INDIA

SELL M&M Financial Services Financials

Result Update 26 April 2018
Target Price Rs380 Key Data
Sustainability holds the key CMP* Rs507 Bloomberg Code MMFS IN
We retain Sell on MMFS with TP revised upwards to Rs380 (valued at 2.5x FY20E ABV). Downside 25.0% Curr Shares O/S (mn) 617.8
Our channel checks had pointed for strong disbursement growth and incidences of Previous Target Rs360 Diluted Shares O/S(mn) 617.8
lower repossessions / higher recoveries for the quarter. Q4’18 results corroborated our Previous Rating SELL Mkt Cap (Rsbn/USDbn) 313.4/4.7
survey that saw a) solid 17.8% YoY growth in AuM and b) sharp 22% QoQ decline in Price Performance (%)* 52 Wk H / L (Rs) 533.1/290
GNPA. Commentaries on growth, asset quality remain encouraging. Even as we factor 1M 6M 1Yr 5 Year H / L (Rs) 525.9/173.1
in higher growth rates (we have our reservations here) and improved asset quality, MMFS IN 15.5 21.8 53.5 Daily Vol. (3M NSE Avg.) 1955688
FY20E RoE will still be lower to its 10-year average RoE, also when compared to its Nifty 4.4 2.3 13.1
peers. Valuations at 3.4x FY20E ABV are on the higher end of the band. Retain SELL. *as on 25 April 2018; Source: Bloomberg, Centrum Research
Prefer Sundaram Finance in the asset financing space.
Shareholding pattern (%)*

Q4’18 results – Surprised on upside: Q4’18 NII at Rs13.1bn (+17.4% YoY and in-line
Mar-18 Dec-17 Sep-17 Jun-17
with our estimates) was driven by strong 17.8% YoY growth in AuM and expansion in
NIM (calc) to 9.8% (+10bps YoY). Value of assets financed for the quarter grew 41.6% Promoter 51.2 51.2 51.3 51.9

YoY, strongest in the recent past. Operating profit at Rs8.3bn grew 13.9% YoY. The FIIs 29.4 35.7 32.0 30.5

seasonal nature of business and greater focus at recoveries saw MMFS report sharp DIIs 11.4 7.3 9.9 10.5

improvement in its asset quality. GNPA at Rs47bn declined 22% QoQ. Provisions thus Others 8.0 5.9 6.8 7.2

came in lower at Rs1.57bn. NNPA at Rs19.7bn declined 27% QoQ. Reported profit at Source: BSE, *as on 25 April 2018

Rs4.2bn, thus was significantly ahead of our estimates, albeit lower to consensus.
Earnings revision

AuM growth accelerates; Sustainability holds the key: Q4’18 AuM growth at 17.8% FY19E FY20E
Particulars
YoY was ahead of our / consensus estimates. The growth was however led by strong (Rs mn) New Old Var (%) New Old Var (%)
traction in segments of pre-owned and SME & others (combined grew 38.4% YoY and
now form 20% of overall vs. 17% in FY17). The core PV segment i.e. Cars + UV segment NII + Oth. Inc 51,750 47,032 10.0 60,618 54,889 10.4

(49% of AuM) grew mere 9% YoY. Even as MMFS has gained market share, the lower PPoP 32,532 29,579 10.0 38,578 34,931 10.4

growth in these segments, according to management, is attributable to the PAT 13,884 10,994 26.3 17,746 14,697 20.7
prevalence of discount factor. AuM growth for FY19E is guided at 22% YoY (20% in Source: Centrum Research Estimates
H1FY19 and 25% YoY in H2FY19) and will be led by strong traction across all
segments. We have our reservations on the same as, in addition to competition (as Centrum vs. Bloomberg Consensus*
validated from our channel checks), factors like state-elections, monsoon, existence of Particulars FY19E FY20E
discount factor and slow pace of recovery in markets like Maharashtra, TN and (Rs mn)
Centrum BBG Var (%) Centrum BBG Var (%)
Karnataka, could impact AuM growth.
NII + Oth. Inc 51,750 50,352 2.8 60,618 59,880 1.2

Earnings revision, outlook: Even as the rural markets are witnessing signs of revival, PAT 13,884 13,424 3.4 17,746 17,009 4.3
the seasonal nature of the business and dependence on various external factors
(monsoon, state elections etc), will see credit costs remain elevated. Management has Bloomberg Consensus Centrum
Target Variance
guided for loan loss provisions at 175-180bps for FY19E and we have factored the same Target Price Price (%)
BUY SELL HOLD
into our estimates. Q4’18 AuM growth surprised on the upside. It, though still remains (Rs) (Rs)
lower when compared to other asset financiers (Chola FY18 AuM grew 25% YoY; Au SFB 22 5 6 525 380 (38.1)
/ Shriram Transport AuM grew 18% YoY / 38% YoY respectively for 9MFY18). We have *as on 25 April 2018; Source: Bloomberg, Centrum Research Estimates
revised our growth estimates upwards and are now building in 18% / 19% / 41% CAGR
in AuM / NII / PAT over FY18-20E. This will translate into an exit RoA / RoE of 2.4% /
16.1% by end-FY20E. It however is still significantly well below MMFS’s own 10-year
average RoE, also when compared to its peers.

Valuation, view and key risks: Even as we build in strong recovery in growth and
earnings (following reduced lower loan loss provisions and recovery) over FY18-20E,
valuations at 3.4x FY20E ABV for an exit RoE of 15-16% appear expensive. Retail SELL
with TP at Rs380. Key risks: Higher AuM growth or lower slippages and credit cost.
Rs mn Q4FY18 Q4FY17 YoY (%) Q3FY18 QoQ (%) Q4FY18E Var (%)
Net Interest Income 13,050 11,117 17.4 10,711 21.8 12,985 0.5
Operating Profit 8,261 7,252 13.9 6,553 26.1 8,614 (4.1)
Reported PAT 4,245 2,341 81.4 2,994 41.8 3,836 10.7
Gross NPAs 46,987 41,827 12.3 60,228 (22.0) 53,329 (11.9)
Net NPAs 19,706 15,997 23.2 26,977 (27.0) 19,545 0.8
PCR (%) 58.1 61.8 (369bps) 55.2 285bps 63.4 (529bps) Aalok Shah, aalok.shah@centrum.co.in; 91 22 4215 9075
Source: Company, Centrum Research *reported Gaurav Jani, gaurav.jani@centrum.co.in; 91 22 4215 9110

Y/E Mar(Rs mn) Net income# PPOP Reported PAT YoY (%) EPS (Rs) P/E (x) Adj BV (Rs) P/Adj BV (x) RoA (%) RoE (%)
FY16 32,658 20,877 6,726 (19.1) 11.9 20.7 86.0 2.9 1.6 11.4
FY17 33,801 19,292 4,002 (40.5) 7.1 44.2 86.3 3.6 0.9 6.4
FY18P 42,707 25,994 8,919 122.9 14.5 26.8 119.3 3.3 1.7 11.3
FY19E 51,750 32,532 13,884 55.7 22.6 22.2 130.2 3.8 2.2 14.1
FY20E 60,618 38,578 17,746 27.8 28.9 17.7 151.5 3.4 2.4 16.1
Source: Company, Centrum Research Estimates # Net income denotes NII + other income. FY16-FY19E have been valued on average market cap basis.
In the interest of timeliness, this document is not edited
Centrum Equity Research is available on Bloomberg, Thomson Reuters and FactSet
 Conference call highlights, Valuation and view
AuM growth and outlook

AuM growth at 17.8% YoY was the strongest in past 8-quarters and led by strong traction in
segments of tractor (18% YoY) and pre-owned and SME & other segment (combined form 20% of
AuM and has grown 38% YoY).

Management has guided for market share gains and with buoyancy in rural markets expects
overall AuM to grow 22% YoY in FY19 (20% YoY in H1FY19 and strong 25% YoY in H2FY19).

We however have our own reservations here as a) competitive landscape has intensified (Au, L&T
Finance and many other financial intuitions are placing greater focus at rural plays) b) up-coming
state elections and its impact on growth c) monsoon and d) slow pace of recovery in the markets
of Maharashtra, TN and Karnataka.

However following pick-up in industry-wide auto volumes, as also evident from other asset
financiers, we have revised our FY19-20E AuM growth estimates upwards to 18% CAGR.

On asset quality and the outlook on the same

Our channel checks had pointed for sharp drop in GNPA following greater focus at recoveries.
MMFS Q4’18 GNPA declined 22% QoQ. Led by recoveries and lower repossessions, provisions too
came in lower at Rs1.56bn. Overall PCR also improved to 58.1% (vs. 55.2% QoQ).

Management has guided for 175-180bps of credit cost for FY19 and we have factored the same
into our estimates. The same also follows revival in rural markets.

Subsidiaries’ performance

Housing Finance business witnessed 29.5% YoY growth in disbursements; its AuM at Rs62.5bn
grew 20.5% YoY. On the profitability front PAT came in at Rs714mn. FY18 PAT stood at Rs1.45bn;
RoA was at 2.6%.

The insurance business reported PAT at Rs215mn. For FY18, PAT was at Rs522mn.

Earnings revision, outlook

Exhibit 1: Earnings revision
Partibulars FY19E FY20E
(Rs mn) New Old chg (%) New Old chg (%)
NII + Oth inb 51,750 47,032 10.0 60,618 54,889 10.4
PPOP 32,532 29,579 10.0 38,578 34,931 10.4
PAT 13,884 10,994 26.3 17,746 14,697 20.7
Source: Centrum Research Estimates.

We have revised our estimates upwards for FY19E/FY20E following accelerated AuM growth and
improvement in asset quality on back of strong recovery in rural markets. We have revised our growth
estimates upwards and are now building in 18% / 19% / 41% CAGR in AuM / NII / PAT over FY18-20E.
This will translate into an exit RoA / RoE of 2.4% / 16.1% by end-FY20E. It however is still significantly
well below MMFS’s own 10-year average RoE, also when compared to its peers. Retain SELL with TP
revised upwards to Rs380 (valued at 2.5x FY20E ABV). Prefer Sundaram Finance over MMFS in the asset
financing space. Key risks: Strong recovery in the markets of operations, thus reducing the overall
credit cost or higher-than-expected pick-up in AuM growth.

2
M&M Financial Services
 Sensitivity analysis and peer comparison
Exhibit 2: Sensitivity Analysis – impact of change in NIM and credit cost on FY18PBT
Credit cost
%
+ 10bps + 20bps ' Current levels - 10bps - 20bps
- 5bps (5.7) (9.4) (2.0) 1.8 5.5
- 10bps (7.6) (11.3) (3.9) (0.2) 3.5
NIM

Current levels (3.7) (7.4) - 3.7 7.4

+ 5bps (1.8) (5.5) 2.0 5.7 9.4
+ 10bps 0.2 (3.5) 3.9 7.6 7.6
Source: Centrum Research Estimates

Exhibit 3: 1-yr forward P/ABV chart

4.5

4.0

3.5

3.0

2.5

2.0
Aug-13

Dec-13

Aug-14

Dec-14

Aug-15

Dec-15

Aug-16

Dec-16

Aug-17

Dec-17
Apr-13

Apr-14

Apr-15

Apr-16

Apr-17

Apr-18
P/B Mean Mean + Std Dev Mean - Std Dev

Source: Bloomberg, Company, Centrum Research Estimates

Exhibit 4: Comparative Valuations

CAGR (FY18-FY20E) % PE (x) ROA (%) RoE (%) P/BVPS (x)
Mkt Cap
Company NII +
(Rs mn) PPOP PAT FY18P FY19E FY20E FY18P FY19E FY20E FY18P FY19E FY20E FY18P FY19E FY20E
Oth inc
MMFS* 3,13,392 19.1 21.8 41.1 26.8 22.2 17.7 1.7 2.2 2.4 11.3 14.1 16.1 2.6 3.0 2.7
SUF* 2,63,528 20.5 22.9 23.7 19.5 20.6 17.9 2.7 2.8 2.9 20.0 21.0 21.3 3.6 4.0 3.5
Shriram Transport 3,65,894 14.2 16.5 26.8 14.9 15.1 12.8 2.2 2.5 2.7 14.8 17.1 17.9 2.1 2.4 2.2
Magma Fin. 45,913 11.3 13.4 29.8 16.5 13.5 10.9 1.6 2.0 2.2 10.2 12.0 13.3 1.6 1.5 1.4
Source: Bloomberg consensus, *Centrum Research Estimates. FY18-19E YTD have been valued on average market cap basis.

3
M&M Financial Services
Quarterly financials
Exhibit 5: Quarterly Financials
(Rs mn) Q1FY17 Q2FY17 Q3FY17 Q4FY17 Q1FY18 Q2FY18 Q3FY18 Q4FY18
Income statement
Interest earned 13,664 14,916 14,904 18,255 15,924 16,608 18,340 20,600
Interest expended 6,910 7,086 7,441 7,137 7,327 7,498 7,629 7,550
Net interest income 6,754 7,830 7,463 11,117 8,597 9,110 10,711 13,050
Non-interest income 93 241 130 173 107 221 124 138
Total income 6,847 8,071 7,593 11,290 8,704 9,331 10,835 13,188
Operating expenses 3,154 3,460 3,534 3,902 3,699 3,588 4,175 4,810
PPOP 3,587 4,504 3,949 7,252 4,894 5,636 6,553 8,261
Provisions 2,245 3,042 4,190 3,614 4,258 4,446 1,989 1,572
PBT 1,341 1,462 (241) 3,638 636 1,190 5,213 6,688
Tax 472 514 (85) 1,298 162 410 1,793 2,443
PAT 870 948 (156) 2,341 474 780 3,420 4,245
Balance sheet items
Equity share capital 1,129 1,129 1,130 1,130 1,130 1,130 1,229 1,229
Reserves & surplus 60,417 61,402 61,270 63,642 64,138 63,140 87,446 91,802
Borrowings 3,11,952 3,33,934 3,44,575 3,54,907 3,59,013 3,81,526 3,70,048 4,03,130
Other liabilities 31,553 30,061 40,609 40,173 45,638 45,518 51,949 47,517
Total liabilities 4,05,051 4,26,526 4,47,584 4,59,852 4,69,919 4,91,314 5,10,672 5,43,678
Cash & bank 5,475 5,204 5,474 5,781 3,593 4,019 3,943 4,111
Investments 12,528 13,463 14,392 18,895 17,963 16,614 17,646 18,732
Advances 3,78,136 3,99,120 4,18,742 4,25,234 4,38,138 4,60,114 4,78,123 5,10,040
Other assets 8,912 8,739 8,976 9,943 10,225 10,568 10,960 10,795
Total assets 4,05,051 4,26,526 4,47,584 4,59,852 4,69,919 4,91,314 5,10,672 5,43,678
Ratios
Growth YoY (%)
NII (5.7) 2.3 2.1 11.1 27.3 16.3 43.5 17.4
Opex 24.3 27.8 24.3 18.7 17.3 3.7 18.1 23.3
PPOP (22.1) (10.5) (11.2) 6.7 36.5 25.1 65.9 13.9
PAT (2.3) (35.1) (123.3) (36.8) (45.5) (17.8) NA 81.4
Loans 10.8 15.1 14.5 16.0 15.9 15.3 14.2 19.9
AuM 10.9 14.1 13.5 14.3 14.2 13.8 13.3 17.8
Borrowings 9.9 14.7 13.6 15.1 15.1 14.3 7.4 13.6
Margins (%)*
Yield on assets 14.2 14.9 14.1 16.6 14.2 14.2 15.1 16.1
Cost of funds 8.9 8.8 8.8 8.2 8.2 8.1 8.1 7.8
Spread 5.2 6.1 5.3 8.5 5.9 6.1 7.0 8.3
NIM 6.7 7.5 6.8 9.8 7.4 7.6 8.6 9.9
Key drivers (%)*
Cost-income 46.1 42.9 46.5 34.6 42.5 38.4 38.5 36.5
GNPA 10.7 11.0 11.1 9.0 10.5 12.5 11.6 8.8
NNPA 5.4 5.6 5.2 3.6 4.2 6.5 5.6 3.9
Provision coverage 52.3 51.9 56.4 61.8 60.5 51.1 55.2 58.1
RoA 0.9 0.9 (0.1) 2.1 0.4 0.6 2.4 3.2
RoE 5.7 6.1 (1.0) 14.7 2.9 4.8 15.7 18.7
Source: Company, Centrum Research * denotes calculated nos

4
M&M Financial Services
Financials (standalone)
Exhibit 6: Income Statement Exhibit 9: Key Ratios
Y/E March (Rs mn) FY16 FY17 FY18P FY19E FY20E Y/E March FY16 FY17 FY18P FY19E FY20E
Interest Income 58,061 61,205 71,471 86,585 1,03,665 Growth Ratios (%)
Interest Expense 26,393 28,574 30,004 36,068 44,633 Loans 11.3 16.0 19.9 18.8 18.6
Net Interest Income 31,668 32,630 41,467 50,517 59,032 AUM 11.0 14.3 17.8 18.2 18.0
Non-Interest Income 990 1,171 1,240 1,233 1,585 Borrowings 12.8 18.4 13.6 20.7 20.0
Total Net Income 32,658 33,801 42,707 51,750 60,618 NII 5.5 3.0 27.1 21.8 16.9
Total Operating Expenses 11,781 14,509 16,713 19,218 22,039 Opex 17.0 23.2 15.2 15.0 14.7
Employee Expenses 5,588 6,809 8,517 9,651 10,928 PPOP 0.3 (7.6) 34.7 25.2 18.6
Other Operating Expenses 6,193 7,700 8,196 9,567 11,111 Provisions 26.8 24.7 (6.3) (10.3) 0.5
Pre-provision Profit 20,877 19,292 25,994 32,532 38,578 PAT (19.1) (40.5) 122.9 55.7 27.8
Provisions & Contingencies 10,495 13,092 12,266 11,006 11,065
Profit Before Tax 10,381 6,200 13,728 21,525 27,514 Operating Ratios (%)
Taxes 3,656 2,198 4,809 7,641 9,767 Yield on advances 15.9 15.0 15.3 15.3 15.4
Profit after tax 6,726 4,002 8,919 13,884 17,746 Cost of borrowings 8.0 7.6 7.0 7.3 7.5
Source: Company, Centrum Research Estimates NIM 7.7 7.0 7.7 8.1 8.0
Non-int inc / Total income 3.0 3.5 2.9 2.4 2.6
Exhibit 7: Balance Sheet Opex/ Avg assets 3.2 3.4 3.4 3.3 3.2
Provisioning cost (bps) 2.6 2.8 2.3 1.8 1.5
Y/E March (Rs mn) FY16 FY17 FY18P FY19E FY20E
Effective tax rate 35.2 35.5 35.0 35.5 35.5
Current assets 7,358 7,288 5,767 6,178 7,419 RoA 1.6 0.9 1.7 2.2 2.4
Loans & Advances 3,66,616 4,25,234 5,10,043 6,06,127 7,18,855 RoE 11.4 6.4 11.3 14.1 16.1
Investments 14,833 18,895 18,732 19,122 19,531
Total Int Earning Assets 3,88,807 4,51,416 5,34,542 6,31,427 7,45,805 Credit Quality Ratios (%)
Other asses 1,135 1,120 1,197 1,333 1,536 Gross NPA 8.0 9.0 9.2 8.6 7.5
Total Assets 3,89,942 4,52,536 5,35,739 6,32,760 7,47,342 Net NPA 3.2 3.6 3.9 3.8 3.3
Borrowings 3,06,248 3,62,521 4,11,695 4,96,920 5,96,330 NPA coverage ratio 61.7 61.8 58.1 55.3 56.3
Interest Bearing Liabilities 3,06,248 3,62,521 4,11,695 4,96,920 5,96,330
Other non int bearing Liabilities 22,813 25,243 31,013 32,508 34,233 Per Share (Rs)
Total Liabilities 3,29,061 3,87,763 4,42,708 5,29,428 6,30,563 BVPS 107.8 114.6 151.4 168.1 190.0
Equity 60,881 64,772 93,031 1,03,332 1,16,779 Adjusted BVPS 86.0 86.3 119.3 130.2 151.5
Total Liabilities 3,89,942 4,52,536 5,35,739 6,32,760 7,47,342 EPS - wt avg 11.9 7.1 14.5 22.6 28.9
Source: Company, Centrum Research Estimates
Valuations Ratios
Exhibit 8: DuPont analysis Price/BV (x) 2.3 2.7 2.6 3.0 2.7
Price/Adj. BV (x) 2.9 3.6 3.3 3.8 3.4
(% AuM) FY16 FY17 FY18P FY19E FY20E
P/E (x) 20.7 44.2 26.8 22.2 17.7
Yield on assets 14.7 13.7 13.8 14.2 14.4 Dividend Yield (%) 1.6 1.3 1.0 1.0 1.2
Cost of funds 7.4 7.1 6.3 6.4 6.6
Source: Company, Centrum Research Estimates. FY16-19E have been valued on average
Spreads 6.7 6.1 6.8 6.9 6.9 market cap basis.
NIM 7.7 7.0 7.7 8.1 8.0
Other income 0.2 0.3 0.2 0.2 0.2
Total income 8.0 7.3 8.0 8.3 8.2
Operating expenses 2.8 3.0 3.0 3.0 2.9
Provisions 2.6 2.8 2.3 1.8 1.5
PBT 2.5 1.3 2.6 3.4 3.7
Tax 0.9 0.5 0.9 1.2 1.3
RoA 1.6 0.9 1.7 2.2 2.4
Leverage 6.4 7.0 5.8 6.1 6.4
RoE 11.4 6.4 11.3 14.1 16.1
Source: Company, Centrum Research Estimates

5
M&M Financial Services
Appendix A
Disclaimer

Centrum Broking Limited (“Centrum”) is a full-service, Stock Broking Company and a member of The Stock Exchange, Mumbai (BSE) and National Stock
Exchange of India Ltd. (NSE). Our holding company, Centrum Capital Ltd, is an investment banker and an underwriter of securities. As a group Centrum
has Investment Banking, Advisory and other business relationships with a significant percentage of the companies covered by our Research Group. Our
research professionals provide important inputs into the Group's Investment Banking and other business selection processes.
Recipients of this report should assume that our Group is seeking or may seek or will seek Investment Banking, advisory, project finance or other
businesses and may receive commission, brokerage, fees or other compensation from the company or companies that are the subject of this
material/report. Our Company and Group companies and their officers, directors and employees, including the analysts and others involved in the
preparation or issuance of this material and their dependants, may on the date of this report or from, time to time have "long" or "short" positions in, act
as principal in, and buy or sell the securities or derivatives thereof of companies mentioned herein. Centrum or its affiliates do not own 1% or more in the
equity of this company Our sales people, dealers, traders and other professionals may provide oral or written market commentary or trading strategies to
our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary trading and investing businesses may make
investment decisions that are inconsistent with the recommendations expressed herein. We may have earlier issued or may issue in future reports on the
companies covered herein with recommendations/ information inconsistent or different those made in this report. In reviewing this document, you
should be aware that any or all of the foregoing, among other things, may give rise to or potential conflicts of interest. We and our Group may rely on
information barriers, such as "Chinese Walls" to control the flow of information contained in one or more areas within us, or other areas, units, groups or
affiliates of Centrum. Centrum or its affiliates do not make a market in the security of the company for which this report or any report was written.
Further, Centrum or its affiliates did not make a market in the subject company’s securities at the time that the research report was published.
This report is for information purposes only and this document/material should not be construed as an offer to sell or the solicitation of an offer to buy,
purchase or subscribe to any securities, and neither this document nor anything contained herein shall form the basis of or be relied upon in connection
with any contract or commitment whatsoever. This document does not solicit any action based on the material contained herein. It is for the general
information of the clients of Centrum. Though disseminated to clients simultaneously, not all clients may receive this report at the same time. Centrum
will not treat recipients as clients by virtue of their receiving this report. It does not constitute a personal recommendation or take into account the
particular investment objectives, financial situations, or needs of individual clients. Similarly, this document does not have regard to the specific
investment objectives, financial situation/circumstances and the particular needs of any specific person who may receive this document. The securities
discussed in this report may not be suitable for all investors. The securities described herein may not be eligible for sale in all jurisdictions or to all
categories of investors. The countries in which the companies mentioned in this report are organized may have restrictions on investments, voting rights
or dealings in securities by nationals of other countries. The appropriateness of a particular investment or strategy will depend on an investor's
individual circumstances and objectives. Persons who may receive this document should consider and independently evaluate whether it is suitable for
his/ her/their particular circumstances and, if necessary, seek professional/financial advice. Any such person shall be responsible for conducting
his/her/their own investigation and analysis of the information contained or referred to in this document and of evaluating the merits and risks involved
in the securities forming the subject matter of this document.
The projections and forecasts described in this report were based upon a number of estimates and assumptions and are inherently subject to significant
uncertainties and contingencies. Projections and forecasts are necessarily speculative in nature, and it can be expected that one or more of the estimates
on which the projections and forecasts were based will not materialize or will vary significantly from actual results, and such variances will likely increase
over time. All projections and forecasts described in this report have been prepared solely by the authors of this report independently of the Company.
These projections and forecasts were not prepared with a view toward compliance with published guidelines or generally accepted accounting
principles. No independent accountants have expressed an opinion or any other form of assurance on these projections or forecasts. You should not
regard the inclusion of the projections and forecasts described herein as a representation or warranty by or on behalf of the Company, Centrum, the
authors of this report or any other person that these projections or forecasts or their underlying assumptions will be achieved. For these reasons, you
should only consider the projections and forecasts described in this report after carefully evaluating all of the information in this report, including the
assumptions underlying such projections and forecasts.
The price and value of the investments referred to in this document/material and the income from them may go down as well as up, and investors may
realize losses on any investments. Past performance is not a guide for future performance. Future returns are not guaranteed and a loss of original capital
may occur. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and may be subject to
change without notice. Centrum does not provide tax advice to its clients, and all investors are strongly advised to consult regarding any potential
investment. Centrum and its affiliates accept no liabilities for any loss or damage of any kind arising out of the use of this report. Foreign currencies
denominated securities are subject to fluctuations in exchange rates that could have an adverse effect on the value or price of or income derived from
the investment. In addition, investors in securities such as ADRs, the value of which are influenced by foreign currencies effectively assume currency risk.
Certain transactions including those involving futures, options, and other derivatives as well as non-investment-grade securities give rise to substantial
risk and are not suitable for all investors. Please ensure that you have read and understood the current risk disclosure documents before entering into any
derivative transactions.
This report/document has been prepared by Centrum, based upon information available to the public and sources, believed to be reliable. No
representation or warranty, express or implied is made that it is accurate or complete. Centrum has reviewed the report and, in so far as it includes
current or historical information, it is believed to be reliable, although its accuracy and completeness cannot be guaranteed. The opinions expressed in
this document/material are subject to change without notice and have no obligation to tell you when opinions or information in this report change.
This report or recommendations or information contained herein do/does not constitute or purport to constitute investment advice in publicly accessible
media and should not be reproduced, transmitted or published by the recipient. The report is for the use and consumption of the recipient only. This
publication may not be distributed to the public used by the public media without the express written consent of Centrum. This report or any portion
hereof may not be printed, sold or distributed without the written consent of Centrum.
The distribution of this document in other jurisdictions may be restricted by law, and persons into whose possession this document comes should inform
themselves about, and observe, any such restrictions. Neither Centrum nor its directors, employees, agents or representatives shall be liable for any
damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in connection with
the use of the information.
This document does not constitute an offer or invitation to subscribe for or purchase or deal in any securities and neither this document nor anything
contained herein shall form the basis of any contract or commitment whatsoever. This document is strictly confidential and is being furnished to you
solely for your information, may not be distributed to the press or other media and may not be reproduced or redistributed to any other person. The
distribution of this report in other jurisdictions may be restricted by law and persons into whose possession this report comes should inform themselves
about, and observe any such restrictions. By accepting this report, you agree to be bound by the fore going limitations. No representation is made that
this report is accurate or complete.

6
M&M Financial Services
The opinions and projections expressed herein are entirely those of the author and are given as part of the normal research activity of Centrum Broking
and are given as of this date and are subject to change without notice. Any opinion estimate or projection herein constitutes a view as of the date of this
report and there can be no assurance that future results or events will be consistent with any such opinions, estimate or projection.
This document has not been prepared by or in conjunction with or on behalf of or at the instigation of, or by arrangement with the company or any of its
directors or any other person. Information in this document must not be relied upon as having been authorized or approved by the company or its
directors or any other person. Any opinions and projections contained herein are entirely those of the authors. None of the company or its directors or
any other person accepts any liability whatsoever for any loss arising from any use of this document or its contents or otherwise arising in connection
therewith.
Centrum and its affiliates have not managed or co-managed a public offering for the subject company in the preceding twelve months. Centrum and
affiliates have not received compensation from the companies mentioned in the report during the period preceding twelve months from the date of this
report for service in respect of public offerings, corporate finance, debt restructuring, investment banking or other advisory services in a
merger/acquisition or some other sort of specific transaction.
As per the declarations given by them, Mr. Aalok Shah & Mr. Gaurav Jani, research analyst and and/or any of their family members do not serve as an
officer, director or any way connected to the company/companies mentioned in this report. Further, as declared by them, they are not received any
compensation from the above companies in the preceding twelve months. They do not hold any shares by them or through their relatives or in case if
holds the shares then will not to do any transactions in the said scrip for 30 days from the date of release such report. Our entire research professionals
are our employees and are paid a salary. They do not have any other material conflict of interest of the research analyst or member of which the research
analyst knows of has reason to know at the time of publication of the research report or at the time of the public appearance
While we would endeavour to update the information herein on a reasonable basis, Centrum, its associated companies, their directors and employees are
under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent Centrum
from doing so.
While we would endeavour to update the information herein on a reasonable basis, Centrum, its associated companies, their directors and employees are
under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent Centrum
from doing so.
Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable
regulations and/or Centrum policies, in circumstances where Centrum is acting in an advisory capacity to this company, or any certain other
circumstances.
This report is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state,
country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would subject
Centrum Broking Limited or its group companies to any registration or licensing requirement within such jurisdiction. Specifically, this document does
not constitute an offer to or solicitation to any U.S. person for the purchase or sale of any financial instrument or as an official confirmation of any
transaction to any U.S. person unless otherwise stated, this message should not be construed as official confirmation of any transaction. No part of this
document may be distributed in Canada or used by private customers in United Kingdom.
The information contained herein is not intended for publication or distribution or circulation in any manner whatsoever and any unauthorized reading,
dissemination, distribution or copying of this communication is prohibited unless otherwise expressly authorized. Please ensure that you have read “Risk
Disclosure Document for Capital Market and Derivatives Segments” as prescribed by Securities and Exchange Board of India before investing in Indian
Securities Market.

M&M Financial Services price chart

550
500
450
400
350
300
250
200
150
Apr-15 Oct-15 Apr-16 Oct-16 Apr-17 Oct-17 Apr-18

MAHINDRA & MAHINDRA FIN SECS

Source: Bloomberg, Centrum Research

7
M&M Financial Services

1 Business activities of Centrum Broking Limited
(CBL)
2 Details of Disciplinary History of CBL
3 Registration status of CBL:
Disclosure of Interest Statement
Centrum Broking Limited (hereinafter referred to as “CBL”) is a registered member of NSE (Cash, F&O
and Currency Derivatives Segments), MCX-SX (Currency Derivatives Segment) and BSE (Cash
segment), Depository Participant of CDSL and a SEBI registered Portfolio Manager.
CBL has not been debarred/ suspended by SEBI or any other regulatory authority from accessing
/dealing in securities market.
CBL is registered with SEBI as a Research Analyst (SEBI Registration No. INH000001469)

MMFS Sundaram Finance

4 Whether Research analyst’s or relatives’ have any financial interest in the subject company and nature of
No No
such financial interest
5 Whether Research analyst or relatives have actual / beneficial ownership of 1% or more in securities of the
No No
subject company at the end of the month immediately preceding the date of publication of the document.
6 Whether the research analyst or his relatives has any other material conflict of interest No No
7 Whether research analyst has received any compensation from the subject company in the past 12
No No
months and nature of products / services for which such compensation is received
8 Whether the Research Analyst has received any compensation or any other benefits from the subject
No No
company or third party in connection with the research report
9 Whether Research Analysts has served as an officer, directoror employee of the subject company No No
10 Whether the Research Analyst has been engaged in market making activity of the subject company. No No

Rating Criteria
Rating Market cap < Rs20bn Market cap > Rs20bn but < 100bn Market cap > Rs100bn
Buy Upside > 20% Upside > 15% Upside > 10%
Hold Upside between -20% to +20% Upside between -15% to +15% Upside between -10% to +10%
Sell Downside > 20% Downside > 15% Downside > 10%

Member (NSE and BSE)

Regn No.:
CAPITAL MARKET SEBI REGN. NO.: BSE: INB011454239
CAPITAL MARKET SEBI REGN. NO.: NSE: INB231454233
DERIVATIVES SEBI REGN. NO.: NSE: INF231454233
(TRADING & CLEARING MEMBER)
CURRENCY DERIVATIVES: MCX-SX INE261454230
CURRENCY DERIVATIVES:NSE (TM & SCM) – NSE 231454233

Depository Participant (DP)

CDSL DP ID: 120 – 12200
SEBI REGD NO. : CDSL : IN-DP-CDSL-661-2012

PORTFOLIO MANAGER

SEBI REGN NO.: INP000004383

Website: www.centrum.co.in
Investor Grievance Email ID: investor.grievances@centrum.co.in

Compliance Officer Details:

Kavita Ravichandran
(022) 4215 9842; Email ID: compliance@centrum.co.in

Centrum Broking Ltd. (CIN :U67120MH1994PLC078125)

Registered Office Address Corporate Office & Correspondence Address
Bombay Mutual Building , Centrum House
2nd Floor, 6th Floor, CST Road, Near Vidya Nagari Marg, Kalina,
Dr. D. N. Road, Santacruz (E), Mumbai 400 098.
Fort, Mumbai - 400 001 Tel: (022) 4215 9000

8
M&M Financial Services