0% found this document useful (0 votes)
49 views

P.I. Industries (PI IN) : Q1FY21 Result Update

PI Industries reported strong results for Q1FY21, with revenues growing 41% and EBITDA rising 51% driven by solid 76% growth in its domestic business. The company plans to fully deploy the Rs20 billion proceeds from its QIP issuance over the next 5-6 quarters. Management expects the domestic business to grow at 20% in FY21, outpacing industry growth. PI is working on over 50 new product enquiries and evaluating opportunities to expand into adjacent sectors like pharmaceuticals and nutraceuticals. The company maintained its positive demand outlook across segments.

Uploaded by

whitenagar
Copyright
© © All Rights Reserved
Available Formats
Download as PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
49 views

P.I. Industries (PI IN) : Q1FY21 Result Update

PI Industries reported strong results for Q1FY21, with revenues growing 41% and EBITDA rising 51% driven by solid 76% growth in its domestic business. The company plans to fully deploy the Rs20 billion proceeds from its QIP issuance over the next 5-6 quarters. Management expects the domestic business to grow at 20% in FY21, outpacing industry growth. PI is working on over 50 new product enquiries and evaluating opportunities to expand into adjacent sectors like pharmaceuticals and nutraceuticals. The company maintained its positive demand outlook across segments.

Uploaded by

whitenagar
Copyright
© © All Rights Reserved
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 7

P.I.

Industries (PI IN)


Rating: HOLD | CMP: Rs2,036 | TP: Rs2,000

August 6, 2020 Solid results; Keenly watching the Pharma foray


Q1FY21 Result Update Quick Pointers:

☑ Change in Estimates | ☑ Target | ☑ Reco  Headed to fully deploy QIP proceeds of Rs20bn in next 5-6 quarters

Change in Estimates  Domestic business to grow at +20% in FY21


Current Previous
FY22E FY23E FY22E FY23E
PI continued its outperformance in Q1’21 with topline/EBITDA/APAT growth
Rating HOLD UNDER REVIEW
Target Price 2,000 - of 41%/51%/44% driven by solid 76% growth in domestic business. The
Sales (Rs. m) 53,420 63,036 52,805 62,310
management continued to maintain positive commentary across CSM and
% Chng. 1.2 1.2
EBITDA (Rs. m) 11,697 14,188 11,564 14,024 domestic segments driven by stable demand outlook, continuous rise in new
% Chng. 1.2 1.2
EPS (Rs.) 55.8 66.6 51.4 62.7
enquiries, entry in pharma value chain and ramp up of molecules & facilities
% Chng. 8.5 6.3 commercialization. It plans to fully deploy QIP proceeds of Rs20bn in the next
5-6 quarters and expects to earn the existing 18-20% RoE over a period of
Key Financials - Standalone time for newer projects as well. We would keenly watch for its foray and
Y/e Mar FY20 FY21E FY22E FY23E progress into the Pharma value chain as it is likely to be the key determinant
Sales (Rs. m) 33,665 42,284 53,420 63,036
for further rerating. We have increased our topline/EBITDA/APAT estimates
EBITDA (Rs. m) 7,178 9,258 11,697 14,188
Margin (%) 21.3 21.9 21.9 22.5 for FY21 by 1%/5%/29% and for FY22 by 1%/1%/19% to factor in higher income
PAT (Rs. m) 4,566 6,808 8,467 10,111 from investments till the time the amount is deployed for growth purpose. We
EPS (Rs.) 33.1 44.9 55.8 66.6
Gr. (%) 11.3 35.5 24.4 19.4 roll forward to FY23 earnings, change our rating to HOLD (from Under
DPS (Rs.) 4.0 6.6 8.2 9.8 Review) with revised target price of Rs2000 based on 30x FY23 EPS of Rs 67.
Yield (%) 0.2 0.3 0.4 0.5
RoE (%) 18.6 17.4 15.2 15.9
RoCE (%) 21.3 16.8 15.5 16.8 To fully deploy QIP proceeds in the next 5-6 quarters: Management plans to
EV/Sales (x) 8.4 6.9 5.4 4.6
fully deploy the QIP proceeds of Rs20bn in the next 5-6 quarters. Most of the funds
EV/EBITDA (x) 39.4 31.5 24.9 20.3
PE (x) 61.5 45.4 36.5 30.5 will be deployed in tangibles assets but the company is looking at multiple
P/BV (x) 10.7 5.9 5.2 4.5 opportunities. They aim to leapfrog its capabilities into newer adjacent verticals
(Nutraceuticals, Imaging, Pharma, etc) & niche technologies while evaluating both
Key Data PIIL.BO | PI IN organic and inorganic growth opportunities.
52-W High / Low Rs.2,055 / Rs.970
Sensex / Nifty 38,025 / 11,200
Market Cap Rs.309bn/ $ 4,122m The management has been working on alternative technologies like electronic
Shares Outstanding 152m chemical, magnetic chemical and pharma’s early intermediates for a while now and
3M Avg. Daily Value Rs.766.26m
lot of work was being done in R&D at Kilo pilot level. PI looks rightly positioned as
it is ready with enhanced technological and R&D capabilities when innovators are
Shareholding Pattern (%)
derisking their sourcing from China.
Promoter’s 51.45
Foreign 11.72
Domestic Institution 19.11
India business to grow at 1.5x the industry growth: Domestic business grew at
Public & Others 17.72
Promoter Pledge (Rs bn) - a staggering 76% in Q1 led by highest ever placement of Nominee Gold. Osheen,
Elite, Cosco, etc. also gained traction. Liquidation has also been very good in Q1.
Stock Performance (%) PI expects domestic business to grow at 1.5x the industry growth but we expect
1M 6M 12M outperformance to be wider. While growth in Kharif is being driven by Nominee
Absolute 24.3 31.7 86.9
Relative 19.3 43.1 81.7 Gold; Awkira and 2 new launches are expected to drive growth in Rabi season.

Prashant Biyani Working on more than 50-60 new enquiries: Demand outlook and commentary
[email protected] | 91-22-66322260 from global customers continue to be positive. New enquiries continue at elevated
levels. PI is working on more than 50-60 enquiries (both agchem & non-agchem) at
any point of time on R&D scale.

August 6, 2020 1
P.I. Industries

Other Highlights: (1) 276 bps gross margin contraction was due to product and
business mix coupled with lower margin profile of Isagro. (2) It has commenced
supplies of Covid-19 intermediate to its Japanese client (3) Isagro clocked topline
of ~Rs1bn and focusing on horticulture and plantation crops in a big way. The
management plans to double revenue in the next 2 years (4) Market pricing is better
than last year but lower than expected (5) The management feels that while there
is opportunity to expand margins by 150-200 bps, it is currently investing heavily in
R&D, digital, and other avenues to enhance capabilities.

PI continues to clock robust performance


Y/e March Q1FY21 Q1FY20 YoY gr. (%) Q4FY20 QoQ gr. (%) FY21E FY20 YoY gr. (%)
Net Sales 10,601 7,541 40.6 8,552 24.0 45,583 33,665 35.4
Expenditure
Raw Materials 6,146 4,164 47.6 4,550 35.1 23,045 18,474 24.7
% of Net Sales 58.0 55.2 53.2 50.6 54.9
Employee Cost 991 766 29.4 948 4.5 4,011 3,209 25.0
% of Net Sales 9.3 10.2 11.1 8.8 9.5
Other Expenses 1,172 1,097 6.8 1,191 (1.6) 6,131 4,804 27.6
% of Net Sales 11.1 14.5 13.9 13.5 14.3
Total Expenditure 8,309 6,027 37.9 6,689 24.2 33,187 26,487 25.3
EBITDA 2,292 1,514 51.4 1,863 23.0 12,396 7,178 72.7
Margin (%) 21.6 20.1 21.8 27.2 21.3
Depreciation 427 294 45.2 436 (2.1) 1,800 1,367 31.7
EBIT 1,865 1,220 52.9 1,427 30.7 10,596 5,811 82.3
Interest 96 26 269.2 84 14.3 425 170 150.0
Other Income 82 123 (33.3) 68 20.6 1,550 489 217.0
PBT 1,851 1,317 40.5 1,411 31.2 11,721 6,130 91.2
Tax 444 309 43.7 312 42.3 1,895 1,572 20.6
Tax Rate (%) 24.0 23.5 22.1 16.2 25.6
RPAT 1,407 1,008 39.6 1,099 28.0 9,826 4,558 115.6
APAT 1,455 1,008 44.3 1,107 31.4 6,808 4,566 49.1
Adj EPS 10.6 7.3 44.3 8.0 31.4 44.9 33.1 35.5
Source: Company, PL

CSM business will continue to dominate the overall revenue pie


Rs Mn 3QFY18 4QFY18 1QFY19 2QFY19 3QFY19 4QFY19 1QFY20 2QFY20 3QFY20 4QFY20 1QFY21
CSM Segment 3,860 4,380 3,140 3,986 5,410 6,100 5,010 6,390 6,440 6,830 6,140
YoY% 19.5% 1.6% 4.7% 32.0% 40.2% 39.3% 59.6% 52.5% 19.0% 12.0% 22.6%
Sales Mix 71.7% 70.1% 51.9% 55.1% 76.4% 75.8% 66.4% 70.4% 75.8% 79.9% 57.9%
Domestic Segment 1,520 1,870 2,910 3,244 1,670 1,950 2,530 2,690 2,060 1,720 4,480
YoY% -14.1% -4.7% 1.9% 25.2% 9.9% 4.3% -13.1% -11.5% 23.4% -11.7% 76.2%
Sales Mix 28.3% 29.9% 48.1% 44.9% 23.6% 24.2% 33.6% 29.6% 24.2% 20.1% 42.1%
Source: Company, PL

August 6, 2020 2
P.I. Industries

Strong orderbook despite healthy execution

Orderbook (USD Mn) YoY (RHS)

1600 1500 1500 25%


1350 1400 1400 1400
1400 1300
1150 1150 1150 20%
1200
1000

(Rs m n)
15%
800
600 10%
400
5%
200
0 0%

4QFY18

1QFY19

3QFY19

4QFY19

2QFY20

3QFY20

1QFY21
2QFY19

1QFY20

Q4FY20
Source: Company, PL

Revenue share from North America has shot up in FY19

FY17 FY18 FY19


42%

39%
38%
37%

45%
34%

40%
31%

35%
24%

30%
25%
14%
14%

20%

10%
15%

8%
6%
10%

4%
3%
2%
1%
0%
0%
5%
0%
India Asia (Other North Australia Europe RoW
than India) America

Source: Company, PL

Timeline of CSM molecule commercialisation count


FY14 FY15 FY16 FY17 FY18 FY19 FY20E
3 3 3 4 4 3 4
Source: Company, PL

August 6, 2020 3
P.I. Industries

Financials
Income Statement (Rs m) Balance Sheet Abstract (Rs m)
Y/e Mar FY20 FY21E FY22E FY23E Y/e Mar FY20 FY21E FY22E FY23E

Net Revenues 33,665 42,284 53,420 63,036 Non-Current Assets


YoY gr. (%) 18.5 25.6 26.3 18.0
Cost of Goods Sold 18,474 22,883 29,242 34,102 Gross Block 22,121 28,492 34,492 40,492
Gross Profit 15,191 19,401 24,178 28,933 Tangibles 21,620 28,244 34,192 39,575
Margin (%) 45.1 45.9 45.3 45.9 Intangibles 501 248 300 917
Employee Cost 3,209 4,011 4,899 5,799
Other Expenses 4,804 6,131 7,582 8,947 Acc: Dep / Amortization 4,374 6,174 8,408 11,032
Tangibles 4,282 6,045 8,231 10,800
EBITDA 7,178 9,258 11,697 14,188 Intangibles 92 130 177 232
YoY gr. (%) 24.5 29.0 26.3 21.3
Margin (%) 21.3 21.9 21.9 22.5 Net fixed assets 17,747 22,318 26,084 29,460
Tangibles 17,338 22,200 25,961 28,775
Depreciation and Amortization 1,367 1,800 2,233 2,624 Intangibles 409 118 123 685

EBIT 5,811 7,458 9,464 11,563 Capital Work In Progress 2,707 2,750 2,775 2,775
Margin (%) 17.3 17.6 17.7 18.3 Goodwill 828 828 828 828
Non-Current Investments 322 385 413 437
Net Interest 170 425 425 425 Net Deferred tax assets (102) (102) (102) (102)
Other Income 489 1,550 2,080 2,138 Other Non-Current Assets 411 529 641 756

Profit Before Tax 6,130 8,583 11,119 13,276 Current Assets


Margin (%) 18.2 20.3 20.8 21.1 Investments 1,325 - - -
Inventories 7,989 7,878 10,245 12,089
Total Tax 1,572 1,895 2,802 3,346 Trade receivables 6,465 9,731 12,148 14,334
Effective tax rate (%) 25.6 22.1 25.2 25.2 Cash & Bank Balance 1,342 21,917 22,750 25,802
Other Current Assets 2,716 3,728 4,441 5,056
Profit after tax 4,558 6,688 8,317 9,931 Total Assets 42,248 70,570 80,965 92,294
Minority interest - - - -
Share Profit from Associate 8 120 150 180 Equity
Equity Share Capital 138 152 152 152
Adjusted PAT 4,566 6,808 8,467 10,111 Other Equity 26,053 52,104 59,318 67,898
YoY gr. (%) 11.3 49.1 24.4 19.4 Total Networth 26,191 52,256 59,469 68,049
Margin (%) 13.6 16.1 15.8 16.0
Extra Ord. Income / (Exp) - - - - Non-Current Liabilities
Long Term borrowings 3,994 5,000 5,000 5,000
Reported PAT 4,566 6,808 8,467 10,111 Provisions 124 338 427 504
YoY gr. (%) 11.3 49.1 24.4 19.4 Other non current liabilities - - - -
Margin (%) 13.6 16.1 15.8 16.0
Current Liabilities
Other Comprehensive Income - - - - ST Debt / Current of LT Debt 1,083 - - -
Total Comprehensive Income 4,566 6,808 8,467 10,111 Trade payables 5,909 7,646 9,660 11,398
Equity Shares O/s (m) 138 152 152 152 Other current liabilities 4,013 4,395 5,475 6,408
EPS (Rs) 33.1 44.9 55.8 66.6 Total Equity & Liabilities 42,248 70,569 80,966 92,294
Source: Company Data, PL Research Source: Company Data, PL Research

August 6, 2020 4
P.I. Industries

Cash Flow (Rs m) Key Financial Metrics


Y/e Mar FY20 FY21E FY22E FY23E Year
Y/e Mar FY20 FY21E FY22E FY23E

PBT 6,138 8,583 11,119 13,276 Per Share(Rs)


Add. Depreciation 1,367 1,800 2,233 2,624 EPS 33.1 44.9 55.8 66.6
Add. Interest 170 425 425 425 CEPS 43.0 56.7 70.5 83.9
Less Financial Other Income 489 1,550 2,080 2,138 BVPS 189.9 344.4 392.0 448.5
Add. Other 99 (1,550) (2,080) (2,138) FCF 1.7 1.9 2.8 18.6
Op. profit before WC changes 7,774 9,258 11,697 14,188 DPS 4.0 6.6 8.2 9.8
Net Changes-WC 255 (1,443) (2,525) (2,080) Return Ratio(%)
Direct tax (1,048) (1,157) (2,746) (3,279) RoCE 21.3 16.8 15.5 16.8
Net cash from Op. activities 6,981 6,659 6,426 8,829 ROIC 17.5 26.0 18.6 20.1
Capital expenditures (6,695) (6,371) (6,000) (6,000) RoE 18.6 17.4 15.2 15.9
Interest / Dividend Income 175 1,550 2,080 2,138 Balance Sheet
Others 1,014 1,325 - - Net Debt : Equity (x) 0.1 (0.3) (0.3) (0.3)
Net Cash from Invt. activities (5,506) (3,496) (3,920) (3,862) Net Working Capital (Days) 93 86 87 87
Issue of share cap. / premium 80 20,000 - - Valuation(x)
Debt changes 3,886 (1,160) - - PER 61.5 45.4 36.5 30.5
Dividend paid (748) (1,003) (1,248) (1,490) P/B 10.7 5.9 5.2 4.5
Interest paid (179) (425) (425) (425) P/CEPS 47.3 35.9 28.9 24.3
Others - - - - EV/EBITDA 39.4 31.5 24.9 20.3
Net cash from Fin. activities 3,039 17,412 (1,673) (1,915) EV/Sales 8.4 6.9 5.4 4.6
Net change in cash 4,514 20,575 833 3,052 Dividend Yield (%) 0.2 0.3 0.4 0.5
Free Cash Flow 238 288 426 2,829 Source: Company Data, PL Research
Source: Company Data, PL Research

Quarterly Financials (Rs m)


Y/e Mar Q2FY20 Q3FY20 Q4FY20 Q1FY21
Net Revenue 9,074 8,498 8,552 10,601
YoY gr. (%) 25.5 20.1 6.3 40.6
Raw Material Expenses 5,223 4,537 4,550 6,146
Gross Profit 3,851 3,961 4,002 4,455
Margin (%) 42.4 46.6 46.8 42.0
EBITDA 1,919 1,865 1,863 2,292
YoY gr. (%) 42.6 25.5 7.4 51.4
Margin (%) 21.1 21.9 21.8 21.6
Depreciation / Depletion 315 319 436 427
EBIT 1,604 1,546 1,427 1,865
Margin (%) 17.7 18.2 16.7 17.6
Net Interest 22 38 84 96
Other Income 106 191 68 82
Profit before Tax 1,688 1,699 1,411 1,851
Margin (%) 18.6 20.0 16.5 17.5
Total Tax 460 487 312 444
Effective tax rate (%) 27.3 28.7 22.1 24.0
Profit after Tax 1,228 1,212 1,099 1,407
Minority interest - - - -
Share Profit from Associates - (1) 8 48
Adjusted PAT 1,228 1,211 1,107 1,455
YoY gr. (%) 30.1 12.9 (11.9) 44.3
Margin (%) 13.5 14.3 12.9 13.7
Extra Ord. Income / (Exp) - - - -
Reported PAT 1,228 1,211 1,107 1,455
YoY gr. (%) 30.1 12.9 (11.9) 44.3
Margin (%) 13.5 14.3 12.9 13.7
Other Comprehensive Income - - - -
Total Comprehensive Income 1,228 1,211 1,107 1,455
Avg. Shares O/s (m) 138 138 138 138
EPS (Rs) 8.9 8.8 8.0 10.6
Source: Company Data, PL Research

August 6, 2020 5
P.I. Industries

Price Chart Recommendation History

(Rs)
No. Date Rating TP (Rs.) Share Price (Rs.)
1800
1 07-Jul-20 UR - 1,666

1523 2 09-Jun-20 Hold 1,544 1,594


3 16-Apr-20 Hold 1,430 1,454
1246
4 13-Feb-20 Hold 1,516 1,545
969 5 03-Jan-20 Hold 1,355 1,444
6 29-Oct-19 Hold 1,355 1,401
692

Jul - 20
Aug - 17

Aug - 18

Aug - 19
Feb - 18

Feb - 19

Jan - 20
7 03-Oct-19 BUY 1,278 1,300
8 30-Sep-19 BUY 1,278 1,329

Analyst Coverage Universe


Sr. No. Company Name Rating TP (Rs) Share Price (Rs)
1 Bayer Cropscience BUY 6,010 5,984
2 Dhanuka Agritech Hold 857 894
3 Godrej Agrovet Accumulate 513 470
4 Insecticides India BUY 612 417
5 P.I. Industries UR - 1,666
6 Rallis India Accumulate 321 303
7 Sharda Cropchem Accumulate 254 273
8 Sumitomo Chemical India Accumulate 267 280
9 UPL BUY 606 478

PL’s Recommendation Nomenclature (Absolute Performance)


Buy : > 15%
Accumulate : 5% to 15%
Hold : +5% to -5%
Reduce : -5% to -15%
Sell : < -15%
Not Rated (NR) : No specific call on the stock
Under Review (UR) : Rating likely to change shortly

August 6, 2020 6
P.I. Industries

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 of 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

August 6, 2020 AMNISH 7


Digitally signed by AMNISH AGGARWAL
DN: c=IN, o=Prabhudas Lilladher Private Limited, ou=organisation,
cn=AMNISH AGGARWAL,
serialNumber=7a6f13691881d5a8af6353865a61b48b7040e72f4a1bf

AGGARWAL
53182e368b3ca14a5e4, postalCode=400015,
2.5.4.20=c9b37ca6a8c78a11d6c42a4b6014e984fdf135dc1449611df0
dc682d08443fc6, st=Maharashtra
Date: 2020.08.06 21:48:11 +05'30'

You might also like