Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Conductors/ Cables
Transformers
Power T&D
Sector
Switchgears
Meters
Substations
26 August 2016
Contents
Sector Report
Power Industry
Sector: Power T & D
Page
Executive Summary
11
Transmission investment
14
20
22
29
30
34
38
42
45
49
Annexure
54
26 August 2016
Executive Summary
Power generation
v/s transmission
capacity
Sector Report
Power Industry
Sector: Power T & D
In last ten years, growth in power generation and transmission capacities was 51.3% and
30.8% respectively. Underinvestment in power transmission infrastructure has resulted in
inadequate power transformation capacity, congestion in the transmission network and lower
inter-regional capacity.
At the end of FY16, Indias power generation capacity, peak demand and inter- regional
B
Bottlenecks in the
power
transmission
power transmission capacity stood at 298 GW, 153.4 GW and 58 GW respectively. Current
inter-regional transmission capacity is inadequate to supply power from power surplus state to
states having power deficit/increased demand. Government's focus is to increase grid
connectivity accompanying with various factors viz. spread of the grid geographically, wide
variation in generation as well as loads on daily/seasonal basis, multi direction flow of
power, open access, unscheduled interchange (UI) and the need for economic dispatch
In 12th Five Year Plan (FYP, 2012-2017) and 13th FYP (2017-2022), investment of Rs 1,800
C
Transmission
investment
26 August 2016
Executive Summary
Sector Report
Power Industry
Sector: Power T & D
Power distribution is the final and most crucial link in the electricity supply chain and the
D
Investment in
Power Distribution
weakest one in country. The sector has been plagued by high distribution losses coupled with
theft of electricity, low metering levels and poor financial health of utilities due to under
recovery. Due to poor financial health, the distribution companies were not able to undertake
corresponding investments in infrastructure augmentation. The Aggregate Technical &
Commercial (AT&C) losses of the country are 22.7% which are one of the highest in the
world. To control AT&C losses, an investment of Rs 3,060 bn is planned in 12th FYP to
improve the distribution network.
Government has come out with several reforms in power distribution sector which include
E
Power distribution
reforms and its
impact
schemes like Ujwal Discom Assurance Yojana (UDAY), Deendayal Upadhyaya Gram Jyoti
Yojana (DDUGJY), Integrated Power Development System (IPDS) etc. UDAY scheme aims for
turning around of state electricity boards (SEBs) and paves the way for capex by SEBs
whereas focus of DDUGJY and IPDS is to improve urban distribution infrastructure and rural
electrification.
Huge planned investment in Indian power Transmission and Distribution (T&D) sector and
F
Opportunity for
T&D Players
other parts of the world including Africa, middle east etc would drive the order book position
of key T&D players. The major segments which are likely to be benefited are transmission and
distribution lines/towers, transformers, substations, switchgears, capacitors, conductors and
meters. The beneficiaries which we like are: KEC International, Kalpataru Power, Shilchar
Technologies, Techno Electric, Voltamp Transformers and Genus Power
26 August 2016
Sector Report
Power Industry
Sector: Power T & D
26 August 2016
(In GW)
400
300
200
100
0
6th FYP 7th FYP 8th FYP 9th FYP 10th FYP11th FYP12th FYP
(till Apr
2016)
400
300
200
100
0
6th FYP
7th FYP
8th FYP
Sector Report
Power Industry
Sector: Power T & D
26 August 2016
Power Industry
Indias power sector has progressed immensely since 2003, with major
achievements in all segments
Installed Power generation capacity
In MW
6th FYP
7th FYP
8th FYP
9th FYP
10th FYP
11th FYP
12th FYP (till Apr 2016)
42584
63636
85795
105045
132329
199877
302833
250,000
200,000
150,000
100,000
50,000
Gas
Diesel
Nuclear
Hydro
FY16
FY15
FY14
FY13
FY12
FY11
FY10
FY09
FY08
FY07
FY06
0
FY05
% of thermal
% of
capacity
generation
(thermal)
(thermal)
% of power
demand
North
14%
24%
24%
31%
West
18%
40%
38%
30%
South
9%
19%
19%
27%
59%
15%
15%
12%
300,000
FY04
% of coal
production
Coal
Sector Report
Others
26 August 2016
Power Industry
90000
769
75000
Losses (Rs bn)
1)
Sector Report
60000
45000
717
641
520
416
30000
15000
FY11
FY12
FY13
FY14
FY15
AT&C losses
In %
FY05
FY06
FY07
FY08
FY09
FY10
FY11
FY12
FY13
T&D losses
31.3
30.4
28.7
27.2
25.5
25.4
23.97
23.65
23.04
AT&C losses
34.3
33
30.6
29.5
27.4
26.6
26.35
26.63
25.38
Sector Report
26 August 2016
Power Industry
Indian T&D capacity lagged from generation capacity due to under investment
7 MVA/MW
Deficit
MVA/MW
2.5
2.0
1.5
1.1
1.2
1.5
1.7
1.9
2.0
2.2
1.0
0.5
0.0
6th Plan
7th Plan
8th Plan
9th Plan
stood
at
1:0.45
resulting
in
scheduled
Sector Report
26 August 2016
50,000
14,050
59,550
68,050
12th Plan
Expected
100,000
126,650
150,000
YTD 12th
plan*
27,750
10th Plan
13th Plan
Expected
11th Plan
In MW
Power Industry
11th
Plan
Addition
in
12th Plan
YTD
12th plan*
12th Plan
Expected
13th Plan
Expected
East- North
3,430
12,130
5800
17,930
17,930
26,730
East West
1,790
4,390
8400
12,790
12,790
21,190
East South
3,130
3,630
3,630
3,630
12,030
1,260
1,260
1600
2,860
2,860
2,860
West North
2,120
4,220
8700
12,920
16,920
32,520
West South
1,720
1,520
6400
7,920
7,920
22,320
1500
1,500
6,000
9,000
59,550
68,050
126,650
End plan
North-North east
132 kV intger regional
Total capacity (MW)
600
600
14,050
27,750
12
Transmission investment
Sector Report
26 August 2016
Power Industry
Sector: Power T & D
2600
12th Plan
13th Plan
Inter state
1000
1300
Intra state
800
1300
1800
2600
2500
1800
2000
1230
1500
1000
500
457
0
10th Plan
11th Plan
12th Plan
13th Plan
1690
910
14
26 August 2016
Power Industry
Sector Report
Year
Voltage
1950
220
1960
220
1970
220
1980
220
1990
400
2000
500kv DC
2007
765kv Ac
2010
800kv Dc
The
need
for
network
strengthening
is
2023e
1200 kv Ac
15
26 August 2016
Sector Report
Power Industry
369
350
300
284
262
250
234
205
200
150
100
50
0
2005
2008
2011
2014
2018
Sector Report
26 August 2016
Power Industry
Sector: Power T & D
Key beneficiaries
in
Power
T&D
space
like
KEC
17
26 August 2016
Power Industry
1400
1120
1200
1200
1000
(Rs bn)
800
550
600
400
200
189
85
0
9th Plan
10th Plan
11th Plan
12th Plan
13th Plan
1800
80%
Sector Report
41.4%
1230
60%
61.1%
1000
40%
457
500
44.7%
20%
0%
10th Plan
11th Plan
12th Plan
18
26 August 2016
Power Industry
Distribution capex
3500
2000
3060
3000
2500
(Rs bn)
Sector Report
1500
1000
500
1000
420
0
10th Plan
11th Plan
12th Plan
Rs bn (including
subsidy)
765
326
440
20
26 August 2016
Power Industry
Sector Report
UDAY: It empowers DISCOMs with the opportunity to break even in the next 2-3 years. This is through four initiatives
(i) Improving operational efficiencies of DISCOMs; (ii) Reduction of cost of power; (iii) Reduction in interest cost of
DISCOMs; (iv) Enforcing financial discipline on DISCOMs through alignment with State finances.
DDUGJY: The Ministry of Power has planned to provide electricity to 18,500 villages in three years under the
Deendayal Upadhyaya Gram Jyoti Yojana (DUGJY).
Metering: Even after 10 years of the enactment of the Electricity Act 100% metering in most of the states is still not
achieved. Only few of the states such as Assam, Himachal Pradesh, Kerala, Orissa, Delhi, Goa, Tripura, Uttarakhand
have been able to achieve almost 100% metering. None of the states have been able to meter 100% of the
agricultural consumers in the country. Agricultural states such as Punjab and Tamil Nadu are significantly unmetered.
Details
UDAY
22
26 August 2016
Sector Report
Power Industry
Sector: Power T & D
Lack of efficiency improvement: In 2014-15, AT&C losses at an All-India level were around 22.7% while global
standards are 9-11%. Bihar, Jharkhand, Uttar Pradesh, Rajasthan, J&K, and north-eastern states have high AT&C
losses due to power thefts. Also, big power consuming states such as Uttar Pradesh, Rajasthan, Madhya Pradesh etc.
have AT&C losses higher than the All India average.
Inadequate and infrequent tariff hikes: The cost of power purchase has increased over the years but the tariff increase
has not been commensurate with the increase in cost of supply. Most of the states which have a positive financial gap
have not increased tariffs for several years.
23
26 August 2016
Sector Report
Power Industry
75% debt of
SEBs to be taken
over state Govts
in next two years
and issue non
SLR bonds
Future bank
lending
Enabling
quarterly tariff
increase
UDAY
Budgetary
Discipline
Collection
efficiency
Operational
efficiency
Lower cost
of power
Billing
Efficiency
AT&C
losses
24
26 August 2016
Power Industry
Dicoms are weakest link in the power value chain due to poor
financial health and infrastructure
SEBs losses are about Rs 600 bn annually and have
accumulated debt of Rs 4300 bn.
To resolve distribution sector issues, the government has
launched - UDAY (Ujwal Discom Assurance Yojana) with an
aim to improve financial and operational efficiencies of power
distribution companies (Discoms). It envisages
reducing
interest burden, cost of power and AT&C losses.
13 states have signed agreements with Central Government for
UDAY scheme and seven states have agreed to join the
scheme.
States shall take over 75% of DISCOM debt as on 30th Sep
2015 over two years 50% of DISCOM debts shall be taken
over in 2015 -16 and 25% in 2016-17
States to issue Non SLR bond (increase liquidity) to the
respective banks / FIs holding the DISCOM, debt to
appropriate extent. Proceeds from Bond shall be entirely
transferred to DISCOMs, which in turn shall discharge
corresponding amount to Banks / FIs debt
The transfer to the DISCOM by the State in 2015-16 and 2016
-17 will be as a grant. In case of States' inability to take on
interest burden, the grant can be spread over 3 years and for
states with very high DISCOM debt, this period can be further
relaxed for 2 years in consultation with MoP
Reduction in AT &C loss to 15% in 2018-19
Reduction in gap between Average cost of supply (ACS) and
Average Realised Revenue (ARR) to Zero by 2018-19.
Sector Report
Activity
Targeted Benefit
Upgrade or change
transformer, meters etc
Demand Side
Management and
efficient industrial
equipment through PAT
(Perform, Achieve, trade)
Quarterly Tariff revision,
Particularly to offset fuel
price increase, to be
permitted
Necessary changes in
tariff policy by 31st Dec
2015
Comprehensive IEC
campaign to check
power theft
Awareness Program
jointly with States up to
31st Dec 2016
25
26 August 2016
Power Industry
FY16
(Rs bn)
Sector Report
FY16
AT&C losses (%)
FY16 Billing
efficiency
Uttar Pradesh
32.4
76.4
Rajasthan- Jaipur
27.5
72.5
22
70
23.5
76.5
21
79.3
16.2
84.7
Rajasthan- Jodhpur
Rajasthan- Ajmer
3
Chhattisgarh
Punjab
56
49.4
Bihar - North
40
68
Bihar - South
44
62
35
73
Uttar Pradesh
243
Rajasthan
374
Chhattisgarh
8.7
Punjab
99
Jharkhand
21
Haryana
28.1
72.7
Bihar
16
Gujarat -DGVCL
9.29
90.71
Jharkhand
56
Gujarat -MGVCL
16
84
Gujarat -PGVCL
22
78
Gujarat -UGVCL
9.82
90.18
17
83.11
Haryana
173
Total
990
10
Uttarakhand
26
Sector Report
26 August 2016
Power Industry
Sector: Power T & D
Activity
Benefit
End date
Identification of
loss making areas for
corrective action
Upgrade or change
transformers, meters etc
Smart metering of
all consumers consuming above
200 units/month
26 August 2016
Power Industry
FY17
FY22
Beneficiary/major players
CAGR
(over FY17-FY22)
Cables
160
370
700
13.6%
140
340
640
13.5%
Transformers
120
300
560
13.3%
Switchgear
90
220
410
13.3%
Rotating machines
60
150
290
14.1%
Energy Meters
20
60
100
10.8%
Capacitors
10
10
30
24.6%
230
560
1050
13.4%
Others
Sector Report
26 August 2016
Rs 137.4
No. of shares
25.7 Cr
3531 Cr
165/ 97.5
485061
Bloomberg code
KECI.IN
Reuters code
KECL.BO
Sector Report
Investment Rationale
Transmission & distribution: KEC is in the business of EPC of substations, distribution network & electrical balance of
Plant, Industrial electrification and cabling. In India, it has three manufacturing facilities with total manufacturing
capacity of 211,000 MTs. Also Its wholly owned subsidiary SAE Towers has an annual production capacity of 100,
000 MTs spread over Mexico (35,000 MTs) & Brazil (65,000 MTs). In cable business, it has capacity of 35,400 km of
cables (Power, Control, HT, EHV & instrumentation cables).
Huge planned investment in Power T&D sector to benefit KEC: Reduction in capital cost of SEBs led by UDAY scheme
is likely to improve order flow from SEBs. To reduce T&D losses, various SEBs which have joined UDAY scheme, are
likely to come up with tenders to improve the T&D infrastructure. SEBs orders are generally high margin orders in
Price Performance
comparison to Power Grid Corporation which may improve the margins of the company.
190
Solar, Railway and water segment to provide opportunities: Around 15 GW solar power capacities have been
tendered and more tenders are likely to come in coming years due to Governments focus on solar power. KEC is
140
engaged in solar EPC services and expects good orders from solar segment. In railway, total planned capital outlay for
90
railway modernization/infrastructure is Rs 1.2 lakh Cr for FY17 which can offer an opportunity of Rs 10,000 Cr to KEC
International. KEC has an order book of Rs 800 Cr from Railway segment and is L1 in Rs 500 Cr orders.
40
Aug-15 Dec-15
K E C Intl.
Apr-16 Aug-16
BSE_SENSEX
Financial Summary
Y/E March
Sales
(Rs cr)
PAT
(Rs Cr)
EPS
(Rs)
Change
(%)
PE
(x)
RoE
(%)
RoCE
(%)
DPS
(Rs)
FY14
FY15
FY16
8093
8468
8516
72.2
60.4
190.3
2.8
2.3
7.4
-16.3%
215.1%
18.6
5.7
4.8
13.5
15.8
14.5
17.7
0.6
0.9
1.0
30
26 August 2016
Sector Report
Margins to improve: KEC has guided for 10% Y-o-Y sales growth with ~8.5% EBIDTA Margin for FY17. Sales growth is
expected due to sharp pick up in railways and solar orders, while margins are expected to improve on account of
improvement in SAE Towers margins. Margins of SAE Towers are expected to improve from current level of 4-5% to
previous levels of 8-9%.
Cost of debt to come down: Despite increase in debt, interest expense declined. Management expects a further
reduction of interest expense to 3% of sales for FY17.
Working Capital: Net working capital cycle increased from 85 days to 106 days primarily on account of increase in
receivables. Management expects receivables to come down going forward.
Railway, 6%
Solar, 2%
Cables, 5%
SAE, 12%
T&D
(Exc
SAE), 75%
31
26 August 2016
(Rs Cr)
FY14
FY15
FY16
8016
8575
8507
4199
4527
4129
84
95
72
566
586
642
1880
1891
2088
525
492
496
Miscellaneous Expenses
204
259
319
7458
7850
7745
EBIDTA
558
725
762
Interest
333
376
350
71
88
88
155
261
325
Tax
99
100
146
Deferred Tax
-11
-13
Net Profit
67
161
192
67
161
192
Extraordinary Items
-5
101
72.2
60.4
190.3
Total Income
EXPENDITURE :
Raw Materials
Power & Fuel Cost
Employee Cost
Other Manufacturing Expenses
Total Expenditure
Depreciation
Profit Before Tax
Sector Report
Balance sheet
SOURCES OF FUNDS :
Share Capital
Reserves Total
Total Shareholders Funds
Secured Loans
Unsecured Loans
Total Debt
Other Liabilities
Total Liabilities
APPLICATION OF FUNDS :
Net Block
Capital Work in Progress
Inventories
Sundry Debtors
Cash and Bank
Loans and Advances
Total Current Assets
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Deferred Tax Assets
Deferred Tax Liability
Net Deferred Tax
Other Assets
Total Assets
(Rs Cr)
FY14
FY15
FY16
51
1140
1192
2127
2
2130
20
3341
51
1278
1330
2080
134
2214
21
3565
51
1460
1512
2187
334
2521
26
4058
1352
18
505
3808
144
1234
5691
3882
115
3997
1694
56
107
-51
329
3341
1259
16
476
3853
206
1411
5947
3999
111
4109
1837
56
108
-53
505
3565
1266
12
430
4495
111
1324
6360
3915
98
4013
2347
67
109
-42
476
4058
32
26 August 2016
Sector Report
Key ratios
(%)
FY14
FY15
FY16
Key Ratios
(Rs Cr)
Gross Sales
1903
1998
2035
2530
1763
45
36
1858
1998
2035
2530
1727
20
23
24
29
22
Debt-Equity Ratio
1.6
1.7
1.7
Excise Duty
1.5
1.3
1.9
Net Sales
PBIDTM (%)
6.9
6.8
8.8
NPM
0.8
0.7
2.2
Other Income
15.8
14.5
17.7
Total Income
1881
2025
2061
2560
1754
5.7
4.8
13.5
Total Expenditure
1737
1866
1898
2336
1599
18.6
PBIDT
144
159
163
224
155
Interest
71
69
68
71
72
PBDT
73
90
96
153
83
Depreciation
29
21
22
22
29
PBT
44
69
74
132
54
Tax
27
25
36
52
23
17
44
37
80
31
17
44
37
80
31
16.9
40.7
37.2
79.9
30.9
ROCE (%)
RONW (%)
Price Earning (P/E)
Price to Book Value ( P/BV)
1.5
1.5
2.1
EV/EBIDTA
6.7
5.6
7.3
Extra-ordinary Items
Adjusted Profit After Extraordinary item
Source: Axis Securities Ltd, Capitaline.
33
26 August 2016
Sector Report
Kalpataru Power Transmission Limited (KPTL) is a diversified global EPC player in Power transmission &
distribution, cross country pipeline, Oil & gas field surface facilities, Civil infrastructure projects, and railway
projects. Kalpataru Power owns three large fabrication plants for galvanized steel towers. KPTL also hold 67.2%
stake in JMC Projects, an Engineering and construction company.
Rs 258.2
No. of shares
15.4 Cr
3976 Cr
291/ 60
the consumers. Cognizant of the fact, the Government is trying to address the issue with increased planned expenditure
140734
in the power sector. Capex from PGCIL, SEBs mainly from Uttar Pradesh, Bihar, Tamilnadu, Madhya Pradesh,
Bloomberg code
KPP.IN
Reuters code
KAPT.BO
Investment Rationale
Pick in T&D investment to drive growth: Inadequate grid connectivity is making energy inaccessible to a large part of
Infrastructure development to support JMC growth: In FY16, JMC reported an EBIDTA margin of 8.4% which is likely
Price Performance
to sustain in coming years with revenue growth of ~8-10%. The order book of JMC Projects stands at Rs 6,200 Cr. We
140
expect that economic infrastructure development and construction activities will drive JMC growth.
90
Shubham Logistics: KPTL infused Rs 70 Cr in Q1FY17 in Shree Shubham Logistics Ltd (SSL) through right issue which
resulted in increased stake of KPTL is SSL to 80% V/s 73% earlier. SSL is rebuilding its team.
40
Aug-15
Dec-15
Kalpataru Power
Apr-16
Aug-16
BSE_SENSEX
Sales
(Rs cr)
PAT
(Rs Cr)
EPS
(Rs)
Change
(%)
PE
(x)
RoE
(%)
RoCE
(%)
DPS
(Rs)
FY14
FY15
FY16
7090
7198
7327
116.5
119.3
117.5
7.6
7.8
7.7
2.4%
-1.5%
33.7
5.9
5.4
5.9
10.7
10.3
10.8
1.5
1.5
1.5
34
Sector Report
26 August 2016
Infra-Pipeline &
Railway, 9%
Transmission
overseas, 19%
book).
Order
inflow
in
JMC, 43%
FY16
Transmission
domestic, 29%
PGCIL - 14%
SEB - 9%
Private -6%
35
26 August 2016
(Rs Cr)
FY14
FY15
FY16
Total Income
7169
7257
7196
Raw Materials
3076
2952
2721
24
24
24
452
544
552
2420
2331
2476
471
582
493
80
59
57
Total Expenditure
6523
6492
6322
Operating Profit
646
765
874
Interest
282
373
487
Depreciation
149
168
202
215
224
185
Tax
79
104
152
Deferred Tax
12
-50
124
115
83
-5
-34
122
120
118
Extraordinary Items
116.5
119.3
117.0
Miscellaneous Expenses
Net Profit
Minority Interest (after tax)
Net Profit after Minority Interest & P/L
Asso.Co.
Sector Report
Balance sheet
SOURCES OF FUNDS :
Share Capital
Reserves Total
Total Shareholders Funds
Secured Loans
Unsecured Loans
Total Debt
Other Liabilities
Total Liabilities
APPLICATION OF FUNDS :
Net Block
Capital Work in Progress
Inventories
Sundry Debtors
Cash and Bank
Loans and Advances
Total Current Assets
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Deferred Tax Assets
Deferred Tax Liability
Net Deferred Tax
Other Assets
Total Assets
(Rs Cr)
FY14
31
2069
2099
144
2556
175
2731
5322
2436
670
1766
1292
10
1229
1851
117
1402
4600
2550
98
2648
1951
36
45
-10
312
FY15
31
2186
2217
142
3218
467
3684
6435
4031
827
3204
398
11
1218
2229
138
1428
5013
2274
233
2507
2506
73
82
-9
325
FY16
31
2295
2326
156
2929
413
3342
6325
4684
996
3688
24
11
931
2429
153
1504
5017
2552
294
2847
2170
160
119
42
390
36
26 August 2016
(%)
FY14
Sector Report
FY15
FY16
Net Sales
Key Ratios
(Rs Cr)
1149
936
857
1368
1142
15
11
12
13
12
Debt-Equity Ratio
1.1
1.5
1.6
PBIDTM (%)
9.0
10.5
11.7
Other Income
14
14
12
12
12
NPM (%)
1.7
1.6
1.1
Total Income
1178
960
880
1393
1166
ROCE (%)
10.7
10.4
10.8
Total Expenditure
1048
840
774
1236
1023
5.9
5.4
5.9
PBIDT
129
120
106
156
143
33.7
Interest
43
36
26
24
25
0.8
1.6
1.4
PBDT
86
84
80
132
118
EV/EBIDTA
6.3
9.1
7.2
Depreciation
21
21
21
21
20
PBT
66
63
59
111
99
Tax
23
22
20
39
34
43.0
41.0
38.1
72.0
64.5
RONW (%)
Price Earning (P/E)
37
26 August 2016
Sector Report
Shilchar Technologies Ltd is a transformer manufacturer for Electronics & Telecom and Power Distribution. The
company manufactures linear, telecom and standard line transformers. Its product range includes R-core
transformers, EI Transformers, Ferrite core transformers, Metering CTs, Toroidal transformers, Toroid cores and
bobbins. It serves to MNC players like ABB Ltd, Schneider Electronics, Siemens, Hitachi Hirel, Payton, GE
Industrial, Philips etc. The company also manufactures solar and windmill transformers for renewable energy
sector.
Rs 294.8
No. of shares
0.38 Cr
112 Cr
349/ 132.5
2599
transformer market by value and account for about 60-65% of the total transformer industry. Distribution transformers
Bloomberg code
SCTE.IN
would account for the remaining 35-40% of the total value of the transformer industry. The Company also manufactures
Reuters code
SELC.BO
Investment Rationale
Power and distribution transformer market to grow at a CAGR of 10%: Power transformer forms the largest chunk of
solar and windmill transformers for renewable energy sector. We expect that growing demand of transformers will
drive the growth of Shilchar Technologies Ltd. In FY16, distribution & power transformers contributed 89% revenues of
the company whereas Transformers E & T (Including Core & Lamination and Bobbin) contributed ~11% revenues.
Price Performance
240
Implementation of UDAY to drive transformers demand: Around 11 states have accepted UDAY scheme and
190
implementation of UDAY will lead to 1) investment in smart meters and metering at feeder and distribution transformer
140
level, 2) upgradation of distribution transformers. We expect that growing demand will drive the order book of Shilchar
Technologies.
90
40
Aug-15
Dec-15
Shilchar Tech.
Apr-16
Aug-16
BSE_SENSEX
Financial Summary
Y/E March
Sales
(Rs cr)
PAT
(Rs Cr)
EPS
(Rs)
Change
(%)
PE
(x)
RoE
(%)
RoCE
(%)
DPS
(Rs)
FY14
FY15
FY16
100.4
105.9
101.6
4.1
5.7
9.1
10.8
14.9
23.9
39.0%
59.6%
12.4
18.7
21.7
27.3
21.8
24
40.6
1
1.5
2.5
38
26 August 2016
Sector Report
Financials of the company have improved over the years: In overall revenues of the company, 82% revenues are
contributed by distribution transformer while 10% are contributed by transformer EI segment. Diversified customer base,
varied product applications, and well-spread reach ensure offtake and mitigate product and geographic concentration
risks. EBIDTA margin has improved from 6.3% in FY12 to 14.8% in FY16 while RoNW and RoCE has improved from
2.2% and 10.1% in FY12 to 27.3% and 40.6% in FY16 respectively. We expect that planned huge capex in T&D
segment will drive the earnings of the company.
Export business (27% revenue contribution in FY16): The company exports its products to well known players of the
industry such as GE Industrial, Philips etc which certifies the quality of its products.
Production Capacity
20,000 pcs./month
75,000 pcs./month
500,000 pcs./month
150,000 pcs./month
10,000 pcs./month
20,000 Kgs./month
75,000 sets/month
Range
5VA to 1500VA
0.5VA to 2000VA
For Telecom, Audio & SMPS applications
5-20A; 10-30A; 10-40A; 10-60A
1VA to 5000VA
Concern
Foreign players, especially Chinese and Korean electrical equipment manufacturers, have captured almost one fourth of
Indian transformers market, mainly in EHV and UHV class power transformers, as the products offered by them are
considered cheaper and technologically advanced. Reliance on import for raw materials, specifically electrical steel, is
a major handicap for Indian transformer manufacturers in achieving faster turnaround time as well as lower production
costs.
39
Sector Report
26 August 2016
(Rs Cr)
FY14
FY15
FY16
100
106
102
Other Income
Stock Adjustments
-2
101
109
104
76
84
70
Employee Cost
Miscellaneous Expenses
Net Sales
Total Income
Raw Materials
Total Expenditure
91
98
88
Operating Profit
10
11
16
Interest
Gross Profit
11
16
Depreciation
14
Deferred Tax
Tax
Balance sheet
Share Capital
Reserves Total
Total Shareholders Funds
Secured Loans
Unsecured Loans
Total Debt
Other Liabilities
Total Liabilities
Gross Block
Less : Accumulated Depreciation
Net Block
Investments
Inventories
Sundry Debtors
Cash and Bank
Loans and Advances
Total Current Assets
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Deferred Tax Assets
Deferred Tax Liability
Net Deferred Tax
Other Assets
Total Assets
(Rs Cr)
FY14
4
21
25
20
0
21
0
45
32
14
18
1
10
38
4
7
58
27
3
30
28
0
2
-2
0
45
FY15
4
26
30
6
0
6
0
36
33
15
18
1
9
30
6
8
53
31
4
35
18
0
2
-2
0
36
FY16
4
34
38
0
0
0
0
38
34
16
18
3
9
29
3
8
49
25
5
30
19
0
2
-2
0
38
40
26 August 2016
Key ratios
(%)
FY14
FY15
FY16
Debt-Equity Ratio
0.9
0.5
0.1
PBIDTM (%)
9.5
9.8
14.9
NPM (%)
3.9
5.1
8.3
ROCE (%)
21.8
24.0
RONW (%)
18.7
Sector Report
Quarterly Ratio
(%)
Q1FY16 Q2FY16 Q3FY16 Q4FY16 Q1FY17
Net Sales
29
24
20
29
26
Other Income
Total Income
29
25
22
29
27
24.3
Total Expenditure
26
21
18
24
21
21.7
27.3
PBIDT
12.4
Interest
1.3
2.4
PBDT
3.3
3.5
5.2
Depreciation
PBT
Tax
2.0
2.4
1.9
2.8
3.1
41
26 August 2016
Rs 637
No. of shares
5.7 Cr
3631 Cr
418/ 630
18669
Bloomberg code
TEEC.IN
Reuters code
TEEC.BO
Price Performance
Investment Rationale
140
120
80
60
Techno Electric & Engg Co Ltd (TEECL) provides engineering, procurement and construction (EPC) services (90%
revenue contribution) to all segments of power sector. It also has presence in renewable energy generation (163
MW wind capacity , 10% revenue contribution) and transmission project under PPP model.
100
Sector Report
Strong execution skills: TEECL operates specifically in the substation segment of transmission EPC and has very good
execution track record. It completes most of the project before specified time. Due to its execution capability, the
company has won Best Performance Award for two consecutive years (FY13 and FY14) from PGCIL.
Efficient working capital management: Working capital of the company for FY16 stands at 64 days as against 85-105
days of leading T&D EPC players. KEC International and Kalpataru Power owns manufacturing facilities which results in
higer inventories while TEECL has advantage in that term. In the next two years, working capital of the company is
likely to improve due to reduction in receivables primary from Patron project.
Cost control : Companys light asset lean structure helped in controlling the overhead cost. Also it never has more than
20 open sites at a time which helps in managing the cost efficiencies. Expenditures (excluding raw material) have
reduced from 11.6% in FY14 to 9.7% and 8.3% of sales in FY15 and FY16 respectively.
To exit from wind generation business: According to management, the company is looking to exit from renewable
energy business. The company sold 45 MW capacity in FY16 at a value of Rs 215 Cr (Rs 4.8 Cr /MW valuation).
Considering the same valuation, the remaining wind power assets have value of Rs 778 Cr.
Transmission BOT assets: TEECL owns two operational transmission BOOT projects namely Jhajjar KT Transco (49%
stake) and Patran (100% stake). Transmission BOOT projects have pre fixed revenue streams guaranteed by states,
hence earnings volatility is low.
40
Aug-15 Dec-15 Apr-16 Aug-16
Techno Elec.
BSE_SENSEX
Financial Summary
Y/E March
FY14
FY15
FY16
Sales
(Rs cr)
PAT
(Rs Cr)
EPS
(Rs)
Change
(%)
PE
(x)
RoE
(%)
RoCE
(%)
DPS
(Rs)
709
794
109
86.3
92.5
99.0
15.1
16.2
17.3
7.2%
7.1%
36.7
10.9
10.7
10.3
9.4
10.4
11.8
3
4
5
42
26 August 2016
(Rs Cr)
FY14
FY15
FY16
730
809
1192
436
497
813
29
27
30
EXPENDITURE :
Raw Materials
Power & Fuel Cost
Employee Cost
Other Manufacturing Expenses
28
26
36
Miscellaneous Expenses
25
19
21
Total Expenditure
521
576
907
Operating Profit
210
233
285
Interest
51
47
46
Gross Profit
159
185
239
Depreciation
67
60
50
92
125
189
19
49
Tax
Deferred Tax
89
106
141
88
105
141
Extraordinary Items
13
42
86
93
99
Net Profit
Sector Report
Balance sheet
Share Capital
Reserves Total
Total Shareholders Funds
Minority Interest
Secured Loans
Unsecured Loans
Total Debt
Other Liabilities
Total Liabilities
Gross Block
Less: Accumulated Depreciation
Net Block
Capital Work in Progress
Investments
Inventories
Sundry Debtors
Cash and Bank
Loans and Advances
Total Current Assets
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Deferred Tax Liability
Net Deferred Tax
Other Assets
Total Assets
(Rs Cr)
FY14
11
826
837
19
540
68
608
51
1515
1340
271
1069
4
187
12
206
48
94
360
129
5
134
227
1
-1
30
1515
FY15
11
903
915
20
473
93
565
18
1518
1349
328
1021
4
135
6
345
25
109
485
149
14
163
322
1
-1
37
1518
FY16
11
1003
1015
0
383
129
512
10
1537
1111
286
825
0
155
38
496
112
212
857
300
17
316
541
1
-1
17
1537
43
26 August 2016
Key ratios
(%)
FY14
FY15
FY16
Debt-Equity Ratio
0.8
0.7
0.6
0.5
0.5
0.7
PBIDTM (%)
29.6
27.3
20.9
NPM (%)
12.5
11.8
9.0
ROCE (%)
9.4
10.4
11.8
10.9
10.7
10.3
7.6
22.0
22.7
0.8
2.4
3.0
EV/EBIDTA
5.7
11.9
12.2
RONW (%)
Sector Report
Quarterly Number
(Rs Cr)
Q1FY16 Q2FY16 Q3FY16 Q4FY16 Q1FY17
Net Sales
200
249
317
326
268
Other Income
29
17
11
Total Income
231
259
334
337
279
Total Expenditure
154
171
281
275
200
PBIDT
77
89
53
61
79
Interest
12
10
11
PBDT
65
79
44
50
70
Depreciation
12
12
12
14
13
PBT
54
68
32
36
57
Tax
16
21
38
47
28
29
48
38
47
28
28
48
Extra-ordinary Items
17
-1
20
47
29
27
48
Deferred Tax
44
26 August 2016
Sector Report
Rs 778.4
No. of shares
1.01 Cr
Voltamp Transformers is a manufacturer of 1) Oil filled Power and Distribution transformers and 2) Dry type Resin
Impregnated (In Technical collaboration with MORA, Germany) and Cast Resin Transformers (In Technical
collaboration with HTT, Germany). The company has two plants located at Makarpura and Vadadla (Vadodara)
with cumulative manufacturing capacity of 13000 MVA. Its customers include refineries, government and semigovernment projects, fertilizer plants, industries, state electricity boards etc.
786 Cr
Investment Rationale
962/ 621
33941
Bloomberg code
VAMP.IN
Reuters code
VOTL.BO
Stock Data
Price Performance
190
140
90
40
Aug-15 Dec-15
Volt.Transform.
Apr-16 Aug-16
BSE_SENSEX
At the end of FY16, order book of the company stood subdued at Rs 239 Cr (4,642 MVA), equivalent to around 6
months of revenue. According to management the company is selective in taking orders and prefers customers with
good credit quality to manage working capital efficiently. Most of revenue of the company comes from projects
business.
Operational leverage: Due to operational leverage, margins of the company have improved from 7.9% in FY15 to
11.7% in FY16 while earnings (adj) have grown 63% Y-o-Y to Rs 36.3 Cr. Government has come out with various
reforms to reduce the losses of SEBs and to turn them profitable. Implementation of these reforms will lead to
transformers demand pick up which will drive order inflow of transformer manufacturers. Capacity utilization of the
company in FY16 stood at 71% which is expected to improve on account of various reforms and manufacturing growth.
Generally the execution period of the transformers orders is of 3- 4 months. We expect revenues of the company to
reach to Rs 750 Cr by FY18E from Rs 563 Cr in FY16.
Solar park to create demand: In the solar park, transformers are required as part of the power evacuation system. Stepup generation transformers (33KV) would be needed at each power injection point in the solar park from where power
would be transmitted to the nearest substation, which will have a step-up transformer (220 KV) , which will raise voltage
to higher levels for feeding into the power grid. The company hopes that roll-out of solar power parks can create
enough demand.
Financial Summary
Y/E March
FY14
FY15
FY16
Sales
(Rs cr)
PAT
(Rs Cr)
EPS
(Rs)
Change
(%)
PE
(x)
RoE
(%)
RoCE
(%)
DPS
(Rs)
445
517
563
21.0
22.3
36.3
20.8
22.0
35.9
6.2%
62.8%
21.7
5.0
5.2
7.8
6.6
5.8
10.8
10.0
10.0
12.5
45
26 August 2016
Sector Report
Due to expected demand pick of transformers, rebound in industrial capex, operational leverage opportunities leading
to margin improvement, we are positive on the stock. Voltamp is a debt free company with cash and equivalent to
Rs 221 Cr (equivalent to Rs 219/share).
Concern
Raw material price volatility: Around 33% raw material cost is contributed by CRGO steel. Other major cost is copper.
Adverse price movement of both commodities can impact the margins of the company. The company hedges its copper
cost on LME. So the impact of copper price movement is insignificant.
46
Sector Report
26 August 2016
(Rs Cr)
FY14
FY15
FY16
445
517
563
Other Income
27
21
28
Stock Adjustments
-19
15
12
Total Income
453
553
603
Raw Materials
348
440
455
Employee Cost
19
21
21
19
24
27
22
22
31
Total Expenditure
411
512
538
Operating Profit
42
41
66
Gross Profit
41
41
65
Depreciation
34
33
59
Tax
16
Deferred Tax
-1
26
28
44
Extraordinary Items
21
22
Net Sales
Miscellaneous Expenses
Interest
Balance sheet
(Rs Cr)
FY14
FY15
FY16
Share Capital
10
10
10
Reserves Total
415
431
460
425
441
470
Other Liabilities
Total Liabilities
426
444
473
Gross Block
100
101
102
53
60
63
Net Block
47
41
39
Investments
219
211
220
Inventories
57
82
95
Sundry Debtors
143
145
149
13
10
13
214
239
258
Current Liabilities
35
33
25
Provisions
20
19
23
55
52
48
159
188
211
Other Assets
36
Total Assets
426
444
473
47
26 August 2016
Key ratios
(%)
FY14
FY15
FY16
PBIDTM (%)
7.12
5.8
8.99
NPM (%)
4.31
3.96
5.9
ROCE (%)
6.6
5.83
10.75
RONW (%)
5.0
5.2
7.8
18.5
22.78
17.96
1.14
1.47
1.68
11.63
15.74
12
EV/EBIDTA
Sector Report
Quarterly Number
(Rs Cr)
Q1FY16 Q2FY16 Q3FY16 Q4FY16 Q1FY17
Net Sales
87
133
140
204
115
Other Income
10
Total Income
94
138
146
214
121
Total Expenditure
85
127
128
186
108
PBIDT
11
17
29
13
Interest
PBDT
11
17
29
13
Depreciation
PBT
16
27
12
Tax
12
19
48
26 August 2016
Rs 48.4
No. of shares
25.7 Cr
1239 Cr
62.5/ 24
580782
Bloomberg code
GPIN.IN
Reuters code
GEOE.BO
Investment Rationale
240
140
90
40
Aug-15 Dec-15 Apr-16 Aug-16
Genus Power
BSE_SENSEX
Genus power provides smart metering solutions to power distribution companies and also offers turnkey solutions
for substations, transmission lines upto 420 KV, covers rural electrification and distribution lines under
engineering, construction and contracts (ECC) business. In Indian electricity meter business, Genus is the market
leader with market share of 22%.
Price Performance
190
Sector Report
Companys electricity meter manufacturing facilities are located in Jaipur and Haridwar with R&D facility at Jaipur.
Haridwar facility is located in a tax free zone and has tax advantage till 2020. Newly set up Jaipur facility
manufactures electronic communication measurement system/electronic energy meter, meter reading instrument,
modem, printed circuit board assemblies, meter box and diaphragm gas meters.
Meter business to grow at a CAGR of 15%: In order to reduce AT&C losses, the government has taken various steps
including monitoring and billing, enhancing efficiency in revenue collection. Government aims Housing for all by
2022 and development of smart cities which is likely to drive the growth of electricity meters. Expected households
addition under house for everyone scheme are 15 mn. The current market size of the electricity meter business is
~Rs 3,500 Crore, which is likely to grow at a CAGR of 15% over the next 4-5 years. Government aims for installation
of 25 Cr (Rs 25,000 Cr opportunity) new meters over next 4-5 years which appears too optimistic.
African market is going through development phase and huge opportunities are available in African countries. Genus
power is looking to expand its presence and is focusing to generate 5-7% of total revenues in FY17 from export of
electricity meters.
Gas meters demand to grow: At present ~ 27 lakh families use piped natural gas for cooking in 47 cities and
government has target to supply piped gas to one cr families by 2019 which is likely to drive the market for gas meters.
Genus has recently entered into manufacturing of gas meters and is likely to benefit from growing demand of meters.
Financial Summary
Y/E March
FY14
FY15
FY16
Sales
(Rs cr)
PAT
(Rs Cr)
EPS
(Rs)
Change
(%)
PE
(x)
RoE
(%)
RoCE
(%)
DPS
(Rs)
766
915
858
60.5
63.2
76.1
2.4
2.5
3.0
4.5%
20.4%
16.2
13.1
13.7
13.7
12.4
14.5
11.3
0.1
0.2
0.25
49
26 August 2016
Sector Report
The companys trust had 4.75 Cr shares of Genus Power, out of which it has sold 2 Cr shares worth Rs 100 Cr in in
FY16. Trust still holds 2.75 Cr shares of Genus Power which are shown in the balance sheet as current investment.
According to management, in 2-3 years, the company doesnt have any plan to sell these shares. Value of these shares
at current market price is ~ Rs 132 Cr.
Concern
Delay in execution of UDAY scheme by state Governments can result in lower than expected growth for smart meters
50
26 August 2016
(Rs Cr)
FY14
FY15
FY16
766
915
858
Other Income
15
17
Stock Adjustments
Net Sales
-6
47
-16
Total Income
769
977
858
Raw Materials
508
664
548
57
65
65
40
47
44
Miscellaneous Expenses
47
70
48
Total Expenditure
662
857
718
Operating Profit
Sector Report
108
120
141
Interest
36
33
29
Gross Profit
72
87
112
Depreciation
11
16
14
61
71
98
Tax
20
21
Deferred Tax
-2
-1
61
53
79
Extraordinary Items
-10
61
63
77
Balance sheet
Share Capital
Reserves Total
Total Shareholders Funds
Secured Loans
Unsecured Loans
Total Debt
Other Liabilities
Total Liabilities
Gross Block
Less : Accumulated Depreciation
Net Block
Capital Work in Progress
Investments
Inventories
Sundry Debtors
Cash and Bank
Loans and Advances
Total Current Assets
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Deferred Tax Assets
Deferred Tax Liability
Net Deferred Tax
Other Assets
Total Assets
(Rs Cr)
FY14
26
408
434
292
19
311
20
765
150
51
99
20
136
87
344
52
27
510
98
10
108
402
1
10
-9
116
765
FY15
26
462
487
323
38
361
16
864
191
61
130
1
122
156
400
49
25
629
158
20
178
451
3
10
-7
167
864
FY16
26
634
660
195
38
233
19
911
206
68
138
2
155
118
415
62
25
619
139
20
159
460
3
9
-6
162
911
51
26 August 2016
Key ratios
(%)
FY14
FY15
FY16
Debt-Equity Ratio
0.65
0.73
0.52
2.72
3.55
4.39
PBIDTM (%)
13.7
14.51
16.19
ANPM (%)
7.71
6.84
9.03
ROCE (%)
12.4
14.5
14.3
RONW (%)
13.1
13.7
13.7
16.2
0.65
1.29
2.05
5.03
Sector Report
7.82
10.84
Quarterly Number
(Rs Cr)
Q1FY16 Q2FY16 Q3FY16 Q4FY16 Q1FY17
Net Sales
243
201
205
208
185
Other Income
Total Income
248
204
210
213
188
Total Expenditure
208
165
176
185
155
PBIDT
41
39
34
27
33
Interest
33
32
26
21
26
PBT
30
28
22
17
22
Tax
24
22
19
14
16
22
22
19
14
16
PBDT
Depreciation
52
Annexure
26 August 2016
Power Industry
Transmission capacity
Transmission Lines (ckm)
HVDC Terminals
HVDC
765 kV
400 kV
220 kV
Total
Incremental addition
Substation Capacity (MVA)
HVDC
765
400
220
Total
Incremental addition
10th plan
11th plan
5,872
2,184
75,722
114,629
198,407
8,200
0
92,942
156,497
257,639
Sector Report
12th plan
(Planned)
13th plan
(Planned)
9,432
5,250
106,819
135,980
257,481
59,074
16,872
32,250
144,819
170,980
364,921
107,440
27,472
54,450
174,819
274,205
530,946
166,025
9,750
25,000
151,027
223,774
409,551
151,912
22,500
174,000
196,027
299,774
692,301
282,750
37,500
253,000
245,027
501,174
1,036,701
344,400
Expected
addition by
end of 12th
Plan
Expected
addition in
13th Plan
Expected
addition by
end of 13th
Plan
HVDC Terminals
HVDC b-to-b
3,000
3,000
3,000
HVDC bipoles
6,750
12,750
19,500
15,000
34,500
Total (MW)
9,750
12,750
22,500
15,000
37,500
765kV
25,000
149,000
174,000
79,000
253,000
400kV
151,027
45,000
196,027
49,000
245,027
Total (MVA)
176,027
194,000
370,027
128,000
498,027
AC Substations
54
26 August 2016
Disclaimer
Sector Report
Power Industry
Sector: Power T & D
Disclosures:
The following Disclosures are being made in compliance with the SEBI Research Analyst Regulations 2014 (herein after referred to as the Regulations).
1. Axis Securities Ltd. (ASL) is a SEBI Registered Research Analyst having registration no. INH000000297. ASL, the Research Entity (RE) as defined in the Regulations, is engaged in the business of
providing Stock broking services, Depository participant services & distribution of various financial products. ASL is a subsidiary company of Axis Bank Ltd. Axis Bank Ltd. is a listed public
company and one of Indias largest private sector bank and has its various subsidiaries engaged in businesses of Asset management, NBFC, Merchant Banking, Trusteeship, Venture
Capital, Stock Broking, the details in respect of which are available on www.axisbank.com.
2. ASL is registered with the Securities & Exchange Board of India (SEBI) for its stock broking & Depository participant business activities and with the Association of Mutual Funds of India (AMFI) for
distribution of financial products and also registered with IRDA as a corporate agent for insurance business activity.
3. ASL has no material adverse disciplinary history as on the date of publication of this report.
4. I/We, Akhand Pratap Singh Sr Manager, Research, MBA (Finance), author/s and the name/s subscribed to this report, hereby certify that all of the views expressed in this research report
accurately reflect my/our views about the subject issuer(s) or securities. I/We (Research Analyst) also certify that no part of my/our compensation was, is, or will be directly or indirectly related to
the specific recommendation(s) or view(s) in this report. I/we or my/our relative or ASL does not have any financial interest in the subject company. Also I/we or my/our relative or ASL or its
Associates may have beneficial ownership of 1% or more in the subject company at the end of the month immediately preceding the date of publication of the Research Report. Since associates of
ASL are engaged in various financial service businesses, they might have financial interests or beneficial ownership in various companies including the subject company/companies mentioned in
this report. I/we or my/our relative or ASL or its associate does not have any material conflict of interest. I/we have not served as director / officer, etc. in the subject company in the last 12-month
period.
This report has been prepared by ASL and is meant for sole use by the recipient and not for circulation. The report and information contained herein is strictly confidential and may not be altered in
any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in any form, without prior written consent of ASL. The report is based on the
facts, figures and information that are considered true, correct, reliable and accurate. The intent of this report is not recommendatory in nature. The information is obtained from publicly available
media or other sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to its
accuracy, completeness or correctness. All such information and opinions are subject to change without notice. The report is prepared solely for informational purpose and does not constitute an
offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments for the clients. Though disseminated to all the customers simultaneously, not all customers
may receive this report at the same time. ASL will not treat recipients as customers by virtue of their receiving this report.
26 August 2016
Disclaimer
Sector Report
Power Industry
Sector: Power T & D
Disclaimer:
Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to the recipients specific circumstances.
The securities and strategies discussed and opinions expressed, if any, in this report may not be suitable for all investors, who must make their own investment decisions, based on their own
investment objectives, financial positions and needs of specific recipient.
This report may not be taken in substitution for the exercise of independent judgment by any recipient. Each recipient of this report should make such investigations as it deems necessary to arrive at
an independent evaluation of an investment in the securities of companies referred to in this report (including the merits and risks involved), and should consult its own advisors to determine the merits
and risks of such an investment. Certain transactions, including those involving futures, options and other derivatives as well as non-investment grade securities involve substantial risk and are not
suitable for all investors. ASL, its directors, analysts or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to the investments made or any
action taken on basis of this report, including but not restricted to, fluctuation in the prices of shares and bonds, changes in the currency rates, diminution in the NAVs, reduction in the dividend or
income, etc. Past performance is not necessarily a guide to future performance. Investors are advice necessarily a guide to future performance. Investors are advised to see Risk Disclosure Document
to understand the risks associated before investing in the securities markets. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and
may be subject to change without notice.
ASL and its affiliated companies, their directors and employees may; (a) from time to time, have long or short position(s) in, and buy or sell the securities of the company(ies) mentioned herein or (b)
be engaged in any other transaction involving such securities or earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or
act as an advisor or investment banker, lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information
and opinions. Each of these entities functions as a separate, distinct and independent of each other. The recipient should take this into account before interpreting this document.
ASL and / or its affiliates do and seek to do business including investment banking with companies covered in its research reports. As a result, the recipients of this report should be aware that ASL
may have a potential conflict of interest that may affect the objectivity of this report. Compensation of Research Analysts is not based on any specific merchant banking, investment banking or
brokerage service transactions. ASL may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report.
Neither this report nor any copy of it may be taken or transmitted into the United State (to U.S. Persons), Canada, or Japan or distributed, directly or indirectly, in the United States or Canada or
distributed or redistributed in Japan or to any resident thereof. If this report is inadvertently sent or has reached any individual in such country, especially, USA, the same may be ignored and brought
to the attention of the sender. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other
jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject ASL to any registration or licensing requirement within such
jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors.
The Disclosures of Interest Statement incorporated in this document is provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in the report. The
Company reserves the right to make modifications and alternations to this document as may be required from time to time without any prior notice. The views expressed are those of the analyst(s)
and the Company may or may not subscribe to all the views expressed therein.
Copyright in this document vests with Axis Securities Limited.
Axis Securities Limited, Corporate office: Unit No. 2, Phoenix Market City, 15, LBS Road, Near Kamani Junction, Kurla (west), Mumbai-400070, Tel No. 18002100808/022-61480808, Regd.
off.- Axis House, 8th Floor, Wadia International Centre, Pandurang Budhkar Marg, Worli, Mumbai 400 025. Compliance Officer: Anand Shaha, Email: compliance.officer@axisdirect.in, Tel No:
022-42671582.