3 Backdoor Stocks
3 Backdoor Stocks
3 Backdoor Stocks
Powered by:
TABLE OF CONTENTS
Page
Introduction 3
Stock # 1
6
Amara Raja Batteries
Stock # 2
12
Fiem Industries Ltd
Stock # 3
23
Minda Corporation Ltd
Disclaimer 42
India’s premier space research organisation, ISRO, has supported the successful deployment
of indigenous lithium-ion batteries in various missions for a long time.
It believes the lithium-ion (Li-ion) cell technology is one of the most promising electro
chemical energy storage technologies. Due to its high voltage, high energy density, long
life cycle, and good storage characteristics, it finds application in many industries.
Recent progress in Li-ion battery technology has made it the favourite power source for
electric and hybrid electric vehicles.
The company has been at the forefront of producing such batteries for several years now.
The agreement with ISRO for the lithium-ion cell technology transfer is without any royalty
payment.
Amara Raja Batteries is one of the country's biggest battery manufacturer and supplier. It’s
the largest supplier of industrial storage batteries in India.
As Amara Raja Batteries' website points out: Every second telecom tower in India runs on
Amaron batteries, as does every third car in Singapore.
Over 14 million Amaron batteries power Indian vehicles. Every minute, there are five Amaron
batteries being fitted in vehicles in India (excluding two-wheelers).
In January 2019, ISRO named 10 companies from a list of 141, to which it proposed to transfer
the technology to manufacture lithium-ion cells developed by the Vikram Sarabhai Space
Centre (VSSC), Thumba, as part of the government's effort to push electric mobility.
The 10 companies that got the tech licence from ISRO only 4 are listed entities:
• Bharat Electronics
• Tata Chemicals
• Thermax
However, among them, Amara Raja Batteries is the first one to set up the lithium battery
development hub.
Under the tech transfer, ISRO will help these companies set up lithium-ion cell manufacturing
units and train their staff.
Under the new policies taken up by the government, adoption of Li-ion batteries will grow
at a tremendous pace in the coming years.
Rising sales of EVs and huge investments in clean energy sources will boost the demand
for Li-ion batteries.
Amara Raja Batteries, the country’s second largest auto battery maker and owner of brand
Amaron, is at an inflection point in its business.
The company is transitioning from being a lead acid batteries (LAB) maker to a new
energy player. It’s diving into growth segments such as lithium ion batteries and solutions
for electric storage.
It’s also evaluating plans for a giga factory to produce batteries for EVs at scale.
By repositioning Amara Raja Batteries as an Energy and Mobility player, the group is
essentially future proofing the business.
The company has established a New Energy business unit for lithium cell and battery packs,
EV chargers, Energy Storage Systems, Advanced Home Energy Solutions, and related
products and services.
This is under the Advanced Chemistry Cell (ACC), PLI (Production Linked Incentives) scheme
of the government.
Amara Raja Batteries is also betting big on startups that are innovating disruptive
technologies for EV batteries. Its 12% stake in battery innovator Log 9 Materials is a case in
point.
It’s also developing an aluminium fuel-cell technology aimed at long-haul electric mobility
as an alternative to diesel generators. The company won the Top Innovator Award at the
ET Startup Awards 2021.
By being in the right place at the right time, in the EV ecosystem, the company is an ideal
backdoor play in the massive EV gold rush.
With sufficient comfort in financials and valuations at current levels, the stock is one of
the best bets for investors seeking long-term gains from India’s massive EV megatrend.
The global market for lead acid batteries in FY20 was estimated in the range of US$ 38-42
bn, of which 66% was Automotive and 29% Industrial.
Amara Raja enjoys very strong positions in the Automotive (OE and Replacement) and
Industrial battery space (UPS and Telecom).
Even as India transitions to e-mobility, lead-acid battery demand could continue to grow
alongside the internal combustion vehicle. Moreover, the growing traction of hybrid vehicles
will further enhance volumes for lead-acid batteries.
After having gained a healthy global presence, Amara Raja Batteries plans to consider
inorganic opportunities to accelerate market share acquisition. The management has set a
target of topline growth of 15-17% over the next five years, driven by organic growth in the
domestic market and international expansion.
In keeping with this reality, Amara Raja Batteries has developed an entire charging portfolio
that will be able to deliver charging and swapping solutions as well as AC charging for
residential applications.
The company plans to offer a host of charging solutions as well as the battery management
system, seamlessly connecting the user to the charging stations, the distribution,
transmission and generation of renewable power (predominantly solar and wind).
Presence in energy storage business will allow the company to offer round charging
solutions for the electric vehicles. The company is evaluating the possibility of setting up a
Giga factory. Typically, a large Giga factory of about 8-10 GW could require an investment
of about US$ 1 bn over 5-10 years.
The Galla family have strong political presence in the state of Andhra Pradesh. Managing
Director Jayadev Galla is the MP from Guntur representing TDP in the Lok Sabha, His
mother Galla Aruna Kumari was a minister in the N Chandrababu Naidu government.
In recent past, the family has been accused of land grabbing by the local government,
and also received pollution control notices. Political repercussion could strongly impact the
growth prospects of the business.
While growth in lead acid battery business could recover strongly, achieving the
management’s target of 15-17% CAGR in volumes over five years is largely dependent on
successful execution of its export strategy.
While its entry in the New Energy business is a step in the right direction, its success will be
dependent on the technology partnership with ISRO, cost competitiveness etc.
Since the bet on the electric vehicle megatrend is a very long term one, as per my
estimates, the stock can be expected to compound at average annual rate of 14 to 15%
over the next decade.
This means, from the current levels, the stock can at least triple over the next decade.
Given the elevated valuations of the broader markets, I recommend taking a partial
exposure (50% exposure) to the stock at the current price of 690 or lower.
The best buy price (for full exposure) for the stock is Rs 600.
We will let subscribers as and when the stock offers an opportunity to take full exposure.
Action to Take
However, please note that this allocation will vary from person to person. For something
that works best for you, we recommend you talk to your investment advisor.
Market Data
Price on 25 Oct 2021 (Rs) 690
52-week High/Low (Rs) 1,025 / 665
FY21 DPS 11
FPIs 20.8
Public 16.3
Total 100
Financials at a Glance
FY17 FY18 FY19 FY20 FY21
Net Sales Growth 15.1 14.0 12.1 0.7 4.5
It turned out that one of every three Indians had turned down a vehicle he/she liked, for
another that on account of one factor.
To appeal to mileage conscious nation, the very famous Maruti Suzuki India came up with
a series of ‘Kitna deti hai’ promotions.
The auto sector may go through a wave of digital and electric vehicle disruption. But
mileage will continue to remain an obsession for a vehicle buyer.
And this is where lies a great opportunity for companies supplying LED based automotive
lighting products and solutions.
In an ICE fuelled vehicle, the reasons for choosing LED could be better style and aesthetics.
For EVs, this is a functional need. That’s because LED car bulbs typically consume much
less energy.
And the energy saved on LED based vehicle lighting can add multiple miles to the journey
as compared to traditional lights.
No wonder then almost all EV models, existing and to be launched in future, are going with
LED based lights.
And could be a game changer for Fiem Industries. You see, 2 wheelers are likely to be the
most promising segment for EV transition. The company derives almost 96% revenue from
this segment.
Fiem Industries was the first to introduce LED lights in 2-wheelers. Unlike other players that
have been sourcing the technology, the company is reliant on in-house R&D.
The company is one of the leading manufacturers of automotive lighting (headlamps, tail
lamps, and blinker lamps, fog lamps, warning triangles, interior lamps, and beacon lights),
signalling equipment and rear view mirrors in India.
While its products could be classified as EV agnostic, the EV transition and incremental
demand for auto LEDs has been a big inflection point for the business.
Here’s why…
The realisations in conventional or halogen auto lamps range from Rs 800 to Rs 1,500.
In case of LED, the realisations are more than double – Rs 2,000 to Rs 5,500 or even Rs
6,000 – depending on the design and configuration.
The business is 1.8 times to 2 times in LED-based electric vehicle as compared to an ICE
based vehicle, along with better yields and margins.
While higher realisations/yields on LEDs will benefit the company from a value perspective,
even volume wise, the opportunity is huge.
Ola Electric is setting up a facility near Bangalore to churn out 10 million electric 2-wheelers
by 2022. This is more than half of annual ICE based 2-wheelers sales in India.
Such scale will catapult the company to be the world’s largest e-scooter maker. Fiem could
be a perfect proxy play to ride this opportunity. Fiem’s plant at Hosur is strategically located
to cater to Ola’s requirements.
The first phase in Ola Electric manufacturing facility itself is aimed to produce 2 million
vehicles, which is significant. The existing base is just 1.5 lakh electric 2-wheelers. The
revenues from this alliance are likely to figure from second half of FY22.
Besides this big win, the company is already a supplier to Revolt, Okinawa, Hero Electric,
Electrotherm and Ampere. It’s the sole supplier to Electrotherm and Okinawa.
The management has suggested there are more customers in the EV segment in the
pipeline and expects EV-based opportunity to grow at a CAGR of 20%-25% year on year.
Overall, the management expects the share of LED in automotive lighting segment to grow
from 40% to up to 70% over next three to four years.
With higher yields, the shift in the product mix expands the opportunity for revenue and
profit growth for the company.
It was among the first to introduce LED lights in 2 vehicles. Besides, its products find use
in integrated passenger information systems for railways and buses with LED display (IPIS.
Most of the company’s products are EV agnostic, i.e, they find usage in both internal
combustion engine (ICE) and electric vehicle.
2 Wheelers account for 96% of company’s revenue. The rest comes from the 4 wheeler
segment.
Others
13% Replacement
In four wheeler space, its top clients are Tata Marcopolo, Force Motors, Honda Siel, Hyundai,
Daimler, Mahindra Reva etc.
Domestic OEMs contribute to 91.2% of revenue, while exports comprise 2.2%. The export
markets include Japan, Austria, UK, Germany, Thailand, Indonesia and Vietnam. The
domestic replacement market contributes to the remaining 7% share.
The company has three world class R&D/Design centres (in India, Italy and Japan) and
testing facility with inhouse capabilities in LED technology and manufacturing. It has also
entered strategic technological tie ups with global players for advance and cost efficient
products.
Its wholly owned subsidiaries include Fiem Inds Japan Co (Japan), Fiem Research and
Technology SRL (Italy). Further, it has two joint ventures (JVs) – Asian Fiem Automobiles
India and Fiem Kyowa (HK) Mould Company Ltd (Hong Kong).
Mr Rahul Jain, Whole time Director, is involved in strategic affairs and corporate planning,
apart from customer interaction and initiatives of new projects.
Reasons to Invest
• Strong Tailwinds for Auto LED business
Over the next three years, the management expects auto LEDs to contribute to
60% of revenue from 40% in a normal year. Such shift in the product mix will be
positive for company’s growth and profitability. That’s because the realisations in
conventional or halogen auto lamps range from Rs 800 to Rs 1500. In case of LED,
the realisations are more than double- ranging from Rs 2,000 to Rs 5,500 or Rs
6,000, depending on design and configuration.
A typical EV has a lot lesser moving parts than ICE based vehicle. But auto lights
is one area where design, aesthetics and fuel economy requirements will ensure
premiumisation of content. As such, EV transition will be positive for the product
mix. It is worth noting here that order from Ola is for LED based products. In fact, all
the lighting products for EV based vehicles are LED based.
The capex this year is projected at Rs 350 m (150 m for new line and rest for
maintenance) that could be met from internal accruals. The company has already
done Rs 55 m in June 2021 quarter. Further, there is no capacity constraints at the
plant at present. From the current capacity, with a similar product mix, the company
can generate a turnover of Rs 17 bn. With increased share of LEDs, the revenue
could be higher, upto Rs 25 billion. Normally, LEDs based business account for 40%
of automotive lighting while 60% is non LED. In the next two to three years, the
management expects 60% of the business to be LED based.
The company has over 30 projects under development with different customers.
These are likely to add to the over the next 4 to 5 years. The management expects
revenue opportunity from these at Rs 2.5 bn. Over next three years, the company
expects to enter 4 wheeler (cars) segment as well.
The other opportunities include IPIS, an electronic information system for real time
passenger information. It finds applications in railways, metros, state transport
systems in domestic and overseas markets.
The company is zero net debt with negative working capital cycle. Despite catering
to a cyclical industry, its margin profile has been stable at 11.3% over last 10 years,
with minimum margins at 10.6%. Barring the pandemic year, the return on capital
employed too was above 16% for FY18-FY20. The company has consistently
generated positive cash flow from operations and cumulative free cash flows over
last ten years. The net cash on the balance sheet is enough to meet capex needs
without having to borrow. What more, the company has been consistently paying
dividends. The average payout in last five years is at 30% (45% in FY21).
As per our projections, the revenue CAGR for FY20-FY24 stands at 9%. Over next two
to three years, we expect the operating profit margins at 12.5% (from 11.4% in FY20). We
expect the company to remain net cash positive, and maintain positive operating cash
flows and dividend payout. The return on equity and return on capital employed (adjusted
for tax) is expected at 17% and 18% respectively at the end of FY24.
These include increase in commodity prices (which may take some time lag to be passed
on), slowdown in auto industry, and supply disruptions such as prolonged chip and the
semiconductor shortage.
Further, while the company caters to over 50 OEMs, there is client concentration risk in the
portfolio. Its key clients in the two wheeler segments include Honda, TVS, Yamaha, Suzuki,
Eicher, Royal Enfield, Harley Davidson, Mahindra, Okinawa etc. Honda, TVS and Yamaha
account for ~74% of the revenue.
Honda and TVS both command a strong market share in 2 wheelers. For Honda, Fiem's
market share is ~40% in headlamps, ~80% in tail lamps, ~85% in blinker lamps and 100%
in rear view mirrors. For TVS, the market share is ~71% for headlamps, ~77% for tail lamps,
~80% for blinker lamps and ~47% for Rear view mirrors.
With new clients coming in, especially in the EV space (with sole supplier status at present),
we expect this risk to mitigate.
It is worth mentioning here that around 50% of the automotive lighting market is captured
by 3 major players (~Lumax industries (~24%), Minda industries (~14%) and Fiem Industries
(~13%). Of the three, from both fundamentals and valuations perspective, Fiem seems to be
the best bet.
Coming to Valuations…
The stock has historically traded at a median PE (price to earnings) multiple of 18 times.
Considering the scope of better yields and increased growth opportunity from clients
additions in EV segment, we believe a target multiple of 16 times is fair for the company.
We also take comfort from the strong liquidity, stable margins and negative working capital
cycle for the company.
This implies a point to point upside of 39% and CAGR of 14% (excluding dividend yield) in
the stock.
Action to Take
An Important Note: Fiem Industries Ltd is a smallcap stock. According to us, in a scenario
of ideal allocation of funds, small cap stocks could be considered to comprise of not
more than 10% of one's total equity portfolio. Further, we believe that a single small cap
stock should ideally not form more than 2-3% of the total portfolio. However, please note
that this allocation will vary from person to person. For something that works best for
you, we recommend you talk to your investment advisor.
We will execute progress with regards to EV transition and could consider revising revise
estimates based on milestones achieved.
No. Of Shares 13
Face value 10
FY21 DPS 16
Others 23.34%
Total 100
Net profit margin (%) 3.8% 5.4% 3.8% 5.6% 6.0% 6.6%
Balance Sheet
Price to book value (x) 3.1 2.8 2.6 2.4 2.2 1.9
This revolution is not an event at any one point in time. It’s not just about batteries taking
over the internal combustion engine. It’s not just a switch from petrol and diesel powered
vehicles to battery charged ones.
The future car or bike will look a lot different from the past. And the difference will not be
in the fuel technology alone.
The future belongs to smart cars. These cars will be much more electronics, autonomous,
connected, and instrumented.
It was not just about calling from anywhere, or while talking on the go.
Phone became an integral consumer device. Music, entertainment, information, work, travel,
eating habits, shopping – it completely changed our lives. The mobile phone revolution
was beyond what anyone could have imagined. Old business models were reinvented.
New were created.
The EV revolution is coming along with an IoT revolution. It will piggyback on technologies
such as sensors, vehicle control, cloud computing, embedded software, data processing,
and analytics.
The future cars will be connected and digital. From vehicle ownership to shared cars, safety,
connectivity, location tracking vehicle condition, infotainment… the electric vehicle in future
be very different from the ones we drive today.
Batteries are just a part of the revolution. The cars of the future will be an engineering
marvel.
The revolution won’t end at electrification. In fact, it will be just the beginning.
It’s critical to keep this in mind when you’re thinking of investing in EV stocks.
I’m still focused on the EV value chain and not auto stocks. That’s because these firms has
are juggling too many balls in the air right now.
Also it’s a very expensive time to be an auto manufacturer. The value of their legacy portfolio
of vehicles is being destroyed This business bring in well over 95% of their revenues.
They have no legacy liabilities. They have an exponential growth opportunity ahead of
them. Most importantly, the downside of investing in them is minimal.
One of these lesser known plays distinguishes itself in the EV supply ecosystem. With
specific focus on green mobility, Minda Corporation Ltd it has adopted technology and
digitization at the core.
Let’s understand the business better to know how it is riding the disruptive trends in auto
sector.
India is the key market and accounts for around 86% revenue, followed by Europe and US
with around 9% and the balance 5% business coming from markets in Southeast Asia.
In terms of end markets, two and three wheelers accounts for the largest pie of the business
with a 52% revenue. This is followed by CV (commercial vehicles) at 21% and PV (passenger
vehicles) at 11%. Aftermarket accounts for 16% of total revenue.
Already 95% of its product portfolio is EV agnostic. The products it offers are likely to be
higher in content and more premium in the electrified version.
Most of these products and technologies are developed in-house by company’s advanced
engineering team.
The company has an Advanced Engineering Centre of Electronics & Mechatronics in Pune
(SMIT) and multiple specialized R&D Centre across India.
Its key customers include Ola Electric, Ashok Leyland, Bajaj Auto, Hero Moto Corp, Honda
The company has five key business verticals - Mechatronics, Information and Connected
System, Interiors & Plastics, Aftermarket, and Electronic Manufacturing Excellence.
The company will benefit from increasing share of electronics and mechatronics
across vehicle categories.
The patents portfolio in mechatronics till FY21 stands at 166 with 93 for conventional
lock sets and further 21 for smart key solutions (company is a global leader in this)
apart from other patents.
Within the die casting sub-segment under mechatronics, the division is geared up
to diversify its business into other area like aerospace, rail, defence, and marine.
• Aftermarket
The products for aftermarket include filters, clutch plates, bearings, wiper blades,
brake shoes, and cables. It looks at segments including two and three wheelers, PV,
tractors, CV, and off-road vehicles.
The company has an all-India network of 450 business partners, and has access to
over 10,000 retail network in the country.
All the new products which the company will develop or will do joint ventures (JV),
Technical Licensing or agreement (TLA) with high electronic content will fall under
this vertical.
This will include electric vehicles and connected systems as well. It’s also bringing
spectrum of solutions for next generation connected mobility and IoT (Internet of
things) space, with progression from parts to systems supplier.
Reasons to Invest
• A Strong Beneficiary of EV Transition
The EV revolution is going to take the auto industry by storm. But there is a particular
segment which is all ripe for disruption of the utmost degree – Electric 2-wheelers
and 3-wheelers.
Already, 80% of the electric vehicles sold belong in these segments. In terms of
total cost (upfront vehicle cost and operational cost), it’s almost at parity with ICE
(internal combustion engine) vehicles, with our without subsidies.
To ride the EV opportunity, the company has set up an in-house R&D facility and has
struck technical collaborations with global partners to bring quality, scalable, and
cost effective EV solutions.
Minda Corp has created the TGU (Telematics Gateway Unit) for EV two-wheelers
that converts a vehicle into a smart vehicle.
The technology allows it to embed telematics into a battery pack or a Vehicle control
unit (VCU), a speedometer or a standalone TGU. This can be applied to the entire
two wheeler EV space which could be over two million units per annum in a few
years.
Apart from revenue from software subscriptions and data, this unit laces the company
high on the electronics and software value chain. This will ensure additional revenue
and higher profits.
The capex plan for FY21 is at Rs 1.3 bn with focus on electric mobility. The company’s
clients in EV space include Ampere (Greaves Cotton), Ola Electric, Hero, Revolt,
TVS, Viryaa mobility 5.0, Ashok Leyland, BGauss, among others.
Along with the electric vehicle focus, the company participates in trends influencing
auto segments such as connectivity and shared mobility, vehicle and passenger
safety, light weighting of vehicles, vehicle electronification and human machine
interface.
For instance, both ICE and EV based vehicles going forward will likely have higher
share of electronics.
With an EV agnostic business along with focus on products, solutions, and partnerships
to capitalise on the rise on EVs, we expect the kit value (premiumisation), customer
base, and content per vehicle to up (with BS VI norms) for Minda Corporation.
In the non EV segment too, there are tailwinds to the business amid transition from
BS IV to BS VI (increased use of wiring harness).
Overall orders won during the June 2021 quarter stand at Rs 13 bn, with new orders
higher than replacement orders (lifetime orders, of which replacement orders
comprise Rs 5 bn).
Of these orders won, close to 80% are in the two wheeler and three wheeler
segments.
The lifetime orders won the EV segment stood at Rs 2.4 bn. EV remains a key focus
area for the company, and it continues to build significant order book in EV space in
the current (September 2021) quarter.
Through strong technical alliances with domestic and global leaders and inhouse
R&D, the company has established strong position in products and solutions that
are likely to find increased usage in the vehicles in the coming years.
The company plans to spend about 2% of its revenue on R&D with engineers
focusing on electronification in the EV space and new products in electrification.
The company has six partnerships – VAST, INFAC, RIDEVISION, Furukawa Electric,
Stoneridge, SILCA
Stoneridge, where Minda Corp has 51% partnership, is in the manufacturing of instrument
clusters and sensors. The products are offered in terms of advanced electronics and
technology .
VAST – 50% partnership between VAST USA and Minda Corporation. It focuses on
manufacturing 4 wheeler assistance systems in the premium range. It supplies security
/ access control products for the motor vehicle industry and is one of the global market
leaders in such products.
Silca focuses on keys for vehicle access systems and machining systems.
In Furukawa Electric, Minda Corp has 25% stake. Here, the company manufactures wiring
harness for four-wheeler Japanese OEMs.
In June 2021, the company has entered JV with INFAC under e-Mobility engineering vertical.
With this, the company will address rising demand of shark fin antennas in passenger
vehicle segment in India, leveraging proven technology of INFAC.
It will allow the company to penetrate into LF (low frequency) Antenna Market – Door
Handles, Boot, Start/Stop.
Its customers include Maruti Suzuki, Hyundai and Kia Motors. With IoT finding its way in the
cars, the partnership is likely to have strong growth potential.
In September 2021, Spark Minda Green Mobility Systems (SMGMS) Private Limited- the
wholly owned subsidiary of the company, has signed technology license agreement with
EVQPOINT (a startup).
Another of its strategic partnerships includes technology license agreement with Israel
based 2-wheeler company – Ridevision (that focuses on Advanced Driver Assistance
Systems /ADAS).
In India, Minda Corp is the only company to offer this technology. It is expected to come
in the high-end bikes or more so cruisers which are pan-India compared to the commuter
segment.
Further, during the June 2021 quarter, the company has filed six new patents, including
one in cyber security.
As vehicles become autonomous and mobility is shared and car fleets such as Ola, Uber
rule the roads, vehicles are relying more and more on software systems. They need to be
protected against malware or potential hacks.
With strong cash reserve on the balance sheet, the company is focused on developing
future-ready product line, technologies, and solutions.
It is because of this innovative approach that the company outperformed the industry (7%
growth in revenue versus a 13% decline for auto industry in FY21) in a pandemic ridden year.
New products comprised 24% to the revenue in FY21.
Aakash Minda, Executive Director - Group Finance & Strategy and CEO, Plastics & Interior,
holds a Bachelor degree from Cox School of Business, France and Executive MBA from
Indian School of Business. He has over 7 years of experience in the automotive space.
This is on account of a diversified product and customers and having a presence in different
sections of the auto sector, be it 2 wheelers, 3 wheelers or 4 wheelers. .
The continuous technological innovation and introduction of new products, agnostic to the
electric vehicle revolution, bodes well for the firm.
With a conservative approach, we expect the company grow revenue at 9% CAGR over
FY21-FY24. The management expects operating profit margins at 12%, with return on capital
over 20% in the long term.
In our estimates, we expect margins at 12% and return on capital at 17% by the end of FY24.
Strategic investors Phi Capital have taken stake in the company. We also take comfort from
healthy liquidity available with the group and no major debt funded capex expected.
The company has received positive rating from CRISIL for its long term bank facilities. The
group is net debt free at the end of March 2021.
The cash and bank balance is at Rs 5 bn at the end of FY21. The working capital cycle at 46
days in FY21 is comfortable. The management has stated intent to use cash on technology
and not just focus on increasing topline.
With these estimates, we expect net profit growth for FY20 (normalised base as FY21 was
adversely impacted amid pandemic) FY24E at 18%.
These include increase in commodity prices (which may take some time lag to be passed
on), slowdown in auto industry, and supply disruptions such as prolonged chip and the
semiconductor shortage.
This suggests a point to point upside of x% and a CAGR of 56% and a CAGR of 20% from
the current stock price.
We recommend Buying the stock view with maximum buy price of Rs 145.
In case there is a surge in stock price beyond this level, one can consider taking partial
exposure up to Rs 160.
Action to Take
With premiumisation, strong positioning in EVs ecosystem and futuristic technologies, the
stock may command better multiples than what we have projected.
Market Data
Price on reco. Date (Rs) 128
52-week High/Low (Rs) 148/65
FPI 5.6
Institutions 7.9
Others 16.8
Total 100
Balance Sheet
Normalised (excl
exceptional items) PAT 1,516 1,356 935 1,573 2,314 2,632
(Rs m)
EPS(Rs) 6.3 5.7 3.9 6.6 9.7 11.0
Price to book value (x) 2.6 3.1 2.7 2.4 2.2 1.9
INTRODUCTION:
Equitymaster Agora Research Private Limited (hereinafter referred to as "Equitymaster"/"Company") was
incorporated on October 25, 2007. Equitymaster is a joint venture between Quantum Information Services
Private Limited (QIS) and Agora group. Equitymaster is a SEBI registered Research Analyst under the SEBI
(Research Analysts) Regulations, 2014 with registration number INH000000537.
BUSINESS ACTIVITY:
An independent research initiative, Equitymaster is committed to providing honest and unbiased views,
opinions and recommendations on various investment opportunities across asset classes.
DISCIPLINARY HISTORY:
There are no outstanding litigations against the Company, it subsidiaries and its Directors.
DETAILS OF ASSOCIATES:
Details of Associates are available here.
a 'subject company' is a company on which a buy/sell/hold view or target price is given/changed in this
Research Report.
b Equitymaster holds 1 share each of Amara Raja Batteries Limited and Fiem Industries Limited as per the
guidelines prescribed by the Board of Directors of the Company. The investment is made for research
purposes only.
c Equitymaster has no other financial interest in Amara Raja Batteries Limited and Fiem Industries Limited.
e Equitymaster's Associates and Research Analyst or his/her relative doesn't have any financial interest in
the subject company.
f Neither Equitymaster, it's Associates, Research Analyst or his/her relative have actual/beneficial
ownership of one percent or more securities of the subject company at the end of the month
immediately preceding the date of publication of the research report.
a Neither Equitymaster nor it's Associates have received any compensation from the subject company in
the past twelve months.
b Neither Equitymaster nor it's Associates have managed or co-managed public offering of securities for
the subject company in the past twelve months.
c Neither Equitymaster nor it's Associates have received any compensation for investment banking or
merchant banking or brokerage services from the subject company in the past twelve months.
d Neither Equitymaster nor it's Associates 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.
e Neither Equitymaster nor it's Associates have received any compensation or other benefits from the
subject company or third party in connection with the research report.
GENERAL DISCLOSURES:
a The Research Analyst has not served as an officer, director or employee of the subject company.
b Equitymaster or the Research Analyst has not been engaged in market making activity for the subject
company.
a Buy recommendation: This means that the subscriber could consider buying the concerned stock at
current market price keeping in mind the tenure and objective of the recommendation service.
b Hold recommendation: This means that the subscriber could consider holding on to the shares of the
company until further update and not buy more of the stock at current market price.
c Buy at lower price: This means that the subscriber should wait for some correction in the market price so
that the stock can be bought at more attractive valuations keeping in mind the tenure and the objective
of the service.
d Sell recommendation: This means that the subscriber could consider selling the stock at current market
price keeping in mind the objective of the recommendation service.
FEEDBACK:
If you have any feedback or query or wish to report a matter, please do not hesitate to write to us.
LEGAL DISCLAIMER:
Equitymaster Agora Research Private Limited (Research Analyst), bearing registration number INH000000537 (hereinafter
referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information
herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation
to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/
or not taken based on the information provided herein. Information contained herein does not constitute investment advice
or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of
individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their
particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use
by anyone in a country, especially, USA, Canada or the European Union countries, where such use or access is unlawful or
which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is
provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant
its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied.
Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and
website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past
performance and does not guarantee future results.
Equitymaster Agora Research Private Limited (Research Analyst) 103, Regent Chambers, Above Status Restaurant,
Nariman Point, Mumbai - 400 021. India. Telephone: +91-22-6143 4055. Fax: +91-22-2202 8550.
Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407
Disclaimer | 42