Diversification of Business Activities Acting as a Key Growth Driver for Kaveri Seed Company Limited

7/28/2019 Diversification of Business Activities Acting as a Key Growth Driver for Kaveri Seed Company Limited

http://slidepdf.com/reader/full/diversification-of-business-activities-acting-as-a-key-growth-driver-for-kaveri 1/25

1

©This is a licensed product of Ken Research and should not be copied

Kaveri Seed Company Limited



2


TABL E OF CONTENTS

1. Executive Summary: Kaveri Seed Company Limited

2. Business Overview

Introduction

Expertise

Products

Awards

2.1. Corporate Timeline

2.2. Key Developments

2.3. Ownership Structure

2.4. Kaveri Seed Company Limited Organisational Structure

3. Kaveri Seed Company Limited Products Portfolio

3.1. By Hybrid Seeds

3.2. By Micro-Nutrients

3.3. By Exotic Vegetables

4. Kaveri Seed Company Limited Financial Performance

4.1. Valuation Analysis and Financial Summary

4.2. DCF (Discounted Cash flow) Valuation and Upside Potential

5. Kaveri Seed Company limited Annotated Stock Chart and Analyst Recommendations

5.1. Annotated Stock Price Performance

5.2. Analyst Recommendations

Expected Bullish Stock Performance

Low Liquidity Implying High Investments

Expectation of Earning Growth

6. SWOT Analysis

Strengths



3


Weaknesses

Opportunities

Threats

7. Kaveri Seed Company Limited Operational Overview

7.1. Board of Directors Profile

7.2. Management Profile

8. Indian Hybrid Seed Industry Overview and Size, FY’2008- Fy’2012

8.1. Indian Hybrid Seed Industry Segmentation, FY ’2012

8.2. Market Share of Major Players in the Indian Hybrid Seed Market, FY ’2012

9. Competitive Analysis

9.1. By Products Offered/Revenue/Business Strategy

9.2. By Financial Performance (Topline/ Enterprise Value/ Multiples)

9.3. A Relative Valuation Analysis of Indian Seed and Agrochemical Industry

10. Kaveri Seed Company Limited Management Outlook and Future Projections

10.1. Kaveri seed Company Limited Future Projections

10.2. Ratio Analysis

11. Appendix

11.1. Market Definition

11.2. Abbreviations

11.3. Research Methodology

Data Collection Methods

Approach

11.4. Disclaimer



4


L IST OF FIGURES

Figure 1: Kaveri Seed Company Limited Corporate Timeline

Figure 2: Kaveri Seed Company Limited Ownership Structure in Percentage as on 30 September

2012

Figure 3: Kaveri Seed Company Limited Product Portfolio

Figure 4: Kaveri Seed Company Limited Revenue Segmentation on the Basis of Contribution by

Business Segments in overall Revenue in Percentage, FY’2012

Figure 5: Kaveri Seed Limited Hybrid Seeds Performance on the Basis of Revenue in INR Crore,

FY ’2008-LTM 31st December 2012

Figure 6: Kaveri Seed Company Limited Micro-nutrients and Bio-pesticides Performance on the

Basis of Revenue in INR Crore, FY ’2008-LTM 31st December 2012

Figure 7: Kaveri Seed Company Limited Annotated Stock Price Performance on the Basis of

Volume Traded and Stock Prices in Thousand Shares and INR per Share, 25th February 2012-

25th February 2013

Figure 8: India Hybrid Seed Industry Market Size and Contribution in the Overall Indian Seed

Market on the Basis of Revenue in INR Crore and percentage, FY’2008-FY’2012

Figure 9: India Hybrid Seed Industry Segmentation on the Basis of Contribution in the Overall

Hybrid Seed Industry in Percentage, FY’2012

Figure 10: Market Share of Major Players in Indian Hybrid Seed Market on the Basis of Contribution by Revenue in Percentage, FY ’2012

Figure 11: Kaveri Seed Company Limited Future Projections on the Basis of Revenue, EBITDA

Margin and Net Profit Margin in INR Crore and Percentage, FY’2013-FY’2017

Figure 12: Non-linear Regression Analysis and Scatter Chart Based upon Indian Hybrid Seed

Industry Market size, FY ’2008-FY ’2012



5


L IST OF TABLES

Table 1: Kaveri Seed Company Limited Financial Summary on the Basis of Revenue, Growth

and Net Profit Margin in INR Crore and Percentage, FY’2008-LTM, 31st December 2012

Table 2: Kaveri Seed Company Limited Key Developments

Table 3: Kaveri Seed Company Limited Ownership Structure on the Basis of Share held as on

30th September 2012

Table 4: Kaveri Seed Company Limited Promoters Stake on the Basis of Number of Share Held

and the Percentage of Share Held in Shares Outstanding, as on 30th September 2012

Table 5: Kaveri Seed Company Limited Top Mutual fund Investors stake on the Basis of

Number of Shares Held and the Percentage of Shares Held in Shares Outstanding, as on 30th

September 2012

Table 6: Kaveri Seed Company Limited Seed Product Quality on the Basis of Breeding

Objectives

Table 7: Kaveri Seed Company Limited Financial Performance on the Basis of Revenue,

EBITDA Margin and Net Profit Margin in INR Crore, and Percentage, FY’2008-LTM ending

31st December 2012

Table 8: Kaveri Seed Company Limited Valuation Analysis on the Basis of Market

Capitalization, Net Debt and Enterprise Value in INR Crore and Units as on 25th February 2013

Table 9: Kaveri Seed Company Limited Valuation Multiples Ratios on the Basis of Revenue,

EBITDA and Net Profit Multiples, FY’2008-LTM ending 31st December 2012

Table 10: Kaveri Seed Company Limited Discounted Cash Flow Valuation on the Basis of

Weighted Average Cost to Capital, Present Value of Company Valuation and Target Share Price

Table 11: Kaveri Seed Company Limited Sensitivity Analysis of Discounted Cash Flow

Analysis, Perpetuity Growth Rate and weighted Average Cost of Capital on the basis of

Perpetuity Growth Rate Method in INR Crore and in Percentage

Table 12: Kaveri Seed Company Limited Operational Overview on the Basis of Board of

Directors Profile

Table 13: Kaveri Seed Company Limited Operational Overview on the Basis of Management

Profile

Table 14: Competitive Landscape of Major Companies on the basis of Product Offered, Revenue

and Business Strategies



6


Table 15: Company Comparable Analysis on the Basis of Financial Performance in INR Crore

and Valuation Multiples as on LTM 31st December 2012

Table 16: Company Comparables on the Basis of Revenue in INR Crore, FY’2008-LTM year

ending 31st December 2012

Table 17: Relative Valuation Analysis on the Basis of Deal Value, Deal Stake, Implied

Enterprise Value and Multiples in INR Crore, Percentage and Multiples

Table 18: Kaveri Seed Company Limited Fututre Projections on the Basis of Income Statement

in INR, FY ’2011-FY’2014

Table 19: Kaveri Seed Company Limited Future Projections on the Basis of Balance Sheet in

INR, FY’2011-FY ’2014

Table 20: Kaveri Seed Company Limited Fututre Projections on the Basis of Cash Flow

Statement in INR, FY’2011-FY ’2014

Table 21: Kaveri Seed Company Limited Ratio Analysis on the Basis of Liquidity, Asset

Management, Profitability and Leverage Ratios in Multiple and Percentage, FY’2008-FY ’2014

Table 22: Regression Coefficients of the Indian MSW market

Table 23: Regression Intercepts of the Kaveri Seed Company Limited



7


EXECUTI VE SUMMARY: K AVERI SEED COMPANY

LIMITED

Recommendation: ~ Target Price: INR ~ Date: 25th February 2013

Kaveri Seed Company is involved in the production of genetically modified hybrid seed for variousvegetables and field crops. The company generates most of the revenue from the sale of thesehybrid seeds. The company engages in the production of soil enhancing micro-nutrients, bio-pesticides and has a separate division for producing exotic vegetables. The company was listedon the Bombay stock exchange of India in 2007 and is headquartered in Hyderabad

KeyDifferentiators

The company engages in the pre cleaning, grading, cob drying, packingand storage of hybrid seeds via ultra modern equipment

CompetitionandPositioning

The company is one of the leading hybrid cotton producer, contributing~% in the INR ~crore hybrid cotton market

KeyDevelopments

Established a new Subsidiary “Kexveg India Private Limited” forproducing exotic vegetables and herbs to cater to the demand in bothdomestic and international market



8


FinancialSummary

Kaveri Seed Company L imited Financial Summary on the Basis of Revenue,Growth and Net Profit Margin in INR Crore and Percentage, FY’2008-LTM,31st December 2012

Particulars FY’2008 FY ’2009 FY ’2010 FY ’2011 FY ’2012 LTM

Revenue

Growth%

Net Profit%

CORPORATE TIMELINE

The company started its operations in 1976 with the production of different varieties of hybrid

seeds such as corn, millet, sunflower and rice. In 1986, the company changed its structure to a

private limited under the Companies Act, having registration No. 6728 of 1986-87. The company

established a seed processing unit in Bellary, Karnataka. In 1987, Kaveri Seed set up its first

marketing office in Davangere in Karanataka. In 1997, the company established its first research

and development facility and launched its first hybrid corn seeds in 1997 in South India. The

company’s hybrid corn seeds product were successfully commercialized as it was providing

more yield than other existing variety of seeds. In 1999, the company increased its seed

production capacity to meet the growing demand for the same by setting up a processing plant at

Kandlakoi near Hyderabad. Subsequently, the company had added more hybrid seeds of other

crops such as sunflower, pearl millet, sorghum and rice...



9


The company introduced its first

corn hybrid seed

The company had developed its

first seed conditioning plant in

Kandlkoi

The company was given

recognition from the department

of science and industry research,

for its research and development

practices on hybridization of seeds

The company entered into

partnership for producing bio-

pesticides and micro-nutrients

The company had acquired licensefrom Mahyco Monsanto Biotech

(India) Limited for using Bt. Gene

technology to produce hybrid cotton

seeds

The company had established a seed

conditioning plant with cob dryers

facility at Gundla, Pochampally and

Eluru

The company was listed on the

bombay stock exchange (BSE)

The company had signed an

agreement with Agri Jenetics for

producing testing and marketing

hybrid cotton seed products

The company acquired Kaveri

Agritek, a joint venture

establishment which produces

micro-nutrients

The company’s revenue had

inclined to INR 1.0 billion

The company had established a

new division for producing exotic

vegetables and herbs named as

Kexveg India Private limited

Kaveri Seed Company Limited Corporate Timeline

The company had incepted its

operation in the field of hybrid

seed, at Gatla Narsingapur

Village, Andhra Pradesh

The company had expanded its

structure to a private limited entity

and developed a seed processing

unit at Bellary, Karnataka

The company had started research

and development on the

hybridization of seeds and thus

initiated a seed processing plant in

Biramulguda



10


OWNERSHIP STRUCTURE

Kaveri Seed promoters are the major stake holders of the company accounting for ~% stake in

total shares outstanding of the company. Company promoters have increased their stake from ~%as of 31st March 2012 to ~% as of 30th September 2012, a ~% y-o-y increase. Foreign

Institutional Investors (FIIs) have increased their share holding significantly from ~% as on 30th

June 2012 to ~% as of 30th September 2012 an increase of ~%. Among the promoters,

G.V.Bhaskar Rao and R.Venu Manohar Rao had the highest shares held. Together they held

more than ~%. The institutional investors held ~% stake in the company, of these institutional

investors, IDFC premier equity fund has the highest stake of ~%.

Kaveri Seed Company Limited Ownership Structure on the Basis of Share held as on 30th

September 2012

Category No. of Share Holder as on

30th September 2012

No. of Shares as on 30th

September 2012

Change in

Share Held

Percentage

Change

Promoters

Mutual Funds

Financial

Institutions/ Banks

Bodies Corporate

FIIs

NRIs

Public

Total



11


Kaveri Seed Company Limited Ownership Structure in Percentage as on 30 September

2012

Kaveri Seed Company Limited Promoters Stake on the Basis of Number of Share Held and

the Percentage of Share Held in Shares Outstanding, as on 30th September 2012

Name of Shareholder No. of Share as on 30th September

2012

Percentage of Shares as on 30th September

2012

G.V.Bhaskar Rao

G.V. Bhaskar Rao (HUF)

DR.C.Gopal Rao

Gouthareddy Shanker

Reddy

G. Madhushree

G. Pawan

Padamaja C

R. Venu Mahohar Rao

G. Vanaja Devi

Promoters

Mutual Funds

Financial Institutions/ Banks

Bodies Corporate

FIIs

NRIs

Public



12


Madhavi Chennamaneni

C Mithun Chand

Vamsheedhar

Chennamaneni

Total

Kaveri Seed Company Limited Top Mutual fund Investors stake on the Basis of Number of

Shares Held and the Percentage of Shares Held in Shares Outstanding, as on 30th

September 2012

Name of Institution No. of Share Percentage of Share

IDFC Premier Equity Fund

Religare Finvest Ltd.

Bengal Finance & Investment Private Limited

Bodhivrishika Advisors LLP

Ashish Kacholia

Bodhivriksha Advisors LLP

Total

BY HYBRID SEEDS

The company had introduced 4 hybrid paddy seeds namely KPH 216, KPH 371, KPH 272, and

KPH 199…



13


…The company has a market share of more than ~% in the overall hybrid seed industry of India

and is primarily involved in the production of hybrid cotton, corn/maize and rice in the segment

of field crops. The company’s revenue from the hybrid seed has increased at a CAGR rate of ~%

from FY’2008-FY’2012. The company produced ~tonnes of seeds in FY’2012 up by ~% y-o-y.

The segments generated an overall net profit of INR ~crore in FY’2012 up by ~% y-o-y.

The company’s product for hybrid cotton and corn seeds contributes the highest in the overall

revenue from the hybrid seed segment. The product is estimated to contribute 47.3% in the

overall revenue from hybrid seed in FY ’2012 and the company has a market share of 5.5% in the

hybrid cotton market in FY ’2012…

.

…The company has been giving emphasis on the development of herbicide tolerance (HT) and

draught tolerance (DT) while BT cotton has been the main focus of the company. The company’ssales of the BT cotton seeds had increased because of the increase in the demand for the

company’s premier BT cotton hybrid products namely, jadoo and jack-pot.

Kaveri Seed L imited Hybrid Seeds Performance on the Basis of Revenue in INR Crore,

FY ’2008-LTM 31st December 2012

0.0

100.0

200.0

300.0

400.0

500.0

600.0

700.0

FY'2008 FY'2009 FY'2010 FY'2011 FY'2012 LTM

I N R C

r o r e



14


Kaveri Seed Company Limited Seed Product Quality on the Basis of Breeding Objectives

Seed Product

Category

Breeding Objectives

Corn To ensure high yield

To provide for medium to full maturity seeds

Sunflower Medium harvesting duration

Pearl Milet Maturity ranging from early to medium

Sorghum Medium height

Cotton Suitable for rain fed and irrigated condition

Rice To provide for 30% more yield

Source: Company Reports



15


VALUATION ANALY SIS AND FINANCIAL SUMMARY

The company has witnessed a revenue growth of 39.6% from FY’2008 to FY’ 2012. This was

due to an increase in the sales of hybrid seeds and micro nutrient over the years. Hybrid cotton

seeds have been major source of revenue for the company…

… Though the expenses incurred on sales

has increased on account of an increase in the cost of raw material from INR ~crore in FY ’2008

to INR ~crore in FY’2012 at a CAGR of ~% however, the increase was offset by a more than a

proportional increase in the revenue of the company. Additionally, the increase in the

compensation to the employees at a CAGR of ~% for the same period led to the further

expansion in the cost of sales. The net profit margins had also declined at a CAGR of ~% from

FY’2008-FY ’2012 at a CAGR of ~%. It represents the percentage of gross sales which is being

transformed into the profit after tax…

Kaveri Seed Company Limited Financial Performance on the Basis of Revenue, EBITDA

Margin and Net Profit Margin in INR Crore, and Percentage, FY’2008-LTM ending 31st

December 2012

Particulars (in INR Crore and Percentage) FY ’2008 FY ’2009 FY ’2010 FY ’2011 FY ’2012 LTM*

Revenue

y-o-y Growth%

EBITDA%

Net Profit%



16


Kaveri Seed Company Limited Valuation Analysis on the Basis of Market Capitalization,

Net Debt and Enterprise Value in INR Crore and Units as on 25th February 2013

Particulars (in INR Crore and Units)

Share Price (INR)*

Share Outstanding (in Million)

Market Value

Net Debt

Associates/ Minority Interest

Enterprise Value

Kaveri Seed Company Limited Valuation Multiples Ratios on the Basis of Revenue,EBITDA and Net Profit Multiples, FY ’2008-LTM ending 31st December 2012

Particulars FY ’2008 FY ’2009 FY ’2010 FY ’2011 FY ’2012 LTM*

EV/Revenue

EV/ EBITDA

EV/Net Profit

DCF (DISCOUNTED CASH FLOW) VALUATION AND UPSIDE

POTENTIAL

The DCF Valuation of the company showcases that the company stock price has an upside

potential of ~% for the future period. The company is expected to grow at a perpetuity growth

rate of ~% in the future, leading to a terminal value of INR ~ crore. This implies that the

company’s stock price is undervalued and is expected to increase in the future.

The present value of the company’s future cash flows has been discounted by ~% whichrepresents the weighted average cost of capital for the company. Assuming a risk free rate of

return of ~% and an unlevered beta of 0.81, the weighted average cost of capital has been

computed for a debt to equity ratio of ~%. The company comprises equity of ~% and debt of ~%



17


leading to a levered beta of ~. The company’s cost of equity has been estimated at 14.8% and the

cost of debt is estimated to be ~%...

…The sensitivity analysis showcases how the company’s valuation will be affected, given a

change in the weighted average cost of capital and in the perpetuity growth rate of the company.

The company’s enterprise value is expected to show a nominal change, given an upside ordownside 0.5% change in the weighted average cost of capital and 1.0% positive or negative

change in the company’s perpetuity growth rate.

Kaveri Seed Company Limited Discounted Cash Flow Valuation on the Basis of Weighted

Average Cost to Capital, Present Value of Company Valuation and Target Share Price

Particulars Value (in INR Crore, Percentage and Units)

WACC

Revenue CAGR over 2013-17E

Present Value of Cash Flow till 2017E

Terminal Growth

Present Value (PV) of terminal cash flow

Present Value (PV) of firm

Less: Current Debt

Total present value of the Equity

Number of Equity Shares Outstanding (in Units)

DCF - Target price (INR)



18


Kaveri Seed Company Limited Sensitivity Analysis of Discounted Cash Flow Analysis,

Perpetuity Growth Rate and weighted Average Cost of Capital on the basis of Perpetuity

Growth Rate Method in INR Crore and in Percentage

Enterprise Value (in INR Crore) Weighted Average Cost of Capital

Perpetuity Growth Rate

MARKET SHARE OF MAJ OR PLAY ERS IN THE INDIAN HYBRID

SEED MARKET, FY ’2012

…As per the historical trend, the revenue of the seed companies has been inclining. However,

despite expansion in demand and favorable crop economics, EBITDA margins of most domestic

seed companies declined in FY’2012 over the previous year, due to high competition intensity,

maturation of growing cotton seed market leading to stagnant growth and significant increase in

labor cost due to shortage in labor supply.

For Monsanto India, corn hybrid was the single biggest focus in seed business. Through its

Project Golden Rays project the company has signed a public-private partnership with Rajasthan

state government for increasing the maize hybrid yields by two folds. The project involves ~lakh

tribal farmers. The company has a share of ~% in the overall hybrid seed market…



19


Market Share of Major Players in Indian Hybrid Seed Market on the Basis of Contribution

by Revenue in Percentage, FY’2012

BY FINANCIAL PERFORMANCE (TOPLINE/ ENTERPRISE VALUE/

MULTIPLES)

Company Comparable Analysis on the Basis of Financial Performance in INR Crore and

Valuation Multiples as on LTM 31st December 2012

(INR Crore, unless Stated) Last Twelve Months (LTM) Year

Ending December 2012

Company Market

Cap

Net Debt Enterprise

Value (EV)

EV/Revenue EV/EBITDA P/E

JK Agri Genetics Ltd.

Advanta India Limited

Monsanto India Ltd.

Nath Seeds India Limited

Nuziveedu Seeds Private limited

Maharashtra Hybrid Corporation

(Mahyco)Monsanto India Limited (MIL)

Bayer CropScience Ltd. - India

Pioneer Seeds

Syngenta India Ltd.

Ankur Seeds Pvt. Ltd.

Vibha Agrotech Ltd

Rasi Seeds Private Limited


Others



20



Mean

Median

Company Comparables on the Basis of Revenue in INR Crore, FY’2008-LTM year ending

31st December 2012

Revenue (in INR Crore) FY’2008 FY ’2009 FY’2010 FY’2011 FY’2012 LTM

JK Agri Genetics Ltd.*

Advanta India Limited**

Monsanto India Ltd.


Nath Seeds India Limited

7.1. A RELATIVE VALUATION ANALY SIS OF INDIAN SEED AND

AGROCHEMICAL INDUSTRY

The Indian seed Industry has witnessed a number of deal transactions in terms of mergers andacquisition between companies. Some of the company have transformed from a private limited to

public limited by issuing equity stocks, one such company is R J Biotech Limited…

Relative Valuation Analysis on the Basis of Deal Value, Deal Stake, Implied Enterprise

Value and Multiples in INR Crore, Percentage and Multiples

Date Target

Company

Deal Type Deal

Value

INR (Cr)

Stake % Implied

EV/

Revenue

Implied

EV/

EBITDA

Implied

EV/ PAT

21-Feb-13 R J Biotech

Limited

IPO

10-Jan-13 Karnalyte

Resources Inc

Outbound

Acquisition



21


6-Dec-12 Sree Ramcides Inbound

Acquisition

24-Nov-12 Century Seeds

Private

Limited

Inbound

Acquisition

26-Jul-12 Advanta India

Limited

Private

Equity Fund

Raise

17-Jul-12 Agrichem Domestic

Acquisition

21-May-12 Bisco Bio

Sciences

Private

Limited

Inbound

Acquisition

14-May-12 NaanDanJain

Irrigation

Limited

Domestic

Acquisition

24-Apr-12 Zero Waste

Agro Organics

Private

Limited

Domestic

Acquisition

2-Apr-12 Super Agri

Seeds Pvt. LtdPrivate

Equity

Fund Raise

5-Mar-12 Gold'N Chicks

LimitedInbound

Acquisition

9-Dec-10 Metahellix

Life SciencesDomestic

Acquisition

Mean

Median



22


KAVERI SEED COMPANY LIMITED FUTURE PROJ ECTIONS

…Additionally, the farmers of rice are also expected to weigh the benefits of hybrid rice over its

cost, thus providing growth opportunity for the company’s revenue. The government will alsohelp in the growth of company’s revenue in the form of subsidies for production of quality

hybrid seeds so as to raise the farm productivity and increase the demand for hybrid seeds…

…Additionally, the company has ~hybrid seed products in development stage. These products

are expected to be ready for commercialization in the next three years. Kaveri Seed Company

limited is expected to showcase a revenue growth of ~% from FY’2012-FY’2017 as the

company is expected to focus on quality, product development, manufacturing efficiencies,

productivity improvements and quicker reach to market…

Kaveri Seed Company Limited Future Projections on the Basis of Revenue, EBITDA

Margin and Net Profit Margin in INR Crore and Percentage, FY’2013-FY’2017

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

0.0

500.0

1,000.0

1,500.0

2,000.0

2,500.0

3,000.0

3,500.0

FY'2013 FY'2014 FY'2015 FY'2016 FY'2017

i n P e r c e n t a g e

I N R C

r o r e

Revenue EBITDA Margin Net Profit Margin



23


Kaveri Seed Company Limited Fututre Projections on the Basis of Income Statement in

INR, FY ’2011-FY’2014

Income Statement (in INR) FY’2011 FY’2012 FY’2013 FY’2014

Revenues

Expenses

Financial Cost

Depreciation

EBITDA

Net Profit

Kaveri Seed Company Limited Future Projections on the Basis of Balance Sheet in INR,

FY’2011-FY’2014

Balance Sheet (in INR) FY’2011 FY’2012 FY’2013 FY’2014

Application of Funds

Fixed Asset (Net)

CWIP

Investments

Other Assets

Inventories

Sundry Debtors

Cash and Bank Balance

Loans and Advances

Miscellaneous Expenses not

written-off

Total

Sources of Funds

Share Capital

Reserves and Surplus

Other Liabilities



24


Total Debt

Current Liabilities

Provisions

Total

Kaveri Seed Company Limited Fututre Projections on the Basis of Cash Flow Statement in

INR, FY ’2011-FY’2014

Cash Flow Statement (in INR) FY '2011 FY '2012 FY'2013 FY '2014

Profit Before Tax

Total Adjustments

Change in Operational Expenses

Direct Taxes Paid

Cash Flow from Operations

Net Investment in GFA

Change in Investments

Others

Cash Flow from Investment

Repayment of LT Borrowings

Repayment of ST Borrowings

Dividend Paid

Interest Paid

Cash Flow from Financing

Net Cash Flows

Openning balance of cash

Transferred to Balance Sheet



25

DISCLAIMER

The research reports provided by Ken Research are for the personal information of the

authorized recipient and is not for public distribution and should not be reproduced orredistributed without prior permission. You are permitted to print or download extracts from this

material for your personal use only. None of this material may be used for any commercial or

public use.

The information provided in the research documents is from publicly available data and other

sources, which are reliable. Efforts are made to try and ensure accuracy of data. With respect to

documents available, neither the company nor any of its employees makes any warranty, express

or implied, including the warranties of merchantability and fitness for a particular purpose, or

assumes any legal liability or responsibility for the accuracy, completeness, or usefulness of any

information, apparatus, product, or process disclosed, or represents that its use will not infringeprivately owned rights.

The report also includes analysis and views expressed by our research team. The research reports

are purely for information purposes. The opinions expressed are our current opinions as of the

date appearing in the material and may be subject to change from time to time without notice.

Investors should not solely rely on the information contained in the research documents and must

make investment decisions based on their own investment objectives, risk profile and financial

position. The recipients of this material should take their own professional advice before acting

on this information.

Ken Research will not accept returns of reports once dispatched due to the confidentiality of information provided in our reports. In case, a report qualify for return, we will issue a credit,

minus shipping charges, of equal value to the original purchase price, toward a future purchase—

no refunds. The decision about whether the product return can be accepted or not is solely at our

discretion. Any dispute will be subject to laws of India and exclusive jurisdiction of Indian

Courts.

No part of this manual or any material appearing may be reproduced, stored in or transmittedon any other Web site without written permission of Ken Research and any payments of a

specified fee. Requests to republish any material may be sent to us.

Documents

Diversification of Business Activities Acting as a Key Growth Driver for Kaveri Seed Company Limited