Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
We believe the time to BUY the stock is when concerns rise the
highest for a market leader with structural cost advantages in an
industry with growth tailwinds for a long period
90000 4,50,000
45000 2,25,000
0 0
2010 2011 2012 2013 2014 2015 2016 2017 2018 2010 2011 2012 2013 2014 2015 2016 2017 2018
Indigo Spicejet Jet Airways Air India Indigo Spice Jet Jet Airways Air India
Available Seat Kilometers Loading
250000 100%
GR 75%
10% CA
200000
150000 50%
100000 25%
50000 0%
2010 2011 2012 2013 2014 2015 2016 2017 2018
0
2010 2011 2012 2013 2014 2015 2016 2017 2018 Indigo Spicejet Jet Airways Air India Total
1.50 2.50
0.00 0.00
2010 2011 2012 2013 2014 2015 2016 2017 2018 2010 2011 2012 2013 2014 2015 2016 2017 2018
Indigo Spicejet Jet Airways Air India Total Indigo Spicejet Jet Airways Air India Total
RASK - CASK
1.50
0.00
2010 2011 2012 2013 2014 2015 2016 2017 2018
-1.50 -0.87 -0.64 -0.72
-1.41 -1.38
-3.00 -1.94 -2.17
-2.48 -2.32
-4.50
Industry 5 Year Average ROCE ranges from 21% for Indigo to -2% for Air India. ROCE shows a high
coefficient of variation indicating the high degree of variability in the industry. 5 Year Average EBITDAR
margins stand at 16% with a coefficient of variation of 43%. Margins have improved over time. The industry
shows a highly cyclical behaviour.
ROCE 2010 2011 2012 2013 2014 2015 2016 2017 2018 5Y Average CV
Indigo 35% -1% 29% 6% 25% 35% 19% 20% 21% 63%
Spicejet 3% 10% -56% -8% -49% -81% 82% 60% 38% 10% 540%
Jet Airways 1% 3% -3% 0% -18% -9% 18% 13% -14% -2% 610%
Air India -6% -7% -9% -7% -7% -4% 1% -2% 0% -2% 144%
EBITDAR Margin 2010 2011 2012 2013 2014 2015 2016 2017 2018
Indigo 31% 30% 16% 32% 28% 28% 36% 29% 29%
Spicejet 27% 25% 8% 19% 12% 12% 34% 33% 32%
Jet Airways 23% 30% 19% 17% 10% 14% 27% 22% 16%
Air India -19% -8% -12% -17% -6% -4% 7% 18% 0%
Total 6% 14% 7% 9% 8% 11% 23% 23% 16%
5Y Average 16% 16%
CV 43%
Indigo has been consolidating its domestic market share aggressively over the years growing it from 12.5% in
2009 to 41.0% in 2018. Indigo, Spicejet, Vistara, GoAir have increased market share whereas Air India and Jet
Airways have lost market share over the same period.
Domestic Market
International Market
Overall we conclude that structurally the Airline industry has Medium to Low attractiveness
Overview of IndiGo
⎻ Global business player of passenger airline services, ground management, air transportation, terminal maintenance etc.
⎻ 10 consecutive years of Profitable operations; has one of the lowest CASK (~INR 3 per ASK) in the world
⎻ Market share of 41.3% as of June’18, ~1000 daily flights
⎻ Asset light model (Sale & Lease Back) and younger fleet: Fleet of 173 aircraft including 39 new generation A320 NEOs and 10 ATRs
⎻ 20% YoY increase in traffic, compared to 16.4% in capacity, resulting in record PLF of 87.4% for FY18
Year 2011 2012 2013 2014 2015 2016 2017 2018 Remarks
ROTCE 41.2% 42.2% 9.7% 36.8% 19.3% 42.3% 53.2% 34.7% Significantly above cost of capital
Growth
Revenue growing at 29.2% CAGR EBITDA growing at 30.3% CAGR
250.0
230.2 50.0
200.0 40.0
185.8
161.4
150.0 139.3 30.0
111.2 20.0
100.0 92.0
Moderate moat due to low structural cost supported by continuous process innovations
Defensibility: High Moderate Low
• Moderate Cyclicality business High Increase in fuel prices (plus INR depreciation)
• Demand for air travel highly correlated with business High Rising competition (price war) exerting pressure on
cycle - business travel & leisure travel get adversely hit profitability
during the economic downturn Low Inability of the government to deliver infrastructure
• The cyclicality of Indian airlines industry also linked to project on time to support sustained growth
commodity price cycle. Margins get affected due to
Low Delay in the delivery of the A320s
fluctuations in the oil prices which is linked with the
supply/demand dynamics of crude oil Low Grounding of aircrafts
• Commodity cycle may or may not coincide with the business
Low Corporate governance risks
cycle
Competence
Rakesh Gangwal: Non-Executive, Promoter Director
• The firm has delivered significantly higher returns for the past • CEO of US Airways Group ,30 years of
decade and has grown to emerge as an undisputed market experience in aviation industry; Co-founder of
leader.. Inter globe aviation Ltd
• Mechanical Engineering from IIT BHU and
• Stable leadership, majority of the top members stayed with the MBA from XLRI Jamshedpur; Distinguished
company since 2006, except recent changes in CEO & COO alumnus award of IIT Kanpur
• Employees are positive about managements (based on the Wolfgang Prock-Schauer: : COO
171 reviews on the Glass-door)
• 36 years experience in senior leadership
positions in Aviation industry across Wrold e.g.
Capital Allocation Austrian Airlines, Jet Airways (India), British
• The firm has efficiently deployed capital for the past decade by Midland International, Air Berlin (Germany/ UK)
and Go Air (India)
growing into new routes and increasing frequency on existing
routes. Rohit Philips: Chief Financial Officer
• 17 years experience in United Airlines as
Alignment Senior Vice President, Corporate Strategy &
• ESOPs for incentivizing long term performance and huge bonus for Business Development.
appreciating short term performance • MBA from Cornell University, BA
(Mathematics) St. Xaviers
Pros: “On-time salary”, “good friends”, “support Overall positive reviews of the employees – proactive HR, focus
from HR”, “enthusiastic people” on learning for the employees, enthusiastic people who like
challenges. The only major concern was working hours and hard
work. A pool of talented & challenge-seeking employees helps
Cons: “unusual working hours”, “hard work”
Indigo to maintain low structural costs and its dominance.
Business Quality 15
Other Research
Cancellation Rate in Sept 2018 Complaints registered in Sept 2018
- Overall Cancellation rate domestic airlines has been - Overall #complaints per 10k pax for Indigo was 0.3 as
1.07% compared to 0.59 for the industry.
- Indigo: The cancellation rate was only 0.23% in the - Hassle free service delivery
same period.
Using P/E Ratio captures Indigo’s advantages of lower leasing costs and better balance sheet vs its peer group and
captures long-term profit generation potential.
Unit Economics
No. Per ASKM FY15 FY16 FY17 FY18 FY19E FY20E
1 RASK 3.94 3.77 3.4 3.63 3.81 3.81
Assumptions
RRPK 4.94 4.49 4.01 4.15 4.32 4.32
Yield 4.36 3.91 3.5 3.59 3.77 3.77
• Forecast capacity (ASKM) growth of 25%
RASK less Fuel cost 2.31 2.65 2.24 2.4 2.42 2.5
2 CASK 3.42 3.11 3.02 3.13 3.38 3.33 over FY19/20
3 RASK-CASK (1-2) 0.52 0.66 0.39 0.49 0.43 0.47
• Fixed cost (CASK ex fuel) growth of 4% in
YoY change (%) NA 26.9% -40.9% 25.6% -12.2% 9.3%
Fuel Cost/ASK 1.63 1.12 1.16 1.22 1.39 1.3 FY19, FY20
CASK ex fuel 1.79 1.99 1.85 1.91 1.99 2.03
4 EBITDAR/ ASK 1.08 1.31 0.96 1.03 1 1.03
• Model spreads (RASK-CASK) normalizing
YoY change (%) NA 21.3% -26.7% 7.3% -2.9% 3.0% down to 0.43 in FY19, 0.47 by FY20.
5 EBITDA/ ASK 0.53 0.73 0.39 0.47 0.43 0.48
6 PAT/ ASK 0.37 0.46 0.3 0.35 0.31 0.33
YoY change (%) NA 24.3% -34.8% 16.7% -11.4% 6.5%
Average fleet size (# Aircraft) 86 101 119 145 187 242 Results
Fleet size (# Aircraft) 94 107 131 159 214 269
7 ASK (MM) 35,327 42,826 54,580 63,500 79,375 99,219
Y/Y 18% 21% 27% 16% 25% 25% • Overall profit/ASK 0.33/Km by FY20
8 RPK (MM) 28,177 35,968 46,290 55,500 69,930 87,413 • In contrast to the FY15-18 average spread
YoY change (%) NA 27.7% 28.7% 19.9% 26.0% 25.0%
9 Load factor 80% 84% 85% 87% 88% 88%
generated of 0.52x (FY18E: 0.5x), a 0.46x is
10 PAT (MM) (6*7) 13,071 19,700 16,374 22,225 24,606 32,742 used as a normalized spread
11 EPS (INR 38.0 54.7 45.3 57.8 64.0 85.2 • An 18x P/E multiple
YoY change (%) NA 43.9% -17.1% 27.6% 10.7% 33.1%
PE Multiple 18x
12 Fair Value 1533.2
Equity value per share 1,542 1,525 • Lease Rentals have been capitalized by 7x
• Capital structure based on the data obtained from bloomberg
% premium / (discount) over market share price 47% 46%
Sensitivity analysis
Equity value per share (growth rate vs WACC) Equity value per share (exit multiple vs WACC)
1,542.09 11% 12% 13% 1,524.65 11% 12% 13%
3% 1,029.55 898.81 795.27 8.0x 1,221.07 1,195.42 1,170.53
4% 1,158.44 995.32 869.63 10.0x 1,726.72 1,690.45 1,655.25
5% 1,330.29 1,119.41 962.57 12.0x 2,232.37 2,185.47 2,139.97
6% 1,570.88 1,284.85 1,082.07 14.0x 2,738.02 2,680.50 2,624.69
Catalysts Risks
• Cost leadership – One of the lowest CASK in the • Further increase in the fuel prices/ depreciation of
world INR posing risk to margins
• Market share of 41% - A preferred choice for • Rise of credible competition and consequent price
frequent travellers war in the industry amongst the LCCs
• Focus on operational reliability and industry • Further delay in delivery of the A320s, non-resolution
leading on-time performance of issue with the engine of existing flights
• Satisfactory dividend yield in terms of payout ratio, • Inability of the government to create infrastructure
healthy and relatively debt light balance sheet for rising volumes
combined with an asset light model