and Yamaha has captured more than 80% market share.
Trend in Segment Mix Share of Scooters & 125 cc segment increasing gardually
Economy Executive 100 Executive 125

Motorcycles Scooters
Premium Scooters
100% 90% 89% 88% 88%
84% 86% 86%
90% 84% 120%
80% 100% 9% 10% 15% 16% 12% 13% 12% 12%
70% 2% 2% 2% 2% 2% 1%
80% 11% 12% 3% 1% 13% 11% 13%
60% 10% 11% 13%
50% 60%
40% 61% 58% 54% 52% 53% 51% 52% 51%
40%
30%
16% 16% 14% 14%
20% 10% 11% 13% 12% 20%
17% 18% 18% 20% 20% 21% 23% 23%
10% 0%
0%
View & Valuation

Hero Motocorp is the market leader in the entry segment motorcycle and commands over 50% market
share in that segment. The company has lost 4-5 percent market share in FY17 to Honda Motorcycle,
which has grown fiercely in the Indian two wheeler market. Rising commodity prices and transition
from BS-III to BS-IV restricted the company to expand its profitability. The management has stated that
the margins will be under pressure as the full impact of increased commodity prices has not been
factored yet. Higher depreciation on Halol plant will lead to further contraction in profitability as the
plants will take at least 6-8 months to ramp up. The uncertainty regarding tax structure under GST will
also keep automobile industry outlook hazy. We expect 320bps deterioration in FY19E RoE.
Considering the margin contraction and uncertainty regarding GST we reduce our target from Rs.3800
to Rs.3575 and change our rating from BUY to NEUTRAL.

Financials Snap Shot
Income Statement Rs in Crores Key Ratios
Y/E March FY16 FY17 FY18E FY19E Y/E March FY16 FY17 FY18E FY19E
Revenue from Operation 28,457 28,585 30,971 33,473 ROE 35% 34% 32% 31%
Change (%) 3% 0% 8% 8% ROCE 44% 39% 38% 38%
Other Operating Income Asset Turnover 2.2 1.9 1.8 1.7
EBITDA 4,398 4,576 5,206 5,926 Debtor Days 16.4 19.8 19.8 19.8
Change (%) 26% 4% 14% 14% Inventory Days 9.8 9.0 9.0 9.0
Margin (%) 15% 16% 17% 18% Payable Days 34.3 41.7 41.7 41.7
Dep & Amortization 443 502 588 647 Interest Coverage 270.7 149.3 171.1 197.8
EBIT 3,954 4,074 4,618 5,279 P/E 18.9 18.6 17.3 15.3
Interest & other finance cost 15 27 27 27 Price / Book Value 6.7 6.4 5.5 4.8
Other Income 413 522 697 825 EV/EBITDA 13.4 14.4 12.7 11.1
EBT 4,353 4,568 5,288 6,078 FCF per Share 5,504 6,095 5,749 6,203
Exceptional Item - (262) - - Dividend Yield 2.4% 2.6% 2.8% 3.1%
Tax 1,275 1,339 1,550 1,823
Minority Int & P/L share of Ass. 34 55 55 55 Assumptions
Reported PAT 3,112 3,546 3,793 4,309 Y/E March FY16 FY17 FY18E FY19E
Adjusted PAT 3,112 3,546 3,793 4,309 Volume ('000) 6,631 6,664 7,174 7,773
Change (%) 32% 14% 7% 14% Volume Growth 0% 0% 8% 8%
Margin(%) 11% 12% 12% 13% Realization(Rs./vehicle) 42,912 42,895 43,169 43,061
Realization Growth 3% 0% 1% 0%
Capex(Rs crore) 1,476 1,432 1,250 1,250
Balance Sheet Rs in Crores Cash Flow Statement Rs in Crores

Y/E March FY16 FY17 FY18E FY19E Y/E March FY16 FY17E FY18E FY19E
Share Capital 40 40 40 40 PBT 4,312 4,568 5,288 6,078
Reserves 8,794 10,276 11,914 13,776 (inc)/Dec in Working Capital 4,508 5,570 6,290 6,806
Networth 8,834 10,316 11,954 13,816 Non Cash Op Exp 447 502 588 647
Debt 230.04 248.0 245.3 242.6 Interest Paid (+) 12 27 27 27
Other Non Current Liab Tax Paid (1,104) (1,339) (1,550) (1,823)
Total Capital Employed 9,064 10,563 12,199 14,058 others (260) - - -
Net Fixed Assets (incl CWIP) 4,437 5,180 5,529 6,013 CF from Op. Activities 3,796 4,850 4,813 5,072
Non Current Investments 1,030 1,522 2,730 2,804 (inc)/Dec in FA & CWIP (1,708) (1,245) (936) (1,131)
Other Non Current Assets 848 658 658 658 Free Cashflow 2,088 3,605 3,876 3,941
Non Current Assets 6,592 7,741 8,966 9,524 (Pur)/Sale of Investment (549) - - -
Inventory 762 709 768 830 others 169 (1,565) (1,813) (1,469)
Debtors 1,282 1,552 1,681 1,817 CF from Inv. Activities (2,286) (2,810) (2,749) (2,600)
Cash & Bank 75 74 75 70 inc/(dec) in NW
Other Current Assets 562 524 568 613 inc/(dec) in Debt 132 18 (3) (3)
Current Assets 6,303 7,571 8,290 9,925 Interest Paid (11) (27) (27) (27)
Creditors 2,675 3,266 3,539 3,825 Dividend Paid (inc tax) (1,682) (2,014) (2,155) (2,448)
Provisions 98 118 114 124 others 133 18 (3) (3)
Other Current Liabilities 506 457 495 535 CF from Fin. Activities (1,561) (2,024) (2,184) (2,477)
Curr Liabilities 3,487 4,137 4,437 4,766 Inc(Dec) in Cash (50) 16 (121) (5)
Net Current Assets 2,816 3,434 3,852 5,160 Add: Opening Balance 155 75 74 75
Total Assets 12,896 15,312 17,255 19,449 Closing Balance 104 74 75 70

INDUSTRY - BANKING
BSE Code - 532401
NSE Code - VIJAYABANK
11-May-17 NIFTY - 9407
Company Data Key Highlights of the report:

CMP 93 Vijaya bank continues to report healthy results amid dismal numbers among
Target Price 98 its public peer banks.
Previous Target Price Credit growth has shown positive sign with growth of 6% YoY on the back of
Upside 6% strong retail credit growth.
Change from Previous Vijaya bank has lowest stressed assets among all public sector banks and
52wk Range H/L 97/29 has declined for consecutive two quarters. However we remain extremely
Mkt Capital (Rs Cr) 9254 cautious on assets quality front for PSU banks.
Av. Volume (,000) 823 With the less stress assets on balance sheet margins and profitability has
Share Holding Pattern % continuously improved for vijaya bank.
4QFY17 3QFY17 2QFY17 We initiated this stock at the price of Rs 48 which has almost doubled
Promoters 70.3 70.3 70.3 till now. The stock is currently trading at (1.3x/1.2x PV FY17/FY18E) and
DII 14.5 14.5 14.7 valuation has got stretched which leaves us with little upside, hence we
FII 2.4 2.4 3.2 recommend to partly book profit on this stock and hold for the rest with
12.9 12.8 11.8
the target price of Rs 98.
Others
Vijaya bank is trading at its higher Financials/Valuation FY15 FY16 FY17 FY18E FY19E
range of P/B NII 2,292 2,761 3,506 4,054 4,701
1.20
PPP 1,912 2,086 2,737 2,784 3,127
1.00
PAT 439 382 750 904 1,338
0.80 NIM % 1.8 2.1 2.5 2.7 2.8
0.60 EPS (Rs) 5.1 4.1 7.5 8.2 12.2
0.40 EPS growth (%) 26.4% -20.0% 83.5% 9.5% 48.0%
0.20
ROE (%) 7.5 6.1 11.1 11.7 15.0
ROA (%) 0.3 0.3 0.5 0.6 0.8
-
BV 69 70 70 77 86
4QFY16
1QFY14
2QFY14
3QFY14
4QFY14
1QFY15
2QFY15
3QFY15
4QFY15
1QFY16
2QFY16
3QFY16
1QFY17
2QFY17
3QFY17
4QFY17
FY07
FY08
FY10
FY11
FY12
FY13
FY09
P/B (X) 0.7 0.4 1.0 1.2 1.1

Stock Performance % P/E (x) 9.4 7.7 9.2 11.3 7.6
1Mn 1Yr YTD
Absolute 29.8 194.1 97.1 Recent Development : Key Highlights of Result Update
Rel.to Nifty 27.9 174.5 82.1 Vijaya bank continues to report healthy performance in 4Q FY17 as per our
240
expectation.
VIJAYABANK NIFTY
220
PAT increased by 3 times to Rs 204 Cr in 4Q FY17.
200
180
NIM improved to 3.10% from 2.27% on 4Q FY16.
160 Advances grew by 6.3% YoY on the back of healthy growth in retail
140 advances.
120
100
Assets quality has further improved on sequential basis with GNPA at 6.59%
80
against 6.98%
CASA ratio remained healthy at 28% against 23% a year back.
With the Tier 1 ratio at 9.96% and CRAR at 12.73% management plans to
DEEPAK KUMAR Raise Rs 1000 Cr core capital in FY18.
Deepak.kumar@narnolia.com
Interest Inc. 2,956 3,060 3,128 3,137 3,055 3.3% -2.6% 12,084 12,379 2.4%
Robust NII Interest Exp. 2,287 2,277 2,300 2,231 2,065 -9.7% -7.4% 9,323 8,873 -4.8%
growth on the NII 668 783 828 906 989 48.0% 9.2% 2,761 3,506 27.0%
back of NIM Other Income 273 235 388 577 450 65.0% -22.0% 874 1,651 89.0%
expansion.
Total Income 941 1,018 1,216 1,484 1,440 53.0% -3.0% 3,635 5,158 41.9%
Ope Exp. 627 559 645 795 737 17.5% -7.4% 2,086 2,737 31.2%
PPP 314 459 571 688 703 123.7% 2.1% 1,549 2,421 56.3%
Provisions 653 268 390 417 432 -33.9% 3.6% 1,391 1,507 8.4%
PBT (339) 191 181 271 271 -180.0% -0.2% 158 914 477.5%
Tax (411) 29 27 41 67 -116.3% 62.7% (223) 164 -173.4%
Net Profit 72 162 155 230 204 183.9% -11.4% 382 750 96.6%
Strong profitability continues in 4Q FY17.

Vijaya bank continues to report healthy performance in 4Q FY17 as per our expectation. PAT almost
increased by 3 times on the back of lower PAT base in 4Q FY16.
NII grew by robust rate of 48% YoY backed by NIM expansion.
Other income grew by 65% YoY backed by heavy treasury gain which increased by 14x YoY. However
fee income also remained healthy and registered 99% growth YoY.
Operating expenses grew by 17% YoY which led to decline in C/I ratio to 51% from 53.4% on
sequential basis.
Provisions declined by 34% YoY on the back of stable assets quality performance.
NIM improved to 3.10% from 2.27% on 4Q FY16. Cost of fund declined by 134 bps to 5.43% mainly
benefitting from improved CASA ratio due to demonetization. Yield on earning assets decreased to
8.03% against 8.77% on 4Q FY17.
Profitability Metrix 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 YoY(+/-) QoQ(+/-) FY16 FY17 YoY %
C/I Ratio % 66.6 54.9 53.1 53.6 51.2 -15.44 -2.44 57.4 53.1 -4.33
Cost to Empl. Cost/ Tot. Exp. % 58.5 61.0 63.8 64.4 65.6 7.02 1.20 59.8 63.9 4.09
Income Other Exp/Tot. Exp.% 41.5 39.0 36.2 35.6 34.4 -7.02 -1.20 40.2 36.1 -4.09
remained at
Provision/PPP % 207.8 58.4 68.3 60.6 61.5 -146.4 0.89 89.8 62.2 -27.55
higher side. A
Tax Rate % 121.2 15.3 14.6 15.2 24.7 -96.46 9.56 -141.1 17.9 159.03
lot of scope
form Int Exp./Int Inc. (%) 77.4 74.4 73.5 71.1 67.6 -9.78 -3.50 77.2 71.7 -5.48
improvement. Other Inc./Net Inc. % 29.0 23.1 31.9 38.9 31.3 2.28 -7.64 24.0 32.0 7.97
PAT/ Net Income % 7.6 15.9 12.7 15.5 14.2 6.54 -1.35 10.5 14.6 4.05
PAT Growth % -27.3 13.4 34.1 337.7 183.9 211.2 -153.8 -13.1 96.6 109.67
NII Growth % (YoY) 6.9 18.2 19.5 22.9 48.0 41.16 25.17 20.4 27.0 6.57
Operating Profit Growth 0.0 16.8 43.1 55.5 123.7 123.73 68.24 23.0 56.3 33.30
YoY
RoE %
% 6.1 9.8 9.1 13.2 11.6 5.47 -1.60 6.1 11.1 4.97
RoA % 0.3 0.5 0.4 0.6 0.5 0.23 -0.08 0.3 0.5 0.25

Consecutive Improvement in Non-performing assets.
Assets quality has further improved on sequential basis with GNPA at 6.59% against 6.98% and
NNPA at 4.36% against 4.74%.
However slippages increased significantly during this quarter to Rs 713 Cr against Rs 200 in 3Q FY17.
Management highlighted that slippages were mostly from retail and MSME accounts (Demonetization)
which was not recognized in 3Q FY17 as per dispensation scheme of RBI.
Recoveries & Up-gradation was Rs 213 Cr against Rs 172 Cr.

PCR has increased to 58% against 55% on sequential basis.
Restructured assets declined to Rs 1524 Cr against 1969 Cr sequentially.
Healthy Retail advances and CASA growth.

Advances grew by 6.3% YoY on the back of healthy growth in retail advances.
Retail advance grew by 24.3% YoY, agri portfolio increased by 13.5% YoY whereas MSME advances
grew by 6.7% YoY.
Under the retail advances housing loan grew by 29% YoY. Retail advances constitute 30% of the loan
portfolio and management is focused to increase share of retail advances going forward.
Total deposits grew by 6% YoY whereas CASA deposit registered healthy growth of 28% YoY.
CASA ratio remained healthy at 28% against 23% a year back but it declined marginally by 60 bps
sequentially. Under CASA both current and saving deposits grew by 28% YoY.
Concall Highlights :
Slippages were due to demonetization which got deferment during 3Q FY17 on account of
dispensation scheme of RBI. However management said that they saw good recovery in MSME
accounts from mid of April. There was only one large account from S4A which slipped to the tune of
Rs 60 to 70 Cr.
Steel and Iron advances is Rs3711 Cr and NPA in this Rs 2000 Cr which constitute 31% of total
GNPA. Engineering constitute 8.3% of GNPA, Power is 9.65%, textile is 4.8%, Road is 5.7% of total
GNPA.
Expect 9%-10% credit growth on the back of retail, agri and MSME sector in FY18.NIM target is 2.8%-
3%. Expect to cross PCR of 65% in FY18.
Management expects slippages run rate of Rs 250-300 Cr per quarter in FY18.
S4A exposure is Rs 836 Cr, SDR is Rs 222 Cr (4 a/c) of which Rs 192 is NPA, 5/25 is Rs 1972 Cr of
which Rs 982 Cr is already NPA.
One account to the tune of Rs 400 Cr from electronic company is showing stress.
Restructured book reduced due to conversion of discom exposure of Rs 400 Cr from Tamil Nadu and
Telengana.
View and Valuation
Focus of management on retail banking has helped the operating profitability to improve significantly.
The balance sheet has tilted towards more on retail banking both on assets side as well as liability
side. Focus on CASA deposits and shedding the bulk deposits has helped the cost of fund to decline
significantly. We expect NIM to improve further in FY18 to 2.75%. Focus of management is growing
retail book going forward hence we expect 8 to 10 percent credit growth in FY18. Assets quality is
likely to continue to improve going forward but we are cautious for the whole scenario of assets quality
in PSU banking. With the Tier 1 ratio at 9.96% and CRAR at 12.73% management plans to Raise Rs
1000 Cr core capital in FY18. With this we expect RoE and RoA of 11.7% and 0.6% respectively in
FY18.
We initiated this stock at the price of Rs 48 which has almost doubled till now. The stock is
currently trading at (1.3x/1.2x PV FY17/FY18E) and valuation has got stretched which leaves us
with little upside, hence we recommend to partly book profit on this stock and hold for the rest
with the target price of Rs 98.
Non-Performing Assets
4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 YoY(+/-) QoQ(+/-) FY16 FY17 YoY %
GNPA (Rs) 6,027 6,589 6,490 6,305 6,382 5.9% 1.2% 6,027 6,382 5.9%
GNPA % 6.6 7.3 7.1 7.0 6.6 -0.05 -0.39 6.6 6.6 -0.05
NNPA (Rs) 4,277 4,793 4,587 4,182 4,118 -3.7% -1.5% 4,277 4,118 -3.7%
NNPA % 4.8 5.4 5.1 4.7 4.4 -0.45 -0.38 4.8 4.4 -0.45
Slippages (Rs) 3,016 1,244 736 200 713 -76.4% 256.5% 5,836 2,893 -50.4%
Restructured Ast.(Rs) 2,155 9,670 2,285 1,969 1,524 -631.00 -445.00 2,155 1,524 -631.00
PCR % 50.1 48.6 51.3 55.4 58.2 8.07 2.71 50.1 58.2 8.07
Advances Performance
4QFY15 1QFY16 2QFY16 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17
Gross Adv. (Rs in Cr) 87,692 84,800 87,026 89,696 90,765 90,199 91,821 90,290 96,821
Adv. Growth YoY % 6.4 10.0 10.8 13.3 3.5 6.4 5.5 0.7 6.7
>> Growth QoQ % 10.8 -3.3 2.6 3.1 1.2 -0.6 1.8 -1.7 7.2
Deposits Performance
4QFY15 1QFY16 2QFY16 3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17
Deposits (Rs in Cr) 126343 127640 123286 125475 125441 120477 127785 128299 133012
Growth YoY % 1.6 7.6 0.1 1.1 -0.7 -5.6 3.6 2.3 6.0
>> Growth QoQ % 1.8 1.0 -3.4 1.8 0.0 -4.0 6.1 0.4 3.7
CASA (Rs) 25,721 24,285 25,311 25,992 29,125 27,975 28,953 36,816 37,373
>>CASA Growth YoY % 12.5 6.9 8.4 9.8 13.2 15.2 14.4 41.6 28.3
>> Growth QoQ % 8.7 -5.6 4.2 2.7 12.1 -3.9 3.5 27.2 1.5
CASA % 20.4 19.0 20.5 20.7 23.2 23.2 22.7 28.7 28.1
CA % 5.3 4.2 4.6 4.9 5.3 5.0 4.6 6.3 6.4
SA % 15.1 14.8 15.9 15.9 17.9 18.2 18.0 22.4 21.7
Credit Deposit Ratio 69.4 66.4 70.6 71.5 72.4 74.9 71.9 70.4 72.8
Gross Adv. (Rs in Cr) Adv. Growth YoY % GNPA % NNPA %
98,000 16.0 8 7.31

7.07 6.98
96,000 7 6.64 6.59
14.0
94,000
12.0 6 5.42
92,000 5.10
4.81 4.74
10.0 5 4.32 4.36
90,000 3.98
88,000 8.0 4 3.39
2.78 2.84 2.98
86,000 6.0 3 2.45
84,000 1.92
4.0 2
82,000
2.0 1
80,000
78,000 0.0 0

Narnolia Securities
Ltd
INDUSTRY - Con. Staples
BSE Code - 532424
NSE Code - GODREJCP
10-May-17 NIFTY - 9352

CMP 1929 GODREJCP's Q4FY17 numbers are better than our expectation. Revenue
Target Price HOLD
for Q4FY17 grew by 13%YoY to Rs 2489 cr (Vs expectation of Rs 2473
cr).
Previous Target Price Surprised us on margin front. Gross margin improved by 282 bps YoY to
Upside 58.5% (Vs expectation of 57%).EBITDA margin improved by 147 bps YoY
52wk Range H/L 1956/1286 to 22.1%(Vs expectation of 20%).
Mkt Capital (Rs Cr) 65,710 Domestic volume for this quarter grew by 5%.
Av. Volume (,000) 166 We expect better growth led by GST and see similar margin or
improvement in margin going forward as indicated by management. On
RoE & ROCE International business front we expect African business to grow at 15%
CAGR for next two year backed by strong growth in SON . We still hold
ROE ROCE
positive view on GODREJCP but as stock has run up sharply after result
35%
so we presently recommend `HOLD rating on it.
30% 25% 24% 23%
25% 21%
19%
20% 25%
22% 22%
15% 20% 21%
10%
5% ation
Net Sales 8,276 8,753 9,609 10,553 12,011
0% EBITDA 1,365 1,636 1,913 2,119 2,291
FY15 FY16 FY17 FY18E FY19E
EBIT 1,275 1,535 1,772 1,954 2,131
Shareholding patterns % PAT 907 828 1,304 1,483 1,649
4QFY17 3QFY17 2QFY17 EPS (Rs) 27 24 38 44 48
Promoters 63.3 63.3 63.3 EPS growth (%) 19% -9% 58% 14% 11%
Public 36.7 36.7 36.7 ROE (%) 21% 19% 25% 24% 23%
Total 100.0 100.0 100.0 ROCE (%) 20% 22% 21% 22% 25%
BV 127 125 156 184 208
Stock Performance % P/B (X) 15.2 15.4 12.4 10.5 9.3
1Mn 3Mn 1Yr P/E (x) 72.4 79.4 50.4 44.3 39.8
Absolute 13.6 23.4 45.5
Rel.to Nifty 12.3 17.2 25.1 Domestic business segmental growth:
Domestic Household Insecticides (HI) business grew by 4% YoY to Rs
150 GODREJCP NIFTY 665 cr impacted by erratic weather in March especially in North India.
140
Hair colour grew handsomely by 13% YoY led by double digit volume
130 growth as compared to decline of 2% in previous quarter. Godrej Expert
120 Rich Crme reaches highest ever market share on exit basis.
110
Soap business performance is better than expectation, grew by 9% YoY
100 to Rs 358 cr led by mid-single digit volume growth.
90
The company launched HIT Gel Stick with a price point of Rs 30 in this
80 quarter.
RAJEEV ANAND
rajeev.anand@narnolia.com
Net Sales 2,207 2,123 2,439 2,486 2,489 13% 0% 8,753 9,609 10%
Other Income 11 14 17 19 26 145% 36% 84 60 -29%
COGS 979 982 1,059 1,057 1,034 6% -2% 3,867 4,133 7%
Ad & P Expenses 154 168 203 192 155 1% -19%
Employee Cost 229 249 241 256 247 8% -3% 944 988 5%
Other Expenses 313 343 391 381 403 29% 6% 1,977 2,234 13%
EBITDA 456 381 466 517 551 21% 7% 1,636 1,913 17%
Depreciation 28 33 36 36 37 30% 2% 101 142 41%
Interest 25 33 35 40 38 50% -4% 119 145 22%
PBT 418 330 412 447 497 19% 11% 1,500 1,686 12%
Tax 102 75 91 99 115 12% 16% 336 379 13%
PAT 125 244 318 352 390 212% 11% 828 1,304 58%
Better revenue growth led by better domestic business performance

Gross margin
improved by GODREJCP has reported Q4FY17 result better than our expectation. Revenue for Q4FY17 grew by
13%YoY to Rs 2489 cr whereas our expectation was Rs 2473 cr.
282 bps YoY in
Q4FY17. Surprised us at margin front. Gross margin improved by 282 bps YoY to 58.5% (Vs expectation of
57%).EBITDA margin improved by 147 bps YoY to 22.1%(Vs expectation of 20%).
Domestic volume for this quarter grew by 5% better than other FMCG players DABUR (2.4%) and
EMAMILTD(3%).
International business delivered 6% constant currency (CC) sales growth mostly driven by Africa
and Latin America in Q4FY17.
International business EBITDA margin improved by 150 bps YoY to 19.6%.
Indonesia business remained flat in CC term with Rs 389 cr revenue (Vs expectation of Rs
402 cr) in Q4FY17.
PAT without exceptional grew by 22% YoY to Rs 390 cr in Q4FY17 and for full year PAT grew by
58% to Rs 1304 cr.
3000 450 International Business Revenue(in cr.)

Sales(in cr) PAT(in cr)
400
390 1400
2500 368
352 350
1200
318
2000 300
1000
264 266
244 250
1500 235 800
222
200
600
1000 143 150
117 125 400
100
500
1029
1013
1018
1028
1086
1120
1220
1173
1078
200
1889
2060
2236
2092
1988
2197
2286
2207
2123
2439
2486
2489
889
910
920
50
0 0 0

Gross Margin 55.7% 53.8% 56.6% 57.5% 58.5% 2.8% 1.0% 55.8% 57.0% 1.2%
EBITDA Margin 20.7% 17.9% 19.1% 20.8% 22.1% 1.5% 1.3% 18.7% 19.9% 1.2%
PAT Margin 5.7% 11.5% 13.0% 14.2% 15.7% 10.0% 1.5% 9.5% 13.6% 4.1%
Gross margin for this quarter improved by 282 bps YoY to 58.5% led by lower input prices, product
mix and price hike. On yearly basis gross margin improved by 117 bps to 57%.
EBITDA margin improved by 147 bps YoY to 22.1% led by 282 bps YoY decline in COGS,76 bps YoY
decline in A&P expense and 47 bps YoY decline in employee expenses in Q4FY17 whereas other
expenses went up by 202 bps YoY.
PAT margin remained 15.7%in Q4FY17 as compared to 5.7% in Q4FY16 due to onetime exceptional
item loss of Rs 189 cr in Q4FY16.
Domestic Soap Revenue growth YoY Segments Penetration
Domestic Soap Revenue growth YoY
20% Penetration
15%
15% 13% 13% 120%
11% 100%
9% 100%
10%
3% 80%
5% 2% 2%
1%
60% 48%
0% 38%
-6% -6% 40%
-5%
-10% 20%
-10%
0%
-15% Hair colour Household Soap
Insecticides(HI)
Make balance
between Concall Highlights(Q4FY17):
capital The company will maintain margin going forward. Try to improve it further.
allocation and
Focus to improve ROCE going forward. The company will make balance between capital
Div. Payout. allocation and Dividend payout going forward.
Confident of strong growth in medium to long term .
The company has seen recovery in consumer demand in Q4FY17.
Indonesian business: competitive intensity is decreasing in insecticide business. Expect better
growth going forward. Non insecticide business grew by 9% inQ4FY17. Insecticide business
maintained market share.
For the full year working capital has been reduced. The company sees it going down further.
The company launched HIT Gel Stick with a price point of Rs 30 in this quarter.
Domestic Soap business: The Company has initiated selective price increases in soap
portfolio and is scaling back consumer and trade offers.
The company is ready to leverage acquisition of Strength of Nature to build Wet Hair Care
platform in Africa.
European business: Overall demand environment remains challenging. Adjusted EBITDA
margins increased by 590 bps YoY led by judicious marketing investments and one-time
reversal of A&P provisions in Q4FY17.

Innovation and new product launches: The Company gets 25% to 40% of sales growth from launch
of new products historically. Going forward, the company will maintain innovation, launch new
products, intensify introduction on Lower Unit Pack (LUP) which will deliver better growth going
forward.
Lower penetration gives opportunity: GODREJCP is present in less penetrated segment as

compared to other FMCG players like Hair Colour(38%) and HI(48%). It will give it enough room to
grow further.
Relatively less impacted by Patanjali: If we see our FMCG basket, GODREJCP has minimum
overlap of products with Patanjali than any other players. Hence we expect very less impact on the
volume of GODREJCP due to expansion of Patanjali.
Expectation of better revenue from Indonesian market: Indonesian market contributes approx.
17% of companys revenue. We expect it to improve going forward as company has plans to launch
several hair care and personal care products in Indonesian market in next 6-12 months which will
improve companys volume going forward. Secondly company is planning to ramp up its distribution
reach to double in next 3-5 year which will translate into better volume growth from Indonesia going
forward.
African business (Potential growth driver): African business grew by 19% YoY in constant currency
(CC) terms and 54%YoY including Strength of Nature in Q3FY17. We expect similar growth in
Q4FY17.Although African business is facing some currency headwinds but by localizing production
facility and increasing prices company is expected to counter it.Going forward management sees
continuous margin improvement from African business in next 3-5 years.
Indonesian Market Constant Currency(CC) growth Africa Constant Currency(CC) growth

Indonesian Market (CC) growth YoY Africa (CC) growth YoY
25% 75%
80%
21%
70% 61%
20% 54%
19% 60% 52%
50%
15% 15% 36%
13% 40% 32% 33%
26%
30% 23%
10%
15% 16%
8% 20% 12%
7%
6%
5% 10%
3% 3%
0%
0% 0% 0%
-2%
-5%
View & Valuation

The company has reported better numbers for Q4FY17. Domestic volume grew handsomely by 5%
YoY. EBITDA margin improved by 147 bps YoY in an inflationary environment. International business
EBITDA margin also improved by 150 bps YoY to 19.6%. Going forward management indicated that
they will maintain margin and also try to improve it. GODREJCP is present in less penetrated segment
as compared to other FMCG players such as Hair color and Home Insecticide. It gives GODREJCP
enough room to grow further. As far as international business in concern, we expect better revenue
growth from Indonesian market going forward as company is expanding its distribution reach and
launching new products and for African business we expect 15% CAGR for next two year led by strong
growth in Strength of Nature(SON). Considering all this we still hold positive view on GODREJCP but
stock has run up sharply after result so we presently recommend `HOLD rating on it.

Change (%) 6% 10% 10% 14% ROCE 22% 21% 22% 25%
Margin (%) 19% 20% 20% 19% Payable Days 62 65 65 65
EBIT 1,535 1,772 1,954 2,131 P/E 44 43 38 34
Other Income 84 60 64 77 EV/EBITDA 32 30 27 25
EBT 1,500 1,686 1,917 2,131 FCF per Share 19 48 47 50
Exceptional Item (334) 0 - - Dividend Yield 0.4% 0.9% 1.0% 1.2%
Tax 336 379 431 479
Reported PAT 828 1,304 1,483 1,649 Y/E March FY16 FY17 FY18E FY19E
Adjusted PAT 1,086 1,304 1,483 1,649 Volume Growth(domestic) 10% 4% 7% 12%
Change (%) 18% 20% 14% 11% Realization Growth(domestic) -1% 1% 5% 5%
Margin(%) 12% 14% 14% 14%

Reserves 4,233 5,268 6,216 7,054 (inc)/Dec in Working Capital (482) 293 (31) (49)
Debt 2631 3341 2441 1541 Interest Paid (+) 100 145 101 77
Other Non Current Liab 313 1,238 327 327 Tax Paid (336) (379) (431) (479)
Total Capital Employed 6,898 8,643 8,691 8,629 others (41) - - -
Net Fixed Assets (incl CWIP) 1,831 3,524 3,453 3,364 CF from Op. Activities 839 1,873 1,766 1,836
Non Current Investments - - - - (inc)/Dec in FA & CWIP (208) (237) (173) (127)
Other Non Current Assets 4,339 4,969 4,969 4,969 Free Cashflow 631 1,636 1,592 1,709
Non Current Assets 6,259 8,814 8,423 8,334 (Pur)/Sale of Investment (330) 1,249 232 (200)
Inventory 1,307 1,413 1,551 1,766 others 43 (667) (15) (23)
Debtors 1,118 1,029 1,130 1,286 CF from Inv. Activities (495) (1,720) 123 (294)
Cash & Bank 613 895 822 1,004 inc/(dec) in NW 0 - - -
Other Current Assets 305 830 613 836 inc/(dec) in Debt 157 710 (900) (900)
Creditors 1,485 1,724 1,893 2,155 Dividend Paid (inc tax) (225) (613) (698) (776)
Provisions 70 90 99 113 others - (9) - -
Other Current Liabilities 315 307 337 384 CF from Fin. Activities (187) (58) (1,698) (1,752)
Curr Liabilities 2,533 3,150 2,330 2,652 Inc(Dec) in Cash 157 96 190 (210)
Net Current Assets 962 1,067 1,787 2,240 Add: Opening Balance 404 613 709 899

INDUSTRY - AUTOMOBILE
BSE Code - 505200
NSE Code - EICHERMOT
09-May-17 NIFTY - 9314

CMP 26910 Eicher Motors has reported one of the best quarters in terms of volume
Target Price 28009 and profitability. The company reported highest ever PAT of Rs.459 crore
Previous Target Price 26600 in 4QFY17.
Upside 4% Despite pre-buying due to BS-IV transition in 3QFY17 the company
52wk Range H/L 26999/18006 posted healthy volume growth in April 2017.
Mkt Capital (Rs Cr) 73,224 Eicher Motors volumes has grown at 42% CAGR over last 5 years well
Av. Volume (,000) 11 ahead of industry growth.
RoE to maintain over 25%

Strong positioning in the commercial vehicle segment with the partnership
of Volvo provided VECV technical edge over its peers in the domestic as
well as in the export markets.
ROE
40%
35%
Currently, the stock is trading at 8.0x FY19E P/BV. We maintain BUY'
30% with the target price of Rs. 28009 .
25%
20%
15%
10%
5%
0%
ation
Net Sales 8,738 6,173 7,033 7,923 8,915
EBITDA 1,115 1,690 2,174 2,448 2,902
EBIT 895 1,553 2,020 2,278 2,608
Shareholding patterns % PAT 615 1,338 1,667 1,872 2,148
4QFY17 3QFY17 2QFY17 EPS (Rs) 227 493 613 688 790
Promoters 50.6 50.6 50.6 EPS growth (%) 56% 117% 24% 12% 15%
Public 49.4 49.4 49.4 ROE (%) 24% 37% 31% 27% 25%
Total 100.0 100.0 100.0 ROCE (%) 36% 43% 38% 33% 30%
BV 928 1,345 1,964 2,532 3,202
Stock Performance % P/B (X) 16 14 13 11 8
1Mn 3Mn 1Yr P/E (x) 66 39 41 39 34
Absolute 4.4 12.7 33.1
Rel.to Nifty 3.1 6.5 12.7 RECENT DEVELOPMENT: Commencement of Vallam Vadagal plant
140
EICHERMOT NIFTY
Earlier the company was facing capacity constraints because of huge
demand for its classic models. But the management of the company took
130 right decision to increase the capacity in phased manner and in-line with
the demand.
120
110
The Vallam Vadagal facility is likely to commence production from August
2017 and with this expansion total capacity for two wheelers will reach to
100 825000 units per annum in FY18.
90 The company has target to take the production capacity to 900000 units
per annum by FY2018-19. Eicher Motors has planned Rs.800 crore of
80 capex in this regard in FY19.
Jul-16
Sep-16
Feb-17
Jan-17
Dec-16
Jun-16
Aug-16
May-16
May-17
Oct-16
Nov-16
Apr-17
Mar-17
Besides that the company is also working on developing refreshed

versions of popular models from its two technical centres situated in
Chennai and UK. Significant part of capex will be spent on developing
NAVEEN KUMAR DUBEY these models.
Naveen.dubey@narnolia.com
Total Volumes ('000) 148 147 167 174 178 20% 3% 601 666 11%
Realization(Rs./ bike) 104258.2 105503.7 105121 105544.2 105935.1 2% 0% 102954 105526 2%
Net Sales 1,532 1,556 1,755 1,835 1,888 23% 3% 6,173 7,033 14%
Other Income 45 47 66 59 55 22% -7% 178 227 28%
COGS 833 831 912 969 993 19% 2% 3,435 3,704 8%
Employee Cost 77 91 100 106 106 37% 0% 350 402 15%
Other Expenses 175 164 201 183 205 17% 12% 699 753 8%
EBITDA 447 470 542 577 585 31% 1% 1,690 2,174 29%
Depreciation 37 39 36 36 43 16% 21% 137 154 13%
Interest 1 1 1 1 1 91% 14% 2 4 68%
PBT 454 477 572 599 596 31% -1% 1,729 2,244 30%
Tax 144 147 184 200 189 31% -6% 539 720 34%
PAT 343 376 413 418 459 34% 10% 1,338 1,667 25%
Strong growth momentum maintained
Net sales grew by 23%YoY to Rs.1888 crore which was in-line with our estimates (Rs.1915 crore).
Volumes grew by 21%YoY and realization have also grown by 2%YoY.
Higher sales of Classic 350 motorcycles led to this volume growth. These motorcycles have more
than 2 months of waiting period in the domestic market. Export volumes have seen sharp increase
of 41%YoY during the quarter. On the commercial vehicle front VECV reported volume growth of
20%YoY in 4QFY17. The growth was supported by higher sales of Medium and Heavy Commercial
vehicles on the back of BS-IV transition.
Reported EBITDA grew by 30.9%YoY to Rs.585 crore. Lower advertising and promotion expenses
helped company to post 31% of EBITDA margin.
Depreciation and Amortization expenses remain higher in the quarter due to operationalization of
valam vadagal facility.
PAT stood Rs.459 crore at a growth of 34%YoY due to higher other income.
Royal Enfield volume trend Royal Enfield realization trend
RE Growth YoY RE Growth YoY

85% 107,000 6%
200000 90% 5% 5%
180000 70% 80% 106,000 6%
105,000 5%
160000 60% 70% 4%
140000 56% 53% 104,000 3% 4%
49% 60% 103,000 3%
120000 46% 44%
50% 3%
100000 38% 38% 102,000 2% 3%
31% 40% 2% 1% 2%
80000 101,000 1%
20% 30% 100,000 2%
100,658
100,168
102,878
101,968
102,147
105,504
100,730
103,522
104,258
105,121
105,544
105,935
60000
106613
127611
125690
148186
147483
166941
173838
178228
20% 99,000
74131
81977
82215
92846
40000 1%
20000 10% 98,000
0 0% 97,000 0%

Higher operating leverage leads to further margin expansion
Gross Margin 46% 47% 48% 47% 47% 1.81% 0.00 44% 47% 0.03
EBITDA Margin 29% 30% 31% 31% 31% 1.81% 0.00 27% 31% 0.04
PAT Margin 22% 24% 24% 23% 24% 1.94% 0.02 22% 24% 0.02
Gross Margin improved by 180 bps YoY to 47.4% on the back of lower commodity prices and higher
realization during the quarter.
The company has been taking the advantage of high operating leverage based on the higher volumes
which led the EBITDA margin to 31% during the quarter up by 180 bps YoY.
PAT margin increased by 190 bps owning to minimal finance cost and higher other income in the
4QFY17.
EBITDA and EBITDA Margin trend PAT and PAT Margin trend
EBITDA (Rs. Crore) EBITDA Margin PAT (Rs. Crore) PAT Margin
700 31% 31% 35% 450 30%

29% 30% 24% 24%
28% 400 23%
600 26% 27% 30% 22% 22% 22% 22% 25%
350
500 25% 300 20%
400 20% 250
13% 13% 13%
14% 15%
300 15% 200
150 7% 7% 7% 8% 10%
200 10%
100
5%
157
165
195
237
285
279
376
413
418
154
343
285
305
366
286
351
358
470
542
577
303
447
100 5% 50
- 0% - 0%
Concall Highlights:
The company has robust order book for classic 350 models
Valam vadagal facility will start from August 2017 and the total capcity will reach to 825000 units p.a.
Capex Rs.800 crore
Waiting period of more than 2 months for classic 350
Exports: RE sales is higher in developed markets than developing market. (UK, Germany, Italy and
France has on around 40-60 dealers in each countries)
The company has 1 store in Bangkok, 1 in Jakarta and 4 in Columbia.
22 new exclusive stores will be added in the international market.
Currently the company has 675 dealers and the company does not have any plans for expanding
through sub-dealers.
The outlook for commercial vehcles can be subdued going ahead.
Management expects that the rollout of GST on July 1 and it will benefit the consumers tax wise and
so may incentivize them to buy more trucks.
The company will come out with refresh versions of existing Royal Enfield models the current fiscal.
Spare parts stands 5-6 percent of total revenue.
On the BS-III inventory, the management has stated that the company has left with very minimal BS-III
stocks which can be sold to export markets.

Focus to keep RE as a Premium brand- Eicher Motors is catering niche segment in the Indian
motorcycles market. In order to make it a global premium brand the management has complete
focused approach to expand through exclusive dealers and stores. The company does not have any
plan to expand through sub dealers strategy generally used by other two wheeler manufacturers.
Capacity addition in-line with demand- Considering the 3 months waiting period the company
increased the capacity from 720000 units to 825000 units per annum looking at the demand scenario.
We expect that the Eicher Motors will enjoy the benefit of operating leverage with increasing volumes
going ahead.
Expanding footprints in export markets- RE has expanded its footprint in the exports by opening up
stores in the various export markets like; Latin America, indonesia, bangkok and Madrid. The
investments are becoming fruitful in terms of higher volumes from exports. The company has already
more than 150 RE stores in UK, Germany, Italy and France. However considering the potential in the
developing economies Royal Enfield has started looking for the big opportunity in the fast growing
Brazilian market.
VECV prepared to take advantage of recovery in the commercial vehicles space- Currently the
CV segment is going through the pain of BS-IV transition from BS-III. GST roll out and monsoon will
also keep the situation haizy for few months. However we are optimistic about the growth in the
commercial vehicle space because of growing infrastructure activity in the country. The Govt. of India
and SIAM is in talk to bring scrappage policy in the country, which will bring the huge demand for
commercial vehicles in the country.
VECV volume trend Growth in RE and VECV to drive ROE and ROCE
CV Growth YoY ROE ROCE
20000 43% 50% 45% 43%

18000 38%
40% 37% 38%
33% 40% 36%
16000 33%
35% 31%
14000 30% 30%
22% 30% 27% 27%
12000 24% 25%
10000 13% 15% 20% 25%
12% 19%
10%
8000 5%
7% 20%
6000 4% 10%
15%
10865
12128
11657
12687
15492
16071
13408
17341
11306
11784
4000 0%
9544
9217
-7% 10%
2000
0 -10% 5%
0%
FY16
FY17
FY18
FY19
CY13
CY14
View & Valuation

Eicher Motors is well placed in the domestic two wheeler industry. RE volumes have grown at a 42%
CAGR over last 5 years. Management is expanding itself through only exclusive stores which reflect
management's focused approach to make it a premium brand. Strong order book of classic 350
models and capacity addition in-line with demand will give further headroom for growth for RE. In the
commercial vehicle space VECV has positioned itself as a third strong player after Tata Motors and
Ashok Leyland. There are short term hiccups in the domestic market like GST and Monsoon which
may slow down the overall trucking activity in the country, however, the long term growth story remains
intact backed by strong infra-activity in the country and growing exports markets. We expect margins
to expand by 160 bps to 32.5% in FY19. Currently, the stock is trading at 8.0x FY19E P/BV. Earlier we
recommended this stock at Rs.24007 for a target price of Rs.26600 and the stock has achieved our
recommended target, but considering the future growth potential, we upgrade our target to Rs. 28009
and maintain HOLD' rating on this stock.

Y/E March FY16 FY17E FY18E FY19E Y/E March FY16 FY17E FY18E FY19E
Change (%) -29% 14% 8% 12% ROCE 43% 38% 33% 30%
Margin (%) 27% 31% 31% 33% Payable Days 42.8 43.2 43.2 43.2
EBIT 1,553 2,020 2,278 2,608 P/E 38.9 40.7 39.1 34.1
Other Income 178 227 270 349 EV/EBITDA 30.8 31.2 29.9 25.2
EBT 1,729 2,244 2,545 2,953 FCF per Share 217.7 6.4 18.5 20.9
Exceptional Item Dividend Yield 0.5% 0.4% 0.4% 0.4%
Tax 539 720 817 948
Reported PAT 1,338 1,667 1,872 2,148 Y/E March FY16 FY17E FY18E FY19E
Adjusted PAT 1,338 1,667 1,872 2,148 Volume ('000) 6,00,946 6,66,490 7,47,887 8,33,191
Change (%) 117% 25% 12% 15% Volume Growth 99% 11% 12% 11%
Margin(%) 22% 24% 24% 24% Realization(Rs./vehicle) 1,02,954 1,05,526 1,05,935 1,06,994
Realization Growth 3% 2% 0% 1%
Capex(Rs crore) 977 223 800 500

Reserves 3,626 5,318 6,863 8,685 (inc)/Dec in Working Capital 2,460 2,587 2,862 3,394
Other Non Current Liab 81 144 85 85 Tax Paid (634) (720) (817) (948)
Total Capital Employed 3,653 5,345 6,890 8,712 others
Net Fixed Assets (incl CWIP) 884 1,242 1,883 2,100 CF from Op. Activities 2,282 2,404 2,091 2,563
Non Current Investments 2,801 4,104 4,800 6,078 (inc)/Dec in FA & CWIP (1,070) (512) (810) (510)
Other Non Current Assets 141 232 232 232 Free Cashflow 1,212 1,892 1,280 2,053
Non Current Assets 3,890 5,610 6,947 8,442 (Pur)/Sale of Investment 207 (301) (220) (438)
Inventory 308 336 378 426 others (869) (1,303) (696) (1,278)
Debtors 33 50 56 63 CF from Inv. Activities (1,481) (2,116) (1,727) (2,226)
Cash & Bank 49 25 58 65 inc/(dec) in NW 1,137 1,692 1,545 1,822
Other Current Assets 63 77 87 98 inc/(dec) in Debt 28 22 - -
Creditors 723 833 938 1,055 Dividend Paid (inc tax) (586) (327) (327) (327)
Provisions 26 33 37 41 others 5 - - -
Other Current Liabilities 350 430 484 545 CF from Fin. Activities (563) (307) (330) (330)
Curr Liabilities 1,182 1,457 1,621 1,804 Inc(Dec) in Cash 238 (18) 33 7
Net Current Assets (134) (76) 72 399 Add: Opening Balance 353 36 17 50

Housing and Urban Development "SUBSCRIBE"
Corporation Ltd 8th May 2017
IPO Note
ISSUE DETAIL : COMPANY OVERVIEW:
Type 100% Book Building Housing and Urban Development Corporation Ltd (HUDCO) incorporated in 1970,which is a
wholly-owned Government company with more than 46 years experience in providing loans for
Issue Size Rs. 1224 Crore housing and urban infrastructure projects in India. They provides long term finance for
Offer Price *Rs (56-60)/Equity Share construction of houses and to undertake housing and urban infrastructure development
Min App Size 200 Shares programs. Apart from the financing operations, Hudco offers consultancy services, promotes
research and studies and help propagate use of local building materials, cost-effective and
Issue Open 8-May-17 innovative construction technologies.
Issue Close 11-May-17
Shares Offer 20.40 Cr. HUDCO offers loans for housing projects, such as urban and rural housing, co-operative
Face Value Rs 10 housing, community toilets, slum upgradation, staff housing, repairs and renewals, private
ICICI Securities Ltd,IDBI
sector projects, land acquisition, and housing programs. They also offers take out finance for
Capital Market Services Ltd, housing and infrastructure projects to state government, public agencies, and private corporate
Nomura Financial Advisory sector agencies. Company provide loans for implementing agencies comprising state
Lead Mgrs government bodies, co-operative societies, corporate employers, and community sectors; and
And Securities (India) Pvt Ltd
, SBI Capital Markets Ltd building technology and rent to own schemes. It also provides finance for infrastructure projects
in the sectors of water supply, sewerage, drainage, solid waste management, roads and
Listing BSE, NSE transport, and electricity in the urban areas; and social infrastructure component, such as
play/primary schools, health centers, play grounds, police stations, courts, jails, crematorium,
Registrar Alankit Assignments Ltd etc. In addition, the company offers consultancy services, including URP services,
Market Cap (Post environmental engineering, and government programs and disaster mitigation services.
11210.6
Issue)
No of shares ( Post & Pre Issue) COMPANY STRATEGIES :

Noof Shares(Pre Issue) 20019,00,000 Company is focusing on housing finance loans and benfit from state govt initiatives to help build
Offer for Sale 2040,58,747 new dwellings for the LIG , EWS & rural population. Housing finance loan offers better NIM (
4.26% for Urban infrastructure ) & lower GNPA ( 3.08% for housing Vs 8.26% for urban
Fresh Issue made 0
infrastructure)
Employee Reservation 3868747 Company focus on sanctioning loans to state govtments to avoid credit risk of the private sector
No of Shares (Post Issue) 2001900000 entities . Company sanctions to state Govt and their Agencies reprent 99.93% of total sanction.
Company ceased the sanctioning of new housing finance loan to private sector.
Bid allocation pattern Company continue to participate in the implementation of govt housing and urban infrastructure
QIB 50% programme such as DAY- NULM , JNNURM & PMAY HFA among other.
Non-Institutional 15% Company is increaseing geographical footprint in smaller cities to cater to incresing financing
Retail 35% requirment in these cities.
OBJECTS OF ISSUE:
To carry out the disinvestment of 204,058,747 Equity Shares by the Selling Shareholder
Rubi Burman constituting 10.19% of the companys pre-Offer paid up Equity Share Capital
rubi.burman@narnolia.com To achieve the benefits of listing the Equity Shares on the stock exchanges
RECOMMENDATION :
HUDCO is a wholly-owned Government company with more than 46 years of experience in providing loans for housing and urban infrastructure
projects in India. HUDCOs AUM stands at ~Rs 36800Cr out of which 89% is to state government and their agencies. The loan book of the
company has till date been growing at 7.5% CAGR for last 4 years which appears low considering other listed housing finance company. GNPA
of the company stands at 6.80% while NNPA at 1.51% which is again higher than its listed peers. However the company is expected to benefit
hugely from Pradhan Mantri Awas Yojna under Housing for All by 2022. As the CAR is high at 63.9%, risk of any equity dilution in the near term
gets eliminated.
The company is attractively priced at 1.4 times BV with Return on Equity at 7.6%
We recommend SUBSCRIBE
Please refer to the Disclaimers at the end of this Report.

Housing and Urban Development
Corporation Ltd
RATINGS
India Ratings (Fitch Group), ICRA and CARE have assigned a rating of AAA to HUDCOs long-term bonds, long-
term bank facilities and fixed deposit programme
HUDDCO BORROWING OVERVIEW :
Average Maturity
Amount (INR Interests Rate
Borrowing Type Period (From date of Residual Maturity
bn) Range
allotment)
Tax Free Bonds 173.88 10-20 years 4.83-17.25 years 7.00%-9.01%
Taxable Bonds 34.4 Upto 10 years 0.75-5.50 years 6.80%-8.14%
Refinance Assistance
21.2 7-10 years 1.83-8.08 years 6.25%-8.00%
from NHB
Other Term Loans 0.61 24 years 5.50 years 0.54%

Public Deposits 9.48 12-84 months 12-24 months 7.00%-9.55%
Fixed: 2.10%
ECB 4.89 25-30 years 6.58-13.75 years Floating USD 6M
LIBOR + (18-40bps)
COMPETITIVE RISKS
If the level of non-performing assets in their outstanding loans, advances and investments in project-linked bonds
were to increase or the NHB-mandated provisioning requirements were to increase.The results of operations and
financial condition would be adversely affected.
If borrowers default on their obligations to company, they may be unable to foreclose on their loans on a timely
basis, or at all, or realise the expected value collaterals and this may have a material adverse effect on results of
operations and financial condition.
Company operations are substantially dependent upon the amount of our NII and NIM. The interest rates
company pay on their borrowings and the interest rates company charge on their loans are sensitive to many
factors, many of which are beyond our control, including the RBIs monetary policies . Volatility in interest rates
could adversely affect our business, net interest income and net interest margin, which in turn would adversely
affect our results of operations and financial condition.
Company business is dependent upon timely access to, and the costs associated with, borrowings. The debt
funding requirements historically have been primarily met from a combination of the issuance of tax-free
bonds,the issuance of unsecured taxable bonds, foreign currency loans, refinance assistance from NHB, public
deposits . Company may be unable to secure funding on commercially acceptable terms and at competitive rates,
which could adversely affect business and results of operations.

Housing and Urban Development
Corporation Ltd

Balance Sheet Rs in Crores Detail of Loan Portpolio
Y/E March FY14 FY15 FY16 9MFY17 Y/E March FY14 FY15 FY16 9MFY17
Share Capital Gross Loan Portfolio
Equity Capital 2,002 2,002 2,002 2,002 Social housing 4,721 6,722 8,201 7,755
Reserves & Surplus 5,130 5,779 6,470 6,966 Residential real estate 2,445 2,561 2,876 2,898
Networth 7,132 7,781 8,472 8,968 HUDCO Niw as
Borrowings 21,305 23,468 25,609 24,843 >> Individual Retail Loans 190 166 141 132
Provisions 406 451 467 408 >> Bulk Retail Loans 520 212 479 444
Deferred Tax Liability (Net) 495.1 506.9 485.7 455.9 Housing Loans 7,875 9,661 11,696 11,228
Other Liabilities 886 908 848 1,423 Water supply 3,752 5,638 7,284 8,485
Total Liabilities 30,225 33,114 35,882 36,098 Roads and transport 6,074 6,041 6,041 6,143
Loans and Advances 28,214 31,043 33,805 34,288 Power 7,626 7,138 5,380 5,226
Investments 754 756 369 369 Emerging sectors 1,636 1,932 1,814 2,127
Cash and Bank Balances 272 285 590 387 Commercial inf rastructure and others 1,224 1,135 1,662 1,411
Fixed Assets 95 100 101 104 Social inf rastructure and area development 1,233 943 1,033 1,045
Other Assets 890 931 1,017 951 Sewerage and drainage 591 647 755 722
Total Assets 30,225 33,114 35,882 36,098 Urban Infrastructure 22136.6 23473.4 23969 25157.7
Total Loan Portfolio 30,012 33,135 35,665 36,386
Income Statement Rs in Crores Margin Metrics

Y/E March FY14 FY15 FY16 9MFY17 Yield on Earning Assets (%) 10.81% 11.01% 9.81% 10.07%
Interest on Loans 2,822 3,256 3,157 2,571 Cost of interest bearing liabilities (%) 8.43% 7.91% 7.70% 7.97%
(+) Interest on Bonds 0 0 0 0 Cost to Income Ratio 12.1% 12.9% 13.7% 13.1%
(+) Interest on Loan against Public 48
Deposits 2 55 12 Debt to Equity Ratio ( X) 2.9 2.7 3.0 2.8
(+) Interest on Fixed Deposits 477.0 19.0 554.0 124.0 Net Asset Value per Equity Share 35.3 38.6 42.0 44.5
(-) Interest Expense 1,702 1,775 1,907 1,509
Total Interest Income (1,367) (1,448) (1,531) (1,238) Assets Quality Metrics
Other Income on Loans 21 27 13 12
(+) Consultancy, Trusteeship and Consortium
6 8 4 1 Gross NPA (Rs) 2,030 2,070 2,383 2,475
(+) Other Income 52 81 97 65 Gross NPA (%) 6.76% 6.25% 6.68% 6.80%
Non-interest income (1,288) (1,332) (1,416) (1,160) Net NPA (Rs)
Net of Interest Expense 1,222 1,537 1,328 1,091 Net NPA (%) 2.52% 1.59% 2.06% 1.51%
Non-interest income (2,510) (2,868) (2,744) (2,251) Provision Coverage (%) 64.4% 75.8% 70.6% 79.0%
Employee Benef its Expense 105 161 140 115 NIM (%) 4.59% 5.18% 4.11% 4.26%
Depreciation and Amortisation 4 5 5 3 Valuation Ratio Metrics
Other Expenses 47.4 38.8 43.4 27.4 EPS (Rs) 3.7 3.8 4.0
Corporate Social Responsibilities Expenditure
11 3 5 2 Book Value per share 35.6 38.9 42.3
Operating expenses 166.9 208.8 193 148.2 P/B (X) 1.68 1.54 1.42
Pre-Provision Operating Profit (1,455) (1,541) (1,609) (1,308) P/E (X) (Upper brand ) 16.2 15.8 15.0
Provisions 9 274 129 281 P/E (X) (Lower brand ) 15.1 14.7 14.0
Exceptional Items (20) - 5 0 ROAE (%) 10.8% 10.3% 10.0%
Profit Before Tax (1,484) (1,814) (1,733) (1,588) ROAA (%) 2.6% 2.4% 2.3%
Tax Expense 371 402 315 245 Shareholders Funds as % Assets 24% 23.5% 23.6%
Profit After Tax (1,855) (2,216) (2,048) (1,833) Dividend Payout (%) 15.9% 15.7% 15.5%

INDUSTRY - PACKAGING
BSE Code - 508814
NSE Code - COSMOFILMS
08-May-17 NIFTY - 9285

Previous Recommended Price 380 Cosmo Films to set up new production line for Speciality
CMP 450 Polyester (BOPET) Films
Target Price 490
Previous Target Price 490 Cosmo films has announced an expansion at its Aurangabad facility with
Upside 9% a view to expand its footprint in speciality film segment as guided earlier.
52wk Range H/L 468/310 To expand its product categary, company has taken up BOPET project of
Mkt Capital (Rs Cr) 872 36000 MT/annum capacity.
Av. Volume (,000) As per management, current expansion will be in speciality segment and
margin will be in range of 17-18% in BOPET films.
30.0% This BOPET project would commense its commercial operations from
Q3FY19.
20.0%
Project will add revenue in range of 300-300 cr to the topline.
10.0%
0.0% Cosmo Films Launches Low Noice Tape Film
-10.0% FY14 FY15 FY16 FY17E FY18E FY19E Cosmo films announced thr launch of a Low Noice Tape film, used in
making of low noice tapes.
Return on capital employed Return on Equity The BOPP based low noise tape film with a proprietary release surface
treatment enables easy release and generates low noise on unwinding.
Share Holding patterns % low noise tape film take significantly less release force as compared to a
3QFY17 2QFY17 1QFY17 normal tape film. The film can easily take up any adhesive be it water
Promoters 43.5 43.5 43.5 based, solvent based, rubber based or hot melt type.
Public 56.5 56.5 56.5 Value added tape film does not come at a significant incremental cost
Total 100.0 100.0 100.0 and therefore is easier to switch to. In most of the tape applications,
Stock Performance % printing on the filmtakes place on the other side of the release coating.
1Mn 3Mn 1Yr However, the release side could also be made printable.
Absolute 14.6 21.7 21.8
Rel.to Nifty 13.5 14.3 0.7 Financials/Valu FY15 FY16 FY17E FY18E FY19E
130 COSMOFILMS NIFTY
ation
Net Sales 1,647 1,621 1,715 2,276 2,461
125 EBITDA 104 191 183 285 314
120
EBIT 70 156 144 234 263
115
110
PAT 28 96 95 155 169
105 EPS (Rs) 14 50 49 80 87
100 EPS growth (%) - 248% -1% 64% 9%
95
ROE (%) 7% 21% 18% 25% 23%
90
85 ROCE (%) 11% 23% 16% 26% 28%
80 BV 196 235 269 325 381
Jul-16
Feb-17
Sep-16
Jan-17
Dec-16
Jun-16
Aug-16
May-16
Oct-16
Nov-16
Apr-16
Apr-17
Mar-17
P/B (X) 0.4 1.2 1.6 1.7 1.8

P/E (x) 5.4 5.6 8.8 6.1 7.9
ANURAG ARORA
Anurag.arora@narnolia.com
DETAILS OF THE NEW BOPET PROJECT
Cosmo Films Ltd, a leading global speciality films company, manufacturing multiple types of Bi-axially
Oriented Polypropelene (BOPP) and Cast Polypropelene (CPP) films has announced plans to install a
new product line for Speciality-Polyester BOPET (Bixially Oriented Polyethylene Terephthalate) films by
the third quarter of 2018-19.
The new line will be commisioned at the Waluj plant site in Aurangabad, Maharashtra, India with a
capacity of 36000 MT per annum. The project for the new line will entail an investment of Rs. 250
crores and shall be funded through a mix of internal accruals and debt. As per management guidance,
Debt-Equity mix for this new project will be in the ratio of 75:25.
This plant already houses BOPP lines, extursion coating lines, chemical coating lines, metallizers and a
CPP line. The new production line will complement the existing BOPP capacity of 200000 MT per
annum and allow Cosmo Films to offer a more comprehensive speciality product basket to flexible
packaging , labeling and industrial applications.
According to Mr. Pankaj Poddar, CEO, Cosmo Films, Speciality BOPET is one of the fastest growing
substrates and we anticipate a strong demand for these films. This will enable Cosmo to do import
substitution as well as take global market share.
BOPET offr high tensile strength, chemical and dimensional stability, tranparency reflectivity, gas and
aroma barrier properties and electical insulation.
Key Competetors
In BOPET segment, Cosmo will have competetion with other packaging players Like Jindal Polyfilms,
Polyplex Corporation, Uflex and others. Jindal Poly is the largest BOPET manufacturer in India with a
total capacity of 127000 mt per annum. A big part of the Indian demand for BOPET films is fulfilled
through imports as of now.
ABOUT BOPET
BOPET- Thin
Thin( 8-36 microns) BOPET films constitute nearly
three fourth of the worlds consumption of BOPET
films and are mainly used in packaging.
BOPET- Thick Industrial
Thick (50-350- microns) PET film is suitable for
various industrial applications.
Opportunities for BOPET
Asia (excluding Japan and Korea) has emerged as
the largest market for BOPET films accounting for
nearly 50% of the world consumption.
Penetration of flexible packaging in developing
countries in Asia still is low and huge opportunity
exist for growth with increase in organized retail,
small serve packs and increasing consumerism all
Image: BOPET film roll requiring better & attractive packaging.
Narnolia Securities Ltd Please refer to the Disclaimers at the end of this Report
Details of New Product Launch
Cosmo films recently announced the launch of a low noise tape film, used in making of low noise tapes. The
BOPP based low noise tape film with a proprietary release surface treatment enables easy release and
generates low noise on unwinding. This feature becomes extremely significant in industrial settings where
multiple packing lines work in tandem and auto dispensing machines are installed and packing takes place
atrelatively higher speeds. In most developed countries, factory guidelines require manufacturers to adhere to
low decibel levels and therefore low noise tapes become significantly relevant.
The low noise tape film also take significantly less release force as compared to a normal tape film. The film can
easily take up any adhesive be it water based, solvent based, rubber based or hot melt type. The value added
tape film does not come at a significant incremental cost and therefore is easier to switch to. In most of the
tape applications, printing on the film takes place on the other side of the release coating. However, the
release side could also be made printable.
Commenting on the development, Mr. S.

Satish, Global Head- Sales & Marketing said,
We had devised the film for one of our tape
customers. However, we see huge potential
for the film going forward as we see this
feature as a great value add. The product is
available in clear and ultra-clear varieties and
could be made available in different microns.
The low noise tape is ideal for high volume

packing environments and workplaces where
minimum noise is required. These tapes are
known to provide excellent adhesion and
reliable performances especially when it
comes to sealing cartons and parcels mainly
for shipping to long distances.
View & Recommendation

In continuation with our previously "BUY" recommendation report dated 30th March 2017 ,we have our
"HOLD" rating on the stock, with earlier target price of 490/-. We believe the recently taken up project of
BOPET with a capacity of 36000 MT per annum will boost company's sales growth and protifability to new
heights. This new BOPET line will start adding revenues to the topline from Q3FY19 onwards. Change of
estimates in sales and earnings to this effect, will be updated in Q4FY17 & full FY17 earning review report, soon
after announcement of quarterly earning by the company. We recommend "HOLD" on this stock.

Change (%) -2% 6% 33% 8% ROCE 23% 16% 26% 28%
Other Operating Income - 6 9 10 Asset Turnover 1.4 1.2 1.5 1.5
EBITDA 191 183 285 314 Debtor Days 26.45 26.00 27.00 27.00
Change (%) 83% -4% 56% 10% Inventory Days 38.7 40.0 41.0 42.0
Margin (%) 12% 11% 13% 13% Payable Days 36 35 35 35
EBIT 156 144 234 263 P/E 6 9 7 8
Other Income 6 5 5 3 EV/EBITDA 4 6 4 5
EBT 124 115 202 235 FCF per Share 147 (43) 181 251
Exceptional Item 7 3 - - Dividend Yield 2.3% 2.7% 3.6% 4.4%
Tax 28 20 46 66
Minority Int & P/L share of Ass. - - - - Assumptions
Reported PAT 96 95 155 169 Y/E March FY16 FY17E FY18E FY19E
Adjusted PAT 96 95 155 169 Volume ('000) 139 142 182 193
Change (%) 248% -1% 64% 9% Volume Growth - 2% 28% 6%
Margin(%) 6% 6% 7% 7% Realization/kg 145 140 141 143
Realization Growth - -3% 1% 1%
Capex(Rs crore) 75 225 50 70

Share Capital 151 151 151 151 PBT 124 115 202 235
Reserves 27,598 32,595 38,323 45,573 (inc)/Dec in Working Capital 71 (15) (60) (23)
Other Non Current Liab 900 1,213 1,085 1,085 Tax Paid 33 20 46 66
Total Capital Employed 27,987 33,430 39,158 46,408 others (3) 32 51 25
Net Fixed Assets (incl CWIP) 13,989 14,564 13,206 12,244 CF from Op. Activities 222 181 231 251
Non Current Investments 17,512 22,220 27,735 34,938 (inc)/Dec in FA & CWIP (85) (225) (51) (71)
Other Non Current Assets 9 1,862 1,862 1,862 Free Cashflow 138 (44) 180 180
Non Current Assets 32,866 38,683 42,841 49,082 (Pur)/Sale of Investment 5 3 4 2
Inventory 3,200 3,660 3,941 4,399 others 1 6 (9) 2
Debtors 1,387 1,587 1,709 1,907 CF from Inv. Activities (79) (232) (60) (69)
Cash & Bank 77 88 79 83 inc/(dec) in NW 76 66 109 108
Other Current Assets 270 1,583 1,583 1,583 inc/(dec) in Debt (79) 163 (77) (75)
Current Assets 7,404 8,980 11,422 14,058 Interest Paid 27 30 38 31
Creditors 7,127 8,152 8,779 9,798 Dividend Paid (inc tax) 26 24 39 51
Provisions 2,137 2,117 2,279 2,541 others (59) (59) (85) (92)
Other Current Liabilities 2,408 2,754 2,966 3,310 CF from Fin. Activities (138) 104 (161) (167)
Curr Liabilities 11,369 13,005 14,004 15,631 Inc(Dec) in Cash 6 53 10 15
Net Current Assets (3,965) (4,025) (2,583) (1,573) Add: Opening Balance 18 32 86 95

N arnolia Securities Ltd
201 | 2nd Floor | Marble Arch Build ing | 236B-AJC Bose
Road | Kolkata-700 020 , Ph : 033-40501500
em ail: narnolia@narnolia.com ,
w ebsite : w w w .narnolia.com
Risk Disclosure & Disclaimer: This report/message is for the personal information of
the authorized recipient and does not construe to be any investment, legal or taxation
advice to you. Narnolia Securities Ltd. (Hereinafter referred as NSL) is not soliciting any
action based upon it. This report/message is not for public distribution and has been
furnished to you solely for your information and should not be reproduced or
redistributed to any other person in any from. The report/message is based upon publicly
available information, findings of our research wing East wind & information that we
consider reliable, but we do not represent that it is accurate or complete and we do not
provide any express or implied warranty of any kind, and also these are subject to change
without notice. The recipients of this report should rely on their own investigations,
should use their own judgment for taking any investment decisions keeping in mind that
past performance is not necessarily a guide to future performance & that the the value of
any investment or income are subject to market and other risks. Further it will be safe to
assume that NSL and /or its Group or associate Companies, their Directors, affiliates
and/or employees may have interests/ positions, financial or otherwise, individually or
otherwise in the recommended/mentioned securities/mutual funds/ model funds and
other investment products which may be added or disposed including & other mentioned
in this report/message.

IEA Report 12th May 2017

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

IEA Report 12th May 2017

Enviado por

Direitos autorais:

Formatos disponíveis

IEA Report

12th May 2017

VIJAYA BANK "HOLD" 11th May 2017

GODREJCP "HOLD" 10th May 2017

EICHERMOT "HOLD" 9th May 2017

COSMOFILMS "HOLD" 8th May 2017

Company Data Key Highlights of the Report:

ROE We expect 320bps deterioration in FY19E RoE. Considering the margin

Volume de-growth of 6% YoY, realisations declined by 2% YoY

Volume trend Realisation trend

Two wheeler YoY Growth Realisation (Rs./vehicle) YoY Growth

2,000,000 16% 20% 44,000 7%

400,000 42,000 -1%

Please refer to the Disclaimers at the end of this Report

1,200 13% 14%

Please refer to the Disclaimers at the end of this Report

Economy Executive 100 Executive 125

View & Valuation

Please refer to the Disclaimers at the end of this Report

Balance Sheet Rs in Crores Cash Flow Statement Rs in Crores

Please refer to the Disclaimers at the end of this Report

Company Data Key Highlights of the report:

P/B (X) 0.7 0.4 1.0 1.2 1.1

Strong profitability continues in 4Q FY17.

Please refer to the Disclaimers at the end of this Report

Recoveries & Up-gradation was Rs 213 Cr against Rs 172 Cr.

Healthy Retail advances and CASA growth.

Gross Adv. (Rs in Cr) Adv. Growth YoY % GNPA % NNPA %

98,000 16.0 8 7.31

Please refer to the Disclaimers at the end of this Report

Company Data Key Highlights of the Report:

Better revenue growth led by better domestic business performance

3000 450 International Business Revenue(in cr.)

Please refer to the Disclaimers at the end of this Report

Please refer to the Disclaimers at the end of this Report

Lower penetration gives opportunity: GODREJCP is present in less penetrated segment as

Indonesian Market Constant Currency(CC) growth Africa Constant Currency(CC) growth

View & Valuation

Please refer to the Disclaimers at the end of this Report

Balance Sheet Rs in Crores Cash Flow Statement Rs in Crores

Please refer to the Disclaimers at the end of this Report

Company Data Key Highlights of the Report:

RoE to maintain over 25%

Besides that the company is also working on developing refreshed

Strong growth momentum maintained

Royal Enfield volume trend Royal Enfield realization trend

RE Growth YoY RE Growth YoY

Please refer to the Disclaimers at the end of this Report

700 31% 31% 35% 450 30%

Please refer to the Disclaimers at the end of this Report

CV Growth YoY ROE ROCE

20000 43% 50% 45% 43%

View & Valuation

Please refer to the Disclaimers at the end of this Report

Balance Sheet Rs in Crores Cash Flow Statement Rs in Crores

Please refer to the Disclaimers at the end of this Report

ISSUE DETAIL : COMPANY OVERVIEW:

No of shares ( Post & Pre Issue) COMPANY STRATEGIES :

Please refer to the Disclaimers at the end of this Report.

HUDDCO BORROWING OVERVIEW :

Other Term Loans 0.61 24 years 5.50 years 0.54%

Please refer to the Disclaimers at the end of this Report.

Financials Snap Shot

Income Statement Rs in Crores Margin Metrics