[go: up one dir, main page]

0% found this document useful (0 votes)
112 views8 pages

Lumax Auto Technologies Limited: Illuminated Performance

We maintain our Buy rating on Lumax Auto Technologies Limited with a revised price target of Rs. 190. We expect Lumax Auto to benefit from strong growth in two-wheelers, passenger vehicles, and commercial vehicles. The company also has opportunities to increase revenue through new orders and expanding its product portfolio. Lumax Auto is well-positioned for growth over the long term due to its dominant market position, strong customer relationships, and diversifying business.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
112 views8 pages

Lumax Auto Technologies Limited: Illuminated Performance

We maintain our Buy rating on Lumax Auto Technologies Limited with a revised price target of Rs. 190. We expect Lumax Auto to benefit from strong growth in two-wheelers, passenger vehicles, and commercial vehicles. The company also has opportunities to increase revenue through new orders and expanding its product portfolio. Lumax Auto is well-positioned for growth over the long term due to its dominant market position, strong customer relationships, and diversifying business.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 8

Stock Update

Lumax Auto Technologies Limited


Illuminated performance
Powered by the Sharekhan 3R Research Philosophy Automobiles Sharekhan code: LUMAXTECH Company Update

3R MATRIX + = - Summary
Right Sector (RS) ü Š We maintain our Buy rating on Lumax Auto Technologies Limited (Lumax Auto) with a
revised PT of Rs. 190, factoring in better multiples owing to a strong traction in its business
Right Quality (RQ) ü
outlook and earnings upgrade.
Right Valuation (RV) ü Š We expect Lumax Auto to benefit from strong volume traction in its key clients’ businesses
in 2W, PV, and CV segments, a diversifying client portfolio, and a widening product
+ Positive = Neutral - Negative portfolio.
Š We expect Lumax Auto’s earnings to report a 32% CAGR over FY2021E-FY2023E, driven
What has changed in 3R MATRIX by a 19% CAGR during FY2021E-FY2023E and a 90-bps improvement in EBITDA margin.
Old New Š The stock is trading below its historical average at a P/E multiple of 13.2x and EV/EBITDA
multiple of 6.8x its FY2023 estimates.
RS 
We continue to remain positive on the growth prospects of Lumax Auto Technologies Limited
RQ  (Lumax Auto) due to strong volume traction in the two-wheeler (2-W), passenger vehicles (PV),
and commercial vehicles (CV) segments, which are the company’s key revenue contributors.
RV  Lumax Auto commands a dominant market share in most products it supplies to its customers.
The company has a strong presence in the 2W and PV segments, which contribute 48% and
20% to total revenue, respectively, and rising demand in these segments bodes well for
Reco/View Change Lumax. The company has received new order book of Rs. 400 crore during Q3FY2021. The
company is witnessing increased share of business with its OEM customers. Lumax Auto has
Reco: Buy  received new businesses in the PV business for M&M’s Thar (gear shifter, control housing, and
CMP: Rs. 157 other products), Maruti’s upcoming SUV (plastic parts), and Tata Motors’ Hornbill SUV (air
filter assembly). In the 2W segment, new business was received from Bajaj Chetak EV (helmet
Price Target: Rs. 190 á box lamp), CT100, and Pulsar (seat cowl and side cover). Moreover, the faster adoption of
electric vehicles will benefit Lumax Auto in two ways, viz. increased business from existing
á Upgrade  Maintain â Downgrade clients and faster adoption of LED lighting, where it has a stronghold in the market. Led by the
company’s strong relationships with OEMs, the company also enjoys a ‘preferred supplier’
Company details status and gets an opportunity for incremental revenue when it widens its product portfolio.
The company has a well-diversified customer and product portfolio, which de-risks its
Market cap: Rs. 1,070 cr
business model. We expect Lumax Auto to benefit from a favourable changing product trend
52-week high/low: Rs. 168 / 48 such as shifting from halogen lights to LED lights for 2Ws and PVs, increasing use of lighter
plastic materials, and increasing automatic transmission in PVs (shifting from manual gears
NSE volume: to automatic gears). We expect Lumax Auto to benefit from increasing revenue per client and
1.43 lakh
(No of shares) a richer product mix. Given its revenue visibility, we expect Lumax Auto’s earnings to report a
32% CAGR over FY2021E-FY2023E, driven by a 19.0% CAGR during FY2021E-FY2023E and a
BSE code: 532796 90-bps improvement in EBITDA margin. Hence, we maintain Buy on the stock with a revised
NSE code: LUMAXTECH price target (PT) of Rs. 190.

Free float: Our Call


3.0 cr Valuation - Maintain Buy with a revised PT of Rs. 190: Lumax Auto is witnessing strong growth
(No of shares)
traction from clients, driven by recovery in automotive and expansion of product portfolio. The
outlook remains positive with strong recovery expected from FY2022, driven by normalisation
Shareholding (%) of economic activities and rolling out of COVID-19 vaccination successfully throughout the
Promoters 56.0 country. Operating profit margin (OPM) is expected to remain firm led by operating leverage and
cost-control measures. The company has a strong balance sheet and positive cash of Rs. 25
FII 18.6 crore net-of-debt in 9MFY2021. We have increased our target multiple to 16x to reflect improving
businesses from existing and new clients, improving content per vehicle, and firm OPM. The
DII 6.0 stock is trading below its historical average at P/E multiple of 13.2x and EV/EBITDA multiple of
Others 19.4 6.8x its FY2023 estimates. We retain our Buy rating on the stock with a revised PT of Rs. 190.
Key risk
Price chart A second wave of COVID-19 can hamper economic activities and affect revenue growth.
180 Moreover, pricing pressures from OEMs may hit profitability.
135
Valuations (Consolidated) Rs cr
90 Particulars FY19 FY20 FY21E FY22E FY23E
45 Net sales 1,187 1,141 1,088 1,343 1,540
0
Growth (%) 17.2 (3.9) (4.6) 23.4 14.7
EBIDTA 110 91 91 122 143
Jul-20

Nov-20
Mar-20

Mar-21

OPM (%) 9.3 8.0 8.4 9.1 9.3


PAT 65 50 46 66 81
Price performance Growth (%) 46.8 (23.7) (6.8) 41.6 22.8
(%) 1m 3m 6m 12m FD EPS (Rs.) 9.6 7.3 6.8 9.7 11.9
P/E (x) 16.4 21.4 23.0 16.2 13.2
Absolute 22.6 28.9 63.0 81.7
P/BV (x) 2.2 2.4 2.2 2.0 1.7
Relative to EV/EBITDA (x) 9.6 11.2 11.3 8.2 6.8
24.4 19.3 31.6 40.2
Sensex RoE (%) 13.6 11.2 9.7 12.4 13.2
Sharekhan Research, Bloomberg RoCE (%) 15.7 12.1 11.4 14.4 15.6
Source: Company; Sharekhan estimates

March 16, 2021 1


Stock Update
Powered by the Sharekhan
3R Research Philosophy

Beneficiary of improved automotive business outlook: Lumax Auto is expected to benefit from the improving
business outlook for the automotive sector. The company has a well-diversified customer and product
portfolio, de-risking its business model from dependency on one-customer or one-product. The company has
a strong presence in the 2W and PV segments, which contribute 48% and 20% to total revenue, respectively,
and rising demand in these segments bodes well for Lumax Auto.

Lumax Auto to benefit from recovery in automotive sales, especially from 2W and PV segments

25,00,000 40 3,50,000 60

20 3,00,000 40
20,00,000
20
0 2,50,000

15,00,000 0
-20 2,00,000
-20
-40 1,50,000
10,00,000
-40
-60 1,00,000
-60
5,00,000
-80 50,000 -80

0 -100 0 -100
Apr-18 Aug-18 Dec-18 Apr-19 Aug-19 Dec-19 Apr-20 Aug-20 Dec-20 Apr-18 Sep-18 Feb-19 Jul-19 Dec-19 May-20 Oct-20

2W % YoY PV % YoY

Source: Company Data; Sharekhan Research

Strong and long-lasting client base: Lumax Auto has strong relationships with large OEMs, which offer robust
revenue visibility. The company’s key clients in the domestic market include Bajaj Auto, HMSI, Maruti Suzuki,
M&M Lumax Industries, Toyota Motors, and Kia Motors. Lumax Auto is the top supplier for most OEMs and
commands a dominant market share per product per OEM. On account of strong relationships with OEMs, the
company also enjoys a ‘preferred supplier’ status, when it expands its product portfolio. We expect Lumax
Auto to benefit from the favourable changing product trend, such as shifting from halogen lights to LED lights
in 2W/four-wheelers (4W), increasing use of lighter plastic materials, and increasing automatic transmission in
4Ws (shifting from manual gears to automatic gears).

Lumax Auto to benefit from its strong relationship with leading OEMs
Others
Maruti Tata 6%
Emission
6% 4%
Others 6%
Lumax Ind
9% 15% Plastic moulds
Shifter 30%
11%

HMSI
10%
Lighting
12%

Aftermarket
Bajaj Auto
19% Aftermarket
37% Fabrication
16% 19%

Source: Company Data; Sharekhan Research

New business order book: Lumax Auto got awarded contracts worth Rs. 400 crore during Q3FY2021 from
OEMs, which will be booked in P&L over 3-4 years. The break-up of the new business includes – Rs. 150 crore
for gear shifter (Maruti Suzuki), Rs. 100 crore for metallic (Bajaj Auto), Rs. 100 crore-120 crore for plastics (Bajaj

March 16, 2021 2


Stock Update
Powered by the Sharekhan
3R Research Philosophy

Auto, HMSI, and Maruti), Rs. 20 crore for Emission, and Rs. 30 crore-40 crore for lighting (Bajaj Auto). New
orders worth Rs. 150 crore will be executed in FY2022E.

New businesses: Lumax Auto introduced urea tanks and oxygen sensors that are mandatory under BS-VI
vehicles. The company is witnessing increased traction in urea tanks with customers such as Tata Motors.
Lumax Auto is witnessing strong demand for oxygen sensors and had secured orders from automotive OEMs.
The company is also witnessing increased share of business with automotive OEM customers. Lumax Auto
has received new businesses for M&M’s Thar (gear shifter and control housing), Maruti’s upcoming SUV
(plastic parts), Tata Motors’ Hornbill SUV (air filter assembly). In the 2W segment, new business was received
from Bajaj Chetak EV (helmet box lamp), CT100, and Pulsar (seat cowl and side cover). We expect Lumax Auto
to benefit from increased revenue per client and richer product mix.

New product launches: Lumax Auto launched several products during the previous year, which were impacted
by COVID-19 lockdown. The company has started to see traction from new launches and expects to receive
full-year advantage in FY2022. The company is ramping up its aftermarket sales through increasing its retail
network.

Management guidance: The management of Lumax Auto is working towards achieving a leadership position in
segments where it has presence and set a footprint globally. The company expects huge potential in the gear
shifter markets, with improving share of automatic gear system and increasing localisation of procurement.
The focus on aftermarket sales continues to remain a priority.

Capex plans and investments: Lumax Auto did capex of Rs. 47 crore during 9MFY21. FY2021 is expected to
end with capex of Rs. 60 crore-65 crore. The company has given capex guidance of Rs. 80 crore-100 crore for
FY2022. The company is open to grow inorganically.

Strong broad-based growth; Expect double-digit growth in FY2022: The company has a strong long-term
revenue visibility, given its strong relationships with OEMs. We have maintained our earnings estimates. We
expect Lumax Auto’s earnings to report a 32% CAGR over FY2021E-FY2023E, driven by a 19.4% CAGR during
FY2021E-FY2023E and a 90-bps improvement in EBITDA margin.

March 16, 2021 3


Stock Update
Powered by the Sharekhan
3R Research Philosophy

Financials in charts

Revenue and Growth Trend Segmental Mix (%)


1,600 24.9 30 Others
25 7%
1,400
17.2 15.7 20 CV
1,200
15 9%
1,000 10
800 5
-3.9 0 Aftermarket 2W/3W
600
19% 47%
-5
400 -12.5
-10
200 -15
0 -20
FY19 FY20 FY21E FY22E FY23E Passenger
vehicles
Revenue (Rs cr) Growth % 18%

Source: Company, Sharekhan Research Source: Company, Sharekhan Research

Product Mix (%) EBITDA and OPM Trend


Others 160 9.3 9.3 10
Emission 6% 9.1
140
6%
Plastic 9
120
moulds
Shifter 30% 100
8.4
9
11%
80 8.0
60 8

Lighting 40
12% 8
20

0 7
FY19 FY20 FY21E FY22E FY23E
Fabrication Aftermarket
16% 19% EBITDA (Rs cr) OPM (%)

Source: Company, Sharekhan Research Source: Company, Sharekhan Research

Net Profit and Growth Trend Return Ratio Trend


90 70 18
15.7 15.3
80 60 14.2
46.8 15
41.6 50
70 12.1
40 10.7
60 12 13.6
22.8 30 13.0
50 12.2
20 9 11.2
40
10 9.0
30 -6.8 6
0
20 -10
-23.7 3
10 -20
0 -30
0
FY19 FY20 FY21E FY22E FY23E
FY19 FY20 FY21E FY22E FY23E

Net Profit (Rs cr) Growth % ROE (%) ROCE (%)

Source: Company, Sharekhan Research Source: Company, Sharekhan Research

March 16, 2021 4


Stock Update
Powered by the Sharekhan
3R Research Philosophy

Outlook and Valuation

n Sector View – Auto demand revving up


Q3FY2021 was a strong quarter for both automobile and auto ancillary companies, as expected. Sales as well as operational
performance improved, with some companies reporting their highest-ever quarterly sales and profits. Q3FY2021 was a strong
comeback after a clean washout in Q1FY2021. Companies learned the hard way to improve operational efficiencies, which has led
to strong foundations for a structurally improved operational performance in the long run. A shift towards digitalisation, controlling
of administrative costs, focus on core business, and expansion of business through product innovations were the key factors that
resulted in superior results. We expect the recovery to remain strong across automobile segments in FY2022 and FY2023, driven
by normalisation of economic activities and roll-out of COVID-19 vaccines in India.

n Company Outlook – Strong growth visibility


Lumax Auto is witnessing increased share of business from clients. In the 2W segment, the company has received orders for supply of
chassis for KTM (a division of Bajaj Auto) and plastic parts from Bajaj Auto and Honda Motorcycles and Scooters India. In the PV segment,
the company has orders from leading OEMs such as Maruti Suzuki, M&M, and Tata Motors for supply of gear shifters, plastic parts, and
air filter assemblies for their upcoming models. Moreover, with the advent of BS-VI emission norms, the company has introduced new
products such as urea tanks for PVs and CVs and oxygen sensors for 2W. New products will increase content per vehicle and drive the
company’s growth. Moreover, the company is aggressively focussing on aftermarket sales through increasing its retail presence.

n Valuation – Maintain Buy with a revised PT of Rs. 190


Lumax Auto is witnessing strong growth traction from clients, driven by recovery in automotive and expansion of product portfolio. The
outlook remains positive with strong recovery expected from FY2022, driven by normalisation of economic activities and rolling out of
COVID-19 vaccination successfully throughout the country. OPM is expected to remain firm, led by operating leverage and cost-control
measures. The company has a strong balance sheet and positive cash of Rs. 25 crore net-of-debt in 9MFY2021. We have increased our
target multiple to 16x to reflect improving businesses from existing and new clients, improving content per vehicle, and firm OPM. The
stock is trading below its historical average at P/E multiple of 13.2x and EV/EBITDA multiple of 6.8x its FY2023 estimates. We retain our
Buy rating on the stock with a revised PT of Rs. 190.

Price Target Calculation


Rs per Share
FY2023E EPS (Rs. per share) 11.9
Target P/E Multiple (x) 16
Target Price (Rs.) 190
Upside (%) 21%
Source: Company; Sharekhan estimates

One-year forward P/E (x) band


25.0

20.0

15.0

10.0

5.0

0.0
Sep-13

Sep-14

Sep-15

Sep-16

Sep-17

Sep-18

Sep-19

Sep-20
Mar-13

Mar-14

Mar-15

Mar-16

Mar-17

Mar-18

Mar-19

Mar-20

Mar-21

Fwd P/E (x) Avg. P/E (x) Peak P/E (x) Trough P/E (x)

Source: Sharekhan Research

Peer Comparison
P/E (x) EV/EBIDTA (x) RoCE (%)
Particulars
FY21E FY22E FY23E FY21E FY22E FY23E FY21E FY22E FY23E
Lumax Auto Technologies Limited 23.0 16.2 13.2 11.3 8.2 6.8 11.4 14.4 15.6
Gabriel India Limited 31.5 16.7 13.1 14.8 8.9 7.1 10.3 17.3 19.8
GNA Axles Limited 16.6 12.9 10.5 7.5 5.9 5.0 11.8 13.6 15.2
Mayur Uniquoters Ltd 21.9 17.7 14.6 14.1 11.1 8.9 17.9 19.7 21.1
Alicon Castalloy Limited NA 24.6 11.5 11.5 7.2 5.6 4.3 10.6 15.2
Source: Company, Sharekhan estimates

March 16, 2021 5


Stock Update
Powered by the Sharekhan
3R Research Philosophy

About company
Lumax Auto is part of Lumax - D. K. Jain Group. The company is a leading auto component manufacturer with a well-
diversified product portfolio. Lumax Auto supplies to most of the leading 2W OEMs in the country and is present in the
2W and 3W segments (50% of FY2020 sales), passenger cars (20% of FY2020 sales), and aftermarkets (18% of FY2020
sales). The OEM segment accounts for 80% of FY2020 revenue, while the aftermarket segment accounts for 18% of the
revenue. Some of the products include intake stems, integrated plastic modules, 2W chassis and lighting, gear shifters,
seat structures and mechanisms, LED lighting, aerospace and defence engineering services, aftermarket, electrical and
electronics components, and telematics products and services.

Investment theme
Lumax Auto is expected to be a beneficiary of improving business outlook for automotive business. The company has
a well-diversified customer and product portfolio, de-risking its business model from dependency on one-customer or
one-product. The company has a strong presence in the 2W and PV segments, which contribute 48% and 20% to total
revenue, respectively. We expect Lumax Auto to be a beneficiary of demand in 2W and PV segments. On account of
strong relationships with OEMs, the company also enjoys preference when it expands its product portfolio. We expect
Lumax Auto to benefit from favourable changing product trends such as shifting from halogen lights to LED lights in
2W/4W, increasing use of lighter plastic materials, and increasing automatic transmission in 4Ws (shifting from manual
gears to automatic gears. Moreover, we expect Lumax Auto to benefit from increased revenue per client and richer
product mix. The company has received new businesses for M&M’s Thar (gear shifter and control housing), Maruti’s
upcoming SUV (plastic parts), and Tata Motors’ Hornbill SUV (air filter assembly). In the 2W segment, new business was
received from Bajaj Chetak EV (helmet box lamp), CT100, and Pulsar (seat cowl and side cover).

Key Risks
Š The second wave of COVID-19 can lead to slowdown in economic activities again and can impact the company’s
revenue growth.
Š Pricing pressures from automotive OEM customers can impact profitability.

Additional Data
Key management personnel
Mr. D K Jain Chairman
Mr. Anmol Jain Managing Director
Mr. Deepak Jain Director
Mr. Ashish Dubey Chief Financial Officer
Source: Company Website

Top 10 shareholders
Sr. No. Holder Name Holding (%)
1 Jain Deepak 19.0%
2 Jain Anmol 19.0%
3 Lumax Finance Pvt Ltd 17.8%
4 Albula Investment Fund Ltd 9.0%
5 Asia Investment Corporation (mauritius) Ltd 4.8%
6 DSP Investment Managers Pvt Ltd 4.5%
7 India Acorn Fund Ltd 1.5%
8 White Oak India Equity Fund 1.4%
9 First State Indian Subcontinent Fund 1.4%
10 Dhanesh Kumar Jain Family Trust 0.3%
Source: Bloomberg

Sharekhan Limited, its analyst or dependant(s) of the analyst might be holding or having a position in the companies mentioned in the article.

March 16, 2021 6


Understanding the Sharekhan 3R Matrix
Right Sector
Positive Strong industry fundamentals (favorable demand-supply scenario, consistent
industry growth), increasing investments, higher entry barrier, and favorable
government policies
Neutral Stagnancy in the industry growth due to macro factors and lower incremental
investments by Government/private companies
Negative Unable to recover from low in the stable economic environment, adverse
government policies affecting the business fundamentals and global challenges
(currency headwinds and unfavorable policies implemented by global industrial
institutions) and any significant increase in commodity prices affecting profitability.
Right Quality
Positive Sector leader, Strong management bandwidth, Strong financial track-record,
Healthy Balance sheet/cash flows, differentiated product/service portfolio and
Good corporate governance.
Neutral Macro slowdown affecting near term growth profile, Untoward events such as
natural calamities resulting in near term uncertainty, Company specific events
such as factory shutdown, lack of positive triggers/events in near term, raw
material price movement turning unfavourable
Negative Weakening growth trend led by led by external/internal factors, reshuffling of
key management personal, questionable corporate governance, high commodity
prices/weak realisation environment resulting in margin pressure and detoriating
balance sheet
Right Valuation
Positive Strong earnings growth expectation and improving return ratios but valuations
are trading at discount to industry leaders/historical average multiples, Expansion
in valuation multiple due to expected outperformance amongst its peers and
Industry up-cycle with conducive business environment.
Neutral Trading at par to historical valuations and having limited scope of expansion in
valuation multiples.
Negative Trading at premium valuations but earnings outlook are weak; Emergence of
roadblocks such as corporate governance issue, adverse government policies
and bleak global macro environment etc warranting for lower than historical
valuation multiple.
Source: Sharekhan Research
Know more about our products and services

For Private Circulation only

Disclaimer: This document has been prepared by Sharekhan Ltd. (SHAREKHAN) and is intended for use only by the person or entity
to which it is addressed to. This Document may contain confidential and/or privileged material and is not for any type of circulation
and any review, retransmission, or any other use is strictly prohibited. This Document is subject to changes without prior notice.
This document does not constitute an offer to sell or solicitation for the purchase or sale of any financial instrument or as an official
confirmation of any transaction. Though disseminated to all customers who are due to receive the same, not all customers may
receive this report at the same time. SHAREKHAN will not treat recipients as customers by virtue of their receiving this report.
The information contained herein is obtained from publicly available data or other sources believed to be reliable and SHAREKHAN
has not independently verified the accuracy and completeness of the said data and hence it should not be relied upon as such. While
we would endeavour to update the information herein on reasonable basis, SHAREKHAN, its subsidiaries and associated companies,
their directors and employees (“SHAREKHAN 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 SHAREKHAN and affiliates from doing so. This document is
prepared for assistance only and is not intended to be and must not alone be taken as the basis for an investment decision. Recipients
of this report should also be aware that past performance is not necessarily a guide to future performance and value of investments
can go down as well. The user assumes the entire risk of any use made of this information. Each recipient of this document 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 document (including the merits and risks involved), and should consult its own advisors to determine the merits and
risks of such an investment. The investment discussed or views expressed may not be suitable for all investors. We do not undertake to
advise you as to any change of our views. Affiliates of Sharekhan may have issued other reports that are inconsistent with and reach
different conclusions from the information presented in this report.
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 SHAREKHAN 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.
The analyst certifies that the analyst has not dealt or traded directly or indirectly in securities of the company and that all of the
views expressed in this document accurately reflect his or her personal views about the subject company or companies and its or
their securities and do not necessarily reflect those of SHAREKHAN. The analyst further certifies that neither he or its associates
or his relatives has any direct or indirect financial interest nor have actual or beneficial ownership of 1% or more in the securities of
the company at the end of the month immediately preceding the date of publication of the research report nor have any material
conflict of interest nor has served as officer, director or employee or engaged in market making activity of the company. Further, the
analyst has also not been a part of the team which has managed or co-managed the public offerings of the company and no part
of the analyst’s compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this
document. Sharekhan Limited or its associates or analysts have not received any compensation for investment banking, merchant
banking, brokerage services or any compensation or other benefits from the subject company or from third party in the past twelve
months in connection with the research report.
Either SHAREKHAN or its affiliates or its directors or employees / representatives / clients or their relatives may have position(s), make
market, act as principal or engage in transactions of purchase or sell of securities, from time to time or may be materially interested
in any of the securities or related securities referred to in this report and they may have used the information set forth herein before
publication. SHAREKHAN may from time to time solicit from, or perform investment banking, or other services for, any company
mentioned herein. Without limiting any of the foregoing, in no event shall SHAREKHAN, any of its affiliates or any third party involved
in, or related to, computing or compiling the information have any liability for any damages of any kind.

Compliance Officer: Mr. Joby John Meledan; Tel: 022-61150000; email id: compliance@sharekhan.com;
For any queries or grievances kindly email igc@sharekhan.com or contact: myaccount@sharekhan.com

Registered Office: Sharekhan Limited, 10th Floor, Beta Building, Lodha iThink Techno Campus, Off. JVLR, Opp. Kanjurmarg
Railway Station, Kanjurmarg (East), Mumbai – 400042, Maharashtra. Tel: 022 - 61150000. 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; Research Analyst: INH000006183;

Disclaimer: Client should read the Risk Disclosure Document issued by SEBI & relevant exchanges and the T&C on www.sharekhan.com;
Investment in securities market are subject to market risks, read all the related documents carefully before investing.

You might also like