21
OCTOBER 3, 2018 Morning Insight Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. News Highlights The government is mulling permitting 100 percent foreign direct investment (FDI) in insurance broking to give a boost to the sector, sources said. The FDI policy, at present, allows 49 percent foreign investment in the insurance sector. (Bloomberg) MOIL revised manganese ore prices with effect from Oct. 1. Ferro grade, SMGR, Chemical Grade and Fines prices have increased by about 10 percent on existing prices. Basic price of Electrolytic Manganese Dioxide has also been increased by Rs. 9,000 per metric ton. (BSE) IL&FS: NCLT allowed appointment of a new board and approves induction of six directors with Uday Kotak acting as the non-executive chairman. The new board is tasked with the responsibility of preparing a robust and time bound resolution.(ET) Vedanta plans to spend Rs 40 bn in exploration. The company may spend up to US$4 bn in 41 blocks if it finds oil. Chairman Anil Agarwal also said that company wants to expand oil output to 40,000 barrel per day in two years.(Bloomberg) Coal India’s coal production for September up 3.8 percent at 40.24 MT versus 38.76 MT on a year to year basis and for the April to September quarter up 10.6 percent at 256.47 MT versus 231.88 MT.(BSE) NALCO’s chairman Tapan Kumar Chand unveiled new business plan. The main objective being to increase the company’s three-digit profit figure to five-digit profit number. (ET) Edelweiss Financial Services reported that the company’s current liquidity stands at Rs 54 bn and the liquidity cushion of 9 percent to 10 percent of balance sheet has been maintained all times. (BL) Glenmark Pharma completed the sale of its orthopaedic and pain management business in India and Nepal to Private Equity firm True North (BSE) Mphasis board approved share buyback at Rs 1,350 per share. (Bloomberg) Media reports Reliance Industries in talks to buy Hathway Cable, bring broadband home; deal still at an exploratory stage (ET). Dr Reddy’s has sold its antibiotic manufacturing facility and related assets in Bristol, Tennessee, to Abu Dhabi-based Neopharma. It didn't disclose the financial details of the sale. DRL also announced that its subsidiary Promius Pharma, LLC, has sold its rights of Cloderm (clocortolone pivalate) Cream, 0.1% and its authorised generic to EPI Health, LLC, an affiliate of EPI Group, LLC. (Bloomberg) Jubilant Life Sciences plans to invest Rs 5.5 bn in capex in FY19 to meet the increased demand in its business. (ET) What’s Inside Company Update: Bajaj Electicals Ltd. Company Visit Note: Jindal Stainless Ltd (JSL) Sector Update: Gas price hike; Auto Industry volume update: Sep 2018 Source: ET = Economic Times, BS = Business Standard, FE = Financial Express, IE = Indian Express, BL = Business Line, ToI: Times of India, BSE = Bombay Stock Exchange, MC = Moneycontrol 1-Oct 1 Day 1 Mth 3 Mths Indian Indices SENSEX Index 36,526 0.8 (5.5) 3.1 NIFTY Index 11,008 0.7 (5.8) 2.7 NSEBANK Index 25,367 1.0 (9.6) (3.8) NIFTY 500 Index 9,166 0.5 (8.3) 0.0 CNXMcap Index 17,285 0.8 (13.2) (4.9) BSESMCAP Index 14,395 (0.2) (16.3) (10.2) World Indices Dow Jones 26,774 0.5 3.1 10.8 Nasdaq 8,000 (0.5) (1.4) 6.6 FTSE 7,475 (0.3) (0.4) (1.6) NIKKEI 24,271 0.1 6.8 11.3 Hangseng 24,271 0.1 6.8 11.3 Shanghai 27,126 (2.4) (2.0) (4.8) Value traded (Rs cr) Cash BSE (3.3) Cash NSE (14.3) Derivatives 8.4 Net inflows (Rs cr) 28-Sep MTD YTD FII (1,699) (9,623) (15,062) Mutual Fund (917) 7,905 84,522 Nifty Gainers & Losers Price Chg Vol 1-Oct (Rs) (%) (mn) Gainers Yes Bank Ltd 200 8.8 130.9 Hindalco Ind 244 6.3 12.6 Indiabulls Housing 892 4.1 14.9 Losers Bharti Airtel 324 (4.2) 9.8 HPCL 243 (3.4) 4.4 Axis Bank 593 (3.3) 20.1 Advances / Declines (BSE) 1-Oct A B T Total % total Advances 237 357 37 631 100 Declines 194 651 108 953 151 Unchanged 1 15 12 28 4 Commodity 1-Oct 1 Day 1 Mth 3 Mths Crude (US$/BBL) 84.9 0.1 8.6 9.1 Gold (US$/OZ) 1,204.0 1.3 0.5 (3.6) Silver (US$/OZ) 14.7 1.5 2.1 (7.5) Debt / forex market 1-Oct 1 Day 1 Mth 3 Mths 10 yr G-Sec yield % 8.0 8.0 8.0 7.9 Re/US$ 72.9 72.5 71.2 68.8 Nifty Source: Bloomberg % Chg 774,323 % Chg % Chg Day 1-Oct 3,375 38,663 9,400 10,000 10,600 11,200 11,800 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18

Morning Insight€¦ · NALCO’s chairman Tapan Kumar Chand unveiled new business plan. The main objective being to increase the company’s three-digit profit figure to five-digit

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

  • OCTOBER 3, 2018

    Morning Insight

    Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited.

    News Highlights The government is mulling permitting 100 percent foreign direct

    investment (FDI) in insurance broking to give a boost to the sector, sources said. The FDI policy, at present, allows 49 percent foreign investment in the insurance sector. (Bloomberg)

    MOIL revised manganese ore prices with effect from Oct. 1. Ferro grade, SMGR, Chemical Grade and Fines prices have increased by about 10 percent on existing prices. Basic price of Electrolytic Manganese Dioxide has also been increased by Rs. 9,000 per metric ton. (BSE)

    IL&FS: NCLT allowed appointment of a new board and approves induction of six directors with Uday Kotak acting as the non-executive chairman. The new board is tasked with the responsibility of preparing a robust and time bound resolution.(ET)

    Vedanta plans to spend Rs 40 bn in exploration. The company may spend up to US$4 bn in 41 blocks if it finds oil. Chairman Anil Agarwal also said that company wants to expand oil output to 40,000 barrel per day in two years.(Bloomberg)

    Coal India’s coal production for September up 3.8 percent at 40.24 MT versus 38.76 MT on a year to year basis and for the April to September quarter up 10.6 percent at 256.47 MT versus 231.88 MT.(BSE)

    NALCO’s chairman Tapan Kumar Chand unveiled new business plan. The main objective being to increase the company’s three-digit profit figure to five-digit profit number. (ET)

    Edelweiss Financial Services reported that the company’s current liquidity stands at Rs 54 bn and the liquidity cushion of 9 percent to 10 percent of balance sheet has been maintained all times. (BL)

    Glenmark Pharma completed the sale of its orthopaedic and pain management business in India and Nepal to Private Equity firm True North (BSE)

    Mphasis board approved share buyback at Rs 1,350 per share. (Bloomberg)

    Media reports Reliance Industries in talks to buy Hathway Cable, bring broadband home; deal still at an exploratory stage (ET).

    Dr Reddy’s has sold its antibiotic manufacturing facility and related assets in Bristol, Tennessee, to Abu Dhabi-based Neopharma. It didn't disclose the financial details of the sale. DRL also announced that its subsidiary Promius Pharma, LLC, has sold its rights of Cloderm (clocortolone pivalate) Cream, 0.1% and its authorised generic to EPI Health, LLC, an affiliate of EPI Group, LLC. (Bloomberg)

    Jubilant Life Sciences plans to invest Rs 5.5 bn in capex in FY19 to meet the increased demand in its business. (ET)

    What’s Inside Company Update: Bajaj Electicals Ltd.

    Company Visit Note: Jindal Stainless Ltd (JSL)

    Sector Update: Gas price hike; Auto Industry volume update: Sep 2018 Source: ET = Economic Times, BS = Business Standard, FE = Financial Express, IE = Indian Express, BL = Business Line, ToI: Times of India, BSE = Bombay Stock Exchange, MC = Moneycontrol

    1-Oct 1 Day 1 Mth 3 Mths

    Indian Indices SENSEX Index 36,526 0.8 (5.5) 3.1 NIFTY Index 11,008 0.7 (5.8) 2.7 NSEBANK Index 25,367 1.0 (9.6) (3.8) NIFTY 500 Index 9,166 0.5 (8.3) 0.0 CNXMcap Index 17,285 0.8 (13.2) (4.9) BSESMCAP Index 14,395 (0.2) (16.3) (10.2)

    World IndicesDow Jones 26,774 0.5 3.1 10.8 Nasdaq 8,000 (0.5) (1.4) 6.6 FTSE 7,475 (0.3) (0.4) (1.6) NIKKEI 24,271 0.1 6.8 11.3 Hangseng 24,271 0.1 6.8 11.3 Shanghai 27,126 (2.4) (2.0) (4.8)

    Value traded (Rs cr)Cash BSE (3.3) Cash NSE (14.3) Derivatives 8.4

    Net inflows (Rs cr) 28-Sep MTD YTDFII (1,699) (9,623) (15,062)Mutual Fund (917) 7,905 84,522

    Nifty Gainers & Losers Price Chg Vol1-Oct (Rs) (%) (mn)

    GainersYes Bank Ltd 200 8.8 130.9 Hindalco Ind 244 6.3 12.6 Indiabulls Housing 892 4.1 14.9

    LosersBharti Airtel 324 (4.2) 9.8 HPCL 243 (3.4) 4.4 Axis Bank 593 (3.3) 20.1

    Advances / Declines (BSE)1-Oct A B T Total % totalAdvances 237 357 37 631 100 Declines 194 651 108 953 151 Unchanged 1 15 12 28 4

    Commodity1-Oct 1 Day 1 Mth 3 Mths

    Crude (US$/BBL) 84.9 0.1 8.6 9.1 Gold (US$/OZ) 1,204.0 1.3 0.5 (3.6) Silver (US$/OZ) 14.7 1.5 2.1 (7.5)

    Debt / forex market 1-Oct 1 Day 1 Mth 3 Mths10 yr G-Sec yield % 8.0 8.0 8.0 7.9 Re/US$ 72.9 72.5 71.2 68.8

    Nifty

    Source: Bloomberg

    % Chg

    774,323

    % Chg

    % Chg Day1-Oct3,375

    38,663

    9,400

    10,000

    10,600

    11,200

    11,800

    Sep-17 Dec-17 Mar-18 Jun-18 Sep-18

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 2

    OCTOBER 3, 2018

    BAJAJ ELECTRICALS LTD (BAEL) PRICE RS.508 TARGET RS.545 ACCUMULATE

    We note that BAEL stock has fallen sharply post Q1FY19 result and current valuations looks reasonable vis-à-vis potential growth in earnings going ahead. In view of upside from current levels, we upgrade our recommendation to ‘ACCUMULATE’ from ‘SELL’ earlier; maintain target price at Rs 545.

    Key Highlights

    In our earnings model, we build 1/ cautious view on sales and margin come back in the consumer business post RREP implementation and 2/ deterioration in working capital requirement and debt accretion on balance sheet driven by higher proportion of E&P business.

    RREP roll out has been encouraging so far and company would likely report recovery from the current year onwards. Currently BAEL has covered nearly 85-90% of its distribution under RREP.

    Valuation & Outlook

    We still maintain BAEL valuation discount vis-à-vis the peer group due to 1/ lower margin/return ratios and 2/ company’s presence in capital intensive E&P business. We maintain SOTP based target price of Rs 545. Due to upside to our target price we change rating to ‘Accumulate’ on company’s stock.

    E&P business headed for turnaround; BAEL likely to report margin expansion across segments going ahead We project revenue growth at 19% CAGR between FY18-10 on back of 20% CAGR growth in lighting and consumer durable business, in the same period. We build higher margin in consumer business in FY20, driven by operating leverage.

    In E&P business, we build revenue growth at 18% CAGR between FY18-20 driven by current order book at Rs 76.5 Bn. We project EBIT margin at 6% in FY19/20 for the segment.

    BAEL management has stated that the loss making legacy orders in E&P business are over and current orders enjoys superior margins. E&P order book at the end of Q1FY19 stood at Rs 76.5 Bn. USD 4.2 mn power distribution turnkey order in Africa (Zambia) and c. Rs 50 Bn in UP (rural power distribution project) it won in FY18.

    Revenues

    FY18 FY19E FY20E

    Consumer durables/Lighting

    Sales 22285 26742 32090

    YoY -3.7% 20.0% 20.0%

    EBIT 1087 2273 2888

    EBIT % 7.0% 8.5% 9.0%

    Engineering & Projects

    Sales 24876 32338 34602

    YoY 10% 30% 7%

    EBIT 1946 2102 2422

    EBIT % 7.5% 6.5% 7.0%

    Source: Company, Kotak Securities – Private Client Research

    Company Update

    Stock Details

    Market cap (Rs mn) : 51122

    52-wk Hi/Lo (Rs) : 706 / 352

    Face Value (Rs) : 2

    3M Avg. daily vol (Nos) : 640,902

    Shares o/s (mn) : 102

    Source: Bloomberg

    Financial Summary

    Y/E Mar (Rs mn) FY18 FY19E FY20E

    Revenue 47,075 59,110 66,722

    Growth (%) 10.5 25.6 12.9

    EBITDA 2,934 4,138 5,138

    EBITDA margin (%) 6.2 7.0 7.7

    Adj. PAT 1,730 1,991 2,588

    EPS 17.0 19.5 25.4

    EPS Growth (%) 60.6 15.1 30.0

    BV (Rs/share) 92 106 125

    Dividend/share (Rs) 4.2 5.2 6.2

    ROE (%) 19.2 19.7 21.9

    ROCE (%) 10.2 9.2 9.8

    P/E (x) 29.9 26.0 20.0

    EV/EBITDA (x) 20.0 14.2 11.4

    P/BV (x) 6.5 5.6 4.8

    Source: Company, Kotak Securities - PCG

    Shareholding Pattern (%)

    (%) Jun-18 Mar-18 Dec-17

    Promoters 62.9 63.0

    FII 9.7 9.8

    DII 5.3 4.6

    Others 22.1 22.6

    Source: Company

    Price Performance (%)

    (%) 1M 3M 6M

    Bajaj Electricals (11.7) (7.9) (11.3)

    Nifty (5.8) 2.7 8.8

    Source: Bloomberg

    Price chart (Rs)

    Source: Bloomberg

    Ruchir Khare [email protected] +91 22 6218 6431

    280

    480

    680

    Oct-17 Feb-18 Jun-18 Oct-1

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 3

    OCTOBER 3, 2018

    RREP program should get implemented over the period of next two years

    BAEL launched RREP (Retail reach expansion program) in FY16 to reach out to dealers more efficiently as against traditional wholesaler based model of selling. The RREP programs (TOC-Theory of constraints based model) is currently under implementation and has had diminishing effect on company’s primary sales over the last few quarters. Management has earlier highlighted that TOC model would start yielding benefits (partially) form FY18 onwards. However, full benefits from TOC based distribution model are expected to materialize from FY18.

    Management believes that TOC based RREP model would provide benefits in terms of 1) improved engagement with dealers, 2) establish efficient feedback mechanism, 3) expand product reach for premium/newly launched products and 4) achieve lower inventory levels.

    Under RREP (where supply chain is highly centralized) company is optimistic of seeking benefits from 1) improved purchases in terms of bulk buying, 2) savings from lower investment in ideal inventory (slow moving products) and 3) reduction in discounts offered to large wholesalers.

    As a second step under TOC based selling, company would aim at increasing sales and expect recovery from FY18 onwards. We suspect that the company has lost market share in the past few quarters (reflected in company’s poor sales in last few quarters’ vis-à-vis competitors). As of now, TOC covers nearly 90% of distributors.

    We note that in the past, some of the other competitors have also made attempts to realign the distributor discounts. For instance, in FY16 Havells too has averted the practice of offering additional discounts to the large distributors and had experiences temporary fall in sales. However, we fail to identify any major players who have completely done away with wholesalers’ based selling. Most of the players, we believe have resorted to a combination (40-60 or 50-50) of wholesalers and direct selling model. We therefore believe that the company would have to be swift and efficient in ramping up sales (by means of aggressive advertising campaigns to create demand pull) post full commencement of RREP and regain lost market share. We believe that the successful rollout of RREP is critical for the company and remain watchful of the developments and progress made in this direction.

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 4

    OCTOBER 3, 2018

    Valuation and recommendation We still maintain BAEL valuation discount vis-à-vis the peer group due to 1/ lower margin/return ratios and 2/ company’s presence in capital intensive E&P business. We maintain SOTP based target price of Rs 545. Due to upside to our target price we change rating to ‘Accumulate’ on company’s stock.

    Valuation

    Rs mn FY20

    B2C

    EBIT B2C 2888

    Interest (300.00)

    Tax (854.07)

    PAT 1734

    Target PER 27

    Target Market Capitalization (B2C) (a) 46818

    EBIT B2B 2422

    Interest (800)

    Tax (535)

    PAT 1087

    Target PER 8

    Target Market Capitalization (B2B)(b) 8695

    Target Market Capitalization (BAEL) (a+b) 55513

    Target price per share (BAEL) 545

    Source: Kotak Securities – Private Client Research

    About the company

    Bajaj Electricals business is spread across – consumer Products, exports, luminaires and EPC (Illumination, Transmission Towers and Power Distribution). . Within consumer products, it deals in a wide range of products from fans, mixers, heaters, oven, toasters etc and enjoys reasonable market share of 15-18% in each vertical. Moreover company keeps on adding new revenue streams on constant basis by introducing new product lines in the consumer business. Bajaj Electricals has pan India presence which is being supported by a chain of distributors, authorized dealers, retail outlets, and exclusive showrooms called ‘Bajaj World’. BAEL also have a presence in the hi-end range of appliances with brands like Platini and Morphy Richards in India.

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 5

    OCTOBER 3, 2018

    Financials: Consolidated

    Profit and Loss Statement (Rs mn)

    (Year-end Mar) FY17 FY18 FY19E FY20E

    Revenues 42,617 47,075 59,110 66,722 % change yoy (7.6) 10.5 25.6 12.9 EBITDA 2,427 2,934 4,138 5,138 % change yoy (6.4) 20.9 41.0 24.2 Depreciation 299 339 360 370 EBIT 2,129 2,595 3,778 4,768 % change yoy (8.3) 21.9 45.6 26.2 Net Interest 804 589 1,014 1,086 Earnings Before Tax 1,681 1,748 3,064 3,981 % change yoy 9.5 51.0 20.7 30.0 Tax 604 809 1,072 1,394 as % of EBT 35.9 46.2 35.0 35.0 Recurring PAT 1,077 1,730 1,991 2,588 % change yoy 12.7 60.6 15.1 30.0 Shares outstanding (mn) 101.9 101.9 101.9 101.9 EPS (Rs) 10.6 17.0 19.5 25.4 DPS (Rs) 2.8 4.2 5.2 6.2 CEPS 13.5 20.3 23.1 29.0

    Source: Company, Kotak Securities – Private Client Research

    Cash flow Statement (Rs mn)

    (Year-end Mar) FY17 FY18 FY19E FY20E

    PBT 1,681 1,748 3,064 3,981 Depreciation 299 339 360 370 Current liabilities incl provisions (3,613) 1,414 5,713 3,032 inc in inventory (645) (80) (3,601) (1,027) inc in sundry Debtors (2,846) (3,655) (8,219) (3,650) inc in advances (13) (12) 5 - Tax Paid (604) (809) (1,072) (1,394) Other Adjustments 2,466 (942) (69) (476) Net cash from operations (3,275) (1,995) (3,820) 837 Purchase of fixed Assets (482) (321) (715) (500) Net investments (126) 643 - - Long term provisions 313.2 20.9 0 0 Net cash from investing (294) 343 (715) (500) Change in Borrowings 3,487 1,721 5,500 900 Dividend Paid (341) (428) (530) (632) Net Cash from financing 3,145 1,293 4,970 268 Net Cash Flow (423) (359) 436 606

    Cash at the end of year 653 294 730 1,335

    Source: Company, Kotak Securities – Private Client Research

    Balance sheet (Rs mn)

    (Year-end Mar) FY17 FY18 FY19E FY20E

    Cash and cash equivalents 653 294 730 1,335 Accounts receivable 16,467 20,121 28,340 31,990 Inventories 5,712 5,792 9,393 10,420 Other current assets 2,130 3,546 3,988 5,011 Current Assets 24,308 29,459 41,722 47,421 Investments 720 77 77 77 Net fixed assets 3,179 3,161 3,515 3,645 Other non-current assets 1924 1669 1290 744

    Total Assets 30,783 34,659 47,333 53,222 Debt 5,455 7,176 12,676 13,576 Equity & reserves 8,429 9,161 10,623 12,579 Other liabilities 1,795 1,803 1,802 1,803 Current Liabilities 15,104 16,519 22,232 25,264 Total Liabilities 30,783 34,659 47,333 53,222 BVPS (Rs) 84.7 91.9 106.3 125.5

    Source: Company, Kotak Securities – Private Client Research

    Ratio Analysis

    (Year-end Mar) FY17 FY18 FY19E FY20E

    EBITDA margin (%) 5.7 6.2 7.0 7.7 EBIT margin (%) 5.0 5.5 6.4 7.1 Net profit margin (%) 2.4 1.8 3.4 3.9 Receivables (days) 141.0 156.0 175.0 175.0 Inventory (days) 48.9 44.9 58.0 57.0 Sales / Net Fixed Assets (x) 3.2 3.4 4.0 4.2

    Interest coverage (x) 2.6 4.4 3.7 4.4 Debt/ equity ratio 0.6 0.8 1.2 1.1 ROE (%) 13.3 19.2 19.7 21.9 ROCE (%) 8.4 10.2 9.2 9.8 EV/ Sales 1.4 1.2 1.0 0.9 EV/EBITDA 24.2 20.0 14.2 11.4 Price to earnings (P/E) 48.1 29.9 26.0 20.0 Price to book value (P/B) 7.1 6.5 5.6 4.8 Price to cash earnings 44.4 29.5 26.0 20.7

    Source: Company, Kotak Securities – Private Client Research

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 6

    OCTOBER 3, 2018

    JINDAL STAINLESS LTD (JSL) PRICE RS.55 NOT RATED

    We visited Jindal Stainless plant, where management reiterated that, dynamics of India’s stainless steel industry continues to remain favorable, with a demand growth of 8-9% CAGR, over the next 4-5 years. The JSL group (including JSL Hisar), which is a market leader with ~54% market share, stands to gain in the future. In order to meet the future demand, JSL undertook debottlenecking initiatives that would expand the capacity to 1.1MT from 0.8MT by end of FY19E, at a much lower capex of Rs400-500mn. In addition, the company is also focusing on cost optimization, ensuring logistics facilities and mining plan (backward integration – chrome ore).

    Key Highlights

    With the debottlenecking initiatives, JSL can augment its capacity to 1.1MT by end of FY19E and possibly of 1.6MT in the near term, at low incremental capex. The plant has been configured in a way to take the total installed capacity to 3.2MT, as resources and logistics facilities are in place.

    The company review final product selling price periodically, in a manner that passes on the fluctuation in input costs. Management expects margin to remain in the range of 11-14%.

    Despite, the safeguard duty, imports continues to remain high in the domestic markets, as it’s been routed through FTA countries.

    Domestic demand is expected to grow at a CAGR of 8.9% over the next 4-5 years, supported by automotive, railways, construction (infrastructure) and process industry. Given JSHL’s market position we believe the group is well poised to capture higher market share.

    Valuation & outlook

    Given the higher market share and improving profitability with a change in product mix to value added product (VAP) (post the ramp up of the facilities), return ratios are likely to remain strong and will be higher compared to its European peers. Higher domestic demand, market leadership and superior return, the company have an edge over its overseas counterparts. Besides this, in the domestic market, with the robust demand, the company is likely to strengthen its position further, as no new capacities coming on stream. Post the completion of debottlenecking activities, there is a possibility of margin going down, as strengthening of product mix would take some time. But absolute numbers in terms of EBITDA and PAT would increase.

    Key risks

    Increase in raw material prices; slowdown in economy

    Company Visit Note

    Stock Details

    Market cap (Rs mn) : 26166

    52-wk Hi/Lo (Rs) : 133 / 51

    Face Value (Rs) : 2

    3M Avg. daily vol (Nos) : 827,194

    Shares o/s (mn) : 479

    Source: Bloomberg

    Financial Summary

    Y/E Mar (Rs mn) FY16 FY17 FY18

    Revenue 71,436 92,787 116,377

    Growth (%) 2.8 29.9 25.4

    EBITDA 5,727 11,656 13,403

    EBITDA margin (%) 8.0 12.6 11.5

    PAT (5,569) 816 3,430

    EPS (22.3) 1.4 7.1

    EPS Growth (%) --- --- 320.2

    Book value (Rs/share) 74.0 45.6 51.4

    Dividend per share (Rs) 0 0 0

    ROE (%) (54.1) 3.2 15.8

    ROCE (%) 2.4 8.2 13.7

    P/E (x) (2.4) 38.4 7.6

    EV/EBITDA (x) 23.6 5.7 3.4

    P/BV (x) 0.7 1.2 1.0

    Source: Company, Kotak Securities - PCG

    Shareholding Pattern (%)

    (%) Jun-18 Mar-18 Dec-17

    Promoters 66.5 66.5 65.1

    FII 11 11.2 11.3

    DII 12.8 12.8 14

    Others 9.7 9.5 9.5

    Source: Company

    Price Performance (%)

    (%) 1M 3M 6M

    Jindal Stainless (18.9) (19.2) (30.5)

    Nifty (5.8) 2.7 8.8

    Source: Bloomberg

    Price chart (Rs)

    Source: Bloomberg

    Jatin Damania [email protected] +91 22 6218 6440

    40 60 80

    100 120 140

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 7

    OCTOBER 3, 2018

    Stainless steel demand looks buoyant Supported by higher spending by the government on infrastructure activities and increase in per capita GDP, the SS per capita consumption has increased to 2.5kg and is expected to double in the next decade. Domestic SS consumption grew at 7.6% CAGR in the last decade and going ahead also demand looks buoyant, given its under penetration in medical and infra applications. Demand for stainless steel has grown multifold both in the domestic market as well as globally. As the application has moved from mere crockery to architecture, building, and other infrastructure related activities, which currently account for 25% of the total stainless steel consumption. As per industry estimates, the demand is likely to grow at 8-9% CAGR during 2017-28E.

    Global SS demand to grow to 46.2MT by 2020 Domestic demand growth (%)

    Source: Outopumpu Source: Company, Crisil

    Leader in stainless steel

    At the combined level, JSL group is the market leader in domestic stainless steel production, with a consistent ~50% market share for more than a decade. Of the total domestic installed capacity of 3.3MT, the group accounts for 50% (1.6MT) of installed capacity, Salem accounts for 0.18MT and the remaining comes from unorganized players.

    Table

    Company Capacity (MT)

    Jindal Stainless Hisar 0.80

    Jindal Stainless 0.80

    Salem Steel 0.18

    Unorganised Players 1.52

    Total 3.30

    Source: Company, Industry data

    In the domestic market, the flat product accounts for 71% of the total demand, while the balance is long products. We believe, the Jindal group (JSL) stands to gain in the domestic market as compared to other players in SS markets, as other SS units are not being utilized optimally and reporting losses, as compared to JSL operations. In addition, JSL is the only player, who is expanding capacity and will thereby able to capture additional market share in the near to medium term.

    Odisha Facilities – 800acre land occupied

    Facility SMS Slab HSM* Millplate & Annealing Pickling HRAP CRAP Ferro Alloys Power Plant

    Capacity 0.8MT 1.025MT 1.6MT 100KT 950KT 450KT 250KT 264MW Equipment SMS Siemag, SMS Siemag, Andritz, Andritz, SMS Siemag, BEHL,

    Germany Germany Austria Austria Germany India

    Note: *Facility in JUSL; Source: Company

    2.4 2.62.8 3 3.1

    3.4 3.5

    5

    7.3

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 8

    OCTOBER 3, 2018

    Capacity expansion to 1.1 MT

    Given the robust domestic demand, JSL is the only domestic company who is currently expanding its capacity to 1.1MT from 0.8MT by end of FY19E, through debottlenecking initiatives. Possibility of further expanding the same to 1.6MT (at low incremental capex) and then to 3.2MT is in place, as the company have enough resources and logistics facilities are in place. The company is currently operating at monthly run-rate of 80KT production and expect the exit rate of 1MT production by end of FY19E. The capacity will be augmented by upgrading EAF-1 from 1x50MVA to 1x120MVA. The critical equipment have been sourced from renowned European suppliers such as SMS Seimag and Andritz, Austria.

    The company has also made the provision to add another argon oxygen decarburiser (AOD), a slab caster and a ladle furnace. This would increase the crude steel capacity to 1.6MT. Post expansion, there is a high possibility of shift in product mix to HRC, resulting in a marginal decline in blended EBITDA/T.

    Logistics facilities in place to cater to expansion

    The Jajpur, Odisha facility is well connected to both road and rail network and is strategically located in a proximity to the key raw materials. The company currently dependent on Vishakhapatnam port (500 km) for containerized movement. Post the operational of the Paradip port (110 km) for container handling in the next 3-4 months, will result into decline in transportation costs and turnaround time. Besides this, their railway sidings is also capable of handling containers and bulk material. In addition, plant is located in mineral rich belt of Odisha, which ensure consistent supplies of ferro alloys. Larger portion of the Chrome ore reserves of the Country is available at Sukinda region of Jajpur district which is around 30km away from the plant.

    Distance from the plant

    Excess Distance from Jajpur plant (km)

    National Highway 16

    Mine < 100

    Sukinda Chrome ore mine 30

    Road Rail

    Paradip Port 110 120

    Road Rail

    Dhamra Port 120 150

    River Brahmani 12

    Source: Company

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 9

    OCTOBER 3, 2018

    Process Flow

    Source: Company

    Company Background

    Jindal Stainless Ltd., part of the larger O.P. Jindal group and is one of the largest manufacturers of stainless steel (SS) in India with a 0.8MT capacity. Located in Jajpur, Orissa, Jindal Stainless Ltd. is a pioneer in the stainless steel industry with state-of-the-art machinery and engineering from the best of European suppliers, capable of producing globally competitive stainless steel products. The plant comprises 250,000 tonnes of ferro alloy facilities with world-class technology and equipment sourced from Germany. The production facilities, well equipped with a power generation facility of 264MW, can be scaled up if required to 3.2MT of stainless steel.

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 10

    OCTOBER 3, 2018

    NATURAL GAS SECTOR UPDATE Half yearly gas price revision – positive for upstream companies

    The government of India/Ministry of petroleum and natural gas, as per the New Domestic Gas Pricing Guidelines, 2014, has revised the price of natural gas, produced domestically.

    With effect from 1st October 2018, the domestic gas price is revised upwards to US$ 3.36/mmbtu (+10%) from US$3.06/mmbtu on Gross Calorific value (GCV). On Net Calorific value (NCV), the domestic gas price is revised upwards to US$3.73/mmbtu from US$3.40/mmbtu.

    Domestic gas prices are calculated by taking weighted average price at Henry Hub of the US, National Balancing Point of the UK, rates in Alberta (Canada) and Russia with a lag of one quarter.

    The revised gas price is applicable from 1st October 2018 till 31st March 2019. As per the new gas pricing formula, gas prices are to be revised every six months.

    Deep-water, Ultra deep water and high Pressure-High Temperature arears: Similarly, with effect from 1st October 2018, the domestic gas price for gas to be produced from discoveries in Deep-water, Ultra deep water and high Pressure-High Temperature arears, is revised upwards to US$ 7.67/mmbtu (+13%) from US$6.78/mmbtu on Gross Calorific value (GCV). On Net Calorific value (NCV), the domestic gas price is revised upwards to US$8.52/mmbtu from US$7.53/mmbtu.

    Upstream companies like ONGC (biggest beneficiary), OIL India and RIL are the key beneficiaries of higher domestic gas prices. Along with this, weaker rupee will further boost its earnings. Every US$1/mmbtu increase in gas price led to increase in ONGC’s revenue by Rs.40 bn.

    In August 2018, India’s gas production was up by 0.6% yoy to 90 mmscmd supported by higher gas production by ONGC. ONGC gas production rose by 5.6% yoy to 67 mmscmd. Whereas, Oil India’s production declined to 7.6 mmscmd (–9% yoy) and production from private players/JVs continued to decline and stands at 16 mmscmd (–12% yoy).

    On the flip side, higher gas price along with weak INR will negatively impact city gas distribution (CGD) companies and may impact margins. IGL has increased CNG prices by 4% to Rs.44.3/ kg and PNG price increased by 4.6% to Rs.29.55/SCM in Delhi. Similarly, MGL has increased the CNG price by 7.5% to Rs.49.61/kg and PNG price by 7.9% to Rs.29.4/scm (slab 1) and by 6.5% to Rs.35/scm (Slab 2) from 1st October 2018 to partly combat higher raw material cost.

    India’s total Gas consumption mix: Major consuming sectors are fertilizer (25%), power (18%), CGD (15%), refinery (12%), petrochemicals (6%) sector and balance by others.

    With higher crude oil prices, weak currency and higher domestic gas price, we remain bullish on OIL India (BUY, TP Rs.245).

    Due to higher valuation, we remain SELL on IGL (TP Rs.257/share). However, remains positive on MGL due to attractive valuation (ACCUMULATE, TP Rs. 1030/share).

    Sector Update

    Details

    BSE Oil Ind Mkt cap (Rs bn) : 6,127

    52-wk Hi/Lo (Rs) : 16727 / 13232

    No.of members : 10

    BSE OIL Index Value : 14,793

    O&G weightage in Sensex : 10.48

    Source: Bloomberg

    Comparison

    3M 6M 1Y

    SENSEX 3 11 17

    NIFTY 3 9 14

    BSEOIL 9 2 3

    OINL 6 3 (2)

    ONGC 14 1 8

    BPCL 1 (12) (18)

    IOCL (0) (12) (18)

    HPCL (6) (29) (40)

    RIL 26.7 40.4 58.7

    GAIL 12 16 24

    PLNG 3 (2) (2)

    IGL (2) (11) (15)

    MAHGL (1) (14) (24)

    GSPL 2 (3) (8)

    MRPL (14) (34) (43)

    CPCL (2) (9) (26)

    ABAN (29) (49) (56)

    GGAS (13) (24) (25)

    Source: Company, Kotak Securities - PCG

    Price Performance (%)

    (%) 1M 3M 6M

    BSE Oil and Gas Sector (1.9) 8.3 1.2

    Nifty (5.8) 2.7 8.8

    Source: Bloomberg

    BSE Oil and Gas Index chart

    Source: Bloomberg

    Sumit Pokharna [email protected] +91 22 6218 438

    12,500

    14,500

    16,500

    18,500

    Apr-17Aug-17Dec-17Apr-18Aug-18

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 11

    OCTOBER 3, 2018

    Half yearly domestic gas prices revision

    The government of India/Ministry of petroleum and natural gas, as per the New Domestic Gas Pricing Guidelines, 2014, has revised the price of natural gas produced domestically (as part of the six-monthly official revision of rates).

    With effect from 1st October 2018, the domestic gas price is revised upwards to US$ 3.36/mmbtu (+10%) from US$3.06/mmbtu on Gross Calorific value (GCV). On Net Calorific value (NCV), the domestic gas price is revised upwards to US$3.73/mmbtu from US$3.40/mmbtu.

    Domestic gas prices are calculated by taking weighted average price at Henry Hub of the US, National Balancing Point of the UK, rates in Alberta (Canada) and Russia with a lag of one quarter. So, the rate for Oct’18 to Mar’19 is based on average price at the international hubs during Apr’17 to Mar’18.

    Domestic gas prices have increased since April 2017 (US$/mmbtu)

    Source: PPAC. Note: GCV: Gross Calorific value and NCV: Net Calorific value

    Deep-water, Ultra deep water and high Pressure-High Temperature areas

    Similarly, with effect from 1st Oct’18, the domestic gas price for gas to be produced from discoveries in Deep-water, Ultra deep water and high Pressure-High Temperature areas, is revised upwards to US$ 7.67/mmbtu (+13%) from US$6.78/mmbtu on Gross Calorific value (GCV). On Net Calorific value (NCV), the domestic gas price is revised upwards to US$8.52/mmbtu from US$7.53/mmbtu.

    Gas prices for Deep-water, Ultra deep water and High Pressure-High Temperature areas

    Source: PPAC. Note: GCV: Gross Calorific value and NCV: Net Calorific value

    Upstream companies like ONGC (biggest beneficiary), OIL India and RIL are the key beneficiaries of higher domestic gas prices. Higher gas prices along with weaker rupee will further boost earnings of upstream companies.

    4.2

    5.61

    5.18

    4.24

    3.40

    2.78 2.76 3.21

    3.40 3.73

    3.78

    5.05

    4.66

    3.82

    3.062.50

    2.482.89 3.06

    3.36

    2.00

    2.50

    3.00

    3.50

    4.00

    4.50

    5.00

    5.50

    6.00

    Till Oct

    2014

    Nov'14-

    Mar'15

    Apr'15-

    Sep'15

    Oct'15-

    Mar'16

    Apr'16-

    Sep'16

    Oct'16-

    Mar'17

    Apr'17-

    Sep'17

    Oct'17-

    Mar'18

    Apr'18-

    Sep'18

    Oct'18-

    Mar'19

    NCV GCV

    7.34

    5.89 6.18

    7.00 7.53

    8.52

    6.61

    5.3 5.566.3

    6.78

    7.67

    4.00

    5.00

    6.00

    7.00

    8.00

    9.00

    Apr'16-

    Sep'16

    Oct'16-

    Mar'17

    Apr'17-

    Sep'17

    Oct'17-

    Mar'18

    Apr'18-

    Sep'18

    Oct'18-

    Mar'19

    NCV GCV

    The price of domestically produced

    natural gas is revised every six months (i.e.

    April and October) using weighted average of rates

    prevalent in gas surplus markets like Henry Hub (U.S.), National Balancing Point

    (U.K. excluding Russia), Alberta

    (Canada) and Russia

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 12

    OCTOBER 3, 2018

    India’s total gas production – (mmscmd)

    Source: PPAC and Kotak Securities – Private Client Research

    ONGC’s gas production from domestic fields (mmscmd)

    Source: PPAC and Kotak Securities – Private Client Research

    Oil India monthly gas production (MMSCMD)

    Source: PPAC and Kotak Securities – Private Client Research

    66 63 65 65 65 65 63 64 65 66 64 65 66 67

    8 8 8 8 8 8 8 7 8 7 7 7 7.5 7.6

    18 18 18 18 17 17 16 17 17 16 17 17 14 16

    92 89 91 91 91 89 87 89 90 89 88 89 88 90

    -

    10

    20

    30

    40

    50

    60

    70

    80

    90

    100

    mm

    scm

    d

    ONGC Oil India Limited Private/Joint Ventures (JVs)

    66

    63

    65

    65 65

    65

    63

    64

    65

    66

    64

    65

    66

    67

    62

    63

    63

    64

    64

    65

    65

    66

    66

    67

    67

    8.1

    8.4

    8.2

    7.8 7.8

    7.6 7.7

    7.5

    7.6

    7.4 7.3 7.37.5

    7.6

    7.0

    7.5

    8.0

    8.5

    Domestic gas supply yoy basis increased

    due to higher supply from ONGC

    ONGC is the biggest domestic gas producer.

    ONGC’s gas supply stands higher by 5.6%

    yoy

    Natural gas

    is ~45% of ONCG's total crude oil and natural gas

    production volume

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 13

    OCTOBER 3, 2018

    India’s domestic gas consumption – Industry wise (mmscmd)

    Source: PPAC and Kotak Securities – Private Client Research. Note: Upstream companies use some gas as internal consumption while some quantity of gas is flared as a part of technical requirement.

    India’s total Gas consumption mix

    Major consuming sectors are fertilizer (25%), power (18%), CGD (15%), refinery (12%), petrochemicals (6%) sector and balance by others.

    India’s total natural gas consumption mix (%)

    Source: PPAC and Kotak Securities – Private Client Research

    20 19 18 18 19 18 17 19 18 17 16 19 17 18

    27 24 25 28 28 25 25 25 26 27 25 23 25 25

    13 13 13 13 13 13 13 14 13 14 13 13 14 14

    1 3 3 3 3 3 3 6 3 3 3 3 3 3

    13 8 9 8 2 2 2 2 2 3 2 2 2 2

    0 3 5 2 2 7 8

    9 8 8 8 8 8 8

    19 19 18 18 18 18 18 19

    19 18 18 19 18 18

    91 91 89 90 90 85 87 86

    93 89 90 86 88 86

    -

    10

    20

    30

    40

    50

    60

    70

    80

    90

    100

    Fertilizer Power City Gas Refinery Petrochemical Others Flare

    Fertilizer, 25

    Power, 18

    City Gas, 15

    Refinery, 12

    Petrochemical, 6

    Others, 13 Flare/Internal consumption,

    11

    Domestic gas consumption declined marginally by 0.5% yoy

    due to decline in gas consumption in petrochemical

    and fertilizer segment

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 14

    OCTOBER 3, 2018

    AUTO INDUSTRY VOLUME UPDATE – SEP 2018 Automobile companies reported mixed sales performance in September 2018. Overall performance for different segments were impacted due to mix of factors that includes Kerala flood, below expected monsoon in August/September 2018 in various regions, mandatory driving license for two wheeler registration in West Bengal, delayed festive season (peak festive season is spread in October and November this year as compared to October in 2017) and negative macro sentiments (rise in fuel prices and interest rates). As expected, growth for the all the segments slowed down in 2QFY19, in comparison with 1QFY19. Going ahead 2HFY19, we expect gradual improvement in growth (over 2QFY19) for the two wheeler, passenger vehicle and tractor segment. However, due to below expected monsoon and rising fuel prices, growth is expected to remain impacted to some extent. For the commercial vehicle segment, growth is likely to stay healthy.

    Two wheeler segment post growth despite certain headwinds Since August 2018, the two wheeler industry has been facing headwinds due to Kerala flood and mandatory license for registering two wheelers in West Bengal. Both Kerala and West Bengal together accounts for ~8-8.5% of the domestic two wheeler volumes. Furthermore, the base was also on the higher side (September 2017 domestic two wheeler were the highest ever reported by the industry). Despite the above-mentioned reasons, the domestic two wheeler volumes are expected to have grown by 7-8% over September 2017. Amongst players, Bajaj Auto and TVS Motors posted strong volume growth. Bajaj Auto reported 11% volume increase in domestic segment and 30% increase in exports. TVSM reported strong double-digit volume growth across all segments. Hero MotorCorp’s volume grew by 7% YoY. Royal Enfield reported weak performance impacted by Kerala floods (accounts for 11% of Royal Enfield volumes) and labour strike at the plant. Going ahead , we expect the performance to improve as compared to 2QFY19.

    Passenger vehicle industry expected to have declined YoY for third consecutive month

    Domestic passenger vehicle segment reported 2-3% YoY volume decline in July 2018/August 2018 and our calculation suggest that September 2018 was no different. Kerala accounts for ~8% of domestic passenger vehicle industry and with severe floods the demand there witnessed sharp downturn. Apart from that, high base (industry grew in strong double-digit in 2QFY18) and somewhat subdued sentiments (from weaker than expected monsoon, high fuel prices, etc) seems to have led to de-growth in industry volumes in September 2018. Maruti posted low growth in domestic market and decline in exports. For M&M too, the performance in the passenger vehicle segment was below expected; though new product led to 8% sequential growth in volumes. Within the passenger vehicle industry, Tata Motors reported 6.6% volume increase; highest among the key players. Passenger vehicle industry posted volume de-growth in 2QFY19 and we expect the industry to return to growth in 3QFY19.

    Auto Sector Report

    Arun Agarwal [email protected] +91 22 6218 6443

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 15

    OCTOBER 3, 2018

    Commercial vehicle segment performance remains robust With various factors impacting growth in different segments, commercial vehicle performance has remained largely unchallenged. In September 2018, we believe the industry (LCV and MHCV) grew by 23% YoY. Tata Motors and Ashok Leyland reported ~26% YoY growth in volumes. M&M’s volume growth in the segment was 20% and Volvo Eicher posted 10% volume increase. SML Isuzu reported 9% YoY increase in sales volume. We expect the commercial vehicle industry to grow in double-digits in 2HFY19.

    Summary – September 2018 volumes (Nos)

    Sep Aug Sep YoY gth MoM gth FY18 FY19 Growth 2017 2018 2018 (%) (%) YTD YTD (%)

    Ashok Leyland

    MHCV 11,805 13,158 14,232 20.6 8.2 51,281 69,032 34.6

    LCV 3,566 4,228 5,141 44.2 21.6 18,206 25,053 37.6

    Total 15,371 17,386 19,373 26.0 11.4 69,487 94,085 35.4

    Atul Auto

    3W 4,799 4,430 5,106 6.4 15.3 21,198 23,959 13.0

    Bajaj Auto

    Domestic 2W 247,418 218,437 273,029 10.4 25.0 1,010,559 1,287,133 27.4

    Domestic 3W 34,361 37,194 38,474 12.0 3.4 137,285 206,177 50.2

    Domestic Total 281,779 255,631 311,503 10.5 21.9 1,147,844 1,493,310 30.1

    Export 2W 122,260 144,486 157,910 29.2 9.3 683,876 869,373 27.1

    Export 3W 24,713 36,975 32,596 31.9 (11.8) 128,224 203,402 58.6

    Export Total 146,973 181,461 190,506 29.6 5.0 812,100 1,072,775 32.1

    Overall Volumes 428,752 437,092 502,009 17.1 14.9 1,959,944 2,566,085 30.9

    Eicher Motors

    Royal Enfield (2W) 70,431 69,377 71,662 1.7 3.3 386,865 435,463 12.6

    Commercial Vehicle 6,083 6,069 6,663 9.5 9.8 26,567 34,919 31.4

    Escorts

    Tractors 10,353 4,812 10,617 2.5 120.6 37,919 45,533 20.1

    Hero MotoCorp

    2W 720,739 685,047 769,138 6.7 12.3 3,872,180 4,238,996 9.5

    Maruti Suzuki

    Mini Segment 38,479 35,895 34,971 (9.1) (2.6) 219,727 213,615 (2.8)

    Compact Segment 72,804 71,364 74,011 1.7 3.7 365,246 452,415 23.9

    Mid-Size Segment 5,603 7,002 6,246 11.5 (10.8) 34,135 24,015 (29.6)

    UV Segment 19,900 17,971 21,639 8.7 20.4 124,248 129,869 4.5

    Van Segment 13,735 13,663 14,645 6.6 7.2 79,119 88,887 12.3

    Total Domestic 151,400 147,700 153,550 1.4 4.0 825,832 919,240 11.3

    Export 11,671 10,489 8,740 (25.1) (16.7) 60,857 56,087 (7.8)

    Total Sales 163,071 158,189 162,290 (0.5) 2.6 886,689 975,327 10.0

    M&M

    Passenger Vehicle 25,414 19,758 21,411 (15.8) 8.4 121,849 121,729 (0.1)

    Commercial Vehicle 19,203 20,326 22,917 19.3 12.7 96,982 119,467 23.2

    3W 5,928 5,289 6,940 17.1 31.2 23,666 30,774 30.0

    Total Domestic 50,545 45,373 51,268 1.4 13.0 242,497 271,970 12.2

    Export 3,207 2,951 3,754 17.1 27.2 12,460 18,675 49.9

    Total Sales 53,752 48,324 55,022 2.4 13.9 254,957 290,645 14.0

    Tractors 45,788 17,785 37,581 (17.9) 111.3 166,379 178,829 7.5

    SML Isuzu

    Commercial Vehicle 932 744 1,014 8.8 36.3 5,401 7,042 30.4

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 16

    OCTOBER 3, 2018

    Summary – September 2018 volumes (Nos)

    Sep Aug Sep YoY gth MoM gth FY18 FY19 Growth 2017 2018 2018 (%) (%) YTD YTD (%)

    Tata Motors

    Commercial Vehicles 36,678 39,859 46,169 25.9 15.8 161,369 232,487 44.1

    Passenger Vehicles 17,286 18,420 18,429 6.6 0.0 81,417 106,865 31.3

    Total Domestic 53,964 58,279 64,598 19.7 10.8 242,786 339,352 39.8

    Export 3,887 5,478 5,250 35.1 (4.2) 19,942 27,654 38.7

    Total Sales 57,851 63,757 69,848 20.7 9.6 262,728 367,006 39.7

    TVS Motors

    Scooters 121,601 126,676 142,562 17.2 12.5 585,905 676,121 15.4

    Motorcycles 143,923 131,743 166,489 15.7 26.4 695,327 806,906 16.0

    Mopeds 85,330 71,657 101,645 19.1 41.8 427,175 458,355 7.3

    Total 2W sales 350,854 330,076 410,696 17.1 24.4 1,708,407 1,941,382 13.6

    2W Exports (incl. above) 43,694 54,388 49,560 13.4 (8.9) 236,740 323,165 36.5

    3W 8,996 13,141 13,282 47.6 1.1 42,285 75,266 78.0

    Overall sales 359,850 343,217 423,978 17.8 23.5 1,750,692 2,016,648 15.2

    Source: Companies

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 17

    OCTOBER 3, 2018

    Ashok Leyland - Commercial Vehicle Sales Volume Atul Auto - Three Wheeler Sales Volume

    Source: Company Source: Company

    Bajaj Auto - Domestic Two Wheeler Sales Volume Bajaj Auto - Export Sales Volume

    Source: Company Source: Company

    Bajaj Auto - Total Sales Volume Eicher Motors (Royal Enfield) - TW Sales Volume

    Source: Company Source: Company

    -

    25.0

    50.0

    75.0

    100.0

    -

    6,000

    12,000

    18,000

    24,000

    Volume (Units - LHS) % YoY growth (RHS)

    (25)

    -

    25

    50

    75

    100

    -

    70,000

    140,000

    210,000

    280,000

    Volume (Units - LHS) % YoY growth (RHS)

    -

    40

    80

    120

    -

    100,000

    200,000

    300,000

    400,000

    500,000

    600,000

    Volume (Units - LHS) % YoY growth (RHS)

    (40.0)

    (20.0)

    -

    20.0

    40.0

    60.0

    80.0

    -

    1,500

    3,000

    4,500

    6,000

    Volume (Units - LHS) % YoY growth (RHS)

    -

    20

    40

    60

    -

    50,000

    100,000

    150,000

    200,000

    250,000

    Volume (Units - LHS) % YoY growth (RHS)

    -

    9.0

    18.0

    27.0

    36.0

    60,000

    65,000

    70,000

    75,000

    80,000

    Volume (Units - LHS) % YoY growth (RHS)

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 18

    OCTOBER 3, 2018

    Eicher Motors (VECV) - Commercial Vehicle Sales Volume Escorts - Tractor Sales Volume

    Source: Company Source: Company

    Force Motors - Total Sales Volume HMC - Two Wheeler Sales Volume

    Source: Company Source: Company

    Maruti Suzuki - Total Passenger Vehcile Sales Volume M&M - Auto Segment Sales Volume

    Source: Company Source: Company

    -

    15.0

    30.0

    45.0

    60.0

    75.0

    -

    2,500

    5,000

    7,500

    10,000

    Volume (Units - LHS) % YoY growth (RHS)

    (30.0)

    (20.0)

    (10.0)

    -

    10.0

    20.0

    -

    1,000

    2,000

    3,000

    4,000

    5,000

    Volume (Units - LHS) % YoY growth (RHS)

    (15)

    -

    15

    30

    45

    -

    50,000

    100,000

    150,000

    200,000

    Volume (Units - LHS) % YoY growth (RHS)

    -

    30.0

    60.0

    90.0

    -

    3,000

    6,000

    9,000

    12,000

    15,000

    Volume (Units - LHS) % YoY growth (RHS)

    (10)

    -

    10

    20

    30

    40

    -

    15,000

    30,000

    45,000

    60,000

    75,000

    Volume (Units - LHS) % YoY growth (RHS)

    (10.0)

    5.0

    20.0

    35.0

    50.0

    -

    200,000

    400,000

    600,000

    800,000

    1,000,000

    Volume (Units - LHS) % YoY growth (RHS)

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 19

    OCTOBER 3, 2018

    M&M - Tractor Segment Sales Volume SML Isuzu - Commercial Vehicle Sales Volume

    Source: Company Source: Company

    Tata Motors - Domestic Commercial Vehicle Sales Volume Tata Motors - Domestic Passenger Vehicle Sales Volume

    Source: Company Source: Company

    Tata Motors - Total Sales Volume TVS Motors - Total Sales Volume

    Source: Company Source: Company

    (40)

    (20)

    -

    20

    40

    60

    -

    15,000

    30,000

    45,000

    60,000

    Volume (Units - LHS) % YoY growth (RHS)

    -

    30

    60

    90

    120

    150

    -

    15,000

    30,000

    45,000

    60,000

    Volume (Units - LHS) % YoY growth (RHS)

    -

    30

    60

    90

    -

    20,000

    40,000

    60,000

    80,000

    Volume (Units - LHS) % YoY growth (RHS)

    (40.0)

    (20.0)

    -

    20.0

    40.0

    60.0

    -

    500

    1,000

    1,500

    2,000

    Volume (Units - LHS) % YoY growth (RHS)

    -

    30

    60

    90

    -

    5,000

    10,000

    15,000

    20,000

    25,000

    Volume (Units - LHS) % YoY growth (RHS)

    -

    10

    20

    30

    40

    50

    -

    100,000

    200,000

    300,000

    400,000

    500,000

    Volume (Units - LHS) % YoY growth (RHS)

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 20

    OCTOBER 3, 2018

    RATING SCALE

    Definitions of ratings

    BUY – We expect the stock to deliver more than 12% returns over the next 12 months

    ACCUMULATE – We expect the stock to deliver 5% - 12% returns over the next 12 months

    REDUCE – We expect the stock to deliver 0% - 5% returns over the next 12 months

    SELL – We expect the stock to deliver negative returns over the next 12 months

    NR – Not Rated. Kotak Securities is not assigning any rating or price target to the stock. The report has been prepared for information purposes only.

    SUBSCRIBE - We advise investor to subscribe to the IPO.

    RS – Rating Suspended. Kotak Securities has suspended the investment rating and price target for this stock, either because there is not a Sufficient fundamental basis for determining, or there are legal, regulatory or policy constraints around publishing, an investment rating or target. The previous investment rating and price target, if any, are no longer in effect for this stock and should not be relied upon.

    NA – Not Available or Not Applicable. The information is not available for display or is not applicable

    NM – Not Meaningful. The information is not meaningful and is therefore excluded.

    NOTE – Our target prices are with a 12-month perspective. Returns stated in the rating scale are our internal benchmark.

    FUNDAMENTAL RESEARCH TEAM

    Rusmik Oza Arun Agarwal Amit Agarwal Nipun Gupta Deval Shah Head of Research Auto & Auto Ancillary Transportation, Paints, FMCG Information Tech, Midcap Research Associate [email protected] [email protected] [email protected] [email protected] [email protected] +91 22 6218 6441 +91 22 6218 6443 +91 22 6218 6439 +91 22 6218 6433 +91 22 6218 6423

    Sanjeev Zarbade Ruchir Khare Jatin Damania Cyndrella Carvalho Ledo Padinjarathala Cap. Goods & Cons. Durables Cap. Goods & Cons. Durables Metals & Mining, Midcap Pharmaceuticals Research Associate [email protected] [email protected] [email protected] [email protected] [email protected] +91 22 6218 6424 +91 22 6218 6431 +91 22 6218 6440 +91 22 6218 6426 +91 22 6218 7021

    Teena Virmani Sumit Pokharna Pankaj Kumar Jayesh Kumar Krishna Nain Construction, Cement, Buildg Mat Oil and Gas, Information Tech Midcap Economist M&A, Corporate actions [email protected] [email protected] [email protected] [email protected] [email protected] +91 22 6218 6432 +91 22 6218 6438 +91 22 6218 6434 +91 22 6218 5373 +91 22 6218 7907

    K. Kathirvelu Support Executive [email protected] +91 22 6218 6427

    TECHNICAL RESEARCH TEAM

    Shrikant Chouhan Amol Athawale [email protected] [email protected] +91 22 6218 5408 +91 20 6620 3350

    DERIVATIVES RESEARCH TEAM

    Sahaj Agrawal Malay Gandhi Prashanth Lalu Prasenjit Biswas, CMT, CFTe [email protected] [email protected] [email protected] [email protected] +91 79 6607 2231 +91 22 6218 6420 +91 22 6218 5497 +91 33 6625 9810

    mailto:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]

  • Kotak Securities – Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 21

    OCTOBER 3, 2018

    Disclosure/Disclaimer Kotak Securities Limited established in 1994, is a subsidiary of Kotak Mahindra Bank Limited. Kotak Securities is one of India's largest brokerage and distribution house. Kotak Securities Limited is a corporate trading and clearing member of Bombay Stock Exchange Limited (BSE), National Stock Exchange of India Limited (NSE), Metropolitan Stock Exchange of India Limited (MSE). Our businesses include stock broking, services rendered in connection with distribution of primary market issues and financial products like mutual funds and fixed deposits, depository services and Portfolio Management. Kotak Securities Limited is also a depository participant with National Securities Depository Limited (NSDL) and Central Depository Services (India) Limited (CDSL). Kotak Securities Limited is also registered with Insurance Regulatory and Development Authority as Corporate Agent for Kotak Mahindra Old Mutual Life Insurance Limited and is also a Mutual Fund Advisor registered with Association of Mutual Funds in India (AMFI). We are registered as a Research Analyst under SEBI (Research Analyst) Regulations, 2014. We hereby declare that our activities were neither suspended nor we have defaulted with any stock exchange authority with whom we are registered in last five years. However SEBI, Exchanges and Depositories have conducted the routine inspection and based on their observations have issued advise/warning/deficiency letters/ or levied minor penalty on KSL for certain operational deviations. We have not been debarred from doing business by any Stock Exchange / SEBI or any other authorities; nor has our certificate of registration been cancelled by SEBI at any point of time. We offer our research services to clients as well as our prospects. This document is not for public distribution and has been furnished to you solely for your information and must not be reproduced or redistributed to any other person. Persons into whose possession this document may come are required to observe these restrictions. This material is for the personal information of the authorized recipient, and we are not soliciting any action based upon it. This report is not to be construed as an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. It is for the general information of clients of Kotak Securities Ltd. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. We have reviewed the report, and in so far as it includes current or historical information, it is believed to be reliable though its accuracy or completeness cannot be guaranteed. Neither Kotak Securities Limited, nor any person connected with it, accepts any liability arising from the use of this document. The recipients of this material should rely on their own investigations and take their own professional advice. Price and value of the investments referred to in this material may go up or down. Past performance is not a guide for future performance. Certain transactions -including those involving futures, options and other derivatives as well as non-investment grade securities - involve substantial risk and are not suitable for all investors. Reports based on technical analysis centers on studying charts of a stock's price movement and trading volume, as opposed to focusing on a company's fundamentals and as such, may not match with a report on a company's fundamentals. Opinions expressed are our current opinions as of the date appearing on this material only. While we endeavor to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance or other reasons that prevent us from doing so. Prospective investors and others are cautioned that any forward-looking statements are not predictions and may be subject to change without notice. Our proprietary trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed herein. Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. We and our affiliates/associates, officers, directors, and employees, Research Analyst(including relatives) worldwide may: (a) from time to time, have long or short positions in, and buy or sell the securities thereof, of 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 subject company/company (ies) discussed herein or act as advisor or lender / borrower to such company (ies) or have other potential/material conflict of interest with respect to any recommendation and related information and opinions at the time of publication of Research Report or at the time of public appearance. Kotak Securities Limited (KSL) may have proprietary long/short position in the above mentioned scrip(s) and therefore may be considered as interested. The views provided herein are general in nature and does not consider risk appetite or investment objective of particular investor; readers are requested to take independent professional advice before investing. This should not be construed as invitation or solicitation to do business with KSL. Kotak Securities Limited is also a Portfolio Manager. Portfolio Management Team (PMS) takes its investment decisions independent of the PCG research and accordingly PMS may have positions contrary to the PCG research recommendation. Kotak Securities Limited does not provide any promise or assurance of favourable view for a particular industry or sector or business group in any manner. The investor is requested to take into consideration all the risk factors including their financial condition, suitability to risk return profile and take professional advice before investing. The analyst for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report. No part of this material may be duplicated in any form and/or redistributed without Kotak Securities' prior written consent. Details of Associates are available on www.kotak.com Research Analyst has served as an officer, director or employee of subject company(ies): No We or our associates may have received compensation from the subject company(ies) in the past 12 months. We or our associates have managed or co-managed public offering of securities for the subject company(ies) in the past 12 months: No We or our associates may have received compensation for investment banking or merchant banking or brokerage services from the subject company(ies) in the past 12 months. We or our associates may have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company(ies) in the past 12 months. We or our associates may have received compensation or other benefits from the subject company(ies) or third party in connection with the research report. Our associates may have financial interest in the subject company(ies). Research Analyst or his/her relative's financial interest in the subject company(ies): No Kotak Securities Limited has financial interest in the subject company(ies) at the end of the month immediately preceding the date of publication of Research Report: No Our associates may have actual/beneficial ownership of 1% or more securities of the subject company(ies) at the end of the month immediately preceding the date of publication of Research Report. Research Analyst or his/her relatives has actual/beneficial ownership of 1% or more securities of the subject company(ies) at the end of the month immediately preceding the date of publication of Research Report: No. Kotak Securities Limited has actual/beneficial ownership of 1% or more securities of the subject company(ies) at the end of the month immediately preceding the date of publication of Research Report: No By referring to any particular sector, Kotak Securities Limited does not provide any promise or assurance of favourable view for a particular industry or sector or business group in any manner. The investor is requested to take into consideration all the risk factors including their financial condition, suitability to risk return profile and take professional advice before investing. Such representations are not indicative of future results. Subject company(ies) may have been client during twelve months preceding the date of distribution of the research report. "A graph of daily closing prices of securities is available at https://www.nseindia.com/ChartApp/install/charts/mainpage.jsp and http://economictimes.indiatimes.com/markets/stocks/stock-quotes. (Choose a company from the list on the browser and select the "three years" icon in the price chart)." Kotak Securities Limited. Registered Office: 27 BKC, C 27, G Block, Bandra Kurla Complex, Bandra (E), Mumbai 400051. CIN: U99999MH1994PLC134051, Telephone No.: +22 43360000, Fax No.: +22 67132430. Website: www.kotak.com/www.kotaksecurities.com. Correspondence Address: Infinity IT Park, Bldg. No 21, Opp. Film City Road, A K Vaidya Marg, Malad (East), Mumbai 400097. Telephone No: 42856825. SEBI Registration No: INZ000200137 (Member of NSE, BSE & MSE), AMFI ARN 0164, PMS INP000000258 and Research Analyst INH000000586. NSDL/CDSL: IN-DP-NSDL-23-97. Our research should not be considered as an advertisement or advice, professional or otherwise. The investor is requested to take into consideration all the risk factors including their financial condition, suitability to risk return profile and the like and take professional advice before investing. Investments in securities market are subject to market risks, read all the related documents carefully before investing. Derivatives are a sophisticated investment device. The investor is requested to take into consideration all the risk factors before actually trading in derivative contracts. Compliance Officer Details: Mr. Manoj Agarwal. Call: 022 - 4285 8484, or Email: [email protected]. In case you require any clarification or have any concern, kindly write to us at below email ids: Level 1: For Trading related queries, contact our customer service at '[email protected]' and for demat account related queries contact us at

    [email protected] or call us on: Toll free numbers 18002099191 / 1800222299, Offline Customers - 18002099292 Level 2: If you do not receive a satisfactory response at Level 1 within 3 working days, you may write to us at [email protected] or call us on 022-42858445 and

    if you feel you are still unheard, write to our customer service HOD at [email protected] or call us on 022-42858208. Level 3: If you still have not received a satisfactory response at Level 2 within 3 working days, you may contact our Compliance Officer (Mr. Manoj Agarwal) at

    [email protected] or call on 91- (022) 4285 8484. Level 4: If you have not received a satisfactory response at Level 3 within 7 working days, you may also approach CEO (Mr. Kamlesh Rao) at [email protected] or call

    on 91- (022) 4285 8301.

    https://www.nseindia.com/ChartApp/install/charts/mainpage.jsp

    News HighlightsBAJAJ ELECTRICALS LTDJINDAL STAINLESS LTDNATURAL GAS SECTOR UPDATEAUTO INDUSTRY VOLUME UPDATEDisclosure/Disclaimer