INSTITUTIONAL RESEARCHstatic-news.moneycontrol.com/static-mcnews/2019/01/... · ANDAs and 1 NDA with the US FDA, 2 dossiers in Europe, and one each in Canada, South Africa, and with

INSTITUTIONAL RESEARCH

10 Jan 2019

Amey Chalke [email protected] +91-22-6171-7323

Eshan Desai [email protected] +91-22-6639-2476

INDUSTRY PHARMA

CMP (as on 10 Jan 2019) Rs 372

Target Price Rs 480

Nifty 10,822

Sensex 36,107

KEY STOCK DATA

Bloomberg LAURUS IN

No. of Shares (mn) 106

MCap (Rs bn) / ($ mn) 40/561

6m avg traded value (Rs mn) 35

STOCK PERFORMANCE (%)

52 Week high / low Rs 564/330

3M 6M 12M

Absolute (%) (11.0) (21.6) (31.6)

Relative (%) (14.9) (21.2) (36.4)

SHAREHOLDING PATTERN (%)

Promoters 33.5

FIs & Local MFs 38.3

FPIs 8.1

Public & Others 20.1

Source : BSE

Laurus Labs

API to formulations play

BUY

2

LAURUS LABS

API to formulations play

Laurus Labs is a young, R&D-driven company with strengths in complex chemistry and cost-efficient capabilities in API manufacturing. Laurus has grown at a scorching pace with 30% revenue, 32% EBITDA and 40% earnings CAGR over FY12-18. However, price hikes in a key raw material (FCME) and Rs 1bn operating spend on the nascent formulations business led to a nosedive in 1HFY19 (40% earnings drop). The stock, too, corrected ~34% (from Rs 566 peak in Jan-18). We believe these issues are temporary and offer investors an opportunity to enter a high quality pharma story at a 24% discount to IPO price. Laurus is likely to come out stronger as backward integration for the key molecule is already in place and the formulations business is about to be in the black with fresh orders.

With a likely initial tender win, Laurus is set to enter the US$ 1.8bn ARV formulations market in FY20. It can capture at least 15% market share (in 3 products), supported by one of the largest API capacities. At FY21E formulations revenues/EBITDA of US$ 85/25mn, earnings can triple over FY19-21E (on a soft base). Moreover, we expect a couple of big ticket formulations launches in the US market by FY21 which can further boost profitability. Initiate coverage with a BUY rating and TP of Rs 480 (18x Dec-20E EPS).

Foray into formulations: Laurus is building on its API success to forward integrate into formulations. The ARV tenders in GA LMICs, a market of US$ 1.8bn, is one of the key opportunities for Laurus. With the expectation of capturing 6-7% of the tender business in 3 key products (TLE, TEE, TLD), the formulations segment’s contribution will account for ~22% of revenue by FY21E. Estimating a margin of over 30%, the segment will provide Rs ~1.8bn incremental EBITDA in FY21E.

Muted performance in ARV APIs: The largest segment (65% of

sales) is likely to remain largely steady over FY18-21E. The reduction in dosage size for ART drugs and captive consumption would lead to decline in key ARV APIs (FTC & EFV). However, fresh supplies of Lamivudine, Ritonavir and Lopinavir APIs would offset this fall to some extent.

Lucrative custom synthesis segment: 7.5% of revenues are derived from the custom synthesis segment and 50% of this business is coming from Aspen as Laurus has tie-ups for select product opportunities. We expect the Aspen business to ramp up to US$ ~24mn from US$ ~11mn now, led by capacity expansion. The ex-Aspen business is likely to grow at a healthy rate of 15-20%, as Laurus adds more projects in the pipeline. We believe it can be a 30% plus EBITDA margin business once Laurus achieves the required scale.

View and valuation: At present, Laurus is trading at 22/13x P/E and 10/7x EV/EBITDA (FY20/21E), ~9% discount (FY21E P/E) to peers. Traits like strong R&D skills, cost competitive processes, high probability of success in tender business, potential improvement in business fundamentals like earnings growth, return ratios and free cash flows merit higher multiples.

Financial Summary YE March FY16 FY17 FY18 FY19E FY20E FY21E

Net Sales 18,110 19,315 20,690 22,357 25,117 28,714

EBITDA 3,622 4,076 4,133 3,336 4,990 6,796

APAT 1,342 1,913 1,676 920 1,857 3,167

Diluted EPS (Rs) 13.7 18.1 15.8 8.6 17.4 29.8

P/E (x) 27.2 20.6 23.6 55.1 21.4 12.5

RoE (%) 17.0 17.5 11.9 4.8 11.3 16.9

Source: Company, HDFC sec Inst Research

3

LAURUS LABS

Table of contents

Company background ___________________________________________________________________________________________ 4

Journey so far _________________________________________________________________________________________________ 5

Business snapshot ______________________________________________________________________________________________ 6

Formulations: Growth opportunity _________________________________________________________________________________ 7

ARV tender business: Key driver for formulations ______________________________________________________________________ 8

Formulations: US & semi-reg. markets ______________________________________________________________________________12

ARV API: Mainstay of the business _________________________________________________________________________________13

Hepatitis C API: Highly profitable, but declining ______________________________________________________________________ 15

Oncology and Other APIs: Profitable, and growing ____________________________________________________________________ 16

Synthesis and Ingredients: CRAMS to drive growth ___________________________________________________________________ 17

Manufacturing footprint ________________________________________________________________________________________ 18

Financial Analysis ______________________________________________________________________________________________ 19

Valuation _____________________________________________________________________________________________________23

Risks_________________________________________________________________________________________________________24

Key personnel _________________________________________________________________________________________________ 25

Peer comparison & Financial Statements ___________________________________________________________________________ 26

4

LAURUS LABS

Company background

Revenue Mix (FY18)

Shareholding Pattern (Dec-18)

Laurus Labs is an R&D driven Pharmaceuticals company established in 2005 with its headquarters in Hyderabad. It is among the leaders in the manufacture of Active Pharmaceutical Ingredients (APIs) for Antiretroviral (ARV) and Hepatitis C (Hep-C) formulations. Other major API segments include therapeutic areas such as Oncology, Cardiovascular, and Anti-Diabetes.

Apart from manufacturing APIs, it develops and manufactures oral solid formulations, provides CRAMS services to other global pharmaceutical companies, and also produces specialty ingredients for nutraceuticals, dietary supplements, and cosmeceuticals.

Its revenue grew at 30% CAGR (FY12-18) driven by a ramp-up in the API segment, whereas EBITDA and PAT grew at 32% and 40% CAGR respectively over the same period. Lately, PAT growth has remained subdued due to under-utilized capacities in the formulations business and heavy R&D spend for ANDA filings in the US.

In 2007, Aptuit invested Rs 1bn in Laurus. The funding was at a crucial stage, which helped Laurus in scaling up its operations. FIL Capital Management invested Rs 490mn in the company in 2012 through primary funding as well as acquisition of Aptuit’s majority stake. Impressed by Laurus’ superlative operational performance, Bluewater invested Rs 3bn in 2014 and acquired a significant stake of FIL Capital. With this, Laurus commenced construction of its formulations facility, Unit 2.

Among the largest shareholders are Bluewater Investments (19.7%), FIL Capital Mauritius (11.5%), SBI MF (2.5%), Kotak MF (2.2%), Goldman Sachs India (1.4%), Govt Pension Fund Global (1.3%), and Nomura (1.1%).



ARV API

66%

Hep-C API8%

Oncology API8%

Other API8%

Synthesis7%

Ingredients3%

Formulations0%

Promoters

33.5%

Fls & Local MFs

38.3%

FPIs8.1%

Public20.1%

5

LAURUS LABS

Journey so far

2006-07

2008-09

2010-12

2013-15

2016-18

•Oncology API supply started •Commercialized Unit 1 •Aptuit invested Rs 1bn

•First DMF filed •Started ARV API supply •Commenced CRAMS and ingredients operations

•Started supplying to the US •FIL & promoter invested Rs 600mn

•Crossed Rs 10bn revenues •Rs 3bn investment by Bluewater •Commercialized Unit 3

•First ANDA filed in 2016 •Launched first product in the US in 2018 •Crossed Rs 20bn in revenues •Filed 9 ANDAs and 1 NDA with USFDA

6

LAURUS LABS

Business snapshot

Revenue (FY18)

Rs 20.7bn

Formulations

> 1% of sales

(Future growth driver)

Three-pronged approach:

1. ARV tender market

2. US regulated market

3. Semi regulated markets

API

90% of sales

1. Economies of scale

2. Patented process

3. Niche molecules

ARV

65% of sales

1. Market leader in EFV

2. Growing its presence in TNF, EMT, LMV

3. Filed DTG, RTV and LPV

Hep-C

8% of sales

1. Has profit sharing agreement with Natco

2. Growth expectation nil due to pricing pressure

Oncology

8% of sales

1. Gemicitabine is key molecule in this segment

2. Growing its presence in other molecules

Others

9% of sales

1. Metformin and Pantoprazoleare key molecules

2. Growth expectation 15-20%

3. Focusing on high volume molecules

Synthesis

7% of sales

1. High margin segment

2. ~50% business from Aspen

3. Expect growth of 25-30%

Ingredients

3% of sales

1. Smaller segment

2. Growth expectation of 15-20%

7

LAURUS LABS

Formulations: Growth opportunity

Foray into formulations

Venturing into the formulations segment: To take advantage of its cost-effective API manufacturing capabilities, Laurus entered the formulations business in 2015 and has invested close to Rs 5bn in building a 5bn tablets/year capacity. In FY18, it incurred Rs 1bn opex on account of the formulations business and only generated Rs 60mn in revenue.

Three pronged strategy: It is likely to focus on 3 key segments to ramp up formulations revenues: (1) ARV tender market; (2) US generics; and (3) other regulated markets. It can also explore CMO opportunities to make use of its excess capacity for fixed revenues and margins.

Ramping up filings: Till now, Laurus has filed 9 backward integrated ANDAs and 1 NDA with the US FDA, 2 dossiers in Europe, and one each in Canada, South Africa, and with WHO. It has received US FDA approvals for g-Viread (TDF) and gMetformin.

ARV tenders: The biggest near term opportunity

Being the cost leader in ARV APIs, we believe Laurus will be best placed to garner at least 15% market share (in 3 products) of the US$ 1.8bn ARV tender market. A substantial part of the revenues would start coming in from FY20E itself.

We expect Laurus’ formulations segment to catapult to Rs 6.1bn revenues in FY21E from Rs 60mn in FY18. This will also translate into incremental EBITDA of Rs 1.8bn from the formulations segment, taking the total EBITDA to Rs 6.8bn in FY21E from Rs 4.1bn in FY18 (~18% CAGR).

Formulations: Sharp Jump In Contribution By FY21E

Formulations: EBITDA Breakeven Expected by FY20E



(1.0) (0.8)0.1

1.8

5.1 4.6

5.1

5.2

FY18 FY19E FY20E FY21E

Formulations EBITDA (Rs bn) EBITDA from other segments (Rs bn)

0.0 0.5 2.5 6.1 0%

2%

10%

21%

FY18 FY19E FY20E FY21E

Formulations Revenue (Rs bn) Revenue Contribution (%)

8

LAURUS LABS

As of 2017, there are 36.9mn people living with HIV (PLHIV) globally. Only 21.7m of which are receiving treatment, translating to a coverage rate of 59%

A major portion of the PLHIV is in low and middle-income countries (LMICs), particularly in Africa, with South Africa having the largest HIV+ population (~20%).

The generic-accessible (GA) ARV market represents close to 95% of LMIC patients as of 2014. The GA-LMIC market is segmented into adults in first-line treatment (1L), adults in second-line treatment, and pediatric patients.

Out of the total population under ART in LMICs, 75% were adults receiving 1L treatment (1L GA LMIC). Over 70% of adults on first-line treatment were on WHO preferred TLE (TDF/FTC/EFV) or TEE (TDF/3TC/EFV) as of 2017.

However, WHO updated Dolutegravir (DTG) the preferred 1L treatment for nearly all adult and adolescent patients (with certain exceptions) in 2018. DTG, as part of a fixed-dose combination of TLD, is expected to change the ART landscape.

Opportunity for ARV medicine companies

Due to the continued increase in patient base and coverage rate, 24.1mn patients are expected to be under ART in GA LMICs by 2022, translating to a growth of 6% CAGR (CY17-22E).

The ARV tender market (GA LMICs) is US$ 1.8bn in size as of 2017. We estimate this to increase to US$ 1.9bn by 2022 while accounting for further price reduction attributed to wider acceptance of the lower-cost TLD, as well as increasing patient coverage rate. The growth of the ARV market translates to 1.5% CAGR (CY17-22E).

Global ARV landscape

People Living With HIV: Africa Has The Highest Concentration


Growth in GA LMIC Tender Market (1.5% CAGR over CY17-22E)


Africa71%

APAC

12%

Reg. markets17%

1.6 1.7 1.8 1.8 1.8 1.8 1.9 1.9

5.3 4.9

2.9

1.9

0.4

1.6

2.2

1.3

2015 2016 2017 2018E 2019E 2020E 2021E 2022E

GA LMIC ART Market (US$ bn) YoY (%)

9

LAURUS LABS

A majority of the ARV tender funding is concentrated in the top three funds

More than 50% of the Global ARV tenders are granted by 3 funds - Global Fund, PEPFAR, and South Africa Govt. Fund. These tenders are majorly given for TLE, TEE and TLD products.

Despite the fact that there are multiple funding agencies as well as treatment products, a majority of the market is concentrated within the above mentioned funds and products. Therefore, contrary to general perception, Laurus can extract a significant share of the market by getting TLE, TEE and TLD tenders from the top 3 funding agencies.

ARV tender market: Heavily dominated by a few key players

The global ARV tender market is dominated by Mylan, Hetero, Aurobindo, Cipla, and Aspen, which account for over 75% of the tender business combined.

The South African ARV tender market is largely skewed. Market share is majorly divided among Mylan (27%), Sonke (22%), Aspen (17%), and Cipla (13%) owing to their local presence.

All of the key ARV API manufacturing companies have manufacturing facilities based out of India, making them equally competitive in the ARV tender space.

Laurus currently supplies APIs to 9 of the 10 largest generic pharmaceutical companies and has an advantage in backward integration. We expect Laurus to participate in the top 3 tenders and capture ~15% market share in the ARV tender market at its peak, in TLE, TEE and TLD.

ARV tender market

Fund-wise Contribution To ARV Tenders (CY19E)


Company-wise ARV Tender Market Share (CY17)


Mylan

31%

Hetero

20%Auro 13%

Cipla7%

Aspen

6%

Others

23%

Global Fund22%

South

Africa

21%

PEPFAR

11%

Kenya6%

UNDP

6%

Others34%

10

LAURUS LABS

Top three products: TLE, TEE and TLD

WHO preferred first-line treatment: TLE, TEE and TLD

The WHO recommended first-line for ART is Tenofovir Disoproxil Fumarate (TDF) + Lamivudine (3TC) or Emtricitabine (FTC) + Efavirenz (EFV). TLE (TDF/3TC/EFV) and TEE (TDF/FTC/EFV) are fixed-dose combinations (FDC) recommended as the preferred option to initiate ART.

Since the start of 2016 many countries have rolled-out new HIV treatment guidelines which reinforced the WHO-recommended regimens for 1L and 2L treatment. In July-18, the WHO revised its guideline and made DTG part of the preferred first-line treatment option for nearly all adults and adolescents (with certain exceptions).

• In CY19E, over 85% of the funding by the top three donors (Global Fund, PEPFAR and South Africa Govt Fund) is expected to be allocated to TLE, TEE and TLD.

Transition to TLD

Dolutegravir (DTG) is a relatively new ARV available in generic form in LMICs and TLD, an FDC of TDF/3TC/DTG, is considered desirable for use as a first-line regimen in people living with HIV.

This combination provides many clinical benefits, including improved tolerability, higher antiretroviral efficacy, lower rates of treatment discontinuation, a higher genetic barrier to resistance, and fewer drug interactions than other ARV drugs as per WHO.

TLD is also a significantly lower cost product, expected to reduce the cost of ART from US$ 89 (PPPY as of 2017) to US$ 75, and is forecasted to gain 62% market share of 1L GA LMICs by 2022.

The opportunity in these products is evident and Laurus has filed for TLD with the USFDA.

Product-wise Funding Allocation By Top 3 Funds (CY19E)


DTG-based Regimen To Gain Traction


• Over 20 LMICs have already initiated the procurement for DTG20+

• Stringent Regulatory Authority (SRA) has approved 2 suppliers for TLD2

• The average per patient per year cost for ART under TLD is estimated to be US$ 75US$ 75

• DTG based regimens are expected to gain 59% of the GA LMIC market by 202159%

TLD36%

TLE30%

TEE20%

Others

14%

11

LAURUS LABS

Potential opportunity for Laurus

Tender opportunity to improve business mix

Laurus Labs is expected to get 10-20% share of the global ARV tenders market, with higher visibility in the top 3 donor funds. A ramp-up in its formulations business will improve business mix and reduce dependence on the API segment, which is typically a low-margin one.

Formulations biz can leverage through backward integration

Laurus can compete in prices and still maintain margins by way of backward-integration with its API manufacturing business. This is expected to yield them a 25-30% EBITDA margin out of the ARV tender business, translating to EBITDA from ARV formulations of US$ ~40mn (at peak potential) which will grow in-line with market growth.

Competitive Landscape Of The ARV Tender Market


Macleods

Emcure

Strides

Cipla

Sun Pharma

Aspen

Mylan

Hetero

Aurobindo

Laurus

Above 10% market share

Below 10% market share

Global ARV tender market

US$ 1.8bn

Laurus’ tender business revenue

at 15% market share of 3 products

US$ 135mn

Estimating ~30% EBITDA Margin,

And EBITDA of

US$ 40mn

12

LAURUS LABS

The US: To remain modest till FY20E

The US market: Ramp up expected from FY21E

Since Laurus is entering the US market rather late, after the patent cliff has been passed, low hanging opportunities are rare and competition has heightened. However, there is still a US$ 250bn market under patent protection and a US$ 60bn new product market will be added over the next three years.

Till now, Laurus has filed 17 ANDAs and 1 NDA with the US FDA and has received 2 product approvals. It is likely to file 9-10 ANDAs every year with a focus on ARV, oncology and a few Para IV opportunities. We believe the company has filed three Para IVs till date and we expect one of these Para IVs to be a near term opportunity. Laurus is expected to launch 5-6 ANDAs every year from FY19 onwards. We expect the US business revenues to remain modest till FY20E, until big Para IV opportunities are launched.

Semi-regulated markets: Stable base for formulations

Apart from ARV tenders and the US market, Laurus is likely to explore semi-regulated market opportunities. This includes markets like Canada, Australia, Europe and emerging markets.

Laurus’ strategy in these markets will be to enter through distributors, without the need of any significant spending on front-ends. This will lead to improved operating leverage as formulations capacities are frugally utilized.

Typically, gross margins are in the range of 50-60% for RoW markets.

ROW & US Will Account For ~40% Of Revenue By FY21E



R&D Spend: Correlated To Filings Rate

8

1

56

4

7

43

76

0.4 0.40.6

0.9

1.41.2

0.8

FY13 FY14 FY15 FY16 FY17 FY18 1HFY19

DMF (No.) ANDA (No.) R&D (Rs bn)

1.4

3.6

0.3

0.7

1.4

0.2

0.4

1.1

0.5

2.5

6.1

FY19E FY20E FY21E

Tender (Rs bn) ROW (Rs bn) US (Rs bn)

13

LAURUS LABS

ARV API: Market dynamics

ARV: High Volume API market

The market size for 11 key ARV APIs was Rs 102bn in 2017. Of these, four APIs have a market size of more than Rs 10bn each and Rs 66bn collectively.

The demand for ARV APIs will see continued growth in the coming years owing to a steady rate of new HIV patients, higher detection and coverage rate, decline in cost of treatment and increase in ARV tenders. However, the introduction of low-dosage DTG will lead to a decline in volumes.

Growth remains a challenge due to moderating prices

While there is a persistent growth in the number of patients under ART, driving the demand for key ARV APIs at 8-10% CAGR (over FY13-18); price erosion over the last 5 years has been at 4-7% each year. This is likely to continue as cheaper options are becoming available in the form of DTG-based treatments.

With a shift in 1L treatment and the availability of low-dose molecules, we expect the ARV API market to decline at single-digits going ahead, especially for the large volume products.

DTG to change the ARV API landscape

The introduction of DTG will result in further reduction of prices and the forecasted demand for DTG will require a global production capacity of 200mt (v/s 1,200mt for others).

With the introduction of DTG, volume growth for other ARV API would fall since the required DTG dosage is relatively small (~16%). Moreover, since DTG will be significantly cheaper than other APIs, the ARV API market size would also grow at a lower rate as compared to ARV formulations.

Top Four APIs Have A Rs 66bn Market Size

Key ARV API Prices (Per Kg)


Source: HDFC sec Inst Research

*Laurus has presence in highlighted API markets

Rs 10bn-20bn Below Rs 10bn

EFV LPV

ZDV DRV

TDF FTC

3TC NVP

RTV

ABC

Atazanavir

170 157 157 150

112 110 104 99

270

309

245 245

FY16 FY17 FY18 FY19

TDF (US$) EFV (US$) FTC (US$)

14

LAURUS LABS

Laurus’ position in the ARV API market

ARV APIs contribute 65% to the top line

ARV API revenue is the largest revenue component for the company, at Rs. 13.3bn for FY18 (65% of total revenue). ARV API revenues have grown at ~10% CAGR over FY15-18. Currently, Laurus manufactures TDF, EFV, and FTC APIs among others.

Laurus is present in three of the four large volume APIs in the ARV segment – EFV, TDF and FTC. All three molecules are part of the GA LMIC ARV tenders. These APIs constituted ~97% of ARV API revenue in FY18.

Lower cost and patented processes have been the key factors in making Laurus the preferred API supplier in the ARV segment. At present, Laurus is supplying to 80% of the players who participate in ARV tenders. We believe Laurus has 1,200MT capacity for EFV (42% of global capacity) and 400MT capacity for TDF (19% of global capacity). Although Laurus is constantly gaining market share in these molecules, pricing trend is downwards due to incremental pressure from ARV tenders.

3TC and DTG to be added in the ARV API portfolio

Laurus will begin production of 3TC at a capacity of 500MT and DTG production will also ramp up as demand for these new molecules builds over the next few years. Apart from these two, Laurus will also manufacture LPV and RTV going ahead.

With these additions, Laurus will offer a full basket of ARV APIs for 1L and 2L treatments. However, an increase in captive consumption for the formulations business, coupled with the declining ARV API prices, will lead to a de-growth in ARV API revenues of up to 2% CAGR over FY18-21E.

ARV API: Growth To Moderate

DTG & 3TC Sales Will Ramp Up Over FY18-21E (Rs bn)



10.8 12.6 12.2 13.4 14.3 14.0 12.6

15.8 17.1

(3.2)

9.4 7.0

(2.4)

(9.4)

FY15 FY16 FY17 FY18 FY19E FY20E FY21E

ARV API (Rs bn) %YoY Growth

3.6 3.9 3.8 4.7 3.7 4.0

7.7 6.7 8.0 7.4

6.8 4.7

1.2 1.2

1.2 1.3

1.1

0.7

0.2

1.1

1.5

0.2

0.5

0.0 0.3 0.3

0.8 1.1

1.4

12.6 12.2 13.4

14.3 14.0 12.6

FY16 FY17 FY18 FY19E FY20E FY21E

TDF EFV FTC 3TC DTG Others Total

15

LAURUS LABS

Hepatitis C API: Highly profitable, but declining Offtake in FY16 on the back of the Sofosbuvir franchise

Hepatitis C (Hep-C) API revenue at Rs 1.7bn contributed 8% to Laurus’ total revenue in FY18. The business grew at a CAGR of 93% over FY15-18 but declined 33% YoY in FY18.

The introduction of Sofosbuvir in 2015 created a paradigm shift in the treatment of Hep-C. It resulted in large-scale detection of the infection owing to accumulation of un-detected cases over the years. High pricing power for the Hep-C FDF manufacturers was able to support the higher cost APIs. Thus, this lead to a surge in sales during FY16&17.

Dwindling sales of Hep-C segment for Laurus

The number of new incidents per year is relatively low. Moreover, this is a cure for Hep-C. Therefore, the increasing rate of treatment coupled with a low number of new patients has reduced the demand of Hep-C API post FY17.

The price of Hep-C API has also reduced from US$ 2,000 in 2015 to US$ 900 in 2018 owing to increased competition in the formulations space.

Laurus’ Hep-C API sales are on a profit-sharing basis (~50% profit-share) with Natco. We estimate 70-80% of Hep-C API revenues are contributed by the profit component from Natco. Due to falling demand and price correction, the profit share has also reduced since FY18.

Hep-C revenues to stabilize over FY18-21E

We believe the price and demand for Hep-C API has stabilized post correction, and should be maintained over the medium-term. Estimate 5% negative CAGR over FY19-21E.

Hep-C API: Revenues To Stabilize Over The Medium-term

Natco Commands ~50% Market Share In Hep-C In India



0.22.0 2.5 1.7 1.1 1.0 1.0

27.3

(33.5)

(35.0)

(5.0) (5.0)


Hep-C API Revenue (Rs bn) %YoY Growth

1.3 4.7 3.8 4.5

0.3 0.9 1.0

1.5

0.5 0.7 1.3 1.3

0.1 1.2 0.9

0.7 0.3 0.8 0.6 0.4

0%

20%

40%

60%

80%

100%

2015 2016 2017 2018

Natco Cadila Mylan Hetero Dr Reddy Others(Rs bn)

16

LAURUS LABS

Oncology and Other APIs: Profitable, and growing

Oncology API: High margin business

Oncology APIs revenue stood at Rs 1.6bn in FY18 and contributed 8% to Laurus’ total revenue. The segment grew at ~9% CAGR over FY15-18.

90% of Laurus’ revenue from oncology APIs comes from the sale of Gemcitabine and Imatinib.

The oncology API segment offers high margins (25% plus); therefore, growth in revenues from oncology APIs would improve business mix and expand overall margins.

Other API: Metformin and Pantoprazole are the key molecules currently

The sale of other API products at Rs. 1.7bn in FY18 makes up 8% of Laurus’ total revenue. This segment grew at 86.7% CAGR over FY15-18 and 15%YoY in FY18. Margins for these APIs are in the range of 14-15%.

Metformin and Pantoprazole continue to be among the largest in quantum, and are expected to be the key growth drivers in this segment.

Therapeutic areas such as cardiovascular, anti-diabetic, and ophthalmic are expected to offer good future prospects.

Both these segments are expected to grow at 13-14% CAGR over FY18-21E.

Oncology API: Steady Growth Expected

Other API: New Therapeutic Areas To Drive Growth



1.3 1.4 1.1 1.6 1.9 2.2 2.5

16.6 12.0

(24.1)

51.3

18.0

14.0 14.0


Oncology API Revenue (Rs bn) %YoY Growth

0.3 0.5 1.5 1.7 2.0 2.3 2.6

(49.3)

93.6

191.8

15.1 15.0 15.0 15.0


Other API Revenue (Rs bn) %YoY Growth

17

LAURUS LABS

Synthesis and Ingredients: CRAMS to drive growth

Laurus Synthesis: CRAMS business, dependent on Aspen

Laurus’ synthesis business provides research and manufacturing services on contract basis to other pharmaceutical companies. Its revenue for FY18 was at Rs 1.5bn (7.5% of total revenue). The segment grew at 48% CAGR over FY15-18.

Laurus enjoys higher than company-average margins from this segment (~25%). 50% of its revenue comes from its business with Aspen, and the rest comes from other customers and innovators for CRAMS services.

This segment is expected to continue growing at a CAGR of ~25% over FY18-21E. The continued growth expectation is attributed to (1) Commencement of supply from unit 5 to Aspen; (2) Expected initiation of Digoxin API from unit 4 for C2 Pharma; (3) Addition of high potent capabilities to cater to 2 NDA programs and a robust pipeline of molecules.

Laurus Ingredients: Nutraceuticals business, expected to take off

With revenue at Rs 0.6bn for FY18 (3% of total revenue), this segment declined 1% YoY (+34% CAGR over FY15-18E).

However, it is expected to grow in the coming years on the back of new product developments and expanding market share. Unit 4 will result in capacity expansion for the segment.

This segment currently offers a margin of 18-20%. However, we estimate the margins to expand as Laurus gains the required scale.

We expect the segment to grow at ~13% CAGR over FY18-21E.

Laurus Synthesis: Aspen Deal To Drive Top-line

Laurus Ingredients: Growing, But Small



0.5 0.8 1.0 1.5 2.0 2.5 3.0

138.7

75.0

21.5

51.2

30.0 25.0 20.0


Synthesis Revenue (Rs bn) YoY (%)

0.3 0.5 0.6 0.6 0.6 0.7 0.9

(31.6)

82.4

31.6 (0.8) 0.0

20.0 20.0


Nutrients Revenue (Rs bn) YoY (%)

18

LAURUS LABS

Manufacturing footprint

Unit 1: Oldest API Manufacturing Facility

Unit 5: Dedicated Block For Aspen




Earnings To Have Bottomed-out In FY19E


Unit 2: Key Formulations Facility

Facility API/ FDF Segment Approvals Estd. Year

Unit 1 API API, Ingredients, Synthesis, CRAMS

US FDA, WHO-Geneva, NIP Hungary, KFDA & PMDA

2007


US FDA, WHO, Hungary 2015

Unit 5 API Hormone & steroid facility for Aspen

2017

Unit 2 FDF & API US FDA, WHO, Germany

2017


2018

Unit 6 API 2018

19

LAURUS LABS

Financials: Growth to come back

Revenues to grow at 11.5% CAGR over FY18-21E

Gaining market share in ARV APIs and successful launch of Hep-C products in India led to a top-line growth of ~16% CAGR over FY15-18. All segments saw strong double-digit growth during this period.

However, with increased pricing pressure and captive consumption of ARV APIs, and falling demand in the Hep-C products, we expect these two segments to report subdued performance over the next three years.

The formulations segment is going to be the new growth engine for Laurus while the synthesis and ingredients businesses are expected to continue growing at double digits. Driven by the Formulations and CRAMS segments, Laurus’ top line is expected to grow at ~11% CAGR over FY18-21E.

Gross margin to have bottomed-out by FY19-end

Scale up in the Hep-C API business drove gross margin expansion from 38% in FY15 to 49% in FY18. However, as the Sofosbuvir franchise got eroded, business mix has skewed towards the lower-margin ARV API segment in FY19E. Moreover, Laurus has also been impacted by raw material price movement over FY18-19.

Going ahead, backward integration in the raw material of FTC and a ramp up in the formulations segment by FY20-21E will lead to a rebound in gross margin. We expect gross margin to expand ~200bps over FY18-21E.

.

Formulations Revenue Contribution To Increase

Decline In Hep-C API Pressurized Gross Margin



38.1

44.3

48.4 48.6 46.5

49.7 52.0


Gross Margin (%)

10.812.6 12.2 13.4 14.3

14.012.6

1.83.9 5.1 5.0 5.0

5.5

6.1

0.7 1.3 1.6 2.1 2.63.2

3.9

0.0 0.5 2.56.1

13.3 17.8 18.9 20.5 22.4 25.1 28.7

0%

20%

40%

60%

80%

100%


ARV API (Ex-ARV) CRAMS Formulations Total(Rs bn)

20

LAURUS LABS

Financials: Margin to recover sharply

EBITDA to reach Rs 6.7bn by FY21E, translating to an ~18% CAGR over FY18-21E

Negative contribution of the formulations segment has been the key hurdle in EBITDA improvement. Laurus has been incurring ~Rs 1bn in opex yearly, for the formulations business since FY17.

We believe Laurus’ formulations segment will break-even by FY20E, owing to the tender business gaining traction. As the opex is absorbed by formulations revenue, the segment will turn profitable. We estimate formulations EBITDA to reach Rs 1.8bn by FY21E.

EBITDA margin to expand ~370bps over FY18-21E

EBITDA margin expanded to 21.1% in FY17 (up 610bps over FY15) when the Sofosbuvir franchise was at its peak. However, the subsequent decline in the Hep-C API business led to higher contribution of lower-margin ARV APIs.

Over the last three years, we can see opex (% of sales) has been increasing. R&D, employee cost and other opex increased 450bps from 24.3 in FY16 to 28.8 in FY18.

While we believe R&D spend would remain high owing to ANDA filings in the US and semi-regulated markets, the company has room to save on other operating expenses by undertaking cost rationalization.

Going ahead, improvement in business mix will be the key trigger for margin expansion. We believe the formulations segment will enable revival of EBITDA margin.

Segment-wise EBITDA breakup (Rs bn)

Opex (% of sales) has been increasing over the years



0.11.7 2.0 1.3

0.4 0.6 0.5

2.3

2.72.7

3.3

3.13.4 3.40.1

0.20.3

0.5

0.70.9 1.1

-0.5 -1.0 -1.0 -1.0 -0.8

0.1

1.8

15.0

20.0 21.1

20.0

14.9

19.9

23.7


Hep-C ARV & Others (API)Nutrients & Synthesis Formulations

61.9 55.7 51.6 51.4 53.5 50.3 48.0

9.9 10.4 12.7 12.5 13.2 12.9 12.5

8.8 8.9 7.3 10.4 11.9

10.8 9.8

4.4 5.0 7.3 6.0

6.5 6.2 6.1

15.0 20.0 21.1 20.0 14.9 19.9 23.7


Cost Of Sales Employee Cost Other Opex R&D EBITDA Margin

21

LAURUS LABS

Financials: Business fundamentals to improve

Lower capex requirement to improve free cashflow: Cash flow from operations has increased from Rs 1.8bn in FY16 to Rs 3.3bn in FY17 and Rs 3.4bn in FY18. however, investment in increasing API capacities and building the formulations facility has led to a considerably high amount of capex at Rs 10bn over FY16-18. This resulted in poor free cash over FY16-18.

Both, API and formulations facilities are operating at sub-optimal level and have sufficient capacity to cater increase in demand over the near-term. Hence, the need for further capital is limited. So, the free cashflow generated over the next few years can be used to repay debt. We expect net debt to reduce from Rs 9.0bn in FY18 to Rs 7.4bn by FY21E.

Return ratios to improve on the back of the formulations business: Improving margins and higher asset utilization will push ROE and ROCE to earlier levels of 13/17% by FY21E. We believe there is a significant scope to improve return ratios as the formulations business will start delivering. The formulations segment typically has higher asset turns and better margins as compared to the generic API business.

Free Cash To Improve As Investment Cycle Cools

Formulations Segment To Drive Improvement In Return Ratios



6.7

10.4

9.1 9.0 9.2 9.1

7.5

3.83.3 2.8

3.9

1.9 2.2 2.0

(4.4) (1.4)

0.5

(0.5)

0.5 0.9 2.2


Net Debt (Rs bn) Capex (Rs bn) Free Cash (Rs bn)

12.6

17.0 17.5

11.9

4.8

11.3

16.9 15.0

13.0 12.8

9.4 5.6 9.3

13.2


ROE (%) ROCE (%)

22

LAURUS LABS

Financials

Presence Of Free Capacities Has Led To Subdued Asset Turnover

Working Capital Days To Remain Stable




Earnings To Have Bottomed-out In FY19E


Net D/E To Improve As Capex Requirement Reduces

1.8 1.6

1.4

1.2 1.1 1.1 1.2


Asset Turnover (x)

0.9

1.2

0.7 0.6 0.6

0.5

0.4


Net D/E (x)

233 248

298 289 258

274 283

-

50

100

150

200

250

300

350


Inventory (days) Debtors (days)

Payables (days) Cash Conversion (days)

0.7 1.3 1.9 1.7 0.9 1.9 3.2

5.1

7.4

9.9

8.1

3.2

7.4

11.0


APAT (Rs bn) APAT Margin (%)

23

LAURUS LABS

Valuation

At CMP, Laurus is trading at 22/13x FY20/21E EPS, in-line with its peer average. We believe that investors should use this opportunity to enter the stock due to the following reasons:

The formulations business has started delivering, and is expected to reach Rs 6.1bn in revenue and Rs 1.7bn in EBITDA by FY21E. Moreover, the CRAMS segment is also expected to see strong double-digit growth over FY21E, whereas Hep-C and ARV API should decline at low-single digits post FY19E. Overall, the near-term revenue growth trajectory looks strong.

A strong earnings outlook; 23.6% CAGR over FY18-21E, backed by 11.5% revenue CAGR.

Improvement in RoIC from 9% in FY18 to ~14% by FY21E.

We value Laurus at 18x Dec-20E EPS, arriving at a TP of Rs 480/sh, implying ~30% upside. The key catalysts for success are:

Strong R&D skills and cost competitive processes

High probability of success in the tender business

Potential improvement in business fundamentals like earnings growth, return ratios and free cash flows

Laurus Labs P/E Band ROIC Set To Improve Going Ahead

Dec-18

25.3

0

10

20

30

40

50

60

70

Jan

-17

Ap

r-17

Jul-

17

Oct

-17

Jan

-18

Apr

-18

Jul-

18

Oct

-18

1 Yr Fwd P/E (x) P/E Average (Dec-16 - Dec-18)

18.4

31.7

22.9

13.0 13.3 11.7 8.6

5.2

9.5

13.5

-

5.0

10.0

15.0

20.0

25.0

30.0

35.0

FY12

FY

13

FY14

FY15

FY16

FY

17

FY18

FY19

E

FY20

E

FY

21

E

ROIC (%)

Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research

24

LAURUS LABS

Risks

Further erosion in Hep-C formulation price: While further price erosion is unlikely, it could impact profitability of the Hep-C segment. However, the share of Hep-C APIs has reduced from 13.3% in FY17 to 8.1% in FY18. We expect this segment to account for only 3-4% of revenues by FY20-21. Hence, overall impact of price erosion would not be very material.

Drop in HIV funding: Since ART coverage is increasing rapidly with initiatives to achieve the fast-track target, a growing patient pool will require enough funding to support the treatment. Funding constraints would require LMICs to use their limited resources more efficiently. Any reduction in donor funding could lead to pressure on formulation prices, thus reduce the profitability of the FDF segment. However, we do not expect a major reduction in donor funding as the funding agencies are aimed at achieving the 90-90-90 target by 2020.

Major overhaul in ART: While TLD is expected to remain the preferred regimen for HIV treatment, there are many products currently under development. These could potentially change the landscape in the long-term.

Prioritized List Of Products For Adults On ART

25

LAURUS LABS

Key personnel

•Dr Satyanarayana holds a Master’s degree in Science from Andhra University, and is also a PhD. He has experience of over 23 years with companies like Ranbaxy and Vera labs. He also has more than 100 patents filed to his name. He has been a Director at Laurus since 2006.

Dr Satyanarayana Chava

Founder & CEO

•Mr V V Ravikumar holds a Master's degree in Commerce from Andhra University, and is also a member of the ICWAI. He has over 25 years of experience in the field of finance. He is in charge of the finance and human resources functions at Laurus. He has been a Director at Laurus since 2006.

Mr V V Ravi Kumar

ED & CFO

•Mr Chandrakanth Chereddi oversees Strategy and Operations. He holds a Master’s degree in Science from the University of Illinois. He has over eight years of experience in the field of project management. He has been a director at Laurus since 2016.

Mr Chandrakanth Chereddi

ED - Formulations & Strategy

•Dr Lakshmana Rao C V has been associated with Laurus since 2007. He holds a Master’s degree in Science and a PhD from the Andhra University. He has over 13 years of experience in product development.

Dr Lakshman Chunduru Exec VP - Quality

26

LAURUS LABS

Source: Company, HDFC sec Inst Research **Bloomberg estimates

Peer comparison

M-Cap (Rs bn)

CMP (Rs/sh)

Revenue (Rs bn) EBITDA (Rs bn) PAT (Rs bn) CAGR: FY18-21E (%)

FY18 FY19E FY20E FY21E FY18 FY19E FY20E FY21E FY18 FY19E FY20E FY21E Revenue EBITDA PAT

Divi's 403 1,516 39.13 48.64 55.43 62.67 12.62 18.53 21.45 23.88 8.59 13.38 15.17 17.28 17.0 23.7 26.2

Laurus 40 373 20.69 22.36 25.12 28.71 4.13 3.34 4.99 6.80 1.68 0.92 1.86 3.17 11.5 18.0 23.6

Dishman 38 240 16.95 18.89 21.07 24.14 4.45 5.16 6.03 7.37 2.14 2.61 3.37 4.03 12.5 18.3 26.2

Shilpa Med*

31 381 7.89 7.87 9.73 11.09 1.62 1.90 2.43 2.91 1.03 1.35 1.85 2.10 12.0 21.5 26.9

Suven Life 29 226 6.25 6.62 7.21 7.98 1.98 1.78 2.03 2.30 1.24 1.25 1.39 1.59 8.5 5.1 8.8

Granules 23 90 16.85 20.77 24.15 28.23 2.78 3.62 4.78 5.86 1.33 2.13 2.68 3.37 18.8 28.2 36.5

Hikal * 19 156 12.96 15.39 17.98 21.09 2.42 2.96 3.53 4.21 0.77 1.04 1.24 1.53 17.6 20.3 25.7

Aarti Drugs*

14 587 12.44 14.52 16.92 18.84 1.99 2.10 2.60 3.01 0.82 0.88 1.18 1.46 14.8 14.9 21.1

Neuland 7 508 5.29 6.21 7.18 8.07 0.50 0.56 1.20 1.52 0.12 0.20 0.66 0.86 15.1 44.5 92.7

M-Cap (Rs bn)

CMP (Rs/sh)

EPS (Rs/sh) RoE (%) P/E (x) EV/EBITDA (x) Net

Debt (Rs bn)

Net D/E (x)

FY18 FY19E FY20E FY21E FY18 FY19E FY20E FY21E FY18 FY19E FY20E FY21E FY18 FY19E FY20E FY21E FY18 FY18

Divi's 403 1,516 32.4 50.4 57.1 65.1 15.2 20.9 20.5 20.3 46.8 30.1 26.5 23.3 29.2 19.8 16.9 14.8 (19.4) (0.3)

Laurus 40 373 15.8 8.6 17.4 29.8 11.9 4.8 11.3 16.9 23.5 43.0 21.3 12.5 11.7 14.7 9.8 7.0 9.0 0.6

Dishman 38 240 13.2 16.1 20.9 26.6 14.6 15.2 16.7 18.0 17.9 14.7 11.4 8.9 10.4 8.7 7.4 5.9 8.1 0.2

Shilpa Med*

31 381 12.6 16.8 22.9 25.8 10.2 11.7 14.1 14.5 30.2 22.7 16.6 14.8 18.3 16.1 12.6 10.5 (0.3) (0.0)

Suven Life 29 226 9.7 9.8 11 12.5 17.2 15.2 15.0 15.2 23.3 23.0 20.5 18.0 13.4 14.7 12.7 10.9 (2.7) (0.4)

Granules 23 90 5.2 8.4 10.6 13.3 12.0 15.4 17.0 18.4 17.3 10.8 8.5 6.8 11.2 8.7 5.9 4.8 8.4 0.6

Hikal * 19 156 6.3 8.1 10 12.4 12.1 14.1 15.5 16.8 24.8 19.3 15.6 12.6 10.4 8.5 7.1 6.0 5.5 0.8

Aarti Drugs*

14 587 34.9 37.5 49.9 62.1 19.0 17.5 19.7 20.4 16.8 15.6 11.8 9.5 9.2 8.6 7.3 6.3 5.0 1.1

Neuland 7 508 11 15.5 51.8 67.2 2.2 3.2 9.1 10.8 46.3 32.8 9.8 7.6 17.9 12.7 5.5 4.1 2.8 0.5

27

LAURUS LABS


Peer set comparison

Company Mcap

(Rs bn) CMP

(Rs/sh) Reco TP/ FV

EPS (Rs/sh) P/E (x) RoE (%)

FY18 FY19E FY20E FY21E FY18 FY19E FY20E FY21E FY18 FY19E FY20E FY21E

Sun Pharma 1,067 445 BUY 660 13.0 16.4 21.9 27.9 34.3 27.1 20.3 15.9 8.3 9.9 12.2 13.9

Aurobindo Pharma 455 777 NEU 845 41.4 40.6 55.7 56.4 18.8 19.1 14.0 13.8 23.0 18.6 21.1 17.8

Dr Reddy's Labs 432 2,600 BUY 3,000 59.2 92.9 106.2 148.0 43.9 28.0 24.5 17.6 7.8 11.6 11.7 14.1

Cipla 414 514 BUY 605 18.6 17.5 22.4 29.2 27.7 29.4 22.9 17.6 11.2 9.5 11.1 13.1

Divi's Labs 403 1,516 SELL 1,390 32.4 50.4 57.1 65.1 46.8 30.1 26.5 23.3 15.2 20.9 20.5 20.3

Lupin 379 838 BUY 1,125 38.0 27.9 38.7 55.2 22.0 30.1 21.6 15.2 12.7 9.0 11.6 14.9

Cadila Healthcare 358 350 BUY 480 13.0 15.9 19.3 22.8 26.9 22.0 18.1 15.4 17.0 17.2 17.7 17.9

Torrent Pharma 314 1,857 NEU 1,940 40.1 47.3 66.6 95.4 46.3 39.3 27.9 19.5 15.1 16.2 19.9 24.0

Alkem Laboratories 236 1,970 BUY 2,400 57.6 71.8 90.0 115.6 34.2 27.4 21.9 17.0 14.8 16.5 18.1 20.0

Glenmark 188 668 BUY 835 17.5 27.0 35.2 46.4 38.2 24.8 19.0 14.4 9.4 12.8 14.7 16.9

Jubilant Life Sciences 114 717 BUY 1,030 45.5 54.5 62.2 77.3 15.7 13.1 11.5 9.3 19.3 19.4 18.6 19.5

Alembic Pharma 112 594 NEU 650 21.9 23.3 29.7 38.7 27.1 25.5 20.0 15.3 20.0 17.8 19.0 20.9

Strides Shasun 43 480 BUY 535 12.7 6.9 22.3 37.3 37.8 69.5 21.5 12.9 4.4 2.6 7.7 11.9

Laurus Labs 40 372 BUY 480 15.8 8.6 17.4 29.8 23.5 43.0 21.3 12.5 11.9 4.8 11.3 16.9

Dishman Carbogen Amcis 38 237 BUY 375 13.2 16.1 20.9 26.6 17.9 14.7 11.4 8.9 14.6 15.2 16.7 18.0

Suven Life Sciences 29 227 NR 450 9.7 8.9 10.8 12.3 23.3 25.6 21.0 18.4 17.2 13.9 14.9 15.1

Granules India 23 90 BUY 150 5.2 8.4 10.6 13.3 17.3 10.8 8.5 6.8 12.0 15.4 17.0 18.4

Neuland Labs 7 508 BUY 885 11.0 15.5 51.8 67.2 46.3 32.8 9.8 7.6 2.2 3.2 9.1 10.8

28

LAURUS LABS

Income Statement & Balance Sheet (Cons.)

Year ending March (Rs mn) FY17 FY18 FY19E FY20E FY21E

Net Revenues 19,315 20,690 22,357 25,117 28,714

Growth (%) 6.7 7.1 8.1 12.3 14.3

Material Expenses 9,968 10,637 11,961 12,634 13,783

Employee Expenses 2,462 2,580 2,951 3,240 3,589

Selling and Administration Expenses

695 1,084 1,408 1,394 1,421

Other Operating Expenses 2,114 2,255 2,701 2,859 3,125

EBITDA 4,076 4,133 3,336 4,990 6,796

EBITDA Margin (%) 21.1 20.0 14.9 19.9 23.7

EBITDA Growth (%) 12.5 1.4 -19.3 49.6 36.2

Depreciation 1,060 1,255 1,624 1,815 2,004

EBIT 3,017 2,879 1,712 3,176 4,792

Other Income (Including EO Items)

334 292 250 250 350

Interest 999 796 968 882 803

PBT 2,352 2,374 994 2,544 4,339

Tax (Incl Deferred) 439 698 273 687 1,172

RPAT 1,913 1,676 720 1,857 3,167

Share of profit / (loss) from associate

(11) - - - -

RPAT after share of profit/(loss) from associate

1,903 1,676 720 1,857 3,167

EO (Loss) / Profit (Net Of Tax) 200

APAT 1,913 1,676 920 1,857 3,167

APAT Growth (%) 42.6 -12.4 -45.1 101.7 70.6

Adjusted EPS (Rs) 18.1 15.8 8.6 17.4 29.8


As at March (Rs mn) FY17 FY18 FY19E FY20E FY21E

SOURCES OF FUNDS

Share Capital - Equity 1,058 1,060 1,060 1,060 1,060

Reserves 12,247 13,766 14,443 16,189 19,166

Total Shareholders Funds 13,304 14,826 15,504 17,249 20,226

Long Term Debt 1,246 1,417 1,717 1,717 967

Short Term Debt 7,848 7,585 8,085 8,085 7,085

Total Debt 9,094 9,002 9,802 9,802 8,052

Net Deferred Taxes (699) (529) (529) (529) (529)

Long Term Provisions & Others 722 855 760 760 760

TOTAL SOURCES OF FUNDS 22,422 24,155 25,536 27,282 28,509

APPLICATION OF FUNDS

Net Block 12,202 14,711 15,587 16,272 16,269

CWIP 1,433 1,632 1,000 680 680

Goodwill 97 97 97 97 97

Investments 34 34 34 34 34

Other Non-current Assets 671 689 1,925 1,925 1,925

Total Non-current Assets 14,437 17,162 18,643 19,009 19,005

Inventories 5,090 5,848 5,735 6,057 6,608

Debtors 5,676 5,706 6,003 6,537 7,473

Other Current Assets 591 892 399 426 462

Cash & Equivalents 41 31 588 704 507

Total Current Assets 11,398 12,476 12,724 13,725 15,050

Creditors 2,631 3,123 3,277 3,115 3,398

Other Current Liabilities & Provns

782 2,360 2,554 2,337 2,148

Total Current Liabilities 3,413 5,484 5,831 5,452 5,547

Net Current Assets 7,985 6,992 6,893 8,273 9,504

TOTAL APPLICATION OF FUNDS 22,422 24,155 25,536 27,282 28,509


29

LAURUS LABS

Cash Flow & Key Ratios (Cons.) Year ending March (Rs mn) FY17 FY18 FY19E FY20E FY21E

Reported PBT 2,352 2,374 994 2,544 4,339

Non-operating & EO items 3 224 (250) (250) (350)

Interest expenses 931 761 968 882 803

Depreciation 1,060 1,255 1,624 1,815 2,004

Working Capital Change (525) (570) (675) (1,264) (1,429)

Tax Paid (501) (619) (273) (687) (1,172)

OPERATING CASH FLOW ( a ) 3,320 3,425 2,387 3,040 4,196

Capex (2,775) (3,911) (1,868) (2,180) (2,000)

Free cash flow (FCF) 545 (486) 519 860 2,196

Investments -234 - - - -

Non-operating Income 122 62 - - -

INVESTING CASH FLOW ( b ) (2,887) (3,849) (1,868) (2,180) (2,000)

Debt Issuance/(Repaid) (2,387) 1,372 800 (1,750)

Interest Expenses (950) (761) (718) (632) (453)

FCFE (2,904) 186 601 228 (8)

Share Capital Issuance 2,860 3 (0) (0) (0)

Dividend (59) (191) (43) (111) (190)

Others - - - - -

FINANCING CASH FLOW ( c ) (536) 422 38 (744) (2,393)

NET CASH FLOW (a+b+c) (103) (2) 557 116 (198)

EO Items, Equivalents 16 0

Closing Cash & Equivalents 41 31 588 704 507


FY17 FY18 FY19E FY20E FY21E

PROFITABILITY (%)

GPM 48.4 48.6 46.5 49.7 52.0

EBITDA Margin 21.1 20.0 14.9 19.9 23.7

APAT Margin 9.9 8.1 3.2 7.4 11.0

RoE 17.5 11.9 4.8 11.3 16.9

RoIC (or Core RoCE) 11.7 8.6 5.2 9.5 13.5

RoCE 12.8 9.4 5.6 9.3 13.2

EFFICIENCY

Tax Rate (%) 18.7 29.4 27.5 27.0 27.0

Fixed Asset Turnover (x) 1.4 1.2 1.1 1.1 1.2

Inventory (days) 186.4 200.7 175.0 175.0 175.0

Debtors (days) 207.8 195.8 183.2 188.9 197.9

Other Current Assets (days) 18.1 30.3 5.3 5.1 4.6

Payables (days) 96.3 107.2 100.0 90.0 90.0

Other Current Liab & Provns (days) 24.9 79.5 70.0 60.0 50.0

Cash Conversion Cycle (days) 291.1 240.1 193.5 218.9 237.6

Debt/EBITDA (x) 2.2 2.2 2.9 2.0 1.2

Net D/E (x) 0.7 0.6 0.6 0.5 0.4

Interest Coverage (x) 3.0 3.6 1.8 3.6 6.0

PER SHARE DATA (Rs)

EPS 18.1 15.8 6.8 17.4 29.8

Dividend 1.5 0.8 0.3 0.9 1.5

Book Value 125.8 139.8 145.7 162.1 190.0

VALUATION

P/E (x) 20.6 23.6 55.1 21.4 12.5

P/BV (x) 3.0 2.7 2.6 2.3 2.0

EV/EBITDA (x) 11.9 11.7 14.7 9.8 7.0

EV/Revenues (x) 2.5 2.3 2.2 1.9 1.6

OCF/EV (%) 6.8 7.1 4.9 6.2 8.9

FCF/EV (%) 1.1 (1.0) 1.1 1.8 4.6

FCFE/Mkt Cap (%) (7.4) 0.5 1.5 0.6 (0.0)

Dividend Yield (%) 0.4 0.2 0.1 0.2 0.4

30

LAURUS LABS

Rating Definitions

BUY : Where the stock is expected to deliver more than 10% returns over the next 12 month period

NEUTRAL : Where the stock is expected to deliver (-) 10% to 10% returns over the next 12 month period

SELL : Where the stock is expected to deliver less than (-) 10% returns over the next 12 month period

300

350

400

450

500

550

600

Jan

-18

Feb

-18

Mar

-18

Ap

r-1

8

May

-18

Jun-

18

Jul-

18

Au

g-1

8

Sep

-18

Oct

-18

No

v-1

8

Dec

-18

Jan

-19

Laurus

1yr Price Movement

31

LAURUS LABS

HDFC securities Institutional Equities Unit No. 1602, 16th Floor, Tower A, Peninsula Business Park, Senapati Bapat Marg, Lower Parel, Mumbai - 400 013 Board : +91-22-6171 7330 www.hdfcsec.com

Disclosure: We, Amey Chalke, MBA & Eshan Desai, MBA, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. Research Analyst or his/her relative or HDFC Securities Ltd. does not have any financial interest in the subject company. Also Research Analyst or his relative or HDFC Securities Ltd. or its Associate may have beneficial ownership of 1% or more in the subject company at the end of the month immediately preceding the date of publication of the Research Report. Further Research Analyst or his relative or HDFC Securities Ltd. or its associate does not have any material conflict of interest. Any holding in stock – Yes Disclaimer: This report has been prepared by HDFC Securities Ltd and is meant for sole use by the recipient and not for circulation. The information and opinions contained herein have been compiled or arrived at, based upon information obtained in good faith from sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. This document is for information purposes only. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete and this document is not, and should not be construed as an offer or solicitation of an offer, to buy or sell any securities or other financial instruments. This report is not directed to, or intended for display, downloading, printing, reproducing or for distribution to or use by, any person or entity who is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, reproduction, availability or use would be contrary to law or regulation or what would subject HDFC Securities Ltd or its affiliates to any registration or licensing requirement within such jurisdiction. If this report is inadvertently send or has reached any individual in such country, especially, USA, the same may be ignored and brought to the attention of the sender. This document may not be reproduced, distributed or published for any purposes without prior written approval of HDFC Securities Ltd . Foreign currencies denominated securities, wherever mentioned, are subject to exchange rate fluctuations, which could have an adverse effect on their value or price, or the income derived from them. In addition, investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively assume currency risk. It should not be considered to be taken as an offer to sell or a solicitation to buy any security. HDFC Securities Ltd may from time to time solicit from, or perform broking, or other services for, any company mentioned in this mail and/or its attachments. HDFC Securities and its affiliated company(ies), their directors and employees may; (a) from time to time, have a long or short position in, and buy or sell the securities of the company(ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or act as an advisor or lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions. HDFC Securities Ltd, its directors, analysts or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to the investments made or any action taken on basis of this report, including but not restricted to, fluctuation in the prices of shares and bonds, changes in the currency rates, diminution in the NAVs, reduction in the dividend or income, etc. HDFC Securities Ltd and other group companies, its directors, associates, employees may have various positions in any of the stocks, securities and financial instruments dealt in the report, or may make sell or purchase or other deals in these securities from time to time or may deal in other securities of the companies / organizations described in this report. HDFC Securities or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. HDFC Securities or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction in the normal course of business. HDFC Securities or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. Accordingly, neither HDFC Securities nor Research Analysts have any material conflict of interest at the time of publication of this report. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. HDFC Securities may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Research entity has not been engaged in market making activity for the subject company. Research analyst has not served as an officer, director or employee of the subject company. We have not received any compensation/benefits from the subject company or third party in connection with the Research Report. HDFC Securities Ltd. is a SEBI Registered Research Analyst having registration no. INH000002475.

Documents

INSTITUTIONAL RESEARCHstatic-news.moneycontrol.com/static-mcnews/2019/01/... · ANDAs and 1 NDA with the US FDA, 2 dossiers in Europe, and one each in Canada, South Africa, and with