Escolar Documentos
Profissional Documentos
Cultura Documentos
After Maggie fiasco, companys new management has become more aggressive in launching new products. The company has launched more than
25 products in last few quarters. Going forward, it has plans to launch more new products from its parents global product portfolio. New product
launches will improve companys volume going ahead. Secondly, NESTLE has strong pricing power so we expect strong pricing led growth for
NESTLE going ahead. As companys most of the sales come from urban areas, approx. 75%, hence any recovery in urban demand will be huge
positive for the company. Presently, Maggies market share has reached to 60% versus peak market share of 75% which is commendable. Our buy
recommendation on NESTLE is based on Maggies market share gain, new product launches and expectation of urban demand recovery going
forward. We have positive view on this stock and maintain `BUY with a target price of Rs 7920. ........................................................... ( Page : 2-
5)
70.0%
60.2%
60.0%
46.0% 47.7%
50.0% 42.6%
40.0% 46.8%
41.6%
30.0%
32.3% 31.2%
Financials/Valu CY15 CY16 CY17E CY18E FY19E
20.0%
ation
Net Sales 8,175 9,224 10,847 12,038 13,351
10.0%
0.0%
EBITDA 1,555 1,807 1,969 1,976 2,236
CY13 CY14 CY15 CY16 EBIT esv 1,535 1,772 1,954 2,131
Shareholding patterns % PAT 1,208 1,453 1,613 1,621 1,883
1QCY17 4QCY16 3QCY16 EPS (Rs) 58 96 121 124 145
Promoters 62.8 62.8 62.8 EPS growth (%) -52% 63% 27% 2% 16%
Public 37.2 37.2 37.2 ROE (%) 32% 31% 34% 32% 34%
Total 100.0 100.0 100.0 ROCE (%) 43% 48% 47% 43% 45%
BV 292 313 344 377 415
Stock Performance % P/B (X) 16.9 19.8 21.0 19.8 18.1
1Mn 3Mn 1Yr P/E (x) 99.3 68.6 56.3 54.9 47.2
Absolute 2.6 6.5 15.9
Rel.to Nifty (0.6) (0.9) (3.7) Recent development and launches:
130
Nestle India has launched new range of Noodles Maggi Masala in India.
NESTLEIND NIFTY The new range of MAGGI noodles includes four new flavors - Amritsari
125 Achari, Mumbaiya Chatak, Super Chennai and Bengali Jhaal.
120
115 In this quarter, Nestle India tied up with Google and Paytm for promotion
110
to create strong bonding with consumers which may boost volumes going
105 forward.
100
95 The Company has introduced Milo Ready to drink the sports partner for
90 kids in 1QCY17.
85
NESTLE India extends NESTLE a+ GREKYO range with the launches of
80
Blueberry Greek Yoghurt and Greek Style Curd.
RAJEEV ANAND
rajeev.anand@narnolia.com
Please refer to the Disclaimers at the end of this Report
Narnolia Securities Ltd
Quarterly Performance
Financials 1QCY16 2QCY16 3QCY16 4QCY16 1QCY17 1QCY16 QoQ% CY15 CY16 YoY %
Net Sales 2,368 2,272 2,363 2,286 2,592 9% 13% 8,175 9,224 13%
Other Income 35 37 37 41 42 18% 3% 110 149 36%
COGS 987 950 986 959 1,094 11% 14% 3,469 3,880 12%
Net Provi. For Contin. 12 22 10 9 10 -17% 7%
Employee Cost 213 263 270 294 246 16% -16% 913 1,073 18%
Other Expenses 560 608 650 617 625 12% 1% 2,147 2,410 12%
EBITDA 513 429 447 403 517 1% 28% 1,555 1,807 16%
Depreciation 89 89 88 87 87 -3% -1% 347 354 2%
Interest (26) 0 0 0 (23) -12% -5158% 3 4 34%
PBT 433 377 397 276 450 4% 63% 814 1,440 77%
Tax 166 114 127 113 143 -14% 27% 250 519 107%
PAT 287 231 269 164 307 7% 87% 563 921 63%
Sales grew by
9.5% YoY
Better revenue growth led by better domestic business performance
second best in
our FMCG
universe after The company has reported sales Rs 2592 cr(Vs Rs 2561 cr of our expectation), grew by 9.5% YoY,
second best in our FMCG universe after GODREJCP.
GODREJCP.
Gross margin declined by 51 bps YoY to 57.8% led by higher input prices(Milk derivatives).
Domestic revenue grew by 9.7% led by volume improvement across section. Exports remained flat
due to lower sales from Nepal and Bhutan.
EBITDA margin declined by 169 bps YoY to 20% from 21.7% led by higher COGS (up 51
bps),employee cost(up by 52 bps) and Other expenses(up by 47 bps).
PAT margin declined by 30 bps YoY 11.8% YoY from 12.1%.
PAT for this quarter grew by 7% YoY to Rs 307 cr from Rs 287 cr. PAT margin deteriorated by 30
bps YoY to 11.8% from 12.1% in Q1CY17.
OPM NPM
Sales(in cr) PAT(in cr)
25.0% 21.8% 21.7%
3000 350 20.0%
309 307300 19.2% 18.9% 18.9%
287 20.0% 18.0% 17.6%
2500 269
250 15.3%
231
2000 200 15.0% 12.3% 12.1% 11.8%
183 11.4%
164 150 10.2%
1500 124 9.3%
100 10.0% 7.1% 7.2%
1000 50
0 5.0%
500
2516
1957
1742
1959
2368
2272
2363
2286
2592
-64
-50
0 -100 0.0% -3.3%
-5.0%
Historically NESTLE has strong pricing power: As in most the FMCG categories input
prices have bottomed out and have started moving up. Hence going forward we expect growth
for FMCG will be pricing led. NESTLE has strong premium product portfolio and strong pricing
power.
Urban demand recovery led growth going forward: For last four years urban demand is
struggling due to higher inflation and lower economic activities which is one of the causes of
companys dismal performance. As NESTLEs most of the sales comes from urban areas,
approx. 75%, hence any recovery in urban demand will be huge positive for the company. We
expect better demand scenario for urban market going ahead led by declining inflation and
interest rate scenario. Hence we have positive view on NESTLE.
Smart bounce back by Maggie shows strong brand value: Nestle re-launched Maggie on
9 Nov., 2015 and within 53 days of re-launch, it regained market share of 33% which shows
strong brand power. Presently, Maggies market share has reached to 60% versus peak
market share of 75% which is commendable. It shows new managements aggression and
focus towards NESTLEs future growth. Going forward we expect brand Maggie to consolidate
further with more market share gain.
NESTLE didnt take price hike in CY16, so expect hike in CY17 Prepared Dishes(includes Maggie) Volume and growth
Overall Realization growth YoY Prepared Dishes Vol.(in MT) Vol. Growth YoY
73%
35% 31% 300000 80%
30% 60%
250000
25% 30%
25% 22% 40%
20% 200000 13%
8% 4% 4% 20%
13%
15% 11%
8%
7%
9% 150000 0%
10% 5%
-20%
5% 2% 100000
-59% -40%
122208
158993
193494
219041
236554
245443
254553
103138
178467
0%
50000
-5% -60%
-11%
-10% 0 -80%
-15%
Sep-16
Feb-17
Jan-17
Dec-16
Jun-16
Aug-16
May-16
May-17
Oct-16
Nov-16
Apr-17
Mar-17
India Formulations- Sales for the formulation business in India for Q4FY17 was at Rs. 576 Cr.
(Growth of 6.88% YoY). India business is improved in Cardiac, Respiratory, Anti-diabetic and
Derma segment.
USA Formulations- Sale of finished dosage formulations was Rs. 1000 Cr. for the Q4FY17.
(Growth of 53.45% YoY), but reported a decline in growth of 18% QoQ on account of US pricing
pressure and increased competition. Sales from the newly launched drug Zetia is also impacted
due to price erosion.
Africa, Asia and CIS Region (ROW)- In Q4FY17, revenue from Africa, Asia and CIS region was
Rs. 288 Cr. as against Rs. 298 Cr.(de-growth of 3.06% YoY) due to Russian subsidiary recorded
moderate sales growth.
Europe Formulations- Glenmark Europes operations revenue for Q4FY17 was at Rs.229 Cr. as
compared to Rs. 270 Cr. YoY recording a decrease of 15.06% YoY. The growth was impacted due
to the currency depreciation of the British Pound.
Latin America- Revenue from its Latin American and Caribbean operations was at Rs. 133 Cr. for
the Q4FY17 as compared to Rs. 241 Cr. in the corresponding quarter of FY16(Decrease of 44%
YoY).The Latam region performance continues to be impacted on account of the lower sales from
Venezuela in the fourth quarter of the FY17.
Active Pharmaceutical Ingredients (API)- Revenue from sale of API was Rs. 199 Cr. during the
last quarter, Glenmark filed 3 US DMF, one Canada and one in Europe and has also received an
EIR from the U.S. FDA for its Ankleshwar facility.
Other Income- Company has reported other income of Rs. -51 Cr. in Q4FY17 as compared to Rs.
12 Cr. in the same quarter of FY16. This loss is on account of higher forex losses.
Finance Cost- Glenmark has reported finance cost of Rs. 70 Cr. in the last quarter of FY17 as
compared to the Rs.47 Cr. in the same quarter of FY16. Finance cost has increased on account of
higher debt level. Debt level has increased to Rs. 4724 Cr. in FY17 vs Rs. 3275 Cr in FY16.
Tax- Company has received tax benefit of Rs. 11 Cr. in Q4FY17 which is one-time benefit.
Management has guided that from Q1FY18, company will be in normal tax braket and effective tax
rate would be around 25%.
PAT- Glenmark has reported PAT of Rs. 184 Cr. in the last quarter of FY17 registering growth of
23% YoY and de-growth of 61% QoQ . This decline is on account of lower earnings and margins in
the last quarter of FY17.
Gross Margin improved by 100bps YoY but contracted by 799bps QoQ on account of higher
purchases of stock in trade.
EBITDA improved by 500bps YoY but degrew by 1200bps due to foreign currency loss of Rs. 65 Cr in
Q4FY17 and higher R&D expenses.
PAT grew by 23.5%YoY to Rs.184 crore on account of higher revenue which resulted in 100bps
improvement in PAT Margin in 4QFY17.
400 7%
477
15% 7% 8%
300 200
6%
10%
449
444
404
379
227
371
224
359
216
200 4%
335
196
184
183
302
100
165
281
266
149
115
5% 1% 2%
11
100
0 0% 0 0%
Concall Highlights:
Price erosion in US base business has reached to 15% in Q4, including Zetia(which has exclusive
rights for 180 days). Management is expecting price erosion to continue for next 10-18 months
Company has received 4 observations for Goa facility for which remediation process is completed and
company has responded to USFDA.
Management is expecting 10-15 launches in FY18,and plans to file 3 ANDAs in Q1FY18.
Revenue guidance of 12-15% in FY18E. And margin guidance of 23% going forward.
Management expects Zetia sales to revamp in Q1FY18, and looks for few meaningful launches in
FY18E.
Generic anti-cholesterol drug Zetia sales to be lower than company's guidance of USD 200 million.
Generic Zetia to be key contributor in Q1 FY18, as two months exclusivity remain.
R&D expenditure to be in the range 11-12 percent in FY18
Glenmark took a write-off Rs 325 crore of its Venezuela business in Q4FY17.
Management expects Goa facility to be inspected in 2017.
Increased competition in US market due to entry of new players.
Targeting to file 20 25 ANDAs and launch ~20 products annually. Leverage expertise in the
dermatology segment 15+ ANDAs pending for approval and 20+ products in development
Management expects EBITDA margins to touch 25 percent over the next 10 years.
Higher Research & Development- The company has a pipeline of 7 new molecular entities, which
includes 2 new chemical entities and 5 new biological entities, in various stages of clinical
development. This involves higher R&D expense of 12% going forward and we expect this will impact
margin in FY18E.
Debt repayment- In the last quarter management has guided to repay debt on the back of Zetia sales,
but it was unable to repay its debt in FY17. Now debt repayment is the key concern to track for the
company in this current fiscal. Debt/Equity ratio is 1.05 in FY17 and we expect to come down in FY18
based on the management guidance to repay debt.
FY16 FY17
9% 9%
9% 8%
6%
10%
28% 25%
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%
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.
-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
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
1,004
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.
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
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
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
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.
Please refer to the Disclaimers at the end of this Report
Narnolia Securities Ltd
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
RAJEEV ANAND
rajeev.anand@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 %
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%
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 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.
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.
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%
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%
Financials/Valu FY15 FY16 FY17 FY18E FY19E
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
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.
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%
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
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.
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
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
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.