Professional Documents
Culture Documents
Table of content
Page No.
Sector Impact
Agriculture: Key focus area for FY17 (Higher spending + new schemes)
4-5
Banking: Benefits from rural reforms to benefit banks over medium term
6-7
8
9-10
IT Services: Positives from Digital India and SEZ benefits till 2020
11
Oil and Gas: Higher linkages of Cess to crude oil price disappoints
12
13-14
POSITIVE
Agriculture: Key focus area for FY17 (Higher spending + new schemes)
Measure
Impact
Stocks Impacted
Positive
Setting
Valuation
Companies
Stocks under Coverage
Finolex Industries Ltd
Supreme Industries Ltd
Non Coverage (Agrochem)
Dhanuka Agritech Ltd
PI Industries Ltd
Monstanto India Ltd
Meghmani Organics Ltd
Irrigation
Jain Irrigation Ltd
EPC Industries Ltd
CMP
(Rs)
TP
(Rs)
Reco
Mkt Cap
(Rs mn)
EPS (Rs)
PER (x)
P/B (x)
EV/EBITDA (x)
ROE (x)
FY16E FY17E FY16E FY17E FY16E FY17E FY16E FY17E FY16E FY17E
306
339
410
865
BUY
BUY
37,973
85,012
25,436
43,190
27,676
51,441
3,979
6,647
4,838
7,869
15.4
25.8
21.9
32.0
19.9
13.1
14.0
10.6
4.1
4.5
3.5
3.9
10.5
13.5
8.4
11.3
22.3
25.0
26.9
26.4
540
579
1,568
19
NR
NR
NR
NR
NR
NR
NR
NR
26,985
79,376
27,068
4,882
8,102
21,151
5,172
13,338
9,304
25,007
6,051
14,922
1,401
4,371
879
2,894
1,683
5,268
1,214
3,268
19.4
20.96
46
3.2
23.1
25.4
65
3.6
27.8
27.6
34.1
6.0
23.4
22.8
24.1
5.3
5.7
6.9
7.4
0.8
4.8
5.5
7.3
0.7
19.0
18.3
29.0
3.7
15.0
15.2
21.0
3.3
21.8
27.9
21.7
14.0
22.2
26.9
30.2
14.5
55
125
NR
NR
NR
NR
24,194
3,455
65,197
2,006
72,691
2,975
8,500
82
9,747
217
2.73
2.5
4.82
6.25
20.0
50.0
11.3
20.0
1.0
2.6
0.9
2.3
7.5
40.0
6.5
15.2
5.6
5.8
9.2
11.8
NEUTRAL
Auto: Farm/Rural/Infra focus - positive for overall sector; infra cess negative for cars/UVs
Enhancing expenditure in farm, rural and infra sectors as priority areas will lead to increase in farm income which in turn will boost demand of
tractors, two-wheelers, passenger vehicles especially small cars and commercial vehicles.
However, infra cess of 1%-4% on different categories of passenger vehicles may impact demand for a while. Also, TDS @ 1% will be deducted on
purchase of luxury cars exceeding value of Rs10 lakhs. We believe, Maruti Suzuki will be worst impacted due to these announcements.
Concessional excise duty of 6% on specified goods for the use in the manufacture of electric and hybrid vehicles is being extended without time
limit. This will encourage manufacturers like M&M to work aggressively towards green vehicles. .
Our top picks in the sector are: M&M, Tata Motors and Ashok Leyland.
Measure
Meaning
Stock Impact
NEUTRAL
Auto: Farm/Rural/Infra focus - positive for overall sector; infra cess negative for cars/UVs
Measure
Meaning
Stock Impact
category
Valuation
Companies
Ashok Leyland
TP
(Rs)
(Rs)
Reco
(Rs bn)
FY16E
FY17E
FY16E
95
BUY
88
EPS (Rs)
FY17E FY16E
PER (x)
FY17E
FY17E
249,299
184,789
232,547
21,302
27,208
3.7
5.1
23.7
17.3
12.9
9.7
22.2
22.9
2,632 ACCUMULATE
636,723
222,092
259,292
46,379
52,951
124.8
138.2
17.6
15.9
12.1
10.3
29.8
36.2
513,205
119,238
149,821
17,983
23,033
364.2
476.6
51.9
39.6
27.7
21.2
33.6
35.1
Bajaj Auto
Eicher Motors
Mkt Cap
CMP
2,200
Hero Motocorp
2,500
2,677 ACCUMULATE
499,149
274,971
301,437
43,097
46,974
152.8
168.0
16.4
14.9
10.8
9.9
39.1
49.3
1,227
1,353
BUY
761,956
379,382
436,012
52,232
64,112
57.2
72.8
21.5
16.8
14.3
11.4
18.0
18.6
582,127
703,506
3,243
4,400
BUY
979,525
90,575 107,636
159.8
205.7
20.3
15.8
10.9
9.2
20.8
24.2
Tata Motors
300
393
BUY
36.2
48.4
8.3
6.2
3.3
2.6
21.5
19.2
TVS Motor Co
268
257
REDUCE
852
Exide Industries
128
Shivam Autotech
42
80
BUY
4,235
4,498
Gabriel India
76
103
BUY
10,931
14,230
127,181
112,257
129,657
7,653
10,945
9.7
14.8
27.6
18.1
16.3
10.9
32.4
34.2
941 ACCUMULATE
145,575
46,978
56,374
8,373
10,002
29.7
36.2
28.7
23.5
17.2
14.3
26.1
33.9
136 ACCUMULATE
108,800
66,807
71,083
9,954
10,325
6.8
7.1
18.7
18.0
10.9
10.5
13.2
18.5
5,282
823
1,016
2.6
3.8
16.0
11.1
7.6
6.0
18.0
14.9
15,710
1,238
1,428
4.8
5.8
15.9
13.1
8.8
7.6
20.7
25.2
NEUTRAL
Banking: Benefits from rural reforms to benefit banks over medium term
Measure
Impact
Stocks Impacted
outstanding in FY16)
asset market
POSITIVE
Banking: Benefits from rural reforms to benefit banks over medium term
Valuation
Companies
CMP
TP
(Rs)
(Rs)
Mkt Cap
Reco
(Rs mn)
FY17E
FY17E
EPS (Rs)
BVPS (Rs)
PER (x)
P/B (x)
ROE(%) ROA(%)
FY17E
FY17E
Axis Bank
375
483
BUY
893,366
262,821
301,351
83,505
95,090
35.2
40.1
217
250
10.7
9.4
1.7
1.5
17.2
1.6
HDFC Bank
973
1,224
BUY
2,458,004
377,976
446,921
120,508
146,087
48.1
58.3
284
329
20.2
16.7
3.4
3.0
19.0
1.8
IndusInd Bank
831
1,083
BUY
494,292
71,981
89,746
22,112
27,841
37.6
47.3
293
336
22.1
17.6
2.8
2.5
15.0
1.9
Yes Bank
688
957
BUY
289,270
67,973
81,922
22,802
26,833
54.6
64.2
323
375
12.6
10.7
2.1
1.8
18.4
1.6
NEUTRAL
Impact
Stocks Impacted
Nil
Valuation
Companies
ACC Ltd
Ambuja Cement
Shree Cement
Ultratech Cement
CMP
TP
Mkt Cap
(Rs)
1,191
188
10,078
2,767
(Rs)
Reco
1,240
HOLD
196
HOLD
10,341
HOLD
3,052 ACCUMULATE
(Rs mn)
223,633
291,679
351,079
759,342
FY16E
FY17E
FY16E
FY17E FY16E FY17E FY16E FY17E FY16E FY17E FY16E FY17E FY17E
127,195 145,646 13,673 18,671
35.5
52.3
33.6
22.8
2.6
2.4
16.1
11.5
10.9
107,298 122,698 17,844 20,600
8.0
8.8
23.5
21.3
2.5
2.3
15.0
12.9
11.3
76,111
92,907 17,103 23,181 167.1 315.0
60.3
32.0
6.0
5.0
20.6
15.1
17.1
248,724 298,280 49,088 64,151
83.2 115.9
33.3
23.9
3.6
3.2
17.6
13.6
14.2
EPS (Rs)
PER (x)
P/B (x)
RoCE(%)
FY17E
12.2
10.4
16.3
14.5
NEUTRAL
Impact
Stocks Impacted
Rs2.2tn
underserved airports.
IN.
Positive for all Industrial stocks
NEUTRAL
CMP
TP
(Rs)
(Rs)
Reco
Mkt Cap
(Rs mn)
FY16E
FY16E
FY17E
EPS (Rs)
PER (x)
1,015
921
REDUCE
215,151
87,890
96,679
8,513
9,014
21.1
91
123
BUY
222,976
261,912
312,416
(7,631)
14,374
(1.8)
Engineers India
150
184
BUY
50,490
16,581
16,021
1,781
2,321
8.6
10.7
J Kumar Infraprojects
267
322
BUY
20,184
14,232
20,854
2,691
3,810
13.8
Cummins India
809
993
BUY
224,393
46,350
54,998
8,472
10,431
KNR Constructions
464
545
BUY
13,044
9,637
13,297
1,686
165
198
BUY
25,290
74,045
88,137
8,132
P/B (x)
FY17E FY16E FY17E FY16E FY17E FY16E FY17E FY16E FY17E FY17E
22.2
FY17E
48.1
45.7
6.4
5.7
24.7
23.2
13.2
21.6
8.2 (50.6)
11.1
0.7
0.6 (21.9)
12.4
5.8
0.8
17.4
14.0
1.7
1.6
14.5
9.9
11.7
6.6
23.3
19.4
11.4
2.3
1.9
8.2
5.6
18.4
27.3
28.3
33.1
28.6
24.5
7.0
6.1
26.4
21.4
26.7
29.7
1,867
44.6
34.6
10.4
13.4
1.4
1.3
11.9
11.3
10.2
6.6
9,514
11.9
16.2
13.8
10.2
1.1
1.0
8.7
8.0
10.0
9.3
50.1
55.1
21.5
19.6
2.3
2.1
17.1
15.5
11.3
7.1
1,079
1,224
ACCUMULATE
NBCC
867
1,036
BUY
103,986
59,829
77,130
3,950
5,335
27.6
37.9
31.4
22.9
6.6
5.4
21.4
15.0
26.1
30.4
Siemens
989
1,153
BUY
352,043
108,511
124,677
11,243
14,196
19.5
24.9
50.7
39.7
6.5
6.0
30.1
23.6
15.8
20.6
Thermax
752
739
HOLD
89,606
53,284
54,285
5,302
5,571
25.3
28.2
29.7
26.6
3.8
3.5
16.9
15.7
13.6
14.4
10
NEUTRAL
IT Services: Positives from Digital India and SEZ benefits till 2020
Governments focus on Digital India and Smart cities to provide new opportunities for IT services companies in the domestic market.
IT services companies can now avail tax benefits from units commenced in SEZ before end-FY20.
Our top picks in the sector are: Infosys and HCL Technologies
Measure
Impact
Stocks Impacted
Tech Mahindra
31/03/2020
Valuation
CMP
Companies
TP
Mkt Cap
EPS (Rs)
PER (x)
EV/EBITDA (x)
RoE (%)
RoCE (%)
(Rs)
(Rs)
Reco
(Rs bn)
FY16E
FY17E
FY16E
FY17E
FY16E
FY17E
FY16E
FY17E
FY16E
FY17E
FY17E
FY17E
2,182
2,642
BUY
4,299,277
1,078,433
1,211,437
306,382
335,338
121.6
132.1
17.9
16.5
13.2
11.7
35.8
41.8
Infosys Ltd
1,084
1,380
Wipro Ltd
520
599
BUY
2,489,314
618,964
706,924
168,491
201,092
58.3
69.0
18.6
15.7
12.5
10.2
24.6
29.2
ACCUMULATE
1,284,463
505,347
550,562
108,122
122,144
36.2
40.0
14.4
13.0
10.1
8.6
20.5
19.2
HCL Technologies
812
1,022
Tech Mahindra
415
533
ACCUMULATE
BUY
1,145,516
421,396
478,888
92,225
109,261
55.0
64.4
14.8
12.6
10.9
8.8
28.9
32.1
401,484
263,259
289,079
41,221
45,787
32.6
36.1
12.7
11.5
8.8
7.5
20.4
21.6
Cyient Ltd
419
523
BUY
47,086
30,997
35,214
4,530
5,423
32.1
37.4
13.0
11.2
9.5
7.6
18.3
18.6
11
NEGATIVE
Oil and Gas: Higher linkages of Cess to crude oil price disappoints
Measure
Impact
Stocks Impacted
expectation.
Valuation
Companies
CMP
TP
(Rs)
(Rs)
Reco
Mkt Cap
(Rs mn)
FY16E
FY16E
FY17E
FY17E
770
959
BUY
Cairn India
118
140
BUY
221,515
87,160
80,881
31,964
Gail India
305
424
BUY
386,315
549,682
563,686
688
824
BUY
367
439
BUY
194
213
HOLD
Oil India
310
330
HOLD
Petronet LNG
234
290
BUY
967
1,200
BUY
126
162
BUY
EPS (Rs)
PER (x)
P/B (x)
FY17E
FY17E
85.9
98.3
9.0
7.8
1.8
1.5
6.1
4.3
20.9
18.8
24,523
5.7
1.8
20.7
65.7
0.4
0.4
4.6
6.4
0.6
(1.9)
52,638
66,717
21.7
29.6
14.0
10.3
1.0
1.0
10.2
7.8
9.9
9.3
74,548
6.8
6.8
1.4
1.2
6.5
6.0
18.7
12.9
49.3
45.0
7.4
8.2
1.1
1.0
5.8
5.5
12.9
10.5
18.2
18.8
10.7
10.3
0.9
0.8
4.0
3.9
8.4
8.0
186,052
96,009
93,194
32,492
30,215
36.0
34.2
8.6
9.1
0.8
0.8
6.0
6.2
9.1
6.8
175,838
272,853
243,160
16,088
21,145
10.9
15.0
21.4
15.6
3.0
2.8
11.4
8.5
18.8
17.7
90.1
95.7
10.7
10.1
1.2
1.1
10.6
9.6
11.0
8.1
8.1
10.6
15.7
11.9
1.7
1.5
8.1
6.0
13.5
16.9
71,234
10,465
12,819
9,092
11,401
12
Disclaimer
This document has been prepared by IDBI Capital Market Services Ltd (IDBI Capital) and is meant for the recipient only for use as intended and not for circulation. This document should not be reproduced or copied
or made available to others. No person associated with IDBI Capital is obligated to call or initiate contact with you for the purposes of elaborating or following up on the information contained in this document.
Recipients may not receive this report at the same time as other recipients. IDBI Capital will not treat recipients as customers by virtue of their receiving this report.
The information contained herein is from the public domain or sources believed to be reliable. While reasonable care has been taken to ensure that information given is at the time believed to be fair and correct
and opinions based thereupon are reasonable, due to the very nature of research it cannot be warranted or represented that it is accurate or complete and it should not be relied upon as such. In so far as this report
includes current or historical information, it is believed to be reliable, although its accuracy and completeness cannot be guaranteed.
Opinions expressed are 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, IDBI Capital, its directors,
employees are under no obligation to update or keep the information current. Further 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.
IDBI Capital, its directors and employees and any person connected with it, will not in any way be responsible for the contents of this report or for any losses, costs, expenses, charges, including notional losses/lost
opportunities incurred by a recipient as a result of acting or non acting on any information/material contained in the report.
This is not an offer to sell or a solicitation to buy any securities or an attempt to influence the opinion or behaviour of investors or recipients or provide any investment/tax advice.
This report is for information only and has not been prepared based on specific investment objectives. The securities discussed in this report may not be suitable for all investors. Investors must make their own
investment decision based on their own investment objectives, goals and financial position and based on their own analysis.
Trading in stocks, stock derivatives, and other securities is inherently risky and the recipient agrees to assume complete and full responsibility for the outcomes of all trading decisions that the recipient makes,
including but not limited to loss of capital.
Opinions, projections and estimates in this report solely constitute the current judgment of the author of this report as of the date of this report and do not in any way reflect the views of IDBI
Capital, its directors, officers, or employees.
This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution,
publication, availability or use would be contrary to law, regulation or which would subject IDBI Capital and affiliates to any registration or licensing requirement within such jurisdiction. The securities described
herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such
restriction.
IDBI Capital, its directors or employees or affiliates, may from time to time, have positions in, or options on, and buy and sell securities referred to herein. IDBI Capital or its affiliates, during the
normal course of business, from time to time, may solicit from or perform investment banking or other services for any company mentioned in this document or their connected persons or 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 their affiliate companies or act as
advisor or lender / borrower to such company(ies)/affiliate companies or have other potential conflict of interest.
This report may provide hyperlinks to other websites. Except to the extent to which the report refers to the website of IDBI Capital, IDBI Capital states that it has not reviewed the linked site and takes no
responsibility for the content contained in such other websites. Accessing such websites shall be at recipient's own risk.
E-mail is not a secure method of communication. IDBI Capital Market Services Limited cannot accept responsibility for the accuracy or completeness of any e-mail message or any attachment(s).
This transmission could contain viruses, be corrupted, destroyed, incomplete, intercepted, lost or arrive late. IDBI Capital, its directors or employees or affiliates accept no liability for any damage caused, directly or
indirectly, by this email.
Dealing
dealing@idbicapital.com
Key to Ratings
Stocks:
BUY: Absolute return of 15% and above; ACCUMULATE: 5% to 15%; HOLD: Upto 5%; REDUCE: -5% to -15%; SELL: -15% and below.
IDBI Capital Market Services Ltd. (A wholly owned subsidiary of IDBI Bank Ltd.)
Equity Research Desk
3rd Floor, Mafatlal Centre, Nariman Point, Mumbai 400 021. Phones: (91-22) 4322 1212; Fax: (91-22) 2285 0785; Email: info@idbidirect.in
SEBI Registration: BSE & NSE (Cash & FO) INZ000007237, NSDL IN-DP-NSDL-12-96, Research INH000002459, CIN U65990MH1993GOI075578
Compliance Officer: Christina Dsouza; Email: compliance@idbicapital.com; Telephone: (91-22) 4322 1212
13
Disclosures
I, Ashish Poddar/Ravikant Bhat/Rohit Natarajan/Sudeep Anand/Umesh Patel/Urmil Shah, certify that (1) the views expressed in this report accurately reflect my personal views about all of the subject companies and
securities and (2) no part of my compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report
IDBI Capital Market Services Limited (IDBI Capital) and its associates (IDBI Capital is a wholly owned subsidiary of IDBI Bank Ltd. IDBI Asset Management Ltd., IDBI MF Trustee Company Ltd. and IDBI Intech Ltd.) are
a full-service, banking, integrated investment banking, investment management, brokerage and financing group. We along with our affiliates are leading underwriter of securities and participants in virtually all
securities trading markets in India. We and our affiliates have investment banking and other business relationships with a significant percentage of the companies covered by our Research Department. Investors
should assume that IDBI Capital and/or its affiliates are seeking or will seek investment banking or other business from the company or companies that are the subject of this material. IDBI Capital generally prohibits
its analysts, persons reporting to analysts, and their dependant family members having a financial conflict of interest in the securities or derivatives of any companies that the analysts cover. Additionally, IDBI Capital
Market Services Limited generally prohibits its analysts and persons reporting to analysts from serving as an officer, director, or advisory board member of any companies that the analysts cover. Our salespeople,
traders, and other professionals may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary
trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed herein. In reviewing these materials, you should be aware that any or all of the foregoing,
among other things, may give rise to real or potential conflicts of interest. Additionally, other important information regarding our relationships with the company or companies that are the subject of this material is
provided herein.
This material should not 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. We are not soliciting any action based
on this material. It is for the general information of clients of IDBI Capital. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of
individual clients. Before acting on any advice or recommendation in this material, clients should consider whether it is suitable for their particular circumstances and, if necessary, seek professional advice. The price
and value of the investments referred to in this material and the income from them may go down as well as up, and investors may realize losses on any investments. Past performance is not a guide for future
performance, future returns are not guaranteed and a loss of original capital may occur.
We and our affiliates, officers, directors, and employees, including persons involved in the preparation or issuance of this material, may from time to time have long or short positions in, act as principal in, and
buy or sell the securities or derivatives thereof of companies mentioned herein. For the purpose of calculating whether IDBI Capital Market Services Limited and its affiliates holds beneficially owns or controls,
including the right to vote for directors, 1% of more of the equity shares of the subject issuer of a research report, the holdings does not include accounts managed by IDBI Asset Management Company/ IDBI Mutual
Fund.
IDBI Capital Market Services Limited established in 1993, is a wholly owned subsidiary of IDBI Bank Limited. IDBI Capital Market Services Limited is one of Indias leading brokerage and distribution house.
IDBI Capital Market Services Limited is a corporate trading and clearing member of Bombay Stock Exchange Limited (BSE), National Stock Exchange of India Limited (NSE), and a dealer of the OTC Exchange of India
(OTCEI) and is also a SEBI registered Merchant Banker and Portfolio Manager. Our businesses include stock broking, services rendered in connection with distribution of primary market issues and financial products
like merchant banking, depository services and Portfolio Management.
IDBI Capital Market Services Limited is also a depository participant with National Securities Depository Limited (NSDL) and is also a Mutual Fund Advisor registered with Association of Mutual Funds in India (AMFI)
We hereby declare that our activities were neither suspended nor we have materially 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 letters or levied minor penalty on IDBI Capital 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 primarily institutional investors and their employees, directors , fund managers, advisors who are registered with us.
The Research Analyst has not served as an officer, director or employee of Subject Company.
We or our associates may have received compensation from the subject company in the past 12 months. We or our associates may have managed or co-managed public offering of securities for the subject company
in the past 12 months. We or our associates may have received compensation for investment banking or merchant banking or brokerage services from the subject company 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 in the past 12 months. We or our
associates may have received any compensation or other benefits from the Subject Company or third party in connection with the research report.
Research Analyst or his/her relatives may have financial interest in the subject company. IDBI Capital Market Services Limited or its associates may have financial interest in the subject company. Research Analyst or
his/her relatives does not have actual/beneficial ownership of 1% or more securities of the subject company at the end of the month immediately preceding the date of publication of Research Report : IDBI Capital
Market Services Limited or its associates may have actual/beneficial ownership of 1% or more securities of the subject company at the end of the month immediately preceding the date of publication of Research
Report. The Subject Company may have been a client during twelve months preceding the date of distribution of the research report.
Price history of the daily closing price of the securities covered in this note is available at nseindia.com and economictimes.indiatimes.com/markets/stocks/stock-quotes.
14