Fundamental_News & Analysis

July 26, 2024

TOP NEWS

 

Banks: RBI has proposed to tighten banks LCR norms and has released draft guidelines. The regulator has proposed to impose an additional run-off factor of 5 per cent on both stable and less stable retail deposits that are enabled with internet and mobile banking facilities. View: This could increase the liquid reserve requirement across banks and would have marginal negative impact on margins. Negative read through for banks.

 

SJVN: The company has received a huge order worth Rs 13,497 crore from the Government of Mizoram to complete a pumped storage project. Positive

 

KPI Green: Company gets LoI from Gujarat Urja Vikas Nigam for 620 MW grid-connected solar & hybrid RE projects. (Positive)

 

Texmaco Rail and Engineering: The Board approved the acquisition of Jindal Rail Infrastructure for an aggregate consideration amount of Rs 615 crore and at 8.1x FY24 Ev/ebitda.

 

 

RESULT PREVIEW

 

Company

Net Sales (Rs.cr)

OPM (%)

Adjusted PAT (Rs.cr)

Q1FY25E

Q1FY24

YoY%

QoQ%

Q1FY25E

Q1FY24

YoY (BPS)

QoQ (BPS)

Q1FY25E

Q1FY24

YoY%

QoQ%

Amber Enterprises

2190

1702

28.7

-21.9

8.3

7.8

55

47

75

47

59.6

-24.2

KEC International

4600

4244

8.4

-25.4

6.4

5.7

66

12

75

42

78.6

-50.7

NTPC*

41730

39122

6.7

-1.9

29.0

28.0

104.7

235.5

4,670

4,066

14.9

-15.9

Powergrid

10810

11051

-2.2

5.5

88.3

78.4

997.1

80.9

3,915

3,543

10.5

-5.2

Transport Corporation of India*

1039

950

9.4

-3.7

10.3

10.6

-30

18

89

82

7.9

-15.0

Intellect Design

625

639

-2.2

1.9

23.3

23.5

-22

74

100

93

6.6

35.8

*Result on 27 July

 

Company

NII (Rs cr)

PPoP (Rs cr)

PAT (Rs cr)

 

Q1FY25E

Q1FY24

y-o-y (%)

q-o-q (%)

Q1FY25E

Q1FY24

y-o-y (%)

q-o-q (%)

Q1FY25E

Q1FY24

y-o-y (%)

q-o-q (%)

Indusind Bank

5,568

4,867

14.4

3.6

4,062

3,830

6.1

0.9

2,275

2,124

7.1

-3.1

City Union Bank

548

523

4.9

0.3

360

414

-13.1

2.4

251

227

10.5

-1.4

Cholamandalam Investment & Finance

2,508

1,842

36.2

6.5

1,625

1,340

21

0

928

726

28

-12

ICICI Bank*

19,469

18,226

6.8

2.0

15,359

14,139

8.6

2.1

10,647

9,648

10.4

-0.6

PNB*

10,674

9,504

12.3

3.0

6,800

5,968

13.9

6.0

2,976

1,255

137.1

-1.1

*Result on 27 July

 

 

STRONG RESULTS

 

DLF: Pre-sales for Q1FY2025 were up 3x y-o-y and 4.4x q-o-q at Rs. 6404 crore and collections were up 88% y-o-y and 35% q-o-q at Rs. 2968 crore. OCFs increased by Rs. 1047 crore q-o-q led to rise in net cash balance by Rs. 1349 crore q-o-q to Rs. 2896 crore. It upped its FY2025 launch pipeline.

 

 

MACRO WRAP

  • US advance Q2 GDP rose 2.8%, accelerating from the prior 1.4%, and above the 2.0% consensus. Consumer spending rose by 2.3% in the advance estimate, above the prior 1.5%. Core PCE for Q2 rose 2.9%, above the 2.7% forecast but down from the prior 3.7%. Data is sentimentally bullish for USD
  • US June PCE is reported today and will be one to watch in case there is any upside surprise. That would upend market’s expectations of Fed rate cuts coming in quicker. Consensus expects core PCE to come in at 0.2% MoM from 0.1% previously or at 2.5% YoY from 2.6% previously.
  • US initial jobless claims for the w/e 20 July fell to 235k, from a revised higher, 245k, and was beneath the expected 238k, while the 4wk average was more-or-less unchanged at 235.5k (prev. 235.25k). Continued jobless claims, for the week that coincides with the US jobs report, dipped to 1.851mln from, and also the expected, 1.860mln.
  • The 2-year bond yield was unchanged at 4.43%. The 10-year treasury yield declined 4 basis points to 4.24%. Interest-rate markets are pricing in 66 basis points of rate cuts this year. A rate cut in September is now more than fully priced in.
  • The US dollar was broadly unchanged after flipping between losses and gains, while remaining in a narrow range 104.08 to 104.46. It has settled at around 104.39. 

 

INVESTMENT CALL

 

First Cut: Tech Mahindra Q1FY25 Consolidated Results – Revenue and Margin beats modest estimates, Net New Deal wins improve.

·         Constant currency revenue grew 0.7%q-o-q to $ 1,559 million slight beating our estimate of $1,554, led by Retail, Healthcare and Manufacturing. Reported revenue in USD was up 0.7% q-o-q/ down 2.6% y-o-y while revenue in rupee terms stood at Rs. 13,006 crore, up 1% q-o-q/ down -1.2% y-o-y

·         EBIT margin improved 112 bps q-o-q to 8.5%, beating our estimates of 8.2%, mainly due to cost saving efforts under project Fortius and continued focus on operational efficiencies. Net profit stood at Rs. 852 crore, down 12.2% q-o-q/ up 23% y-o-y missing our estimates of Rs 894 crore impacted by higher tax rate. 

·         Net new deal TCV for the quarter stood at $534 million, up 7% q-o-q/49% y-o-y. Company added 1 client each in $50 million+ and $ 5 million+ category. Number of active clients fell by 7 q-o-q to 1165.

·         Retail, Healthcare and Manufacturing grew 6.2%/7.7% and 2.4% q-o-q respectively while BFSI and Hitech & media each grew 0.7% q-o-q. Core Communication vertical reported weakness down 2% q-o-q while Others was down 6.9% q-o-q.

·         Net headcount improved by 2165, taking Total headcount to 147,620. LTM Attrition and Utilisation remained unchanged for the quarter.

·         We will come out with a detailed note later.

 

Result Summary                                                                         Rs Crore

Particulars

Q1FY25

Q1FY24

YoY (%)

Q4FY24

QoQ  (%)

Revenues In USD (mn)

1,559

1,601

-2.6

1,548

0.7

Revenues In INR

13,006

13,159

-1.2

12,871

1.0

EBITDA

1,565

1,338

16.9

1,408

11.1

EBIT

1,102

891

23.7

946

16.5

Adjusted Net profit

852

693

23.0

970

-12.2

EPS (Rs)

9.6

7.8

22.8

8

28.0

 

 

 

bps

 

bps

EBITDA Margin (%)

12.0

10.2

186

10.9

109

EBIT Margin (%)

8.5

6.8

170

7.4

112

NPM (%)

6.5

5.3

128.5

7.5

(99)

 

 

Actual Vs Estimates                               Rs Crore

Particulars

Q1FY25A

Q1FY25E

Var (%)

Revenues In USD (mn)

1,559

1,554

0.3

Revenues In INR (Cr)

13,006

12,959

0.4

EBITDA

1,565

1,501

4.2

EBIT

1,102

1,060

4.0

Net Profit

852

894

-4.7

EPS (Rs)

9.6

10.1

-5.1

 

 

 

bps

EBITDA Margin (%)

12.0

11.6

45

EBIT Margin (%)

8.5

8.2

29

NPM (%)

6.5

6.9

(35)

 

 

First Cut - DLF Q1FY25 Consolidated Results – Strong performance; FY2025 launch pipeline upped

·         The company registered strong pre-sales booking of Rs. 6404 crore (up 3.1x y-o-y, up 4.4x q-o-q) for Q1FY2025 led by launch of second phase of its luxury project in New Gurugram – Privana West, which clocked Rs. 5600 crore pre-sales. Collections during Q1FY2025 were up 88% y-o-y (up 35% q-o-q) at Rs. 2968 crore.

·         DLF reported lower than expected consolidated revenues at Rs. 1362 crore (down 4.3% y-o-y) and operating margins of 16.8% (down 11 ppts y-o-y). However, consolidated adjusted net profit was up  22.5% y-o-y at Rs. 645.6 crore (in-line with estimate) led by higher other income (up 273% y-o-y at Rs. 367.5 crore).

·         The company has increased launch area and sales potential for FY2025 to 12.8 msf (from 11.6 msf) and Rs. 42,000 crore (from Rs. 36,000 crore). Net cash surplus increased by Rs. 1349 crore q-o-q to Rs. 2896 crore. OCFs increased by Rs. 1047 crore q-o-q to Rs. 1349 crore.

·         Currently, we have a positive view on the stock. We shall come out with a detailed update post management interaction.

 

Results (Consolidated)                                                                     Rs cr.

Particulars

Q1FY25

Q1FY24

YoY%

Q4FY24

QoQ%

Net Revenues

1,362.4

1,423.2

-4.3

2,134.8

-36.2

Operating Profit

228.6

396.2

-42.3

754.1

-69.7

Reported PAT

920.7

570.0

61.5

656.6

40.2

Adjusted PAT

645.6

527.0

22.5

920.7

-29.9

EPS (Rs.)

2.6

2.1

22.5

3.7

-29.9

 

 

 

BPS 

 

BPS 

OPM(%)

16.8

27.8

-1105

35.3

-1854

NPM (%)

47.4

37.0

1036

43.1

426

Tax rate (%)

25.9

27.2

-130

21.4

447

 

Actual vs. Estimates                                     Rs cr.

Quarter Ended

Q1FY25A

Q1FY25E

Var (%)

Net Sales

1362.4

1574.2

-13.5

EBITDA

228.6

536.2

-57.4

Reported net profit

645.6

649.5

-0.6

EPS (Rs.)

2.6

2.6

-0.6

 

 

 

 BPS

EBITDA margin (%)

16.8

34.1

-1728

NPM (%)

47.4

41.3

613

 

 

First cut: Chalet Hotels Q1FY2025 (Consolidated) results – Operating performance in line

·       Chalet Hotel’s revenue grew by 16.2% y-o-y to Rs. 361 crore, largely in line with our and average street expectation of Rs. 350 crore and Rs. 354 crore, respectively, driven by 15.4% y-o-y growth in the hospitality business and 24.6% y-o-y growth in the annuity business. Growth in the hospitality business was largely due to room additions as key operating metrics – ADR, RevPar and occupancy delivered muted growth of 1.3%, 2.5% and 50 bps y-o-y, respectively due to impact of elections and extreme heat wave across the country.

·       EBITDA margin fell by 174 bps y-o-y to 38.8%; in line with our expectation of 38.9% and higher than average street expectation of 37.6%. EBITDA margin of the hospitality business improved by 75 bps y-o-y to 41.2%, while annuity business EBITDA margin fell sharply by 532 bps y-o-y to 74.3%.

·       EBITDA grew by 11.2% y-o-y to Rs. 140 crore. This coupled with higher other income and lower interest cost led to 43% y-o-y growth in the adjusted PAT to Rs. 61 crore. PAT came in higher than our expectation of Rs. 41 crore and in line with average street expectation of Rs. 62 crore.

·       View: Overall, Chalet’s Q1FY2025 operating performance was in line with our expectations. Proceeds from QIP in April-24 were largely utilised to repay debt, resulting in net debt lowering to Rs. 1,532 crore at Q1FY2025-end versus Rs. 2,509 crore at FY2024-end. We will review our earnings estimates and come out with a detailed report post the conference call. Currently we have Positive view on the stock.

 

Results (Consolidated)                                                                             Rs. crore

Particulars

Q1FY25

Q1FY24

y-o-y (%)

Q4FY24

q-o-q (%)

Net revenue

361.0

310.8

16.2

418.3

-13.7

EBITDA

140.2

126.1

11.2

191.0

-26.6

Other income

8.1

3.8

112.5

6.1

31.9

Interest expenses

31.7

45.4

-30.2

52.9

-40.1

Depreciation

38.9

31.0

25.7

37.1

4.9

Profit Before Tax

77.7

53.6

45.1

107.1

-27.4

Tax

17.1

11.2

53.1

18.7

-8.5

Adjusted PAT

60.6

42.4

43.0

88.5

-31.4

Extra-ordinary gain / loss

0.0

46.2

-

-6.0

-

Reported PAT

60.6

88.6

-31.6

82.4

-26.4

Adjusted EPS (Rs.)

2.8

2.1

34.4

4.3

-35.4

 

 

 

bps

 

bps

GPM (%)

92.6

92.1

55

93.1

-47

EBITDA Margin (%)

38.8

40.6

-174

45.7

-681

NPM (%)

16.8

13.6

315

21.1

-435

Tax rate (%)

22.0

20.8

115

17.4

454

 

Actual vs estimates                                                  Rs. crore

Particulars

Q1FY25

Q1FY25E

Var (%)

Total Revenue

361.0

350.0

3.1

Operating Profit

140.2

136.1

3.0

Adjusted PAT

60.6

40.7

49.1

 

 

 

bps

GPM (%)

92.6

92.0

63

OPM (%)

38.8

38.9

-5

 

First Cut – MGL Limited Q1FY2025 Consolidated Results

·         Revenue reached Rs. 1868 crores, reflecting an 8% year-over-year increase and a 3% quarter-over-quarter rise, exceeding our estimates by 20%.

·         EBITDA was Rs. 472 crores, which is a 16% decrease year-over-year but an 8% increase quarter-over-quarter, surpassing our estimates by 30%.

·         Total volume for the quarter reached 343.91 SCM million, representing a 1.8% increase. CNG volumes saw a slight rise of 0.2%, reaching 242.57 SCM million.

·         Piped Natural Gas (PNG) volumes experienced a significant rise of 6.1%, reaching 101.34 SCM million.

 

Results (Consolidated)

Particulars

Q1FY25

Q1FY24

YoY (%)

Q4FY24

QoQ (%)

Net Sales

1868

1729

8%

1816

3%

Operating Profit

472

560

-16%

439

8%

Adjusted PAT

289

368

-22%

252

14%

Reported PAT

288

368

-22%

252

14%

EPS

29.23

37.3

 

25.54

 

 

 

 

BPS

 

BPS

OPM (%)

25%

32%

-711bps

24%

110bps

NPM (%)

15%

21%

-585bps

14%

157bps

Tax (%)

22%

22%

1bps

24%

-172bps

 

Actuals Vs Estimates

Particulars

Q1FY25 ( A )

Q1FY25 ( E )

Var %

Net Sales

1868

1564

19%

Operating Profit

472

363

30%

Adjusted PAT

289

251

15%

EPS

29.23

25.37

 

 

Stock Update: ICICI Pru Life Insurance – Q1FY25 Results update: Mixed bag Q1, outlook improving

Rating: Buy         Reco Price: Rs. 701   Target price:  Rs. 800

·         ICICI Prudential reported a ~34% y-o-y growth in APE, albeit on a lower base led by strong growth across its distribution channels. VNB margins stood at 24% vs estimates of 24.5% and 30% y-o-y.

·         VNB margins lagged on an adverse product mix and higher expense ratio . VNB grew by 8% y-o-y to Rs. 472 crore.

·         Management expects APE growth to outpace industry led by sustained strong growth across its distribution channels, while VNB growth would depend upon product mix and expense ratio.

·         We maintain a Buy with a revised PT of Rs. 800 by increasing the multiple, given growth outlook improving. The trades at 2.1x/1.8x its FY2025E/FY2026E EVPS

 

Valuation Table                                                         Rs. crore

Particulars

FY22

FY23

FY24

FY25E

FY26E

APE

7,733

8,640

9,046

11,000

12,500

VNB

2,163

2,765

2,227

2,640

3,000

VNB Margin (%)

    28.0

     32.0

     24.6

     24.0

     24.0

EV

 31,625

 35,634

 42,335

 49,000

 56,500

PAT

     754

      813

      851

      940

   1,020

EPS (Rs.)

      5.3

      5.7

      5.9

      6.5

      7.1

ROEV (%)

      8.7

     12.8

     18.8

     15.0

     14.7

P/EV (x)

      3.2

      2.8

      2.4

      2.1

      1.8

P/VNB (x)

    46.1

     36.4

     45.2

     38.2

     33.7

 

 

Result Snapshot (Consolidated)                                                                            (Rs. Cr)

Particulars

Q1FY25

Q1FY24

Q4FY24

y-o-y

q-o-q

New Business Premium

       3,949

       3,217

       6,722

23%

-41%

Net Premium

       7,875

       7,020

     14,788

12%

-47%

Net Commission

          946

           383

       1,566

147%

-40%

Operating Expenses

       1,040

       1,111

           984

-6%

6%

Benefits Paid

       9,523

       7,946

     12,516

20%

-24%

Surplus/(Deficit)

          284

           201

           206

42%

38%

PBT

          259

           207

           234

25%

11%

PAT

          224

           206

           174

9%

29%

 

Actuals vs estimates (Rs. Crore)        

Particulars

Q1FY25

Q1FY25E

Var

Net Premium earned

7,875

9,398

-16%

PAT

224

200

12%

 

Stock Update: AU Small Finance Bank – Q1FY25 Results - Downside risk keeps us on sidelines, maintain HOLD

Rating: Hold         Reco Price: Rs. 631   Target price:  Rs. 700

·         The merged entity reported healthy operational performance (better than estimates), driven by higher than-expected NIM expansion and lower opex growth. However, credit cost was higher than the guided range.

·         Asset-quality trends saw normalisation q-o-q vs. the proforma basis. RoA for the merged entity came in at ~1.6%.

·         We believe there could be downside risk in profitability or growth, given the outlook on margins and cost is negative in the near term and retail deposit mobilisation remains a tall task in the current challenging environment. Either growth would be lower or profitability will be challenged.

·         Additionally, if stress build-up is higher than expected in the MFI/credit cards business going ahead, credit cost may also inch higher but the probability is low here. Thus, the uncertain outlook keeps us on the sidelines. We maintain our HOLD rating on AU SFB with an unchanged PT of Rs. 700. The stock trades at 2.5x/2.2x its FY2025E/FY2026E BV estimates.

 

Valuation Table                                                                                  Rs. Crore

Particulars

FY22

FY23

FY24E

FY25E

FY26E

NII

         3,234

         4,425

         5,157

         7,252

         9,196

PAT

         1,130

         1,428

         1,535

         1,985

         2,681

EPS (Rs)

           17.9

           21.9

           23.0

           26.6

           36.0

P/E (x)

           35.2

           28.9

           27.5

           23.7

           17.5

P/BV (x)

             5.4

             3.9

             3.4

             2.5

             2.2

RoE

16.4%

15.4%

13.0%

12.3%

12.8%

RoA

1.9%

1.8%

1.5%

1.5%

1.6%

 

 

Result Snapshot (Rs. cr)

Particulars

Q1FY25

Q1FY24

YoY

Q4FY24

QoQ

Net Interest Income

           1,921

           1,246

54%

           1,337

44%

Other income

              546

              315

73%

              556

-2%

Net Income

           2,466

           1,561

58%

           1,893

30%

Opex

           1,478

           1,015

46%

           1,228

20%

Operating Profit

              988

              546

81%

              664

49%

Provisions

              319

                33

868%

              133

141%

PAT

             503

              387

30%

              371

36%

 

 

 

 

 

 

Advances

         89,652

         62,861

43%

         73,163

23%

Deposits

         97,290

         69,315

40%

         87,182

12%

 

 

 

 

 

 

NIMs %

               6.0

               5.7

 

               5.1

 

GNPA %

             1.78

             1.76

 

             1.67

 

NNPA %

             0.63

             0.55

 

             0.55

 

PCR %

             65.1

             69.0

 

             67.6

 

 

Actual vs Estimates (Rs. cr)

Particulars

Q1FY25

Q1FY25E

Var

Net Interest Income

            1,921

            1,800

7%

Operating Profit

               988

               795

24%

PAT

               503

               442

14%

 

Stock Update: Coforge Q1FY25 Results – Decent Quarter, Maintain Hold

Rating: Hold     Reco Price: Rs 6,335        Price Target: Rs 6,650

 

·         Reported revenue stood at $291.4 million, up 1.6% q-o-q/7.8% y-o-y in constant currency terms, beating our estimates of $290.8 million

·         Order book executable over next 12 months stood at $1,070 million, up 19.3% y-o-y provides confidence on FY25 growth.

·         The acquisition of Cigniti is anticipated to enhance Coforge’s presence US, bring in new logos, and create additional cross-selling opportunities

·         We believe the revenue synergies would be crucial due to the potential risk to functional testing services from Gen AI, prompting us to be cautious regarding Cigniti’s revenue and margin trajectory until clarity emerges post the transition. We maintain Hold with a revised PT of Rs 6,650 (valuing at 32xFY26E EPS). At CMP, the stock trades at 37.7/30.5x its FY25/26E EPS

 

Valuation (Consolidated)                                                  Rs Crore

Particulars

FY23

FY24

FY25E

FY26E

Revenue

8015

9179

10223

11830

OPM (%)

17.5

16.4

16.8

19.0

Adjusted PAT

693.8

809.2

1119

1386

% YoY growth

4.9

16.6

38.3

23.8

Adjusted EPS (Rs.)

111.5

129.6

167.8

207.9

P/E (x)

56.8

48.9

37.7

30.5

P/B (x)

137.1

116.5

97.0

80.4

EV/EBIDTA (x)

300.7

280.7

246.2

187.9

RoNW (%)

23.9

24.1

28.1

28.9

RoCE (%)

29.3

27.2

26.4

32.1

 

 

Result Summary                                                                         Rs Crore

Particulars

Q1FY25

Q1FY24

YoY (%)

Q4FY24

QoQ  (%)

Revenues ($ mn)

291.4

271.8

7.2

286.8

1.6

Revenues in INR

2400.8

2221

8.1

2358.5

1.8

EBITDA

408.7

331.6

23.3

425.1

-3.9

EBIT

327.2

255.9

27.9

340.5

-3.9

Adjusted Net profit

228.5

181.8

25.7

233.3

-2.1

EPS (Rs)

35.9

29.2

22.9

38.1

-5.8

 

 

 

bps

 

bps

EBITDA Margin (%)

17.0

14.9

209

18.0

(100)

EBIT Margin (%)

13.6

11.5

211

14.4

(81)

NPM (%)

9.5

8.2

133

9.9

(37)

 

 

Actual Vs Estimates                                                   Rs Crore

Particulars

Q1FY25A

Q1FY25E

Var (%)

Revenues in USD (mn)

291

291

0.2

Revenues In INR

2401

2426

-1.0

EBITDA

409

407

0.5

EBIT

327

313

4.7

Adjusted Net profit

229

244

-6.3

EPS

35.9

39.1

-8.2

 

 

 

bps

EBITDA Margin (%)

17.0

16.8

25

EBIT Margin (%)

13.6

12.9

74

NPM (%)

9.5

10.1

(53)

 

Stock Update: Mahindra & Mahindra Financial Services Limited  Q1FY25 results– Weak Q1

Rating: Buy         Reco Price: Rs. 298 Target price:  Rs. 345

·   Earnings were broadly in line mainly led by higher other income and lower credit cost. However, operational performance was weak led by higher NIMs compression and muted business momentum.

·   Credit cost was lower despite an increase in GS2 as well as GS3 assets mainly due to reversal of ECL provisions driven by lower LGDs and PDs assumptions.

·   NIMs were down by 36bps q-o-q as yields were lower due to interest income reversals and mix change.

·   Recovery in business momentum and asset quality is key for stock performance. The stock trades at 1.8x/ 1.6x its FY2024E/FY2025E BV estimates, respectively. We maintain Buy with an unchanged PT of Rs. 345.

 

Valuation  (Standalone)

Rs. crore

Particulars

FY22

FY23

FY24

FY25E

FY26E

NII

5,555

6,106

6,682

8,482

10,390

PAT

989

1,984

1,760

2,639

3,365

EPS (Rs.)

8

16.1

14.3

21.3

27.2

ROA

1.3

2.3

1.7

2

2

ROE

6.5

12.1

10

14.1

15.9

P/E (x)

37.3

18.5

20.8

14.0

11.0

P/BV (x)

2.3

2.2

2.1

1.8

1.6

 

 

Particulars

Q1FY25

Q1FY24

YoY (%)

Q4FY24

QoQ (%)

Net Interest Income

1784

1584

12.6

1812

-1.6

Other income

148

91

63.5

159

-6.9

Net Income

1932

1675

15.3

1971

-2.0

Opex

797

675

18.1

798

-0.1

Operating Profit

1135

1000

13.5

1173

-3.3

Provisions

448

526

-14.9

341

31.2

PBT

686

474

44.9

832

-17.5

Tax Ex.

173

121

43

213

-18

PAT

513

353

45.5

619

-17.1

 

 

Actuals vs estimates (Rs. Cr)

Particulars

Q1FY25

Q1FY25E

Var

Net Interest Income

1,784

1859

-4.0

Operating Profit

1,135

1228

-7.6

PAT

513

516

-0.6

 

 

 

Stock update: Welspun Living Q1FY2025 (Consolidated) result update – Brighter times ahead

Rating: Buy                  Reco. Price: Rs. 177                  Price Target: Rs. 211

·         Welspun Living Ltd’s (WLL’s) Q1FY2025 numbers met expectations with revenue/PAT growing by 16%/14% y-o-y, respectively; EBITDA margins stood at 13.5%.

·         Management is positive on demand outlook in the coming quarters and has maintained revenue guidance at 12% for FY2025 and for EBITDA margins at 15-15.5%.

·         The board has approved a buyback of Rs. 278 crore at Rs. 220 per share; capex for FY2025 is expected to be Rs. 860 crore (Rs. 300-400 crore in FY2026). Net debt to remain stable y-o-y in FY2025.

·         We maintain a Buy with a revised PT of Rs. 211. Stock trades at 23x/19x its FY2025E/26E earnings, respectively.

 

Valuation (Consolidated)                                                   Rs. crore

Particulars

FY23

FY24

FY25E

FY26E

Revenue

8,094

9,679

10,897

12,606

EBITDA margin (%)

9.3

14.5

14.6

14.7

Adjusted PAT

203

673

762

924

Adjusted EPS (Rs.)

2.0

6.7

7.6

9.2

P/E (x)

86.6

25.6

22.6

18.7

RoNW (%)

5.0

15.6

15.6

16.1

RoCE (%)

5.9

15.3

15.0

16.2

 

Results (Consolidated)                                                                                     Rs. crore

Particulars

Q1FY25

Q1FY24

y-o-y (%)

Q4FY24

q-o-q (%)

Total Revenue

2,536.5

2,184.1

16.1

2,575.2

-1.5

EBITDA

341.5

310.6

9.9

359.1

-4.9

Other income

52.0

30.8

68.6

41.0

26.7

Interest & other financial cost

43.4

25.8

67.9

51.8

-16.3

Depreciation

96.8

99.4

-2.7

96.2

0.6

Profit Before Tax

253.3

216.2

17.2

252.1

0.5

Tax

67.4

53.3

26.6

121.6

-44.5

Adjusted PAT before MI

185.9

163.0

14.1

130.5

42.5

Share of associate's net profit/(loss)

0.1

-0.2

-

0.1

0.0

Reported PAT

186.0

162.7

14.3

130.6

42.4

Adjusted EPS (Rs.)

1.9

1.7

14.1

1.3

42.5

 

 

 

bps

 

bps

GPM (%)

46.4

47.1

-74

46.4

-4

EBITDA margin (%)

13.5

14.2

-76

13.9

-48

NPM (%)

7.3

7.5

-13

5.1

226

Tax rate (%)

26.6

24.6

199

48.2

-

 

Actual vs estimates                                                  Rs. crore

Particulars

Q1FY25

Q1FY25E

% var

Total Revenue

2536.5

2514.6

0.9

Operating Profit

341.5

344.7

-0.9

Adjusted PAT

186.0

165.6

12.3

 

 

 

bps

GPM (%)

46.4

46.5

-11

OPM (%)

13.5

13.7

-24

 

 

Stock update: Jyothy Labs Q1FY2025 (Consolidated) result update – Strong Q1 with double digit volume growth

Rating: Buy                  Reco. Price: Rs. 547                  Price Target: Rs. 655

·         Jyothy Labs Limited’s (JLL’s) Q1FY2025 operating performance was in line with our expectation with revenues growing by 8% (versus expectation of 8.5%) while OPM stood at 18% (versus expectation of 17.9%).

·         Domestic volume grew by 10.8%, outpacing industry growth. Management targets double-digit revenue growth in FY2025, largely driven by volumes with improved market share across categories and higher growth in modern trade and e-Commerce channels.

·         JLL eyes OPM of over 16-17%. Any improvement in the product mix and efficiencies might help to score better margins ahead of aspiration.

·         Stock trades at 49x/42x its FY2025E/FY2026E EPS, respectively. With JLL being a consistent performer in the mid-cap space and good earnings visibility, we maintain a Buy with a revised PT of Rs. 655.

 

Valuation (Consolidated)                                                   Rs. crore

Particulars

FY23

FY24

FY25E

FY26E

Revenues

2,486

2,757

3,002

3,446

OPM (%)

12.7

17.4

17.3

17.4

Adjusted PAT

231

369

407

479

Adjusted EPS (Rs.)

6.3

10.1

11.1

13.1

P/E (x)

87.0

54.4

49.3

41.9

RoNW (%)

15.4

22.0

21.3

22.3

RoCE (%)

15.1

21.1

20.0

20.6

 

Results (Consolidated)                                                                                     Rs. crore

Particular

Q1FY25

Q1FY24

y-o-y (%)

Q4FY24

q-o-q (%)

Total Revenue

741.8

687.1

8.0

660.0

12.4

Operating profit

133.5

117.4

13.7

108.4

23.1

Other income

13.7

16.9

-19.0

13.0

5.8

Depreciation

13.4

12.0

12.1

12.9

4.3

Interest expenses

1.4

1.1

25.2

1.3

10.3

Profit before tax

132.4

121.3

9.1

107.2

23.4

Tax

30.7

25.0

22.5

29.1

5.5

Reported PAT

101.7

96.3

5.7

78.2

30.1

EPS (Rs.)

2.8

2.6

5.7

2.1

30.2

 

 

 

bps

 

bps

GPM (%)

51.3

47.9

342

49.5

179

OPM (%)

18.0

17.1

90

16.4

157

NPM (%)

13.7

14.0

-30

11.8

187

Tax rate (%)

23.2

20.6

253

27.1

-394

 

Actual vs estimates                                                  Rs. crore

Particulars

Q1FY25

Q1FY25E

% var

Net Sales

741.8

745.7

-0.5

Operating Profit

133.5

133.1

0.3

Adjusted PAT

101.7

108.5

-6.3

 

 

 

bps

GPM (%)

51.3

49.5

179

OPM (%)

18.0

17.9

14

 

Stock Update: Mahindra Lifespace Developers Q1FY2025 Results Review: Strong start to FY25; Retain Buy

Rating: Buy           Reco Price: Rs604        PT: Rs785

  • We retain a Buy on Mahindra Lifespace Developers Limited (MLDL)  with an unchanged PT of Rs. 785, considering strong scalability in its business over the next four to five years, well supported by realty upcycle.
  • MLDL reported robust residential sales bookings and increased collections in Q1FY2025 led by key project launches during Q4FY2024. Consolidated revenues beat estimates but operational and net profitability lagged.
  • Launch pipeline stayed strong at Rs. 3000 crore for FY2025 to maintain pre-sales growth trajectory. BD pipeline targeted to cross Rs. 4400 crore achieved in FY2024.
  • MLDL continues to eye Rs. 8000-10000 crore pre-sales by FY2028 for which funding related discussions are ongoing at the parent level.

 

Valuation (Consolidated)                      (Rs.  Crore)

Particulars

FY23

FY24

FY25E

FY26E

Revenue

606.6

212.1

819.1

682.9

OPM (%)

-18.2

-80.7

-19.4

-11.1

PAT

33.6

98.2

71.1

151.0

EPS (Rs.)

2.2

6.4

4.6

9.8

P/E (x)

276.8

94.7

130.8

61.6

EV/EBITDA (x)

-

-

-

-

P/B (x)

5.2

5.0

4.8

4.4

RoCE (%)

-0.1

-5.1

-4.7

-1.6

RoE (%)

1.9

5.3

3.7

7.5

 

Results (Consolidated)                                                         Rs cr.

Particulars

Q1FY25

Q1FY24

YoY (%)

Q4FY24

QoQ (%)

Net Sales

188.1

98.0

91.9

14.3

1216.6

Operating Profit

-41.6

-43.1

-

-54.1

-

Adjusted PAT

12.7

-4.3

-

71.5

-82.2

EPS (Rs.)

0.8

-0.3

-

4.6

-82.2

 

 

 

BPS 

 

BPS 

OPM(%)

-22.1

-44.0

-

-196.5

-

NPM (%)

6.8

-4.4

-

-106.6

-

Tax rate (%)

-

-

-

-

-

 

Actual Vs Estimates                                      Rs cr.

Particulars

Q1FY25 (A)

Q1FY25 (E)

Var%

Net Sales

188.1

143.3

31.3

Operating Profit

-41.6

-35.0

-

Adjusted PAT

12.7

18.0

-29.4

EPS (Rs.)

0.8

1.2

-29.4

 

 

 

 BPS

OPM(%)

-22.1

-24.4

-

NPM (%)

6.8

12.6

-581

 

Stock Update: Mahindra Logistics Q1FY2025 Results Review: Operationally in-line Q1; Retain BUY

Rating: Buy           Reco Price: Rs519        PT: Rs632

  • We retain BUY on Mahindra Logistics Limited (MLL) with a revised PT of Rs. 632, rolling forward our valuation to H1FY2027E earnings, while it remains on a growth path across businesses.
  • Consolidated operational performance stayed in-line with estimates, led by healthy performance from core standalone business. The express business continued to post operating and net losses similar to Q4FY2024.
  • Weak demand and a high competitive intensity in express business is likely to delay EBITDA breakeven by Q4FY2025 from earlier Q2FY2025.
  • Order intake remains healthy at Rs. 210 crore annualised with seven key order wins during Q1.

 

Valuation (Consolidated)                            (Rs.  Crore)

Particulars

FY24

FY25E

FY26E

FY27E

Revenue

5,506.0

6,270.5

7,060.1

7,949.1

OPM (%)

4.2

5.2

6.2

6.6

PAT

(58.6)

16.6

102.3

157.8

EPS (Rs.)

(8.1)

2.3

14.2

21.9

P/E (x)

-

224.7

36.5

23.7

EV/EBITDA (x)

16.9

11.9

8.8

7.4

P/B (x)

6.6

6.4

5.5

4.4

RoCE (%)

9.5

8.7

18.8

22.9

RoE (%)

(11.1)

3.3

18.3

22.9

 

Results (Consolidated)                                            Rs cr.

Particulars

Q1FY25

Q1FY24

YoY (%)

Q4FY24

QoQ (%)

Net Sales

1,420.0

1,293.2

9.8

1,450.8

-2.1

Operating Profit

66.3

66.6

-0.5

56.6

17.1

Adjusted PAT

-9.3

-8.6

-

-12.9

-

EPS (Rs.)

-1.3

-1.2

-

-1.8

-

 

 

 

 BPS

 

 

OPM(%)

4.7

5.2

-49

3.9

77

NPM (%)

-0.7

-0.7

-

-0.9

-

Tax rate (%)

-

-

-

-

-

 

Actual Vs Estimates                                      Rs cr.

Particulars

Q1FY25A

Q1FY25E

Variance (%)

Net Sales

1,420.0

1,434.6

-1.0

Operating Profit

66.3

67.9

-2.4

Adjusted PAT

-9.3

3.9

-

EPS (Rs.)

-1.3

0.5

-

 

 

 

 BPS

OPM(%)

4.7

4.7

-7

NPM (%)

-0.7

0.3

-

 

 

Viewpoint: Heritage Foods Q1FY2025 (Consolidated) result update – Margins make Q1 shine

View: Positive                  Reco. Price: Rs. 603                  Potential upside: Rs. 20%

·         Heritage Foods Ltd’s (HFL’s) Q1FY2025 numbers beat expectations on strong margin performance with PAT growing by 3.3x to Rs. 60 crore, and OPM improving by 472 bps y-o-y to 9.1% driven by moderated dairy prices.

·         The company targets high-teens revenue growth driven by double digit volume growth of 12-13% and realisation growth of 5-6% over FY24-28.

·         Expects OPM to remain at ~8% in FY25. Increase in contribution of VAP and operating efficiencies will drive margins in medium to long run.

·         Stock has corrected by 17% from its recent high and trades at 29x/22x its FY2025E/26E earnings, respectively. We stay positive on the stock with an upside of 20% in 12 months.

 

Valuation (Consolidated)                                                   Rs. crore

Particulars

FY23

FY24

FY25E

FY26E

Revenue

3,241

3,794

4,175

4,761

OPM (%)

4.3

5.5

7.6

8.2

Adjusted PAT

66

113

198

256

Adjusted EPS (Rs.)

6.2

11.5

20.8

27.1

P/E (x)

96.6

52.6

28.9

22.3

RoNW (%)

9.6

14.7

22.1

23.1

RoCE (%)

11.5

16.9

25.6

27.9

 

Results (Consolidated)                                                                                     Rs. crore

Particulars

Q1FY25

Q1FY24

y-o-y (%)

Q4FY24

q-o-q (%)

Net revenue

1,032.7

923.7

11.8

950.6

8.6

Operating profit

93.8

40.3

-

70.9

32.4

Other income

5.6

2.6

-

4.5

23.1

Interest expenses

3.4

3.1

9.6

2.6

29.6

Depreciation

16.6

14.6

13.6

16.3

2.0

Profit Before Tax

79.3

25.2

-

56.5

40.5

Tax

19.3

6.8

-

14.3

35.0

Adjusted PAT

60.0

18.4

-

42.1

42.4

Adjusted EPS (Rs)

6.5

2.0

-

4.5

42.4

 

 

 

bps

 

bps

GPM (%)

25.5

19.2

634

24.0

147

OPM (%)

9.1

4.4

472

7.5

163

NPM (%)

5.8

2.0

382

4.4

138

Tax rate (%)

24.4

27.0

-256

25.4

-99

 

Actual vs estimates                                                  Rs. crore

Particulars

Q1FY25

Q1FY25E

Var (%)

Total Revenue

1,032.7

1,083.3

-4.7

Operating Profit

93.8

59.7

57.0

Adjusted PAT

60.0

32.7

83.7

 

 

 

bps

GPM (%)

25.5

20.5

499

OPM (%)

9.1

5.5

357

 

 

 

OTHER NEWS

 

Liquor: Andhra Pradesh will resume procurement of liquor from top brands and will announce a new liquor policy soon. According to reports, the state will replace local brands with popular companies and will buy liquor from United Spirits, Radico Khaitan and Globus Spirits. Allied Blenders & Distillers has strong presence in the neighbouring state -Telengana (30% of its overall revenues). Andhra Pradesh is a large market with 35 million cases of liquor consumption – Positive for liquor companies; more details will emerge once the state declares the policy.

 

Hero MotoCorp (HMCL) : HMCL had filed an appeal against an income tax order demanding an amount of Rs. 2,336.71 crore for the assessment Year 2011-12.The ITAT while hearing the appeal of the company pronounced an order in favour of HMCL. Consequent to the above, the entire demand of Rs.2,336.71 crore has been quashed.

 

Vedanta: S&P upgrades rating of Vedanta Resources to 'B' from 'CCC+' on improving capital structure and liquidity. (Positive)

 

·         Coal india: According to the Power Ministry, coal based power capacity needs investment of Rs 6.67 lakh cr to meet demand by 2032. Positive for the company. 

 

 

   For Private Circulation only

contact

Registration and Contact Details: Name of Research Analyst - Sharekhan Limited, Research Analyst Regn No.: INH000006183. CIN): - U99999MH1995PLC087498. Registered Office: The Ruby, 18th Floor, 29 Senapati Bapat Marg, Dadar (West), Mumbai – 400 028, Maharashtra, INDIA. Tel: 022-6115000.

Correspondence/Administrative Office: Gigaplex IT Park, Unit No 1001, 10th Floor, Building No.9, TTC Industrial Area, Digha, Airoli-West, Navi Mumbai – 400 708. Tel: 022 61169000 / 61150000, Fax No. 61169699.

Other registrations of Sharekhan Ltd.: SEBI Regn. Nos.: BSE / NSE / MSEI (CASH / F&O / CD) / MCX - Commodity: INZ000171337; DP: NSDL/CDSL-IN-DP-365-2018; PMS: INP000005786; Mutual Fund: ARN 20669.

Compliance Officer: Ms. Binkle Oza; Tel: 022-62263303; email id: complianceofficer@sharekhan.com

For any complaints/grievance, email us at igc@sharekhan.com or you may even call Customer Service desk on - 022- 41523200/022 - 69920600