Académique Documents
Professionnel Documents
Culture Documents
Equalweight
Volume performance
Company
Hero Motocorp
Bajaj Auto
TVS Motors
Maruti Suzuki
Tata Motors
Mahindra and Mahindra
Ashok Leyland
Gr.
YoY(%)
21.4
7.9
46.6
26.9
-17.6
-7.2
16.7
Industry
17.2
MoM gr
5.4
7.9
5.5
BAL
TVS
46.6
12.1
20.1
HMSI
-2.7
26.9
Maruti
With the auto industry finally showing signs of a recovery after nearly two
years of demand slump, the festive season is likely to be eagerly awaited
by OEMs. New launches and product refreshes are the key, going ahead,
as new product launches clearly aid in revival of sentiments by pulling
consumers to showrooms. Success of new products like Ecosport, Grande
i10, Celerio and huge bookings for the newly launched Mobilio are
testament to the same.
9.3
-17.6 TML
-7.2
M&M -1.1
Hyundai
YoY gr
21.4
HMCL
3.2
-8.0
0.2
ALL
16.7
6.6
Source: Siam
To provide a boost to the auto sector, excise duty cuts have been
extended by about six months to December. Going ahead, with an
improvement in overall economic activity, we believe macro headwinds
like currency, interest rate and inflation will turn positive and help the
industry. However, the dampener to our assumptions can be lower-thanexpected monsoons in the last leg, which may depress rural demand.
13.7
HMCL
11.8
BAL
Industry outlook
4.6
28.2
TVS
30.6
HMSI
Maruti
-25.0
17.2
TML
-7.4 M&M
-7.8
Hyundai
-3.8
ALL
Source: Siam
Analysts name
Nishant Vass
nishant.vass@icicisecurities.com
Venil Shah
venil.shah@icicisecurities.com
45
40
42.741.8
41.4
Aug-13
Jul-14
Aug-14
35
(%)
30
25.125.6
25
20
22.2
15.2
15
11.712.7
11.711.4
12.9
8.1 8.8 8.7
10
5
0
Bajaj Auto
Hero Motocorp
TVS motor
HMSI
Others
Aug-13
11.9
11.9
11.8
Others
Jul-14
Aug-14
9.9
9.8
11.4
M&M
31.8
31.9
Piaggio
35.2
46.4
46.4
Bajaj Auto
41.6
0
10
15
20
25
(%)
30
35
40
45
Page 2
50
60
Aug-13
Jul-14
Aug-14
50
(%)
40
30
21.2
17.0 16.6
20
10
0
Bajaj Auto
Hero Motocorp
TVS motor
Honda
55
Aug-13
Jul-14
Aug-14
45
(%)
35
25
20.5
17.3 16.3
12.5
15
16.4
15.1 15.6
13.9 13.3
-5
Hero Motocorp
TVS Motors
Honda
Others
Page 3
70
20
56.1
60
16
(%)
50
16.3
12
40
(%)
7.1
30
20
20.5 4
10
0
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Hero Motocorp
TVS (RHS)
HMSI (RHS)
75.5
80
30
70
25
50
15.5
40
20
15
15.4
30
20
10
9.1 5
10
0
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
TVS (RHS)
HMSI (RHS)
Page 4
(%)
60
(%)
35
600
500
56
63
68
66
60
57
61
55
60
404
409
10
Aug'14
Jun'14
Apr'14
Feb'14
Dec'13
Oct'13
Aug'13
Scooters
Segment
Motorcycles
Scooters
Total Sales
Exports(inc. above)
Exports (% of sales)
Source: Company, Siam
400
52
43
43
45
45
40
44
45
44
39
36
100
35
30
Three-Wheelers
Aug'14
Jun'14
Apr'14
Feb'14
Dec'13
Oct'13
0
Aug'13
%chg
Jul-14
5.6
472,996
56,866 4.2
529,862 5.4
13,201 75.0
2.5 164 bps
YTD'15
2,495,103
308,497
2,803,600
72,962
2.6
YTD'14
%chg
2,228,708 12.0
278,115 10.9
2,506,823 11.8
51,502 41.7
2.1 55 bps
Over the past few months, Bajaj Autos volume performance in the
domestic markets has been under pressure as its entry-level
segment (<=125 cc) has seen ~16% YoY drop in volumes. The
>125 cc < 150 cc segment has, however, done well in the
domestic markets and seen growth of ~20% YoY
40
50
Two-Wheelers
Aug-13
%chg
404,278 23.5
55,718 6.3
459,996 21.4
9,850 134.6
2.1 200 bps
50
(%)
34
51
279
324
348
279
261
281
273
271
300
313
262
268
284
('000s)
46
53
32
37
37
40
34
32
38
43
51
53
44
37
55
350
Aug-14
499,380
59,229
558,609
23,106
4.1
150
30
20
Motorcycles
200
40
250
('000s)
50
100
300
70
57 59
565
473
462
495
450
456
506
537
480
473
499
('000s)
200
Hero MotoCorp, the market leader in the 2-W segment, saw strong
volume growth (~21% YoY) as it is betting big on the festive
season growth, thereby pushing inventory to dealers
80
65 66
400
300
% exports
Aug-14
284,302
146,955
137,347
52,538
28,172
24,366
336,840
161,713
175,127
52.0
Aug-13
%chg
278,583
2.1
127,594
15.2
150,989
-9.0
33,605
56.3
16,566
70.1
17,039
43.0
312,188
7.9
168,028
-3.8
144,160
21.5
46.2 581 bps
Jul-14 %chg
YTD'15
6.1 1,427,001
267,841
2.9
142,788
674,017
9.8
125,053
752,984
2.1
51,451
217,561
4.5
26,967
112,832
-0.5
24,484
104,729
5.5 1,644,562
319,292
8.1 857,713
149,537
3.2
169,755
786,849
47.8
53.2 -117 bps
YTD'14
1,385,562
509,745
875,817
187,228
107,001
80,227
1,572,790
956,044
616,746
39.2
Page 5
%chg
3.0
32.2
-14.0
16.2
5.4
30.5
4.6
-10.3
27.6
863 bps
Overall sales at ~2.3 lakh units grew ~46% YoY, with the moped
segment growing ~32% YoY growth on a low base while other
segments boosted by new launches have also done well.
Motorcycle volumes grew ~36% YoY while the scooter segment
saw sustained momentum and grew ~84% YoY
240
67
57
67
61
83
62
77
54
57
85
75
46
74
73
48
68
63
69
66
45
42
65
63
60
38
42
61
58
56
63
46
42
82
51
36
40
43
80
83
120
61
(%)
160
62
200
Motorcycles
Scooters
Aug'14
Jun'14
Apr'14
Feb'14
Dec'13
Aug'13
Oct'13
Mopeds
Aug-14
83,332
67,240
67,090
217,662
9,820
227,482
35,074
16.1
Aug-13
61,313
36,478
50,678
148,469
7,063
155,532
27,425
18.5
%chg
35.9
84.3
32.4
46.6
39.0
46.3
27.9
Jul-14
76,767
60,619
56,742
194,128
8,964
203,092
36,986
19.1
%chg
8.6
10.9
18.2
12.1
9.5
12.0
-5.2
-
YTD'15
393,982
284,376
311,603
989,961
43,766
1,033,727
169,623
17.1
YTD'14
312,669
175,501
284,169
772,339
31,363
803,702
125,724
16.3
%chg
26.0
62.0
9.7
28.2
39.5
28.6
34.9
Export markets have also done well but with HMSIs focus more
firm on the domestic markets, the segment remains a small part of
HMSIs volume pie (~4%)
400
224
218
158
153
Jul'14
Aug'14
195
Jun'14
172
160
151
May'14
176
181
176
200
171
168
193
166
250
152
('000s)
300
202
350
190
138
152
Feb'14
Apr'14
163
Jan'14
183
Oct'13
151
163
125
157
50
Sep'13
100
Aug'13
150
Motorcycles
Mar'14
Dec'13
Nov'13
Scooters
%chg
Aug-14
Aug-13
%chg
Jul-14
YTD'15
YTD'14
3.2
162,715 156,629
3.9 157,746
769,966
639,426
0.7
225,308 152,303
47.9 223,665
992,275
697,363
1.7 1,762,241 1,336,789
388,023 308,932
25.6 381,411
42.9
17,152 17,242
-0.5 12,000
68,248
57,645
4.4
5.6
-116 bps
3.1
-315 bps
3.9
4.3
Page 6
%chg
20.4
42.3
31.8
18.4
-44 bps
Four-wheeler industry
The overall passenger vehicles segment at ~267,000 units has seen an
increase of 7% YoY. Domestically, the growth has been ~15% YoY with
market leaders Maruti, Hyundai growing ~30%, ~19% YoY, respectively,
in the domestic markets. Also, domestically, while the UV segment saw
~18% YoY volume growth, the domestic passenger car segment grew
~19% YoY. Overall, exports for the PV segment at ~53,000 units de-grew
~11% YoY with major growth contributed by Volkswagen Vento (~6200
units).
The utility vehicle (UV) segment has been outperforming the overall PV
market, especially the UV1 sub-segment, which has taken away share
form the UV2 segment. For August, the domestic UV2 segment was flat
YoY at ~15,100 units while the domestic UV1 segment grew ~32% to
~28,850 units led by growth in Hondas volumes as Mobilio was launched
this year.
The commercial vehicles segment continued to post negative growth.
However, the M&HCV segment has shown definitive signs of recovery &
grew 12% YoY after about three years of slowdown. LCV segment is still
in the negative growth terrain and de-grew ~11% YoY to ~36,000 units.
20.9
20.2
18.6
Others
Aug-13
Jul-14
Aug-14
3.4
3.3
4.6
GM
M&M
9.2
11.3
10.9
13.2
12.6
12.3
14.6
14.5
14.9
Tata motors
Hyundai
36.6
Maruti
0
10
15
20(%)
25
30
35
38.6
40.3
40
Source: Siam, Data used is YTD * passenger vehicles as per Siam include Vans like Gio, Maxximo, Eeco, Ace
Page 7
45
64.3
70
60
52.6
50
56.4
41.0
38.4
40
(%)
30.5
30
20
10
Hyundai
Jul-14
Aug-14
Jun-14
Apr-14
May-14
Feb-14
Mar-14
Jan-14
Dec-13
Nov-13
Oct-13
Sep-13
Jul-13
Aug-13
Jun-13
May-13
Apr-13
Feb-13
Mar-13
Jan-13
Dec-12
Oct-12
Nov-12
Sep-12
Aug-12
Maruti
60
in
sentiment
and
pick-up
Aug-13
Jul-14
Aug-14
52.7
47.5 47.5
50
in
40
(%)
30
25.4 25.4
22.4
20
12.5
14.3 13.8
10
0
ALL
M&M
Tata Motors
Others
80
70
70.0
62.764.9
60
(%)
50
40
37.335.1
30.0
30
20
10
M&HCV
LCV
Source: Siam
Page 8
Aug-14
Jul-14
Jun-14
Apr-14
May-14
Mar-14
Feb-14
Jan-14
Dec-13
Nov-13
Oct-13
Sep-13
Aug-13
Jul-13
Jun-13
May-13
Apr-13
Mar-13
Feb-13
Jan-13
Dec-12
Nov-12
Oct-12
Sep-12
100
8.6
8.6
9.8
10
8.2
7.2
105
105
92
91
102
109
113
86
101
113
101
111
60
4.8
14
11.111.3
12
10.310.5
5.7
87
('000s)
80
40
16
13.9
12.9
(%)
120
6
4
20
Aug'14
Jun'14
Apr'14
Feb'14
Dec'13
Oct'13
Aug'13
Total Sales
Segment
M800*
Omni, Eeco,Versa
Export %
Aug-14
0
9,990
81,445
1,378
92,813
5,491
98,304
12,472
110,776
11.3
Aug-13 %chg
1,522 -100.0
7,956 25.6
61,009
968
71,455
4,563
76,018
11,305
87,323
12.9
33.5
42.4
29.9
20.3
29.3
10.3
26.9
Jul-14
0
11,680
%chg
NA
-14.5
YTD'15
50,501
YTD'14
7,826
38,200
%chg
-100.0
32.2
53,915
18,867
84,462
5,631
90,093
11,287
101,380
11.1
51.1
-92.7
9.9
-2.5
9.1
10.5
9.3
310,435
71,715
432,651
26,389
459,040
53,010
512,050
10.4
259,520
67,216
372,762
23,747
396,509
40,547
437,056
9.3
19.6
6.7
16.1
11.1
15.8
30.7
17.2
40
20
For August, JLR volumes grew only 2.4% YoY to ~31,650 units
reflecting strong demand for its products across geographies
Segment
Domestic MHCV sales
Domestic LCV Sales
Domestic Pass.Car Sales
Domestic UV Sales
Exports
Total Sales
Jaguar Sales
Landrover Sales
Total JLR Sales
Aug-14
10,765
18,766
8,482
2,870
4,480
40,883
4,658
26,992
31,650
Aug-13
9,297
27,717
9,561
3,036
4,894
49,611
5,222
25,673
30,895
%chg
15.8
-32.3
-11.3
-5.5
-8.5
-17.6
-10.8
5.1
2.4
Jul-14
11,307
18,778
6,949
2,585
4,363
39,619
7,408
32,059
39,467
%chg
-4.8
-0.1
22.1
11.0
2.7
3.2
-37.1
-15.8
-19.8
YTD'15
52,647
91,554
34,587
11,886
19,070
190,674
31,650
154,623
186,273
YTD'14
53,319
140,115
48,190
12,604
20,606
254,251
30,973
125,704
156,677
Aug'13
Sep'13
Oct'13
Nov'13
Dec'13
Jan'14
Feb'14
Mar'14
Apr'14
May'14
Jun'14
Jul'14
Aug'14
60
55
50
45
40
35
30
25
20
15
10
(000's)
30.9
35.9
36.2
38.6
40.7
38.6
39.0
43.3
40.1
39.0
36.0
39.5
31.7
100
(% share of total volumes)
60
PV Sales
80
37.5
Aug'14
Jun'14
Apr'14
Feb'14
Dec'13
Oct'13
Aug'13
CV Sales
11.4
9.5
38.3
37.5
9.3
28.2
26.1
7.8
8.4
13.1
11.4
11.8
29.1
28.2
38.1
9.5
28.4
14.7
10.7
37.0
10
30.1
20
37.0
30
37.0
(000's)
40
12.6
50
13.4
60
% Jaguar
% LR
Page 9
%chg
-1.3
-34.7
-28.2
-5.7
-7.5
-25.0
2.2
23.0
18.9
The farm equipment segment has been doing well for M&M in the
past year. However, fears of lower than average monsoons are
likely to have dented domestic volumes, which have remained flat
for the month at ~13,700 units. Tractor exports, however, have
improved and increased 107.3% YoY, ~24% MoM to 1028 units
35.2
38.5
35
35.6
37.9
36.3
42.7
42.2
39.3
40
37.9
(000's)
45
43.3
50
39.6
50.6
55
51.6
30
25
20
Aug'13
Sep'13
Oct'13
Nov'13
Dec'13
Jan'14
Feb'14
Mar'14
Apr'14
May'14
Jun'14
Jul'14
Aug'14
15
38.3
2,030
35,175
15.0
17.0
17.4
23.1
14.2
23.9
33,145
15
20.7
20
17.7
25
17.6
Aug-13
15,821
13,718
471
955
30,010
5,149
20.1
Aug-14
13,870
12,975
597
270
27,712
5,433
26.6
Segment
UVs
4-Wheeler pickups
M & HCV
Verito+Verito Vibe
Total 4wheeler Sales
3-Wheeler
30
(000's)
29.9
40
Aug'14
Jul'14
Jun'14
May'14
Apr'14
Mar'14
Feb'14
Jan'14
Dec'13
Oct'13
Nov'13
Sep'13
Aug'13
10
Exports
Total Auto Sales
Exports as % of sales
M&HCV
LCV
0.3
172,255
187,862
-8.3
2,520
-19.4
11,101
10,115
9.7
-7.2
35,567
-1.1
183,356
197,977
-7.4
-5.7
2,738
-25.9
37,897
7.2
6.1
5.1
13,543
1.4
16,379
-16.2
102,032
102,704
-0.7
- Exports
Total Tractors
Exports as % of sales
Source: Company, Siam
1,273
15,006
8.5
615 107.0
14,158
6.0
4.3
1,028
17,407
5.9
23.8
-13.8
4,936
106,968
4.6
4,500
107,204
4.2
9.7
-0.2
7.1
The M&HCV goods segment saw ~37% YoY growth while the
M&HCV passenger segment witnessed a decline of ~8% YoY.
Exports have seen strong volume offtake and grew ~75% YoY to
~1000 units
2.5
2.1
5.7
Jul'14
Aug'14
Jun'14
May'14
Apr'14
Mar'14
Feb'14
Jan'14
Dec'13
Oct'13
Nov'13
Sep'13
0
Aug'13
33,047
35,159
5.8
5.8
1.9
5.5
4.9
4.5
7.7
5.5
1.7
1.3
2.3
2.2
5.5
2.3
2.5
4.1
2.7
3.9
2.5
4.7
2.3
2.2
4.9
8
(000's)
%chg
-12.1
-9.1
3.0
-68.8
-9.6
1.7
13,733
2.5
10
YTD'14
91,575
70,481
3,800
4,343
165,856
22,006
Tractors - Domestic
12
YTD'15
80,508
64,098
3,913
1,353
149,872
22,383
Jul-14
14,420
12,472
725
288
27,905
5,142
%chg
-3.8
4.0
-17.7
-6.3
-0.7
5.7
%chg
-12.3
-5.4
26.8
-71.7
-7.7
5.5
Aug-14
1,869
3,966
Aug-13
2,037
2,902
2,451
50
8,336
1,010
12.1
2,200
0
7,139
577
8.1
%chg
-8.2
36.7
11.4
NA
16.8
75.0
Jul-14
1,547
4,159
%chg
20.8
-4.6
2,061
50
7,817
884
11.3
18.9
0.0
6.6
14.3
YTD'15
7,367
19,123
9,475
169
36,134
4,431
12.3
YTD'14
10,158
15,907
11,504
37,569
3,615
9.6
Page 10
%chg
-27.5
20.2
-17.6
NA
-3.8
22.6
Page 11
FY14E
21.5
20.0
0.1
112.1
50.5
281.8
145.9
20.5
5.7
105.6
58.0
56.5
1.5
92.1
8.7
43.3
62.0
EPS (|)
FY15E
25.4
21.8
0.2
124.1
54.8
366.3
262.9
11.9
7.9
136.4
85.4
67.8
6.4
105.1
14.6
61.6
79.2
P/E (x)
EV/EBITDA (x)
RoCE (%)
RoE (%)
FY16E FY14E FY15E FY16E FY14E FY15E FY16E FY14E FY15E FY16E FY14E FY15E FY16E
33.7 29.5 25.0 18.8 15.6 12.1
9.0 34.3 33.1 33.9 27.0 25.3 26.1
24.5 10.6
9.7
8.6
6.3
6.0
5.4 23.7 20.2 19.1 22.0 19.6 18.2
1.5 381.8 180.1 28.9 84.5 19.7 10.6
NM
2.7
8.7
0.7
1.3
7.6
153.3 20.8 18.8 15.2 12.8 11.4
8.8 40.6 37.8 40.1 33.8 32.2 33.5
67.0 15.4 14.2 11.6 11.0
9.1
7.1 17.2 17.1 19.7 25.9 17.2 17.1
492.2 48.6 37.4 27.9 31.4 25.2 18.4 14.1 16.0 18.2 14.1 15.8 19.5
384.0 83.4 46.3 31.7 46.1 21.7 14.3 18.3 25.1 29.7 19.2 26.9 29.5
17.1
5.7
9.9
6.8
4.1
5.9
4.4 13.7
8.3 10.7 13.4
7.3
9.7
9.5 31.1 22.5 18.7 16.0 12.3 10.2 18.5 22.3 23.2 13.1 16.1 17.1
173.3 26.6 20.6 16.2 13.0 14.6 13.5 43.4 49.2 53.6 37.7 40.8 43.0
109.4
6.7
4.6
3.6
4.3
4.0
3.4 19.2 20.0 21.8 24.0 25.9 25.4
72.7 24.1 20.1 18.8 15.5 12.3 11.0 18.5 20.4 19.8 22.1 20.2 18.6
10.1 144.7 32.7 20.8 14.0 10.1
8.0
2.0
8.2 12.6
4.7
8.0 11.7
144.1 32.3 28.3 20.6 13.4 11.8
8.8 13.3 13.5 16.9 13.3 13.4 15.9
22.2 50.3 29.8 19.7 12.6
9.3
6.9 24.2 32.1 36.4 25.9 36.5 40.3
73.5 10.3
7.3
6.1
4.6
4.0
3.4 21.7 23.2 23.2 21.3 23.7 22.5
137.0 62.1 48.6 28.1 36.4 27.0 16.8 15.6 16.9 23.0 17.7 20.7 27.6
Page 12
240
210
220
200
190
180
160
140
120
100
Jul-14
Feb-14
Sep-13
Apr-13
Nov-12
Jun-12
Jan-12
Aug-11
Mar-11
Oct-10
May-10
Dec-09
Jul-09
Feb-09
80
160
150
140
130
120
110
100
90
US$INR
US$JPY
Jun-14
Mar-14
Dec-13
Sep-13
Jun-13
Mar-13
Dec-12
Sep-12
Jun-12
Mar-12
Dec-11
Sep-11
Jun-11
80
US$EUR
Page 13
RATING RATIONALE
Pankaj Pandey
Head Research
pankaj.pandey@icicisecurities.com
Disclosures:
ICICI Securities Limited (ICICI Securities) and its affiliates are a full-service, integrated investment banking, investment management and brokerage and financing group. We along with affiliates are leading
underwriter of securities and participate in virtually all securities trading markets in India. We and our affiliates have investment banking and other business relationship with a significant percentage of
companies covered by our Investment Research Department. Our research professionals provide important input into our investment banking and other business selection processes. ICICI Securities
generally prohibits its analysts, persons reporting to analysts and their dependent family members from maintaining a financial interest in the securities or derivatives of any companies that the analysts
cover.
The information and opinions in this report have been prepared by ICICI Securities and are subject to change without any notice. The report and information contained herein is strictly confidential and
meant solely for the selected recipient 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 ICICI Securities. While we would endeavour to update the information herein on reasonable basis, ICICI Securities, its subsidiaries and associated companies, their directors and
employees (ICICI Securities and affiliates) are under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent ICICI Securities
from doing so. Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable regulations and/or ICICI Securities
policies, in circumstances where ICICI Securities is acting in an advisory capacity to this company, or in certain other circumstances.
This report is based on information obtained from public sources and sources believed to be reliable, but no independent verification has been made nor is its accuracy or completeness guaranteed. This
report and information herein is solely for informational purpose and may not be used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial
instruments. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. ICICI Securities will not treat recipients as customers by virtue of their
receiving this report. Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific
circumstances. The securities discussed and opinions expressed 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 may not be taken in substitution for the exercise of independent judgment by any recipient. The recipient should independently evaluate
the investment risks. The value and return of investment may vary because of changes in interest rates, foreign exchange rates or any other reason. ICICI Securities and affiliates accept no liabilities for any
loss or damage of any kind arising out of the use of this report. Past performance is not 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.
ICICI Securities and its affiliates might have managed or co-managed a public offering for the subject company in the preceding twelve months. ICICI Securities and affiliates might have received
compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for services in respect of public offerings, corporate finance, investment
banking or other advisory services in a merger or specific transaction. It is confirmed that Nishant Vass MBA (FINANCE) Venil Shah MBA research analysts and the authors of this report have not received any
compensation from the companies mentioned in the report in the preceding twelve months. Our research professionals are paid in part based on the profitability of ICICI Securities, which include earnings
from Investment Banking and other business.
ICICI Securities or its subsidiaries collectively do not own 1% or more of the equity securities of the Company mentioned in the report as of the last day of the month preceding the publication of the
research report.
It is confirmed that Nishant Vass MBA (FINANCE) Venil Shah MBA research analysts and the authors of this report or any of their family members does not serve as an officer, director or advisory board member of
the companies mentioned in the report.
ICICI Securities may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. ICICI Securities and affiliates may act upon or make use
of information contained in the report prior to the publication thereof.
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 ICICI Securities and affiliates 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. Persons in whose possession this document may come are required to inform themselves of and
to observe such restriction.
Page 14