Rallis India (RALI IN)
Download Rallis India (RALI IN)
Preview text
Rallis India (RALI IN)
Rating: ACCUMULATE | CMP: Rs155 | TP: Rs180
July 19, 2019
Q1FY20 Result Update
☑ Change in Estimates | ☑ Target | Reco
Change in Estimates
Current FY20E FY21E
Rating Target Price Sales (Rs. m)
% Chng. EBITDA (Rs. m)
% Chng. EPS (Rs.)
% Chng.
ACCUMULATE
180
21,686 24,535
0.4
1.1
2,674
3,277
1.6
2.6
8.5
10.6
1.9
4.1
Previous FY20E FY21E ACCUMULATE
173 21,609 24,259
2,633 3,193
8.3 10.2
Key Financials - Standalone
Y/e Mar Sales (Rs. m) EBITDA (Rs. m)
Margin (%) PAT (Rs. m) EPS (Rs.)
Gr. (%) DPS (Rs.)
Yield (%) RoE (%) RoCE (%) EV/Sales (x) EV/EBITDA (x) PE (x) P/BV (x)
FY18 17,909
2,645 14.8
1,676 8.6
(10.2) 3.7 2.4
14.6 18.5
1.6 11.0 18.0
2.5
FY19 19,840
2,409 12.1
1,554 8.0
(7.3) 2.5 1.6
12.5 15.2
1.5 12.1 19.4
2.3
FY20E 21,686
2,674 12.3
1,653 8.5 6.4 3.5 2.3
12.5 14.8
1.3 10.8 18.2
2.2
FY21E 24,535
3,277 13.4
2,059 10.6 24.5 3.5 2.3 14.4 17.6 1.2 8.6 14.6 2.0
Key Data
52-W High / Low Sensex / Nifty Market Cap Shares Outstanding 3M Avg. Daily Value
RALL.BO | RALI IN
Rs.215 / Rs.139 38,337 / 11,419
Rs.30bn/ $ 437m 194m
Rs.53.66m
Shareholding Pattern (%)
Promoter’s Foreign Domestic Institution Public & Others Promoter Pledge (Rs bn)
50.09 4.49
18.03 27.39
-
Stock Performance (%)
1M
Absolute
7.0
Relative
9.1
6M (5.9) (10.7)
12M (17.3) (21.6)
Prashant Biyani [email protected] | 91-22-66322260
July 19, 2019
Turnaround plan getting executed
Rallis results were inline with estimates (topline up 9%, PAT up 24%) driven by International business (12% g, Sales mix- 23%) and 18% optical growth in Metahelix (Actual growth is only 2.6%, Sales Mix- 42%). Pressure on gross margin continued (down 147 bps YoY @ 61.9%), driven by higher DMPAT prices (key raw material for Acephate which is one of their major products) and lower price of Pendimethalin in the international markets due to short term oversupply. Higher other income (up 63%) and lower tax rate (@22% v/s 28% YoY) partly pumped up profits. The company is on track with its capex plans (in Metribuzin, backward integration, formulation capacity) and new capacities are expected to drive growth along with planned product launches, new channel policy and expansion of channel network. While various steps are being implemented to turn around the business, investors will diligently observe the execution timeline for the same. Significant increase in disclosures is also a welcome move. We upgrade our revenue/EBITDA and PAT estimates by 0.4%/1.6%/1.9% for FY20 and 1.1%/2.6%/4.0% for FY21. We maintain our Accumulate rating with revise target price of Rs180 (Previous – Rs173) based on 17x FY21E earnings.
Metahelix grew by 18% YoY but overall seeds business growth is mere 2.6%: Till last year Rallis used to partly account for seed business revenue in standalone entity (remaining in Metahelix). Now the company is following a policy of booking entire seed business revenue in Metahelix which led to sharp revenue growth of 18% even as the overall seed business growth on the cons. level is only 2.6%. Growth was led by Cotton, Maize and Bajra. Its recently launched hybrid millet seeds (MP 7171 & MP 7878) gained traction with ~4x increase in sales YoY. Cotton and Maize seeds contribute 40-45% of revenue.
Turnaround plan is under execution: Turnaround plan initiated by the new management is under execution. The immediate priority is to strengthen the distribution network and improve product portfolio. Rallis is targeting to appoint additional 600 dealers in FY20, taking the total dealer count to 4100 (retailer connect – 41000). Most of the addition is expected to happen in North and Eastern markets where Rallis is relatively weak. The company is making channel policies more friendly by relaxing the credit terms and offering good discounts on prompt payments.
Metribuzin capacity to double by Dec’19- Rallis has completed 1st phase of 500 MTPA Metribuzin expansion and 2nd phase (500 MTPA) is expected to be completed by Dec’19 which will double the capacity to 2000 MTPA. The management expects revenue of Rs2bn from the new capacities in FY21. The company further plans to invest Rs1.4bn for backward integration of few technical products and a new formulation capacity is also expected to commence operations soon.
2 new launches planned in July’19: Rallis has received registration for Flubendiamide 0.7% GR (Brand Name- Zygant; Insecticide for rice stem borer; Competition- Fluton from PI, Fame from Bayer, etc) and Kresoxim-methyl 40% + Hexaconazole 8% WG (Brand – Ayaan; Fungicide against Blast disease). 3 more products are expected to be launched in FY20. The company is targeting to launch 11-12 new products in the next few years. To reduce the cyclicality in Metahelix, the management is working on new products in horticulture segment and Hybrid maize.
1
Rallis India
Cons Results (Rs mn): 9% Revenue growth driven by international business and Metahelix
Y/e March (Rs mn)
Q1FY20
Q1FY19
YoY gr. (%)
Q4FY19
Standalone Revenue Domestic International
Subsidiary Revenue Cons Net Sales Expenditure Raw Materials
% of Net Sales Employee Cost
% of Net Sales Other Expenses
% of Net Sales Total Expenditure EBITDA
Margin (%) Depreciation EBIT Interest Other Income PBT Tax
Tax Rate (%) RPAT APAT
3,631 2,215 1,416 2,601 6,232
3,856 61.9 489 7.8 940 15.1
5,285 947 15.2 143 805 16 80 869 194 22.3 675 677
3,524 2,259 1,264 2,207 5,731
3,462 60.4 446 7.8 992 17.3
4,899 832 14.5 115 716 9 49 757 210 27.8 546 548
3.0 (2.0) 12.0 17.8
8.7
11.4
9.6
(5.2)
7.9 13.9
23.5 12.4 74.4 62.5 14.9 (7.9)
23.6 23.6
3,177 1,447 1,730
220 3,396
1,930 56.8 481 14.2 918 27.0
3,329 67 2.0
105 (38)
17 110
55 42 76.5 13 15
Source: Company, PL
Crop Protection constitutes 75% of revenue (FY19)
Polymer 2%
Seeds 16%
Others 3%
Crop Nutrition 4%
YoY gr. (%) 14.3 53.1
(18.1) NA
83.5
99.8
1.6
2.4
58.8 NA
35.6 NA
(4.8) (27.1)
NA NA
NA NA
Source: Company, PL
Crop Protection 75%
July 19, 2019
2
July 19, 2019
Rallis India
23% 19% 19% 2% 3% 6% 2% 2% 5% 2% 2% 2% 1% 0% 0% 0% 1% 1%
Geographical break up of total revenue
FY17 FY18 FY19
70% 73%
67%
80%
70%
60%
50%
40%
30%
20%
10%
0%
India Asia (Other North
South
Africa
than India) America America
Source: Company, PL
Europe Australia
19% 19% 1% 5% 3% 6% 2% 1% 0% 0% 1% 1%
Geographical break up of Agri-Inputs revenue
FY18 FY19
75% 68%
80%
70%
60%
50%
40%
30%
20%
10%
0%
India Asia (Other North
South
than India) America America
Source: Company, PL
Africa
Europe
Australia
ITI is largely flat over the last 4 years @ 10-11% 12%
10%
11%
11%
8%
6%
7%
4%
2%
0% FY16
Source: Company, PL
FY17
FY18
10% FY19
3
CRAMS contribute ~12% to revenue (FY19)
Misc
CRAMS
2%
12%
Rallis India
Source: Company, PL
Agri-Inputs 86%
Revenue from manufacturing largely remains unchanged at ~90%
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
90%
91%
Manufacuring
Source: Company, PL
FY18 FY19
10%
9%
Trading
Key Products
Domestic Herbicides Fungicides Insecticides PGRs
International B2B CRAMS
Tata Metri, Taarak, Tata Panida, Panida- Grande, Sartaj, Fateh Contaf, Contaf Plus, Taqat, Ergon, Tata Master, Sultaf Asataf, Applaud, Takumi, Hunk, Nagata, Origin, Reeva 5, Sedna, Sonic Flo, Tata Mida, Zeeny, Rilon, Anant, Summit Ralligold WP, Ralligold Gr, Tata Bahaar, Uphaar, Solubor, Glucobeta, Tracel, Surplus
Pendimethalin, Acephate, Hexaconazole, Metribuzin, Metalaxyl Poly Ether Ketone Ketone (PEKK), Metaconazole
Source: Company, PL
July 19, 2019
4
Rallis India
Financials
Income Statement (Rs m)
Y/e Mar Net Revenues
YoY gr. (%) Cost of Goods Sold Gross Profit
Margin (%) Employee Cost Other Expenses
FY18 17,909
7.7 10,024
7,886 44.0
1,649 3,592
FY19 19,840
10.8 11,715
8,124 40.9
1,806 3,909
FY20E 21,686
9.3 12,902
8,784 40.5
1,970 4,139
FY21E 24,535
13.1 14,372 10,163
41.4 2,198 4,688
EBITDA YoY gr. (%) Margin (%)
2,645 0.3
14.8
2,409 (8.9) 12.1
2,674 11.0 12.3
3,277 22.5 13.4
Depreciation and Amortization
463
461
597
620
EBIT Margin (%)
2,182 12.2
1,949 9.8
2,077 9.6
2,657 10.8
Net Interest Other Income
43
53
95
83
132
307
220
225
Profit Before Tax Margin (%)
2,270 12.7
2,203 11.1
2,202 10.2
2,799 11.4
Total Tax Effective tax rate (%)
600
655
550
742
26.4
29.7
25.0
26.5
Profit after tax Minority interest Share Profit from Associate
1,670 (6) -
1,548 (6) -
1,651 (2) -
2,057 (2) -
Adjusted PAT YoY gr. (%) Margin (%)
Extra Ord. Income / (Exp)
1,676 (10.2)
9.4 -
1,554 (7.3)
7.8 -
1,653 6.4 7.6 -
2,059 24.5 8.4 -
Reported PAT YoY gr. (%) Margin (%)
1,676 (43.7)
9.4
1,554 (7.3)
7.8
1,653 6.4 7.6
2,059 24.5 8.4
Other Comprehensive Income Total Comprehensive Income Equity Shares O/s (m) EPS (Rs) Source: Company Data, PL Research
1,676
194 8.6
1,554
194 8.0
1,653
194 8.5
2,059
194 10.6
Balance Sheet Abstract (Rs m)
Y/e Mar Non-Current Assets
FY18
FY19 FY20E FY21E
Gross Block Tangibles Intangibles
5,133 4,807
326
5,597 5,205
392
6,226 5,756
470
7,826 7,276
550
Acc: Dep / Amortization Tangibles Intangibles
1,355 1,111
244
1,747 1,452
295
2,345 1,922
422
2,965 2,431
534
Net fixed assets Tangibles Intangibles
3,778 3,696
82
3,850 3,753
97
3,881 3,833
48
4,861 4,845
16
Capital Work In Progress Goodwill Non-Current Investments Net Deferred tax assets Other Non-Current Assets
473 1,958
108 (197) 1,049
507 1,958
110 (164) 1,070
1,135 1,958
146 (164)
974
450 1,958
161 (164) 1,233
Current Assets Investments Inventories Trade receivables Cash & Bank Balance Other Current Assets
Total Assets
918 5,722 3,997
334 1,246 19,581
1,055 6,736 4,491
458 1,338 21,462
1,355 7,130 4,426
765 1,475 23,113
1,555 7,730 5,007
888 1,668 25,383
Equity Equity Share Capital Other Equity
Total Networth
194 11,711 11,906
194 12,665 12,859
194 13,499 13,693
194 14,738 14,933
Non-Current Liabilities Long Term borrowings Provisions Other non current liabilities
199
158
113
113
159
219
217
245
-
-
-
-
Current Liabilities
ST Debt / Current of LT Debt
1
Trade payables
5,261
Other current liabilities
1,982
Total Equity & Liabilities
19,581
Source: Company Data, PL Research
530 5,348 2,264 21,462
680 5,941 2,385 23,113
580 6,722 2,699 25,383
July 19, 2019
5
Rallis India
Cash Flow (Rs m)
Y/e Mar
FY18
PBT
2,270
Add. Depreciation
463
Add. Interest
43
Less Financial Other Income
132
Add. Other
(8)
Op. profit before WC changes
2,768
Net Changes-WC
(1,680)
Direct tax
(675)
Net cash from Op. activities
414
Capital expenditures
(574)
Interest / Dividend Income
66
Others
1,392
Net Cash from Invt. activities
884
Issue of share cap. / premium
-
Debt changes
(19)
Dividend paid
(877)
Interest paid
(44)
Others
(96)
Net cash from Fin. activities
(1,036)
Net change in cash
262
Free Cash Flow
(163)
Source: Company Data, PL Research
FY19 2,203
461 -
307 (307) 2,357 (1,170) (655)
532 (464)
307 (10) (168)
487 (586) (53)
6 (145)
219 68
FY20E 2,202 597 220 (96) 2,703 256 (550) 2,409
(1,300) 220
(300) (1,380)
105 (820) (95)
2 (808)
221 1,109
FY21E 2,799 620 225 (6) 3,414 (573) (742) 2,099
(1,000) 225
(200) (975)
(100) (820)
(83) 2
(1,001) 123
1,099
Quarterly Financials (Rs m)
Y/e Mar
Q2FY19
Net Revenue
6,538
YoY gr. (%)
11.2
Raw Material Expenses
3,797
Gross Profit
2,741
Margin (%)
41.9
EBITDA
1,234
YoY gr. (%)
0.7
Margin (%)
18.9
Depreciation / Depletion
120
EBIT
1,114
Margin (%)
17.0
Net Interest
9
Other Income
89
Profit before Tax
1,194
Margin (%)
18.3
Total Tax
343
Effective tax rate (%)
28.8
Profit after Tax
851
Minority interest
(1)
Share Profit from Associates
-
Adjusted PAT
852
YoY gr. (%)
10.1
Margin (%)
13.0
Extra Ord. Income / (Exp)
-
Reported PAT
852
YoY gr. (%)
10.1
Margin (%)
13.0
Other Comprehensive Income
-
Total Comprehensive Income
852
Avg. Shares O/s (m)
195
EPS (Rs)
4.4
Source: Company Data, PL Research
Q3FY19 4,174 7.0 2,526 1,648 39.5 276 (26.9) 6.6 121 155 3.7 18 59 196 4.7 59 29.9 137 (1) 139 (44.8) 3.3 139 (44.8) 3.3 139 195 0.7
Q4FY19 3,396 (8.5) 1,930 1,466 43.2 67 (79.9) 2.0 105 (38) (1.1) 17 110 55 1.6 42 76.5 13 (2) 15 (92.6) 0.4 15 (92.6) 0.4 15 195 0.1
Q1FY20 6,232 8.7 3,856 2,376 38.1 947 13.9 15.2 143 805 12.9 16 80 869 13.9 194 22.3 675 (2) 677 23.6 10.9 677 23.6 10.9 677 195 3.5
July 19, 2019
Key Financial Metrics YYe/eaMr ar
Per Share(Rs) EPS CEPS BVPS FCF DPS Return Ratio(%) RoCE ROIC RoE Balance Sheet Net Debt : Equity (x) Net Working Capital (Days) Valuation(x) PER P/B P/CEPS EV/EBITDA EV/Sales Dividend Yield (%) Source: Company Data, PL Research
FY18
8.6 11.0 61.2 (0.8)
3.7
18.5 15.2 14.6
(0.1) 91
18.0 2.5
14.1 11.0
1.6 2.4
FY19 FY20E FY21E
8.0
8.5
10.6
10.4
11.6
13.8
66.1
70.4
76.8
0.3
5.7
5.6
2.5
3.5
3.5
15.2
14.8
17.6
12.1
13.1
15.5
12.5
12.5
14.4
(0.1) 108
(0.1) 94
(0.1) 89
19.4
18.2
14.6
2.3
2.2
2.0
14.9
13.4
11.2
12.1
10.8
8.6
1.5
1.3
1.2
1.6
2.3
2.3
Key Operating Metrics
Y/e Mar
FY18
Revenues
Standalone
14,985
Metahelix & Others
2,925
EBITDA
Standalone
2,262
Metahelix & Others
382
Source: Company Data, PL Research
FY19
16,715 3,125
2,063 346
FY20E
18,061 3,625
2,294 381
FY21E
20,657 3,878
2,851 427
6
Jul - 16 Jan - 17 Jul - 17 Jan - 18 Jul - 18 Jan - 19 Jul - 19
Price Chart
(Rs) 30 0 26 0 22 1 18 1 14 1
Recommendation History
No.
Date
Rating
1
16-Jul-19 Accumulate
2
8-Jul-19 Accumulate
3
4-Jul-19 Accumulate
4
27-Apr-19 Accumulate
5
5-Apr-19 BUY
6
18-Jan-19 BUY
7
7-Jan-19 BUY
8
24-Oct-18 Accumulate
9
5-Oct-18 Accumulate
Rallis India
TP (Rs.) Share Price (Rs.)
173
154
173
153
173
157
173
150
242
162
242
164
242
170
233
177
262
177
Analyst Coverage Universe Sr. No. CompanyName
1
Bayer Cropscience
2
Dhanuka Agritech
3
Insecticides India
4
P.I. Industries
5
Rallis India
6
Sharda Cropchem
7
UPL
Rating Hold BUY BUY BUY Accumulate Accumulate BUY
PL’s Recommendation Nomenclature (Absolute Performance)
Buy Accumulate Hold Reduce Sell Not Rated (NR) Under Review (UR)
: > 15% : 5% to 15% : +5% to -5% : -5% to -15% : < -15% : No specific call on the stock : Rating likely to change shortly
TP (Rs) 3,783 578 887 1,278 173 402 752
Share Price (Rs) 3,400 389 673 1,147 154 315 643
July 19, 2019
7
Rallis India
ANALYST CERTIFICATION
(Indian Clients)
We/I, Mr. Prashant Biyani- CA Research Analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report.
(US Clients)
The research analysts, with respect to each issuer and its securities covered by them in this research report, certify that: All of the views expressed in this research report accurately reflect his or her or their personal views about all of the issuers and their securities; and No part of his or her or their compensation was, is or will be directly related to the specific recommendation or views expressed in this research report.
DISCLAIMER
Indian Clients
Prabhudas Lilladher Pvt. Ltd, Mumbai, India (hereinafter referred to as “PL”) is engaged in the business of Stock Broking, Portfolio Manager, Depository Participant and distribution for third party financial products. PL is a subsidiary of Prabhudas Lilladher Advisory Services Pvt Ltd. which has its various subsidiaries engaged in business of commodity broking, investment banking, financial services (margin funding) and distribution of third party financial/other products, details in respect of which are available at www.plindia.com.
This document has been prepared by the Research Division of PL and is meant for use by the recipient only as information and is not for circulation. This document is not to be reported or copied or made available to others without prior permission of PL. It should not be considered or taken as an offer to sell or a solicitation to buy or sell any security.
The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy or completeness of the same. Neither PL nor any of its affiliates, its directors or its employees accepts any responsibility of whatsoever nature for the information, statements and opinion given, made available or expressed herein or for any omission therein.
Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The suitability or otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an independent expert/advisor.
Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or engage in transactions of securities of companies referred to in this report and they may have used the research material prior to publication.
PL may from time to time solicit or perform investment banking or other services for any company mentioned in this document.
PL is in the process of applying for certificate of registration as Research Analyst under Securities and Exchange Board of India (Research Analysts) Regulations, 2014
PL submits that no material disciplinary action has been taken on us by any Regulatory Authority impacting Equity Research Analysis activities.
PL or its research analysts or its associates or his relatives do not have any financial interest in the subject company.
PL or its research analysts or its associates or his relatives do not have actual/beneficial ownership of one per cent or more securities of the subject company at the end of the month immediately preceding the date of publication of the research report.
PL or its research analysts or its associates or his relatives do not have any material conflict of interest at the time of publication of the research report.
PL or its associates might have received compensation from the subject company in the past twelve months.
PL or its associates might have managed or co-managed public offering of securities for the subject company in the past twelve months or mandated by the subject company for any other assignment in the past twelve months.
PL or its associates might have received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months.
PL or its associates might 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 twelve months
PL or its associates might have received any compensation or other benefits from the subject company or third party in connection with the research report.
PL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. PL or its analysts did not receive any compensation or other benefits from the subject Company or third party in connection with the preparation of the research report. PL or its Research Analysts do not have any material conflict of interest at the time of publication of this report.
It is confirmed that Mr. Prashant Biyani- CA Research Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months
Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions.
The Research analysts 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.
The research analysts for this report has not served as an officer, director or employee of the subject company PL or its research analysts have not engaged in market making activity for the subject company
Our sales people, traders, and other professionals or affiliates 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 o the foregoing, among other things, may give rise to real or potential conflicts of interest.
PL and its associates, 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 subject company 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 or act as an advisor or lender/borrower to the subject company or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions.
US Clients
This research report is a product of Prabhudas Lilladher Pvt. Ltd., which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s) preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are not subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account.
This report is intended for distribution by Prabhudas Lilladher Pvt. Ltd. only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any U.S. person, which is not the Major Institutional Investor.
In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major Institutional Investors, Prabhudas Lilladher Pvt. Ltd. has entered into an agreement with a U.S. registered broker-dealer, Marco Polo Securities Inc. ("Marco Polo").
Transactions in securities discussed in this research report should be effected through Marco Polo or another U.S. registered broker dealer.
Prabhudas Lilladher Pvt. Ltd.
3rd Floor, Sadhana House, 570, P. B. Marg, Worli, Mumbai-400 018, India | Tel: (91 22) 6632 2222 Fax: (91 22) 6632 2209 www.plindia.com | Bloomberg Research Page: PRLD
July 19, 2019
AMNISH AGGARWAL
Digitally signed by AMNISH AGGARWAL DN: c=IN, o=Prabhudas Lilladher Private Limited, ou=organisation, cn=AMNISH AGGARWAL, serialNumber=7a6f13691881d5a8af6353865a61b48b7040e72f4a1bf53182e368b3 ca14a5e4, postalCode=400015, 2.5.4.20=c9b37ca6a8c78a11d6c42a4b6014e984fdf135dc1449611df0dc682d08443 fc6, st=Maharashtra Date: 2019.07.19 23:10:20 +05'30'
8
Rating: ACCUMULATE | CMP: Rs155 | TP: Rs180
July 19, 2019
Q1FY20 Result Update
☑ Change in Estimates | ☑ Target | Reco
Change in Estimates
Current FY20E FY21E
Rating Target Price Sales (Rs. m)
% Chng. EBITDA (Rs. m)
% Chng. EPS (Rs.)
% Chng.
ACCUMULATE
180
21,686 24,535
0.4
1.1
2,674
3,277
1.6
2.6
8.5
10.6
1.9
4.1
Previous FY20E FY21E ACCUMULATE
173 21,609 24,259
2,633 3,193
8.3 10.2
Key Financials - Standalone
Y/e Mar Sales (Rs. m) EBITDA (Rs. m)
Margin (%) PAT (Rs. m) EPS (Rs.)
Gr. (%) DPS (Rs.)
Yield (%) RoE (%) RoCE (%) EV/Sales (x) EV/EBITDA (x) PE (x) P/BV (x)
FY18 17,909
2,645 14.8
1,676 8.6
(10.2) 3.7 2.4
14.6 18.5
1.6 11.0 18.0
2.5
FY19 19,840
2,409 12.1
1,554 8.0
(7.3) 2.5 1.6
12.5 15.2
1.5 12.1 19.4
2.3
FY20E 21,686
2,674 12.3
1,653 8.5 6.4 3.5 2.3
12.5 14.8
1.3 10.8 18.2
2.2
FY21E 24,535
3,277 13.4
2,059 10.6 24.5 3.5 2.3 14.4 17.6 1.2 8.6 14.6 2.0
Key Data
52-W High / Low Sensex / Nifty Market Cap Shares Outstanding 3M Avg. Daily Value
RALL.BO | RALI IN
Rs.215 / Rs.139 38,337 / 11,419
Rs.30bn/ $ 437m 194m
Rs.53.66m
Shareholding Pattern (%)
Promoter’s Foreign Domestic Institution Public & Others Promoter Pledge (Rs bn)
50.09 4.49
18.03 27.39
-
Stock Performance (%)
1M
Absolute
7.0
Relative
9.1
6M (5.9) (10.7)
12M (17.3) (21.6)
Prashant Biyani [email protected] | 91-22-66322260
July 19, 2019
Turnaround plan getting executed
Rallis results were inline with estimates (topline up 9%, PAT up 24%) driven by International business (12% g, Sales mix- 23%) and 18% optical growth in Metahelix (Actual growth is only 2.6%, Sales Mix- 42%). Pressure on gross margin continued (down 147 bps YoY @ 61.9%), driven by higher DMPAT prices (key raw material for Acephate which is one of their major products) and lower price of Pendimethalin in the international markets due to short term oversupply. Higher other income (up 63%) and lower tax rate (@22% v/s 28% YoY) partly pumped up profits. The company is on track with its capex plans (in Metribuzin, backward integration, formulation capacity) and new capacities are expected to drive growth along with planned product launches, new channel policy and expansion of channel network. While various steps are being implemented to turn around the business, investors will diligently observe the execution timeline for the same. Significant increase in disclosures is also a welcome move. We upgrade our revenue/EBITDA and PAT estimates by 0.4%/1.6%/1.9% for FY20 and 1.1%/2.6%/4.0% for FY21. We maintain our Accumulate rating with revise target price of Rs180 (Previous – Rs173) based on 17x FY21E earnings.
Metahelix grew by 18% YoY but overall seeds business growth is mere 2.6%: Till last year Rallis used to partly account for seed business revenue in standalone entity (remaining in Metahelix). Now the company is following a policy of booking entire seed business revenue in Metahelix which led to sharp revenue growth of 18% even as the overall seed business growth on the cons. level is only 2.6%. Growth was led by Cotton, Maize and Bajra. Its recently launched hybrid millet seeds (MP 7171 & MP 7878) gained traction with ~4x increase in sales YoY. Cotton and Maize seeds contribute 40-45% of revenue.
Turnaround plan is under execution: Turnaround plan initiated by the new management is under execution. The immediate priority is to strengthen the distribution network and improve product portfolio. Rallis is targeting to appoint additional 600 dealers in FY20, taking the total dealer count to 4100 (retailer connect – 41000). Most of the addition is expected to happen in North and Eastern markets where Rallis is relatively weak. The company is making channel policies more friendly by relaxing the credit terms and offering good discounts on prompt payments.
Metribuzin capacity to double by Dec’19- Rallis has completed 1st phase of 500 MTPA Metribuzin expansion and 2nd phase (500 MTPA) is expected to be completed by Dec’19 which will double the capacity to 2000 MTPA. The management expects revenue of Rs2bn from the new capacities in FY21. The company further plans to invest Rs1.4bn for backward integration of few technical products and a new formulation capacity is also expected to commence operations soon.
2 new launches planned in July’19: Rallis has received registration for Flubendiamide 0.7% GR (Brand Name- Zygant; Insecticide for rice stem borer; Competition- Fluton from PI, Fame from Bayer, etc) and Kresoxim-methyl 40% + Hexaconazole 8% WG (Brand – Ayaan; Fungicide against Blast disease). 3 more products are expected to be launched in FY20. The company is targeting to launch 11-12 new products in the next few years. To reduce the cyclicality in Metahelix, the management is working on new products in horticulture segment and Hybrid maize.
1
Rallis India
Cons Results (Rs mn): 9% Revenue growth driven by international business and Metahelix
Y/e March (Rs mn)
Q1FY20
Q1FY19
YoY gr. (%)
Q4FY19
Standalone Revenue Domestic International
Subsidiary Revenue Cons Net Sales Expenditure Raw Materials
% of Net Sales Employee Cost
% of Net Sales Other Expenses
% of Net Sales Total Expenditure EBITDA
Margin (%) Depreciation EBIT Interest Other Income PBT Tax
Tax Rate (%) RPAT APAT
3,631 2,215 1,416 2,601 6,232
3,856 61.9 489 7.8 940 15.1
5,285 947 15.2 143 805 16 80 869 194 22.3 675 677
3,524 2,259 1,264 2,207 5,731
3,462 60.4 446 7.8 992 17.3
4,899 832 14.5 115 716 9 49 757 210 27.8 546 548
3.0 (2.0) 12.0 17.8
8.7
11.4
9.6
(5.2)
7.9 13.9
23.5 12.4 74.4 62.5 14.9 (7.9)
23.6 23.6
3,177 1,447 1,730
220 3,396
1,930 56.8 481 14.2 918 27.0
3,329 67 2.0
105 (38)
17 110
55 42 76.5 13 15
Source: Company, PL
Crop Protection constitutes 75% of revenue (FY19)
Polymer 2%
Seeds 16%
Others 3%
Crop Nutrition 4%
YoY gr. (%) 14.3 53.1
(18.1) NA
83.5
99.8
1.6
2.4
58.8 NA
35.6 NA
(4.8) (27.1)
NA NA
NA NA
Source: Company, PL
Crop Protection 75%
July 19, 2019
2
July 19, 2019
Rallis India
23% 19% 19% 2% 3% 6% 2% 2% 5% 2% 2% 2% 1% 0% 0% 0% 1% 1%
Geographical break up of total revenue
FY17 FY18 FY19
70% 73%
67%
80%
70%
60%
50%
40%
30%
20%
10%
0%
India Asia (Other North
South
Africa
than India) America America
Source: Company, PL
Europe Australia
19% 19% 1% 5% 3% 6% 2% 1% 0% 0% 1% 1%
Geographical break up of Agri-Inputs revenue
FY18 FY19
75% 68%
80%
70%
60%
50%
40%
30%
20%
10%
0%
India Asia (Other North
South
than India) America America
Source: Company, PL
Africa
Europe
Australia
ITI is largely flat over the last 4 years @ 10-11% 12%
10%
11%
11%
8%
6%
7%
4%
2%
0% FY16
Source: Company, PL
FY17
FY18
10% FY19
3
CRAMS contribute ~12% to revenue (FY19)
Misc
CRAMS
2%
12%
Rallis India
Source: Company, PL
Agri-Inputs 86%
Revenue from manufacturing largely remains unchanged at ~90%
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
90%
91%
Manufacuring
Source: Company, PL
FY18 FY19
10%
9%
Trading
Key Products
Domestic Herbicides Fungicides Insecticides PGRs
International B2B CRAMS
Tata Metri, Taarak, Tata Panida, Panida- Grande, Sartaj, Fateh Contaf, Contaf Plus, Taqat, Ergon, Tata Master, Sultaf Asataf, Applaud, Takumi, Hunk, Nagata, Origin, Reeva 5, Sedna, Sonic Flo, Tata Mida, Zeeny, Rilon, Anant, Summit Ralligold WP, Ralligold Gr, Tata Bahaar, Uphaar, Solubor, Glucobeta, Tracel, Surplus
Pendimethalin, Acephate, Hexaconazole, Metribuzin, Metalaxyl Poly Ether Ketone Ketone (PEKK), Metaconazole
Source: Company, PL
July 19, 2019
4
Rallis India
Financials
Income Statement (Rs m)
Y/e Mar Net Revenues
YoY gr. (%) Cost of Goods Sold Gross Profit
Margin (%) Employee Cost Other Expenses
FY18 17,909
7.7 10,024
7,886 44.0
1,649 3,592
FY19 19,840
10.8 11,715
8,124 40.9
1,806 3,909
FY20E 21,686
9.3 12,902
8,784 40.5
1,970 4,139
FY21E 24,535
13.1 14,372 10,163
41.4 2,198 4,688
EBITDA YoY gr. (%) Margin (%)
2,645 0.3
14.8
2,409 (8.9) 12.1
2,674 11.0 12.3
3,277 22.5 13.4
Depreciation and Amortization
463
461
597
620
EBIT Margin (%)
2,182 12.2
1,949 9.8
2,077 9.6
2,657 10.8
Net Interest Other Income
43
53
95
83
132
307
220
225
Profit Before Tax Margin (%)
2,270 12.7
2,203 11.1
2,202 10.2
2,799 11.4
Total Tax Effective tax rate (%)
600
655
550
742
26.4
29.7
25.0
26.5
Profit after tax Minority interest Share Profit from Associate
1,670 (6) -
1,548 (6) -
1,651 (2) -
2,057 (2) -
Adjusted PAT YoY gr. (%) Margin (%)
Extra Ord. Income / (Exp)
1,676 (10.2)
9.4 -
1,554 (7.3)
7.8 -
1,653 6.4 7.6 -
2,059 24.5 8.4 -
Reported PAT YoY gr. (%) Margin (%)
1,676 (43.7)
9.4
1,554 (7.3)
7.8
1,653 6.4 7.6
2,059 24.5 8.4
Other Comprehensive Income Total Comprehensive Income Equity Shares O/s (m) EPS (Rs) Source: Company Data, PL Research
1,676
194 8.6
1,554
194 8.0
1,653
194 8.5
2,059
194 10.6
Balance Sheet Abstract (Rs m)
Y/e Mar Non-Current Assets
FY18
FY19 FY20E FY21E
Gross Block Tangibles Intangibles
5,133 4,807
326
5,597 5,205
392
6,226 5,756
470
7,826 7,276
550
Acc: Dep / Amortization Tangibles Intangibles
1,355 1,111
244
1,747 1,452
295
2,345 1,922
422
2,965 2,431
534
Net fixed assets Tangibles Intangibles
3,778 3,696
82
3,850 3,753
97
3,881 3,833
48
4,861 4,845
16
Capital Work In Progress Goodwill Non-Current Investments Net Deferred tax assets Other Non-Current Assets
473 1,958
108 (197) 1,049
507 1,958
110 (164) 1,070
1,135 1,958
146 (164)
974
450 1,958
161 (164) 1,233
Current Assets Investments Inventories Trade receivables Cash & Bank Balance Other Current Assets
Total Assets
918 5,722 3,997
334 1,246 19,581
1,055 6,736 4,491
458 1,338 21,462
1,355 7,130 4,426
765 1,475 23,113
1,555 7,730 5,007
888 1,668 25,383
Equity Equity Share Capital Other Equity
Total Networth
194 11,711 11,906
194 12,665 12,859
194 13,499 13,693
194 14,738 14,933
Non-Current Liabilities Long Term borrowings Provisions Other non current liabilities
199
158
113
113
159
219
217
245
-
-
-
-
Current Liabilities
ST Debt / Current of LT Debt
1
Trade payables
5,261
Other current liabilities
1,982
Total Equity & Liabilities
19,581
Source: Company Data, PL Research
530 5,348 2,264 21,462
680 5,941 2,385 23,113
580 6,722 2,699 25,383
July 19, 2019
5
Rallis India
Cash Flow (Rs m)
Y/e Mar
FY18
PBT
2,270
Add. Depreciation
463
Add. Interest
43
Less Financial Other Income
132
Add. Other
(8)
Op. profit before WC changes
2,768
Net Changes-WC
(1,680)
Direct tax
(675)
Net cash from Op. activities
414
Capital expenditures
(574)
Interest / Dividend Income
66
Others
1,392
Net Cash from Invt. activities
884
Issue of share cap. / premium
-
Debt changes
(19)
Dividend paid
(877)
Interest paid
(44)
Others
(96)
Net cash from Fin. activities
(1,036)
Net change in cash
262
Free Cash Flow
(163)
Source: Company Data, PL Research
FY19 2,203
461 -
307 (307) 2,357 (1,170) (655)
532 (464)
307 (10) (168)
487 (586) (53)
6 (145)
219 68
FY20E 2,202 597 220 (96) 2,703 256 (550) 2,409
(1,300) 220
(300) (1,380)
105 (820) (95)
2 (808)
221 1,109
FY21E 2,799 620 225 (6) 3,414 (573) (742) 2,099
(1,000) 225
(200) (975)
(100) (820)
(83) 2
(1,001) 123
1,099
Quarterly Financials (Rs m)
Y/e Mar
Q2FY19
Net Revenue
6,538
YoY gr. (%)
11.2
Raw Material Expenses
3,797
Gross Profit
2,741
Margin (%)
41.9
EBITDA
1,234
YoY gr. (%)
0.7
Margin (%)
18.9
Depreciation / Depletion
120
EBIT
1,114
Margin (%)
17.0
Net Interest
9
Other Income
89
Profit before Tax
1,194
Margin (%)
18.3
Total Tax
343
Effective tax rate (%)
28.8
Profit after Tax
851
Minority interest
(1)
Share Profit from Associates
-
Adjusted PAT
852
YoY gr. (%)
10.1
Margin (%)
13.0
Extra Ord. Income / (Exp)
-
Reported PAT
852
YoY gr. (%)
10.1
Margin (%)
13.0
Other Comprehensive Income
-
Total Comprehensive Income
852
Avg. Shares O/s (m)
195
EPS (Rs)
4.4
Source: Company Data, PL Research
Q3FY19 4,174 7.0 2,526 1,648 39.5 276 (26.9) 6.6 121 155 3.7 18 59 196 4.7 59 29.9 137 (1) 139 (44.8) 3.3 139 (44.8) 3.3 139 195 0.7
Q4FY19 3,396 (8.5) 1,930 1,466 43.2 67 (79.9) 2.0 105 (38) (1.1) 17 110 55 1.6 42 76.5 13 (2) 15 (92.6) 0.4 15 (92.6) 0.4 15 195 0.1
Q1FY20 6,232 8.7 3,856 2,376 38.1 947 13.9 15.2 143 805 12.9 16 80 869 13.9 194 22.3 675 (2) 677 23.6 10.9 677 23.6 10.9 677 195 3.5
July 19, 2019
Key Financial Metrics YYe/eaMr ar
Per Share(Rs) EPS CEPS BVPS FCF DPS Return Ratio(%) RoCE ROIC RoE Balance Sheet Net Debt : Equity (x) Net Working Capital (Days) Valuation(x) PER P/B P/CEPS EV/EBITDA EV/Sales Dividend Yield (%) Source: Company Data, PL Research
FY18
8.6 11.0 61.2 (0.8)
3.7
18.5 15.2 14.6
(0.1) 91
18.0 2.5
14.1 11.0
1.6 2.4
FY19 FY20E FY21E
8.0
8.5
10.6
10.4
11.6
13.8
66.1
70.4
76.8
0.3
5.7
5.6
2.5
3.5
3.5
15.2
14.8
17.6
12.1
13.1
15.5
12.5
12.5
14.4
(0.1) 108
(0.1) 94
(0.1) 89
19.4
18.2
14.6
2.3
2.2
2.0
14.9
13.4
11.2
12.1
10.8
8.6
1.5
1.3
1.2
1.6
2.3
2.3
Key Operating Metrics
Y/e Mar
FY18
Revenues
Standalone
14,985
Metahelix & Others
2,925
EBITDA
Standalone
2,262
Metahelix & Others
382
Source: Company Data, PL Research
FY19
16,715 3,125
2,063 346
FY20E
18,061 3,625
2,294 381
FY21E
20,657 3,878
2,851 427
6
Jul - 16 Jan - 17 Jul - 17 Jan - 18 Jul - 18 Jan - 19 Jul - 19
Price Chart
(Rs) 30 0 26 0 22 1 18 1 14 1
Recommendation History
No.
Date
Rating
1
16-Jul-19 Accumulate
2
8-Jul-19 Accumulate
3
4-Jul-19 Accumulate
4
27-Apr-19 Accumulate
5
5-Apr-19 BUY
6
18-Jan-19 BUY
7
7-Jan-19 BUY
8
24-Oct-18 Accumulate
9
5-Oct-18 Accumulate
Rallis India
TP (Rs.) Share Price (Rs.)
173
154
173
153
173
157
173
150
242
162
242
164
242
170
233
177
262
177
Analyst Coverage Universe Sr. No. CompanyName
1
Bayer Cropscience
2
Dhanuka Agritech
3
Insecticides India
4
P.I. Industries
5
Rallis India
6
Sharda Cropchem
7
UPL
Rating Hold BUY BUY BUY Accumulate Accumulate BUY
PL’s Recommendation Nomenclature (Absolute Performance)
Buy Accumulate Hold Reduce Sell Not Rated (NR) Under Review (UR)
: > 15% : 5% to 15% : +5% to -5% : -5% to -15% : < -15% : No specific call on the stock : Rating likely to change shortly
TP (Rs) 3,783 578 887 1,278 173 402 752
Share Price (Rs) 3,400 389 673 1,147 154 315 643
July 19, 2019
7
Rallis India
ANALYST CERTIFICATION
(Indian Clients)
We/I, Mr. Prashant Biyani- CA Research Analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report.
(US Clients)
The research analysts, with respect to each issuer and its securities covered by them in this research report, certify that: All of the views expressed in this research report accurately reflect his or her or their personal views about all of the issuers and their securities; and No part of his or her or their compensation was, is or will be directly related to the specific recommendation or views expressed in this research report.
DISCLAIMER
Indian Clients
Prabhudas Lilladher Pvt. Ltd, Mumbai, India (hereinafter referred to as “PL”) is engaged in the business of Stock Broking, Portfolio Manager, Depository Participant and distribution for third party financial products. PL is a subsidiary of Prabhudas Lilladher Advisory Services Pvt Ltd. which has its various subsidiaries engaged in business of commodity broking, investment banking, financial services (margin funding) and distribution of third party financial/other products, details in respect of which are available at www.plindia.com.
This document has been prepared by the Research Division of PL and is meant for use by the recipient only as information and is not for circulation. This document is not to be reported or copied or made available to others without prior permission of PL. It should not be considered or taken as an offer to sell or a solicitation to buy or sell any security.
The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy or completeness of the same. Neither PL nor any of its affiliates, its directors or its employees accepts any responsibility of whatsoever nature for the information, statements and opinion given, made available or expressed herein or for any omission therein.
Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The suitability or otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an independent expert/advisor.
Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or engage in transactions of securities of companies referred to in this report and they may have used the research material prior to publication.
PL may from time to time solicit or perform investment banking or other services for any company mentioned in this document.
PL is in the process of applying for certificate of registration as Research Analyst under Securities and Exchange Board of India (Research Analysts) Regulations, 2014
PL submits that no material disciplinary action has been taken on us by any Regulatory Authority impacting Equity Research Analysis activities.
PL or its research analysts or its associates or his relatives do not have any financial interest in the subject company.
PL or its research analysts or its associates or his relatives do not have actual/beneficial ownership of one per cent or more securities of the subject company at the end of the month immediately preceding the date of publication of the research report.
PL or its research analysts or its associates or his relatives do not have any material conflict of interest at the time of publication of the research report.
PL or its associates might have received compensation from the subject company in the past twelve months.
PL or its associates might have managed or co-managed public offering of securities for the subject company in the past twelve months or mandated by the subject company for any other assignment in the past twelve months.
PL or its associates might have received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months.
PL or its associates might 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 twelve months
PL or its associates might have received any compensation or other benefits from the subject company or third party in connection with the research report.
PL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. PL or its analysts did not receive any compensation or other benefits from the subject Company or third party in connection with the preparation of the research report. PL or its Research Analysts do not have any material conflict of interest at the time of publication of this report.
It is confirmed that Mr. Prashant Biyani- CA Research Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months
Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions.
The Research analysts 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.
The research analysts for this report has not served as an officer, director or employee of the subject company PL or its research analysts have not engaged in market making activity for the subject company
Our sales people, traders, and other professionals or affiliates 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 o the foregoing, among other things, may give rise to real or potential conflicts of interest.
PL and its associates, 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 subject company 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 or act as an advisor or lender/borrower to the subject company or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions.
US Clients
This research report is a product of Prabhudas Lilladher Pvt. Ltd., which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s) preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are not subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account.
This report is intended for distribution by Prabhudas Lilladher Pvt. Ltd. only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any U.S. person, which is not the Major Institutional Investor.
In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major Institutional Investors, Prabhudas Lilladher Pvt. Ltd. has entered into an agreement with a U.S. registered broker-dealer, Marco Polo Securities Inc. ("Marco Polo").
Transactions in securities discussed in this research report should be effected through Marco Polo or another U.S. registered broker dealer.
Prabhudas Lilladher Pvt. Ltd.
3rd Floor, Sadhana House, 570, P. B. Marg, Worli, Mumbai-400 018, India | Tel: (91 22) 6632 2222 Fax: (91 22) 6632 2209 www.plindia.com | Bloomberg Research Page: PRLD
July 19, 2019
AMNISH AGGARWAL
Digitally signed by AMNISH AGGARWAL DN: c=IN, o=Prabhudas Lilladher Private Limited, ou=organisation, cn=AMNISH AGGARWAL, serialNumber=7a6f13691881d5a8af6353865a61b48b7040e72f4a1bf53182e368b3 ca14a5e4, postalCode=400015, 2.5.4.20=c9b37ca6a8c78a11d6c42a4b6014e984fdf135dc1449611df0dc682d08443 fc6, st=Maharashtra Date: 2019.07.19 23:10:20 +05'30'
8
Categories
You my also like
Result Update NIIT LTD
150.4 KB1.2K489Ipca Laboratories (IPCA IN)
749.3 KB49.7K19.9KNIIT Technologies (NITEC IN)
778.8 KB17.8K3.7KHindustan Unilever (HUVR IN)
998.1 KB20.3K10KMphasis (MPHL IN)
843.3 KB1.4K461Mahindra CIE Automotive BUY
221.7 KB7.8K1.4KTata Steel (TATA IN)
800.3 KB66.2K31.1KPROGRESSIVE’S EVENING STROLL DATE: 28 June, 2022
686.7 KB78.8K14.2KKansai Nerolac Paints27Oct21
677.1 KB66.1K27.8K