14 may 2021 results review 4qfy21 lupin
TRANSCRIPT
14 May 2021 Results Review 4QFY21
Lupin
HSIE Research is also available on Bloomberg ERH HDF <GO> & Thomson Reuters
Positives in the price Lupin’s 4Q sales/EBITDA was ~5%/9% below our estimates, largely on
account of subdued US (+4% QoQ, weak flu season offset Albuterol
contribution) and weak API business (-22% YoY). EBITDA margin at 18.7%
remained flat QoQ. Management guided for double-digit growth in key
markets (India and US) in FY22 and EBITDA margin improvement to 21-22%
by FY23 (vs. 17.2% in FY21). We continue to remain positive on Lupin’s ability
to execute and monetise its complex pipeline in the US (inhalers and complex
injectables). We factor in ~460bps margin improvement (to 21.8%) and ~40%
earnings CAGR over FY21-23e, driven by operating leverage. However, at
31x/23x FY22/23 EPS, the positives appear priced in. We tweak our estimates
by -3%/+4% for FY22/23e and revise the TP to INR1,220. Downgrade to ADD.
Soft quarter, lower tax boosted PAT: Revenue declined by 2% to INR37.8bn
as healthy growth in India and growth markets (+8% YoY) offset the
subdued performance in the US (+4% QoQ) and API business (-22% YoY,
lower antibiotic volumes). EBITDA margin at 18.7% remained flat QoQ as
savings in staff cost (-98bps QoQ, lower incentives, one off) were offset by
higher other expenses (+70bps QoQ) and R&D (+30bps QoQ). Adj. PAT at
INR4.6bn (+50% YoY) was boosted by lower tax rate of 10%.
US pipeline provides decent growth visibility: Among the key existing
products, Albuterol ramp-up (8%+ Gx share) has been slower than our
expectation; however, Lupin continues to aim for 20% market share over the
next few quarters. Levothyroxine has seen improvement in market share
(~19% vs. 12% in FY20). New product pipeline – gBrovana (FY22), gSpiriva
(FY23), gSuprep (FTF, USD200mn, FY23) and possibly gDulera (FY23) -
provide strong growth visibility in the near to medium term. We forecast
15% CAGR over FY21-23e, led by ramp-up in existing products, new
launches, and monetisation of inhalation pipeline.
Key call takeaways: (a) Guidance: EBITDA margin of ~21-22% by FY23, US
– targets USD1bn sales in two years, ETR – ~27-28% in FY22/23; (b) key
product updates in EU – gFostair - expect launch in coming months,
bEnbrel – ramp-up to be gradual; (c) US pipeline – gBrovana to be launched
in CY21, Peg-filgrastim - filed, awaiting FDA inspection, to launch in 15-18
months, gSpiriva - under priority review, expected to be launched in FY23,
litigation is ongoing; (d) USFDA inspection – draft guidelines to conduct
remote inspection is in place; however, there is no clarity on timelines.
Downgrade to ADD, risks: We tweak our estimates by -3%/+4% for
FY22/23e to account for lower US sales and lower tax rate and revise the TP
to INR1,220, based on 23x FY23e EPS. At 31x/23x FY22/23 EPS, the positives
appear priced in. Downgrade to ADD. Key risks: delay in key approvals,
delay in resolution of plants, lower-than-expected margin expansion. Financial Summary
Q4
FY21
Q4
FY20
YoY
(%)
Q3
FY21
QoQ
(%) FY20 FY21 FY22E FY23E
Net Sales 37,831 38,457 -1.6 39,474 -4.2 1,52,307 1,50,934 1,67,688 1,87,295
EBITDA 7,076 5,253 34.7 7,367 -4.0 22,107 25,893 32,426 40,742
EBITDA Margin 18.7 13.7 504 bps 18.7 4 bps 14.5 17.2 19.3 21.8
APAT 4,604 3,065 50.2 3,963 16.2 3,526 12,920 17,541 24,110
Adj. EPS (INR) 10.1 6.8 50.1 8.7 16.1 7.8 28.5 38.7 53.1
P/E (x)
155.7 42.5 31.3 22.8
EV/ EBITDA (x)
26.6 22.2 17.4 13.5
RoACE (%)
5.9 7.5 10.0 12.5
Source: Company, HSIE Research
ADD
CMP(as on 12 May 2021) INR 1,211
Target Price INR 1,220
NIFTY 14,697
KEY
CHANGES OLD NEW
Rating BUY ADD
Price Target INR 1,175 INR 1,220
EPS % FY22E FY23E
-3% +4%
KEY STOCK DATA
Bloomberg code LPC IN
No. of Shares (mn) 454
MCap (INR bn) / ($ mn) 550/7,391
6m avg traded value (INR mn) 3,370
52 Week high / low INR 1,247/827
STOCK PERFORMANCE (%)
3M 6M 12M
Absolute (%) 15.1 35.4 42.3
Relative (%) 20.7 23.1 (12.9)
SHAREHOLDING PATTERN (%)
Mar-21 Dec-20
Promoters 46.86 46.88
FIs & Local MFs 22.30 21.08
FPIs 17.87 18.97
Public & Others 12.97 13.07
Pledged Shares 0.00 0.00
Source : BSE
Bansi Desai, CFA
+91-22-6171-7341
Karan Vora
+91-22-6171-7359
Page | 2
Lupin: Results Review 4QFY21
Quarterly Financial Snapshot
INR mn 4QFY21 4QFY20 YoY (%) 3QFY21 QoQ (%) FY21 FY20
Net Sales 37,831 38,457 (1.6) 39,474 (4.2) 1,50,934 1,52,307
EBITDA 7,076 5,253 34.7 7,367 (4.0) 25,893 22,107
Other income 582 2,086 (72.1) 212 175.0 1,363 6,279
Depreciation 2,157 2,143 0.7 2,443 (11.7) 8,874 9,702
Interest 318 1,074 (70.3) 309 3.0 1,406 3,630
PBT 5,182 4,123 25.7 4,827 7.4 16,055 8,834
Tax 540 1,051 (48.6) 835 (35.3) 4,485 11,571
Minority 38 7 473.1 29 31.1 101 -43
Adjusted PAT 4,604 3,065 50.2 3,963 16.2 12,920 3,526
Extra ordinary inc/ (exp) 0 -831 NM 280 NM 920 6,220
Reported PAT 4,604 3,896 18.2 4,383 5.1 11,469 -2,694
Source: Company, HSIE Research, NM – Not meaningful
Margin Analysis
Particulars Q4FY21 Q4FY20 YoY
(bps) Q3FY21
QoQ
(bps) FY21 FY20
Gross Margins 65.2 63.5 171 65.2 1 64.5 64.3
Employee Exp % Net Sales 16.9 19.9 (293) 17.9 (98) 18.7 19.6
R&D Expenses % Net Sales 9.1 9.0 11 8.8 25 9.5 10.2
Other Expenses % Net Sales 20.5 21.0 (51) 19.8 70 19.1 20.0
EBITDA Margin (%) 18.7 13.7 504 18.7 4 17.2 14.5
Tax Rate (%) 10.4 25.5 (1,506) 17.3 (688) 26.4 76.9
APAT Margin (%) 12.2 8.0 420 10.0 213 8.1 2.3
Source: Company, HSIE Research
Segmental Quarterly Performance
INR mn Q4FY21 Q4FY20 YoY (%) Q3FY21 QoQ (%) FY21 FY20
India 12,866 11,920 7.9 13,669 -5.9 52,712 51,385
US 14,952 15,791 -5.3 14,424 3.7 55,520 58,212
Growth markets 3,033 2,800 8.3 3,314 -8.5 11,964 6,069
EMEA 3,749 3,650 2.7 3,272 14.6 12,781 12,364
ROW 437 463 -5.6 1,056 -58.6 2,470 2,815
Formulations 35,037 34,624 1.2 35,735 -2.0 1,35,447 1,36,988
API 2,556 3,286 -22.2 3,438 -25.7 13,823 12,999
Other operating income 238 547 -56.5 301 -20.7 1,663 2,320
Total 37,831 38,457 -1.6 39,474 -4.2 1,50,933 1,52,307
Source: Company, HSIE Research
Downgrade to ADD, revise TP to INR1,220
We factor in ~460bps margin improvement (to 21.8%) and ~40% earnings CAGR over
FY21-23e, driven by operating leverage. We tweak our estimates by -3%/+4% for
FY22/23e to account for lower US sales and lower tax rate and revise the TP to
INR1,220, based on 23x FY23e EPS. At 31x/23x FY22/23 EPS, the positives appear
priced in. Downgrade to ADD.
Change in Estimates
Change in Estimates FY22 Old FY22 Revised Change FY23 Old FY23 Revised Change
Revenues 1,75,634 1,67,688 -5% 1,93,390 1,87,295 -3%
EPS 39.8 38.7 -3% 51.1 53.1 4%
Source: Company, HSIE Research
Revenue declined by ~2%
YoY, mainly on account of
weak US and API
Staff cost declined (-98bps
QoQ) due to one-time
savings on account of
lower incentives. Guides
for sub-18% levels, going
forward
R&D cost was stable at
~9% of sales (likely to
come down as % of sales)
EBITDA margin come at
18.7% (flat QoQ, +504bps
YoY) as one-time savings
in staff costs (-98bps QoQ,
-293bps QoQ) offset
increase in other expenses
(+70bps QoQ, -51bps YoY)
ETR was low at ~10% - as
US, Brazil subsidiaries
reported profits, excess
provisions reversed;
Guides for ETR of 27-28%
for FY22/23.
India – underperformed
IPM in acute segments
(3.9% vs. 4.3%),
outperformed in the
chronic space (10%+ vs.
8.4%)
US (+4% QoQ), weak flu
season led to lower sales
(~USD36mn) compared to
Q4FY20
API – weak antibiotic
sales led to YoY decline
RoW – Higher growth of
low margin business in
Brazil and Australia
Page | 3
Lupin: Results Review 4QFY21
Financials Income Statement Year to March (INR mn) FY16 FY17 FY18 FY19 FY20 FY21E FY22E FY23E
Revenues 1,42,085 1,74,940 1,58,040 1,44,543 1,52,307 1,50,934 1,67,688 1,87,295
Material Cost 55,747 65,978 67,081 62,624 68,114 66,570 72,624 78,851
Gross Margins (%) 60.8 62.3 57.6 56.7 55.3 55.9 56.7 57.9
Personnel cost 21,077 28,495 28,647 27,702 29,868 28,259 29,345 32,303
Selling expenses 11,531 13,297 9,737 10,969 11,506 10,790 11,890 12,642
Administrative expenses 16,196 22,242 21,101 19,744 20,711 19,422 21,403 22,756
EBITDA 37,534 44,928 31,474 23,504 22,107 25,893 32,426 40,742
EBITDA Margins (%) 26.4 25.7 19.9 16.3 14.5 17.2 19.3 21.8
Depreciation 4,635 9,122 10,859 8,461 9,702 8,874 8,984 9,082
Interest 447 1,525 2,044 3,025 3,630 1,406 1,166 1,046
Other Income 1,877 1,065 1,504 5,433 6,279 1,363 1,890 2,550
PBT before EO items 34,329 35,346 20,075 17,452 15,054 16,975 24,165 33,164
Extra-ordinary (Income) / Exp. - 1,559 12,206 2,455 6,220 920 - -
PBT after EO items 34,329 33,787 7,869 14,997 8,834 16,055 24,165 33,164
Tax 11,535 9,785 5,322 8,879 11,571 4,485 6,525 8,954
PAT 22,794 24,002 2,547 6,117 -2,737 11,570 17,641 24,210
Adjusted Net income 22,707 25,140 14,717 8,521 3,526 12,920 17,541 24,110
Source: Company, HSIE Research
Balance Sheet Year to March (INR mn) FY16 FY17 FY18 FY19 FY20 FY21E FY22E FY23E
Shareholders’ Funds 1,11,634 1,34,976 1,35,770 1,37,422 1,25,367 1,38,031 1,52,622 1,71,910
Share Capital 901 903 904 905 906 907 907 907
Reserves & Surplus 1,10,733 1,34,073 1,34,865 1,36,517 1,24,461 1,37,124 1,51,715 1,71,003
Secured Loans 3,241 1,908 6,965 4,462 1,756 1,756 1,756 1,756
Unsecured Loans 68,534 77,753 64,463 80,500 62,269 41,282 38,282 35,282
Other Long Term Liabilities 4,777 6,032 5,258 7,296 8,884 7,409 7,409 7,409
Total Loans 71,775 79,661 71,428 84,962 64,025 43,038 40,038 37,038
Deferred tax liabilities 3,267 3,949 2,855 2,883 1,995 2,298 2,298 2,298
Minority Interest 321 345 401 469 445 550 650 750
Total Liabilities 1,91,773 2,24,963 2,15,712 2,33,031 2,00,716 1,91,325 2,03,017 2,19,404
Fixed Assets 64,515 87,229 79,135 87,064 60,866 59,183 60,299 57,317
C-WIP 27,024 21,331 25,982 16,397 9,396 10,663 10,663 10,663
Investments 143 220 267 1,856 361 781 781 781
Deferred Tax Asset 3,359 5,076 7,166 7,340 1,743 1,802 1,802 1,802
Goodwill on Consolidation 22,654 23,100 24,485 23,803 18,515 19,624 19,624 19,624
Current Investments 20 21,141 2,349 21,099 23,383 23,768 23,768 23,768
Inventories 32,737 36,423 36,625 38,368 34,569 40,920 38,646 43,192
Sundry Debtors 45,488 43,073 51,964 51,498 54,459 44,743 52,286 58,436
Cash & Bank Balance 8,218 6,994 14,080 9,872 24,543 17,425 26,777 38,979
Loans & Advances 18,061 17,180 15,682 14,936 17,261 12,759 13,616 14,559
Other Current Assets 4,030 4,305 5,319 7,262 4,743 4,436 4,436 4,436
Current Assets 1,08,553 1,29,117 1,26,018 1,43,033 1,58,957 1,44,051 1,59,529 1,83,370
Current Liabilities 28,288 31,413 35,916 33,567 34,600 32,272 37,241 41,387
Provisions 6,187 9,697 11,425 12,895 14,523 12,507 12,440 12,765
Net Current Assets 74,078 88,007 78,677 96,571 1,09,835 99,273 1,09,848 1,29,218
Total Assets 1,91,773 2,24,963 2,15,712 2,33,031 2,00,716 1,91,325 2,03,017 2,19,404
Source: Company, HSIE Research
Page | 4
Lupin: Results Review 4QFY21
Cash Flows Year to March (INR mn) FY16 FY17 FY18 FY19 FY20 FY21E FY22E FY23E
PBT 33,288 35,431 5,468 15,172 8,768 16,765 24,165 33,164
Depreciation and Amortisation 4,871 9,122 10,859 10,850 11,596 8,874 8,984 9,082
Interest and Finance Charges 595 1,525 2,044 3,078 3,630 1,406 1,166 1,046
Change in Working Capital -23,089 3,358 -8,992 -5,132 -9,592 -1,359 -1,224 -7,167
Direct Taxes Paid -11,701 -11,490 -5,584 -9,394 -5,112 -7,155 -6,525 -8,954
Operating Cash Flows 4,401 39,529 30,956 14,112 3,627 17,877 26,567 27,170
Change in Fixed Assets -57,815 -26,007 -14,898 -9,599 -6,713 -6,714 -10,100 -6,100
Change in Investments 13 121 19,189 -24,268 564 -6,079 - -
Investing Cash Flows -69,617 -25,287 4,699 -32,825 11,070 -12,396 -10,100 -6,100
Proceeds/repayment of borrowings 62,081 9,479 -8,953 12,922 -1,504 -13,677 -3,000 -3,000
Issue of Equity Shares 2 2 1 1 1 2 - -
Interest paid -585 -1,507 -2,040 -2,804 -3,562 -1,318 -1,166 -1,046
Dividend Paid -4,055 -4,066 -4,073 -2,713 -2,730 -2,723 -2,949 -4,822
Financing Cash Flows 58,364 4,332 -14,921 7,441 -8,906 -18,853 -7,115 -8,868
Net Change in Cash -6,852 18,574 20,733 -11,272 5,791 -13,371 9,352 12,202
Opening cash balance 20,951 7,802 6,875 14,164 5,441 22,293 17,425 26,777
Closing cash balance 16,028 26,376 27,608 2,893 11,231 8,922 26,777 38,979
Source: Company, HSIE Research
Key Ratios Year to March FY16 FY17 FY18 FY19 FY20 FY21E FY22E FY22E
PROFITABILITY (%)
GPM 63.0 63.6 58.5 58.1 56.1 56.5 57.3 58.5
EBITDA Margin 26.4 25.7 19.9 16.3 14.5 17.2 19.3 21.8
APAT Margin 16.6 14.7 9.5 6.0 2.4 8.7 10.6 13.0
RoAE 20.3 18.6 10.8 6.2 2.8 9.4 11.5 14.0
RoIC (or Core RoCE) 15.5 13.0 7.3 2.9 4.0 7.2 9.7 12.7
RoACE 12.0 11.9 7.5 4.3 6.1 7.1 9.1 11.4
EFFICIENCY
Tax Rate (%) 33.6 27.7 26.5 50.9 76.9 26.4 27.0 27.0
Fixed Asset Turnover (x) 2.0 1.7 1.4 1.1 1.2 1.1 1.2 1.3
Inventory (days) 87 78 86 99 79 79 85 85
Debtors (days) 121 92 122 133 125 125 115 115
Other Current Assets (days) 11 9 12 19 12 11 10 9
Payables (days) 53 55 60 65 56 56 55 55
Other Current Liab & Provns (days) 35 26 49 53 105 80 74 69
Cash Conversion Cycle (days) 155 114 147 168 148 148 145 145
Debt/EBITDA (x) 1.7 1.6 1.8 3.2 1.8 1.0 0.4 -0.0
Net D/E (x) 0.6 0.5 0.4 0.5 0.3 0.2 0.1 -0.0
Interest Coverage (x) 73.6 23.5 10.1 5.0 3.4 12.1 20.1 30.3
PER SHARE DATA (INR)
EPS 50.2 55.5 32.5 18.8 7.8 28.5 38.7 53.1
Dividend 9.0 9.0 9.0 6.0 6.0 6.0 6.5 10.6
Book Value 246.9 298.0 299.5 303.1 276.6 304.2 336.4 378.9
VALUATION
P/E (x) 24.1 21.8 37.3 64.4 155.7 42.5 31.3 22.8
P/BV (x) 4.9 4.1 4.0 4.0 4.4 4.0 3.6 3.2
EV/EBITDA (x) 16.2 13.8 19.2 26.5 26.6 22.2 17.4 13.5
EV/Revenues (x) 4.3 3.5 3.8 4.3 3.9 3.8 3.4 3.1
OCF/EV (%) -0.6 6.6 4.9 2.3 1.4 3.0 4.7 5.0
FCF/EV (%) -10.2 2.4 0.3 1.1 1.4 2.0 2.9 3.8
FCFE/Mkt Cap (%) 0.1 4.7 -0.9 4.2 1.8 -0.2 2.7 3.5
Dividend Yield (%) 0.7 0.7 0.7 0.5 0.5 0.5 0.5 0.9
Source: Company, HSIE Research
Page | 5
Lupin: Results Review 4QFY21
Rating Criteria
BUY: >+15% return potential
ADD: +5% to +15% return potential
REDUCE: -10% to +5% return potential
SELL: > 10% Downside return potential
Date CMP Reco Target
30-May-20 870 ADD 920
28-Jul-20 841 ADD 920
10-Aug-20 880 BUY 980
29-Sep-20 1,005 BUY 1,185
6-Nov-20 934 BUY 1,120
14-Jan-21 1,067 BUY 1,280
30-Jan-21 1,008 BUY 1,175
14-May-21 1,211 ADD 1,220
From 2nd March 2020, we have moved to new rating system
RECOMMENDATION HISTORY
300
400
500
600
700
800
900
1,000
1,100
1,200
1,300
Ma
y-2
0
Jun
-20
Jul-
20
Au
g-2
0
Sep
-20
Oct
-20
No
v-2
0
Dec
-20
Jan
-21
Feb
-21
Ma
r-2
1
Ap
r-2
1
Ma
y-2
1
Lupin TP
Page | 6
Lupin: Results Review 4QFY21
Disclosure:
We, Bansi Desai, CFA and Karan Vora, CA, 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. HSL has no material adverse disciplinary history as on the date of publication of this
report. 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 –No
HDFC Securities Limited (HSL) is a SEBI Registered Research Analyst having registration no. INH000002475.
Disclaimer:
This report has been prepared by HDFC Securities Ltd and is solely for information of the recipient only. The report must not be used as a singular basis of any
investment decision. The views herein are of a general nature and do not consider the risk appetite or the particular circumstances of an individual investor;
readers are requested to take professional advice before investing. Nothing in this document should be construed as investment advice. Each recipient of this
document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in securities of the companies
referred to in this document (including merits and risks) and should consult their own advisors to determine merits and risks of such investment. 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. Descriptions of any company or companies or their
securities mentioned herein are not intended to be complete. HSL is not obliged to update this report for such changes. HSL has the right to make changes and
modifications at any time.
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 HSL or its affiliates to any registration or licensing requirement within such jurisdiction.
If this report is inadvertently sent or has reached any person in such country, especially, United States of America, the same should be ignored and brought to
the attention of the sender. This document may not be reproduced, distributed or published in whole or in part, directly or indirectly, for any purposes or in
any manner.
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.
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
should not be construed as an invitation or solicitation to do business with HSL. HSL may from time to time solicit from, or perform broking, or other services
for, any company mentioned in this mail and/or its attachments.
HSL 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.
HSL, 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.
HSL 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.
HSL 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.
HSL 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.
HSL 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 HSL 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. HSL 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 Limited, I Think Techno Campus, Building - B, "Alpha", Office Floor 8, Near Kanjurmarg Station, Opp. Crompton Greaves, Kanjurmarg
(East), Mumbai 400 042 Phone: (022) 3075 3400 Fax: (022) 2496 5066 Compliance Officer: Binkle R. Oza Email: [email protected] Phone: (022)
3045 3600
HDFC Securities Limited, SEBI Reg. No.: NSE, BSE, MSEI, MCX: INZ000186937; AMFI Reg. No. ARN: 13549; PFRDA Reg. No. POP: 11092018; IRDA
Corporate Agent License No.: CA0062; SEBI Research Analyst Reg. No.: INH000002475; SEBI Investment Adviser Reg. No.: INA000011538; CIN -
U67120MH2000PLC152193
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