16 April 2020 Results Review 4QFY20 Wipro - 4QFY20... · Amit Chandra . [email protected]...
Transcript of 16 April 2020 Results Review 4QFY20 Wipro - 4QFY20... · Amit Chandra . [email protected]...
16 April 2020 Results Review 4QFY20
Wipro
Uncertainty persists We maintain REDUCE rating on Wipro based on lower than expected revenue and margin performance. Covid-19 related global slowdown will lead to cut in discretionary spending, pricing discounts and postponement of large deals wins. Headwinds in BFSI (Medium term), stress in Manufacturing (Auto) and ENU (Energy) will offset the improving outlook in Healthcare and Communication. The company has not provided for 1QFY21E guidance, citing uncertainty. We cut our EPS estimates by 0.9/1.5% for FY21/22E. Our TP of Rs 185 is based on 11x FY22 EPS.
Revenue in 4Q stood at USD 2,074mn, +0.4/2.6% QoQ/YoY CC (vs. est. of USD 2,086mn). Growth in 4Q was supported by uptick in ENU (12.8% of rev), Healthcare (13.5% of rev) and Technology (12.8% of rev), while Consumer vertical (16.8% of rev) declined due to Covid impact. BFSI (30.4% of rev) growth decelerated to -1.3% YoY (vs 15.9% YoY CC in 4QFY19), impacted by slowdown in large European banks, Capital market sub-segment and Covid-19 impact.
Growth slowed down in NorthAm (+3.1% YoY CC) while Europe growth was soft (+1.9% YoY CC). Wipro has not given guidance for 1Q due to global uncertainty. The impact of Covid-19 in the quarter was ~USD 14-16mn (3 weeks), which is 0.7-0.8% of revenue. USD rev growth adjusting for Covid comes to +1.2% CC, which is at the midpoint of the guidance (0-2% CC).
IT services margin contracted 76bps QoQ to 17.6% (est. 18.1%). Margin was impacted due to lower growth and higher salary payout, offset by higher utilisation, lower SG&A and currency benefit. APAT came at Rs 24.56bn, -5.3% QoQ impacted by higher ETR of 20.9% (vs. 20.0% in 3Q).
Cash conversion was impacted in the quarter due to increase in working capital related to Covid-19. OCF to PAT conversion was at 60.5% in 4Q vs. ~100% last quarter. Net cash stands at USD 3.3bn (~22% of Mcap).
Valuation and view: Wipro’s growth will continue to lag within the Tier-1 IT pack based on soft outlook for ~51% of rev comprising BFSI, Retail, Travel, Manufacturing & Energy. This will be offset by relatively better outlook in Consumer (e-commerce & new age Media), Healthcare (Hospitals) and Communication. New opportunity will emerge with increased cloud adoption, Automation and workplace modernisation. Clients are looking for higher efficiencies (RTB) and vendor consolidation (benefit for incumbents). While growth concerns remain (Covid led disruption), there is limited scope for margin expansion. We expect USD rev growth of -4.4/+4.7% and IT services EBIT% at 17.0/17.3% for FY21/22E. The stock is down ~25% in 3M and valuations are at ~11.9x FY21E (vs. 12.8x Tier-1 IT median).
Financial Summary YE Mar (Rs bn) 4Q
FY20 4Q
FY19 YoY (%)
3Q FY20
QoQ (%)
FY18 FY19 FY20 FY21E FY22E
Net Revenue 157.11 150.06 4.7 154.71 1.6 544.87 585.85 610.23 596.13 632.08 EBIT 25.00 25.46 (1.8) 26.51 (5.7) 82.81 92.62 101.42 93.94 101.47 APAT 23.26 23.63 (1.6) 24.56 (5.3) 82.57 90.86 97.22 89.24 96.73 Diluted EPS (Rs) 4.1 4.1 (1.6) 4.3 (5.3) 14.5 15.9 17.0 15.6 17.0 P/E (x)
12.9 11.7 10.9 11.9 11.0
EV / EBITDA (x)
8.7 7.0 6.7 6.5 5.4 RoE (%)
16.5 17.3 17.3 14.9 14.2
Source: Company, HDFC sec Inst Research
REDUCE CMP (as on 15 Apr 2020) Rs 187
Target Price Rs 185
NIFTY 8,925
KEY CHANGES
OLD NEW
Rating Reduce Reduce
Price Target Rs 190 Rs 185
EPS change % FY21E FY22E
-0.9 -1.5
KEY STOCK DATA
Bloomberg code WPRO IN
No. of Shares (mn) 5,713
MCap (Rs bn) / ($ mn) 1,066/13,938
6m avg traded value (Rs mn) 889
52 Week high / low Rs 302/159
STOCK PERFORMANCE (%)
3M 6M 12M
Absolute (%) (24.9) (23.4) (35.2)
Relative (%) 2.7 (2.9) (13.5)
SHAREHOLDING PATTERN (%)
Dec-19 Mar-20
Promoters 74.04 74.04
FIs & Local MFs 7.00 7.01
FPIs 8.42 8.45
Public & Others 10.54 10.50
Pledged Shares - -
Source : BSE
Amit Chandra [email protected] +91-22-6171-7345 Apurva Prasad [email protected] +91-22-6171-7327
Vinesh Vala [email protected] +91-22-6171-7332
HDFC securities Institutional Research is also available on Bloomberg ERH HDF <GO> & Thomson Reuters
Wipro: Results Review 4QFY20
Quarterly consolidated Financial Snapshot Particulars (Rs bn) 4QFY20 4QFY19 YoY (%) 3QFY20 QoQ (%) IT Services Rev (USD mn) 2,074 2,076 (0.1) 2,095 (1.0) Total Revenues 157.11 150.06 4.7 154.71 1.6
Operating Expenses 126.31 119.01 6.1 122.90 2.8
EBITDA 30.80 31.05 (0.8) 31.80 (3.2)
Depreciation 5.80 5.60 3.6 5.30 9.5
EBIT 25.00 25.46 (1.8) 26.51 (5.7)
Other Income 5.32 8.76 (39.3) 5.40 (1.6)
Interest costs 1.65 2.53 (34.7) 1.84 (10.4)
Forex gain/(loss) 0.99 0.32 214.2 0.73 36.6
PBT 29.66 32.00 (7.3) 30.79 (3.7)
Minority Interest 0.19 0.10 83.7 0.07 169.0
Tax 6.21 7.06 (12.2) 6.16 0.7
RPAT 23.26 24.83 (6.3) 24.56 (5.3)
E/o (adj for tax) 0.00 1.20 NM 0.00 NM
APAT 23.26 23.63 (1.6) 24.56 (5.3) Source: Company, HDFC sec Inst Research
Margin Analysis Particulars (% of Revenue) 4QFY20 4QFY19 YoY (bps) 3QFY20 QoQ (bps)
Operating Expenses 80.4 79.3 109 79.4 95
EBITDA Margin (%) 19.6 20.7 (109) 20.6 (95)
EBIT Margin (%) 15.9 17.0 (105) 17.1 (122)
IT Services EBIT Margin (%) 17.6 19.2 -165 18.4 -76
Tax Rate (%) 20.9 22.1 (115) 20.0 91
APAT Margin (%) 14.8 16.5 (174) 15.9 (107)
Source: Company, HDFC sec Inst Research
USD Revenue Growth (% QoQ CC) USD Revenue Growth (% YoY CC)
Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research
IT Services/Products/ISRE revenue was up 1.3/8.4/26.7% QoQ in INR terms IT services revenue were impacted by USD 14-16mn (0.7-0.8% of revenue) in 4QFY20 due to COVID-19 IT Services EBIT margin contracted 76bps QoQ to 17.6% (est. 18.1%) due to revenue drop partially offset by lower SG&A & currency tailwind Adjusted PAT stood at Rs 23.26bn (-5.3% QoQ) vs. est. of Rs 23.92bn impacted by lower margin and higher tax rate Total forex hedging at USD 2.7bn for the next four quarters
0.2
3.1
1.4
2.7
2.0
0.9
0.6
1.7
0.3
0.3
0.9 1.
10.
12.
82.
41.
0-0
.71.
11.
80.
4
-1.5-1.0-0.50.00.51.01.52.02.53.03.5
1QFY
162Q
FY16
3QFY
164Q
FY16
1QFY
172Q
FY17
3QFY
174Q
FY17
1QFY
182Q
FY18
3QFY
184Q
FY18
1QFY
192Q
FY19
3QFY
194Q
FY19
1QFY
202Q
FY20
3QFY
204Q
FY20
(%, QoQ)
8.1 8.4
6.3
7.8
9.5
7.2
6.2
5.2
3.4
2.8 3.0
2.5
2.4
5.1
7.0
6.9
5.9
3.8
3.3
2.6
0
4
8
12
1QFY
162Q
FY16
3QFY
164Q
FY16
1QFY
172Q
FY17
3QFY
174Q
FY17
1QFY
182Q
FY18
3QFY
184Q
FY18
1QFY
192Q
FY19
3QFY
194Q
FY19
1QFY
202Q
FY20
3QFY
204Q
FY20
(%, YoY)
Page | 2
Wipro: Results Review 4QFY20
IT Services EBIT Margin Trend Revenue Productivity (Rev/emp USD ‘000)
Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research
BFSI: Trending downwards (% YoY CC) Consumer: Holding up (% YoY CC)
Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research
Healthcare: Positive outlook (% YoY CC) ENU: Utilities doing well, Energy muted (% YoY CC)
Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research
21.0 20.7
20.2 20.1
17.8 17.8
18.3 18.3
16.8
17.3 17.2
16.0 15.9
18.6
19.8 19.2
18.5 18.1
18.4
17.6
14
16
18
20
1QFY
162Q
FY16
3QFY
164Q
FY16
1QFY
172Q
FY17
3QFY
174Q
FY17
1QFY
182Q
FY18
3QFY
184Q
FY18
1QFY
192Q
FY19
3QFY
194Q
FY19
1QFY
202Q
FY20
3QFY
204Q
FY20
(%)
44.9
44
.4
43.4
43
.8 44
.5
44.0
43
.1
43.4
43
.2
45.0
45
.4 46
.3
45.3
44
.4
43.9
44.5
43
.5
42.5
42
.0
41.4
40
42
44
46
1QFY
162Q
FY16
3QFY
164Q
FY16
1QFY
172Q
FY17
3QFY
174Q
FY17
1QFY
182Q
FY18
3QFY
184Q
FY18
1QFY
192Q
FY19
3QFY
194Q
FY19
1QFY
202Q
FY20
3QFY
204Q
FY20
(USD '000)
7.5
10.8
7.8
3.6 5.
52.
8 4.3
7.8 8.1
10.8
14.5
14.5
14.4 16
.0 17.5
15.9
11.2
5.9
1.0
-1.3
(5)
0
5
10
15
20
1QFY
162Q
FY16
3QFY
164Q
FY16
1QFY
172Q
FY17
3QFY
174Q
FY17
1QFY
182Q
FY18
3QFY
184Q
FY18
1QFY
192Q
FY19
3QFY
194Q
FY19
1QFY
202Q
FY20
3QFY
204Q
FY20
(%, YoY CC)
14.7 16
.416
.715
.26.
93.
70.
5 1.4 2.
9 4.5 5.
62.
24.
87.
710
.014
.87.
76.
112
.16.
4
0 2 4 6 8
10 12 14 16 18
1QFY
162Q
FY16
3QFY
164Q
FY16
1QFY
172Q
FY17
3QFY
174Q
FY17
1QFY
182Q
FY18
3QFY
184Q
FY18
1QFY
192Q
FY19
3QFY
194Q
FY19
1QFY
202Q
FY20
3QFY
204Q
FY20
(%, YoY CC)
10.3
8.7
7.2
20.1
46.6
46.9
39.0
20.4
-0.6
-10.
5-8
.5 -6.3
-7.7 -4
.4-4
.1 -2.3
0.4 3.
0 4.2
3.6
(20)
(10)
0
10
20
30
40
50
1QFY
162Q
FY16
3QFY
164Q
FY16
1QFY
172Q
FY17
3QFY
174Q
FY17
1QFY
182Q
FY18
3QFY
184Q
FY18
1QFY
192Q
FY19
3QFY
194Q
FY19
1QFY
202Q
FY20
3QFY
204Q
FY20
(%, YoY CC)
5.0
-2.9
-5.3
-1.8
-2.8 -1
.8 -0.3
0.7
7.0
5.2
-2.7
-3.1
-4.3
0.0
9.8
9.4
7.8
6.3
2.6
4.9
(8)(6)(4)(2)0 2 4 6 8
10 12
1QFY
162Q
FY16
3QFY
164Q
FY16
1QFY
172Q
FY17
3QFY
174Q
FY17
1QFY
182Q
FY18
3QFY
184Q
FY18
1QFY
192Q
FY19
3QFY
194Q
FY19
1QFY
202Q
FY20
3QFY
204Q
FY20
(%, YoY CC)
Page | 3
Wipro: Results Review 4QFY20
Vertical Revenue Break-up (IT Services ex ISRE) Verticals (USD mn)
1Q FY19
2Q FY19
3Q FY19
4Q FY19
FY19 1Q
FY20 2Q
FY20 3Q
FY20 4Q
FY20 FY20
BFSI 593 613 643 654 2,509 644 641 647 630 2,559
QoQ % 2.3% 3.4% 4.8% 1.7%
-1.5% -0.5% 0.9% -2.6%
YoY % 15.2% 12.7% 15.1% 12.8% 14.3% 8.7% 4.6% 0.7% -3.6% 2.0%
% of Rev 29.8% 30.5% 31.4% 31.5% 30.9% 31.6% 31.3% 30.9% 30.4% 31.0%
Consumer 304 315 319 336 1,275 318 328 354 348 1,346
QoQ % 0.5% 3.7% 1.2% 5.3%
-5.4% 3.1% 8.0% -1.6%
YoY % 4.9% 6.1% 7.2% 11.0% 7.7% 4.5% 3.9% 10.9% 3.6% 5.6%
% of Rev 15.3% 15.7% 15.6% 16.2% 15.7% 15.6% 16.0% 16.9% 16.8% 16.3%
Healthcare 270 261 268 274 1,072 269 266 274 280 1,090
QoQ % -5.7% -3.4% 2.6% 2.2%
-1.8% -1.0% 3.0% 2.0%
YoY % -7.4% -5.3% -5.0% -4.4% -5.7% -0.5% 2.0% 2.4% 2.2% 1.7%
% of Rev 13.6% 13.0% 13.1% 13.2% 13.2% 13.2% 13.0% 13.1% 13.5% 13.2%
ENU 253 257 266 266 1,039 261 264 270 265 1,065
QoQ % -1.5% 1.8% 3.4% -0.1%
-1.8% 1.3% 2.2% -1.8%
YoY % -3.2% -3.3% 6.2% 3.6% 0.5% 3.3% 2.8% 1.6% -0.1% 2.5%
% of Rev 12.7% 12.8% 13.0% 12.8% 12.8% 12.8% 12.9% 12.9% 12.8% 12.9%
Technology 288 279 266 262 1,096 265 266 258 265 1,057
QoQ % -2.2% -3.1% -4.8% -1.7%
1.4% 0.5% -3.3% 3.0%
YoY % 8.1% -0.8% -5.7% -11.3% -2.9% -8.1% -4.6% -3.2% 1.5% -3.6%
% of Rev 14.5% 13.9% 13.0% 12.6% 13.5% 13.0% 13.0% 12.3% 12.8% 12.8%
Manufacturing 167 167 166 166 666 161 166 172 170 669
QoQ % -7.0% -0.2% -0.6% 0.2%
-3.0% 3.0% 3.5% -1.0%
YoY % -5.0% -4.9% -4.5% -7.6% -5.2% -3.6% -0.5% 3.6% 2.4% 0.4%
% of Rev 8.4% 8.3% 8.1% 8.0% 8.2% 7.9% 8.1% 8.2% 8.2% 8.1%
Communications 113 117 119 118 463 120 117 119 114 471
QoQ % -4.8% 2.8% 1.8% -0.3%
1.7% -2.9% 2.2% -4.5%
YoY % -15.0% -10.3% -7.4% -0.7% -9.8% 6.1% 0.2% 0.6% -3.6% 1.7%
% of Rev 5.7% 5.8% 5.8% 5.7% 5.7% 5.9% 5.7% 5.7% 5.5% 5.7% Total Revenue (IT Services)
1,989 2,010 2,047 2,076 8,120 2,039 2,049 2,095 2,074 8,256
QoQ % -1.5% 1.0% 1.8% 1.4%
-1.8% 0.5% 2.2% -1.0%
YoY % 2.9% 2.0% 3.7% 2.8% 2.9% 2.5% 2.0% 2.4% -0.1% 1.7%
Source: Company, HDFC sec Inst Research
BFSI has slowed down for Wipro due to challenges in US capital market, EU Banks and COVID-19 disruption Consumer growth was muted due to lower deals in e-commerce sub vertical Healthcare & Medical devices is seeing strong demand related to Hospital management and ventilators requirements ENU slowed down due to lower oil prices impacting Oil & Gas sub vertical Manufacturing de grew for the quarter, impacted by Auto segment Airlines & Airports, Oil & Gas, Retail, Travel & Hospitality, Auto sectors are high impact verticals due to COVID 19
Page | 4
Wipro: Results Review 4QFY20
Service Line Break-Up (IT Services ex ISRE) Services Mix (USD mn)
1Q FY19
2Q FY19
3Q FY19
4Q FY19
FY19 1Q
FY20 2Q
FY20 3Q
FY20 4Q
FY20 FY20
Modern Application Services
929 930 933 936 3,727 909 918 926 927 3,674
QoQ % 1.1% 0.2% 0.3% 0.3%
-2.9% 0.9% 0.9% 0.1%
YoY % 4.2% 2.5% 3.5% 1.9% 3.1% -2.1% -1.3% -0.8% -1.0% -1.4% % of Rev 46.7% 46.3% 45.6% 45.1% 45.9% 44.6% 44.8% 44.2% 44.7% 44.5% Cloud and Infrastructure 523 514 512 523 2,071 524 527 540 535 2,130
QoQ % -6.1% -1.6% -0.5% 2.2%
0.2% 0.5% 2.6% -1.0%
YoY % -0.5% -4.0% -5.0% -6.1% -3.9% 0.2% 2.4% 5.6% 2.3% 2.9%
% of Rev 26.3% 25.6% 25.0% 25.2% 25.5% 25.7% 25.7% 25.8% 25.8% 25.8% Digital Operations and Platforms
247 259 301 309 1,112 300 301 321 303 1,222
QoQ % -1.5% 5.1% 16.1% 2.8%
-3.1% 0.5% 6.4% -5.5%
YoY % 3.7% 6.1% 18.2% 23.5% 12.7% 21.5% 16.2% 6.5% -2.1% 9.8% % of Rev 12.4% 12.9% 14.7% 14.9% 13.7% 14.7% 14.7% 15.3% 14.6% 14.8% Industrial & Engineering Services
147 149 145 149 593 155 154 157 160 627
QoQ % -1.5% 1.0% -2.3% 2.8%
3.7% -0.8% 2.2% 1.6%
YoY % 7.2% 6.3% 5.2% 0.0% 4.3% 5.3% 3.3% 8.1% 6.9% 5.9% % of Rev 7.4% 7.4% 7.1% 7.2% 7.3% 7.6% 7.5% 7.5% 7.7% 7.6% Data, Analytics and AI
143 157 156 158 617 151 150 151 149 603
QoQ % -0.1% 9.5% -0.8% 1.4%
-4.4% -0.9% 0.8% -1.0%
YoY % 1.5% 10.5% 11.0% 10.0% 8.6% 5.4% -4.6% -3.0% -5.3% -2.3%
% of Rev 7.2% 7.8% 7.6% 7.6% 7.6% 7.4% 7.3% 7.2% 7.2% 7.3% Total Revenue (IT Services)
1,989 2,010 2,047 2,076 8,120 2,039 2,049 2,095 2,074 8,256
QoQ % -1.5% 1.0% 1.8% 1.4%
-1.8% 0.5% 2.2% -1.0%
YoY % 2.9% 2.0% 3.7% 2.8% 2.9% 2.5% 2.0% 2.4% -0.1% 1.7%
Source: Company, HDFC sec Inst Research
Business Mix Segments (USD mn)
1Q FY19
2Q FY19
3Q FY19
4Q FY19
FY19 1Q
FY20 2Q
FY20 3Q
FY20 4Q
FY20 FY20
Digital 557 631 679 722 2,590 763 811 834 854 3,262 QoQ % 3.7% 13.3% 7.7% 6.3%
5.6% 6.4% 2.8% 2.5%
YoY % 26.3% 32.9% 37.7% 34.5% 33.1% 36.9% 28.6% 22.7% 18.3% 26.0%
% of Rev 28.0% 31.4% 33.2% 34.8% 31.9% 37.4% 39.6% 39.8% 41.2% 39.5% Legacy (Non Digital)
1,432 1,379 1,367 1,353 5,531 1,276 1,238 1,261 1,219 4,994
QoQ % -3.4% -3.7% -0.8% -1.0%
-5.7% -3.0% 1.9% -3.3%
YoY % -4.1% -7.8% -7.6% -8.7% -7.0% -10.9% -10.2% -7.8% -9.9% -9.7% % of Rev 72.0% 68.6% 66.8% 65.2% 68.1% 62.6% 60.4% 60.2% 58.8% 60.5%
Source: HDFC sec Inst Research
BPO de-grew 5.5% QoQ and 2.1 QoQ as WFH is difficult to acheive Cloud Infra and Analytics both de-grew 1% in the quarter Opportunities are emerging in Virtual collaboration tools, cyber security, Process automation & increased cloud adoption (medium to long-term) Digital (41.2% of rev) growth is slowing down (18.3% YoY vs. 34.5% in 4QFY19) Legacy continues to be under stress (-3.3% QoQ & -9.9% YoY). Fall in legacy is higher than peers. Cash conversion was poor due to increase in working capital related to Covid-19. OCF to PAT conversion was at 60.5% vs. ~100% last quarter
Page | 5
Wipro: Results Review 4QFY20
Geographic Revenue Break-up (IT Services ex ISRE) Geography Mix (USD mn)
1Q FY19
2Q FY19
3Q FY19
4Q FY19
FY19 1Q
FY20 2Q
FY20 3Q
FY20 4Q
FY20
FY20
US 1,114 1,127 1,169 1,208 4,612 1,197 1,221 1,240 1,226 4,879
QoQ % 2.5% 1.2% 3.7% 3.4%
-0.9% 2.0% 1.6% -1.2%
YoY % 3.6% 4.4% 9.5% 11.2% 7.0% 7.5% 8.3% 6.1% 1.5% 5.8% % of Rev 56.0% 56.1% 57.1% 58.2% 56.8% 58.7% 59.6% 59.2% 59.1% 59.1% Europe 519 516 522 511 2,071 502 481 496 500 1,981 QoQ % -6.5% -0.5% 1.0% -2.2%
-1.8% -4.0% 3.1% 0.7%
YoY % 8.7% 2.4% -0.2% -8.0% 0.5% -3.4% -6.8% -4.9% -2.1% -4.3% % of Rev 26.1% 25.7% 25.5% 24.6% 25.5% 24.6% 23.5% 23.7% 24.1% 24.0%
RoW 356 366 356 357 1,437 340 346 358 348 1,395
QoQ % -5.7% 2.7% -2.6% 0.3%
-4.6% 1.7% 3.5% -2.7%
YoY % -6.5% -5.3% -7.0% -5.5% -5.7% -4.4% -5.3% 0.6% -2.4% -2.9% % of Rev 17.9% 18.2% 17.4% 17.2% 17.7% 16.7% 16.9% 17.1% 16.8% 16.9% Total Revenue (IT Services)
1,989 2,010 2,047 2,076 8,120 2,039 2,049 2,095 2,074 8,256
QoQ % -1.5% 1.0% 1.8% 1.4% -1.8% 0.5% 2.2% -1.0% YoY % 2.9% 2.0% 3.7% 2.8% 2.9% 2.5% 2.0% 2.4% -0.1% 1.7%
Source: Company, HDFC sec Inst Research
Onsite-offshore Split (IT Services ex ISRE) Onsite Offshore Revenue (USD mn)
1Q FY19
2Q FY19
3Q FY19
4Q FY19
FY19 1Q
FY20 2Q
FY20 3Q
FY20 4Q
FY20 FY20
Onsite 1,052 1,061 1,068 1,069 4,247 1,066 1,092 1,114 1,074 4,368
QoQ % -1.1% 0.8% 0.7% 0.1%
-0.2% 2.4% 2.0% -3.6%
YoY % 1.5% 1.3% 1.2% 0.5% 1.1% 1.4% 2.9% 4.3% 0.5% 2.8% % of Rev 52.9% 52.8% 52.2% 51.5% 52.3% 52.3% 53.3% 53.2% 51.8% 52.9% Offshore 937 948 978 1,007 3,873 973 957 980 1,000 3,889 QoQ % -1.9% 1.3% 3.1% 2.9%
-3.4% -1.6% 2.5% 2.0%
YoY % 4.4% 2.9% 6.6% 5.4% 4.8% 3.8% 0.9% 0.2% -0.7% 0.4% % of Rev 47.1% 47.2% 47.8% 48.5% 47.7% 47.7% 46.7% 46.8% 48.2% 47.1% Total Revenue (IT Services)
1,989 2,010 2,047 2,076 8,120 2,039 2,049 2,095 2,074 8,256
QoQ % -1.5% 1.0% 1.8% 1.4%
-1.8% 0.5% 2.2% -1.0%
YoY % 2.9% 2.0% 3.7% 2.8% 2.9% 2.5% 2.0% 2.4% -0.1% 1.7%
Source: Company, HDFC sec Inst Research
America’s de-grew after two second consecutive quarter of growth due to COVID 19 impact Europe reported muted growth but YoY growth is still under pressure Onsite revenue was under pressure, offshoring helped margins
Page | 6
Wipro: Results Review 4QFY20
Client Performance (IT Services ex ISRE) Clients Revenue Metric (USD mn)
1Q FY19
2Q FY19
3Q FY19
4Q FY19
FY19 1Q
FY20 2Q
FY20 3Q
FY20 4Q
FY20 FY20
Top customer 74 74 76 77 300 75 66 63 62 264 QoQ % 1.2% 1.0% 1.8% 1.4% -1.8% -13.1% -4.1% -1.0%
YoY % 31.2% 18.0% 19.9% 5.6% 18.9% 2.5% -11.8% -17.0% -19.0% -12.1% % of Rev 3.7% 3.7% 3.7% 3.7% 3.7% 3.7% 3.2% 3.0% 3.0% 3.2% Top 2-5 163 171 190 208 731 206 197 195 191 793 QoQ % -6.1% 4.7% 11.4% 9.1% -0.8% -4.5% -1.0% -2.1% YoY % 11.0% 8.4% 16.2% 19.5% 12.9% 26.3% 15.2% 2.4% -8.1% 8.5% % of Rev 8.2% 8.5% 9.3% 10.0% 9.0% 10.1% 9.6% 9.3% 9.2% 9.6% Top 5 237 245 266 284 1,031 281 262 258 253 1,057
QoQ % -3.9% 3.6% 8.5% 6.9% -1.1% -6.8% -1.8% -1.8% YoY % 16.6% 11.1% 17.3% 15.4% 14.6% 18.9% 7.0% -3.2% -11.0% 2.5% % of Rev 11.9% 12.2% 13.0% 13.7% 12.7% 13.8% 12.8% 12.3% 12.2% 12.8% Top 6-10 135 139 137 139 552 141 143 145 147 570 QoQ % 1.5% 2.5% -1.1% 1.4% 1.2% 2.0% 0.8% 1.9% YoY % -4.2% -2.2% 3.7% 4.4% 1.4% 4.0% 3.4% 5.4% 5.9% 3.2% % of Rev 6.8% 6.9% 6.7% 6.7% 6.8% 6.9% 7.0% 6.9% 7.1% 6.9% Top 10 372 384 403 423 1,583 422 406 402 400 1,626 QoQ % -2.0% 3.2% 5.0% 5.0% -0.3% -3.9% -0.9% -0.5% YoY % 8.1% 5.9% 12.3% 11.5% 9.6% 13.5% 5.7% -0.2% -5.5% 2.7% % of Rev 18.7% 19.1% 19.7% 20.4% 19.5% 20.7% 19.8% 19.2% 19.3% 19.7%
Non top 10 1,617 1,626 1,643 1,652 6,537 1,617 1,643 1,693 1,673 6,630 QoQ % -1.4% 0.5% 1.1% 0.5% -2.1% 1.6% 3.0% -1.1% YoY % 1.7% 1.1% 1.8% 0.8% 1.3% 0.0% 1.1% 3.0% 1.3% 1.4% % of Rev 81.3% 80.9% 80.3% 79.6% 80.5% 79.3% 80.2% 80.8% 80.7% 80.3%
Headcount, Attrition and Utilisation Data
(Nos.) 3Q
FY19 4Q
FY19 FY19
1Q FY20
2Q FY20
3Q FY20
4Q FY20
FY20
Total headcount
1,72,379 1,71,425 1,71,425 1,74,850 1,81,453 1,87,318 1,82,886 1,82,886
Net additions 928 -954 11,502 3,425 6,603 5,865 -4,432 11,461 Voluntary TTM attrition (%)
17.9% 17.6% 17.6% 17.6% 17.0% 15.7% 14.7% 14.7%
Gross Utilisation (%)
73.4% 75.4% 74.4% 73.9% 71.4% 70.2% 73.4% 72.2%
Utilisation ex-trainees (%)
83.2% 85.4% 84.8% 85.0% 82.1% 79.6% 82.6% 82.3%
Source: Company, HDFC sec Inst Research
Top customer is under pressure since last three quarters Wipro’s Top-5 client’s performance have been muted for the past four qtrs impacted by BFSI Gross utilisation improved 320bps on account of lower net additions Net reduction of 4,432 employees witnessed during the quarter Attrition moderated to 14.7% (-100bps QoQ), attrition is at multi qtr low
Page | 7
Wipro: Results Review 4QFY20
Key Assumptions Particulars FY17 FY18 FY19 FY20 FY21E FY22E
IT Services Growth (USD) % 4.9 2.5 2.9 1.7 (4.4) 4.7
USD/INR rate 68.0 66.4 70.3 71.6 73.0 74.0
Products Growth (INR) % (4.6) (28.3) (39.4) (10.6) 0.3 2.0
IT Services EBIT Margin* % 18.2 16.8 18.4 18.2 17.0 17.3
Consolidated EBIT margin (%) 15.6 15.2 17.1 16.6 15.8 16.1
Source: Company, HDFC Sec Inst Research
Change in Estimates
(Rs bn)
FY21 FY22
Earlier New % Change Earlier New % Change
IT revenue (USD bn) 7.94 7.90 (0.6) 8.32 8.27 (0.6)
Net revenue (Rs bn) 598.97 596.13 (0.5) 635.16 632.08 (0.5)
Cons. EBIT (Rs bn) 95.44 93.94 (1.6) 103.88 101.47 (2.3)
EBIT margin (%) 15.9 15.8 -18 16.4 16.1 -30
EPS (Rs) 15.8 15.6 (0.9) 17.2 17.0 (1.5)
Source: HDFC sec Inst Research
Peer Set Comparison
Company MCap (Rs bn)
CMP (Rs)
TP (Rs)
RECO EPS (Rs) P/E (x) RoE (%)
FY19 FY20E FY21E FY22E FY19 FY20E FY21E FY22E FY19 FY20E FY21E FY22E
TCS 6,510 1,735 1,770 REDUCE 83.9 86.4 83.5 93.1 20.7 20.1 20.8 18.6 36.1 35.6 33.9 37.6
Infosys 2,717 640 670 BUY 37.1 37.8 37.2 41.5 17.2 16.9 17.2 15.4 24.3 25.2 24.7 25.9
HCL Tech 1,305 481 525 BUY 37.3 39.5 37.5 43.9 12.9 12.2 12.8 11.0 26.0 23.5 19.1 19.4
Wipro 1,064 187 185 REDUCE 15.8 17.0 15.6 17.0 11.8 10.9 11.9 11.0 17.3 17.3 14.9 14.2
TechM 518 537 660 BUY 48.9 48.3 45.0 50.9 11.0 11.1 11.9 10.5 22.0 20.6 17.7 17.8
Tier-1 IT Median
12.9 12.2 12.8 11.0 24.3 23.5 19.1 19.4
LTI 255 1,465 1,650 ADD 87.1 86.2 93.1 109.9 16.8 17.0 15.7 13.3 34.6 28.2 26.3 27.0
Mphasis 125 670 800 ADD 57.6 60.4 59.6 66.9 11.6 11.1 11.2 10.0 20.0 20.5 18.6 19.3
L&T Tech 127 1,218 1,215 ADD 67.8 77.2 72.9 86.7 18.0 15.8 16.7 14.1 32.0 29.8 24.4 25.2
Mindtree 127 770 815 ADD 44.1 40.2 43.4 54.2 17.5 19.1 17.7 14.2 24.9 19.0 20.6 23.0
Hexaware * 87 292 295 ADD 19.6 21.5 20.0 22.6 14.9 13.6 14.6 12.9 26.5 24.6 20.1 20.5
Persistent 39 506 535 REDUCE 47.8 45.7 36.2 44.5 10.6 11.1 14.0 11.4 15.7 14.0 11.3 12.9
Tata Elxsi^ 46 734 NA NR 46.6 41.2 40.2 45.1 15.8 17.8 18.2 16.3 34.5 25.2 21.4 20.9
Cyient 25 225 280 ADD 43.6 34.7 27.8 31.1 5.2 6.5 8.1 7.2 19.5 14.7 11.0 11.5
Zensar 22 95 95 ADD 14.2 10.3 9.2 11.8 6.7 9.2 10.3 8.0 17.6 11.5 9.4 11.2
Sonata 18 174 250 BUY 23.7 27.3 22.4 27.5 7.3 6.4 7.8 6.3 35.1 34.6 25.6 28.6
Intellect^ 10 76 NA NR 7.7 (1.7) 1.7 4.9 10.0 NM 44.5 15.6 11.1 (2.2) 2.2 6.1
Majesco 8 275 360 BUY 18.3 18.0 20.5 24.8 15.0 15.3 13.4 11.1 8.4 7.3 7.8 8.8
Mastek 6 210 333 BUY 39.9 39.8 39.6 43.2 5.3 5.3 5.3 4.9 15.9 15.0 13.3 12.8
Tier-2 IT AVG
11.9 12.3 15.2 11.2 22.8 18.6 16.3 17.5
Tier-2 IT Median
11.6 12.3 14.0 11.4 20.0 19.0 18.6 19.3
Source: HDFC sec Inst Research, Bloomberg, *Dec YE, ^ Not Rated
Page | 8
Wipro: Results Review 4QFY20
Financials Consolidated Income Statement YE March (Rs bn) FY15 FY16 FY17 FY18 FY19 FY20 FY21E FY22E IT Services Net Revenues (US $bn)
7.08 7.35 7.70 7.90 8.12 8.26 7.90 8.27 Growth (%) 7.0 3.7 4.9 2.5 2.9 1.7 (4.4) 4.7 Net Revenues 469.55 512.44 550.40 544.87 585.85 610.23 596.13 632.08 Growth (%) 8.1 9.1 7.4 (1.0) 7.5 4.2 (2.3) 6.0 Operating Expenses 364.94 404.40 441.28 440.94 473.75 487.95 480.33 507.19 EBITDA 104.61 108.04 109.13 103.93 112.09 122.28 115.80 124.89 Depreciation 12.82 14.97 23.11 21.12 19.47 20.86 21.86 23.41 EBIT 91.79 93.07 86.02 82.81 92.62 101.42 93.94 101.47 EBIT (%) 19.5 18.2 15.6 15.2 15.8 16.6 15.8 16.1 EBIT Growth (%) 6.7 1.4 (7.6) (3.7) 11.9 9.5 (7.4) 8.0 Other Income 19.86 23.44 21.66 23.86 26.96 25.25 23.68 26.15 Interest 3.60 5.58 5.18 5.68 7.38 7.33 7.12 7.44 Forex gains/(losses) 3.64 3.87 3.78 1.49 3.22 3.17 1.53 1.24 PBT 111.68 114.80 106.27 102.47 115.42 122.51 112.04 121.43 Tax (incl deferred) 24.62 25.32 25.21 22.39 25.24 24.80 22.41 24.29 Minority Interest and associate profit -0.53 -0.49 -0.25 -0.00 -0.14 -0.50 -0.39 -0.41 RPAT 86.53 88.99 84.90 80.08 90.03 97.22 89.24 96.73 EO (Loss) / Profit (Net Of Tax) 0.00 0.00 4.08 -2.49 -0.82 0.00 0.00 0.00 APAT 86.53 88.99 80.81 82.57 90.86 97.22 89.24 96.73 APAT Growth (%) 11.0 2.8 (9.2) 2.2 10.0 7.0 (8.2) 8.4 EPS 15.2 15.6 14.2 14.5 15.9 17.0 15.6 17.0 EPS Growth (%) 11.0 2.8 (9.2) 2.2 10.0 7.0 (8.2) 8.4
Source: Company, HDFC sec Inst Research
Consolidated Balance Sheet YE March (Rs bn) FY15 FY16 FY17 FY18 FY19 FY20 FY21E FY22E SOURCES OF FUNDS
Share Capital - Equity 4.94 4.94 4.86 9.05 12.07 11.43 11.43 11.43 Reserves 403.05 460.23 515.44 473.89 556.05 546.03 627.25 715.28 Total Shareholders' Funds 407.98 465.17 520.30 482.94 568.12 557.46 638.67 726.71 Minority Interest 1.65 2.21 2.39 2.41 2.64 1.88 2.26 2.67 Total Debt 78.91 125.22 142.41 138.26 99.47 97.39 97.39 97.39 Net Deferred Taxes 0.30 0.82 3.52 (3.85) (2.19) (3.18) (3.48) (3.80) Long Term Provisions & Others 10.43 15.59 15.05 19.67 16.28 20.88 20.88 20.88 TOTAL SOURCES OF FUNDS 499.27 609.02 683.68 639.43 684.32 674.43 755.73 843.86 APPLICATION OF FUNDS Net Block 56.67 74.58 76.77 67.39 61.59 93.88 95.87 97.74 CWIP 5.47 6.21 8.95 15.17 22.77 20.35 20.35 20.35 Goodwill & Other Intangible Assets 68.08 101.99 125.80 117.58 116.98 131.01 131.01 131.01 LT Loans & Advances, Others 30.38 32.75 40.01 74.64 54.56 45.96 48.26 50.68 Total Non Current Assets 160.60 215.53 251.52 274.78 255.90 291.21 295.49 299.77 Cash & Equivalents 212.85 303.29 344.74 294.02 379.25 334.13 401.06 485.17 Debtors 91.53 100.98 94.85 100.99 100.49 104.47 107.79 112.56 Inventories 4.85 5.39 3.92 3.37 3.95 1.87 2.09 2.21 Other Current Assets 127.26 94.53 95.40 80.58 87.98 79.38 82.27 85.33 Total Current Assets (ex Cash) 223.64 200.89 194.16 184.94 192.42 185.72 192.14 200.11 Creditors 58.75 68.19 65.49 68.13 88.30 78.13 77.97 82.69 Other Current Liabilities & Provns 39.08 42.51 41.26 46.18 54.95 58.50 55.00 58.50 Total Current Liabilities 97.82 110.70 106.74 114.30 143.25 136.63 132.97 141.19 Net Current Assets 125.82 90.19 87.42 70.63 49.17 49.09 59.18 58.92 TOTAL APPLICATION OF FUNDS 499.27 609.02 683.68 639.43 684.32 674.43 755.73 843.86
Source: Company, HDFC sec Inst Research
Page | 9
Wipro: Results Review 4QFY20
Consolidated Cash Flow YE March (Rs bn) FY15 FY16 FY17 FY18 FY19 FY20 FY21E FY22E
Reported PBT 111.68 114.80 106.27 102.47 115.42 122.51 112.04 121.43 Non-operating & EO items (14.00) (18.10) (19.76) (10.32) (20.63) (12.46) (23.68) (26.15) Interest expenses 3.60 5.58 5.18 5.68 7.38 7.33 7.12 7.44 Depreciation 12.82 14.97 23.11 21.12 19.47 20.86 21.86 23.41 Working Capital Change (7.98) (5.99) 4.54 (0.94) 27.17 (23.86) (12.69) (2.46) Tax paid (24.27) (26.94) (25.48) (28.11) (25.15) (6.38) (22.41) (24.29) OPERATING CASH FLOW ( a ) 81.86 84.32 93.87 89.91 123.65 108.00 82.23 99.38 Capex (22.60) (52.55) (53.25) (27.35) (20.84) (24.77) (23.85) (25.28) Free cash flow (FCF) 59.26 31.77 40.62 62.56 102.81 83.23 58.39 74.09 Investments (25.94) 0.27 (0.23) 0.00 0.00 0.00 0.00 0.00 Non-operating income 12.43 18.43 17.38 14.96 20.52 24.20 23.68 26.15 INVESTING CASH FLOW ( b ) (36.12) (33.85) (36.10) (12.40) (0.32) (0.57) (0.16) 0.87 Debt Issuance 21.88 35.25 12.98 (11.15) (39.14) (32.82) 0.00 0.00 Interest expenses (3.60) (5.58) (5.18) (5.68) (4.80) (4.60) (7.12) (7.44) FCFE 77.54 61.44 48.42 45.74 58.87 45.81 51.27 66.65 Share capital Issuance/Buyback 0.01 0.00 (25.00) (110.29) 0.00 (105.30) 0.00 0.00 Dividend (29.49) (35.49) (8.73) (5.42) (5.43) (8.28) (8.03) (8.70) FINANCING CASH FLOW ( c ) (11.20) (5.82) (25.94) (132.53) (49.37) (151.00) (15.14) (16.14) NET CASH FLOW (a+b+c) 34.54 44.65 31.84 (55.02) 73.96 (43.57) 66.92 84.11 Non-operating and EO items 3.55 45.79 9.61 4.30 11.26 (1.55) 0.00 0.00 Closing Cash & Equivalents 212.85 303.29 344.74 294.02 379.25 334.13 401.06 485.17
Source: Company, HDFC sec Inst Research
Key Ratios FY15 FY16 FY17 FY18 FY19 FY20 FY21E FY22E PROFITABILITY (%)
EBITDA Margin 22.3 21.1 19.8 19.1 19.1 20.0 19.4 19.8 APAT Margin 18.4 17.4 14.7 15.2 15.5 15.9 15.0 15.3 RoE 23.0 20.4 16.4 16.5 17.3 17.3 14.9 14.2 RoIC or Core RoCE 25.0 23.7 19.6 18.7 23.7 23.8 21.2 22.6 RoCE 16.2 14.1 11.2 11.2 12.1 12.5 11.1 10.9 EFFICIENCY
Tax Rate (%) 22.4 22.0 22.1 22.8 21.8 21.9 20.2 20.0 Fixed Asset Turnover (x) 3.6 3.2 3.2 3.6 3.8 3.1 2.7 2.6 Debtors (days) 71 72 63 68 63 62 66 65 Other Current Assets (days) 99 67 63 54 55 47 50 49 Payables (days) 46 49 43 46 55 47 48 48 Other Current Liability (days) 30 30 27 31 34 35 34 34 Cash Conversion Cycle (days) 94 60 55 45 28 28 35 33 Net Debt/EBITDA (x) (1.3) (1.6) (1.9) (1.5) (2.5) (1.9) (2.6) (3.1) Net Debt/Equity (x) (0.3) (0.4) (0.4) (0.3) (0.5) (0.4) (0.5) (0.5) Interest Coverage (x) 25.5 16.7 16.6 14.6 12.6 13.8 13.2 13.6 PER SHARE DATA
EPS (Rs/sh) 15.2 15.6 14.2 14.5 15.9 17.0 15.6 17.0 CEPS (Rs/sh) 17.4 18.2 18.9 17.7 19.2 20.7 19.5 21.1 DPS (Rs/sh) 5.2 6.2 1.5 1.0 1.0 1.2 1.4 1.5 BV (Rs/sh) 71.5 81.6 91.2 84.7 99.6 97.7 112.0 127.4 VALUATION
P/E 12.3 12.0 13.2 12.9 11.7 10.9 11.9 11.0 P/BV 2.6 2.3 2.0 2.2 1.9 1.9 1.7 1.5 EV/EBITDA 8.9 8.2 7.9 8.7 7.0 6.7 6.5 5.4 OCF/EV (%) 8.8 9.5 10.9 9.9 15.8 13.1 10.8 14.7 FCF/EV (%) 6.4 3.6 4.7 6.9 13.1 10.1 7.7 11.0 FCFE/mkt cap (%) 7.3 5.8 4.6 4.3 5.5 4.3 4.8 6.3 Dividend Yield (%) 2.4 2.8 0.7 0.4 0.4 0.5 0.6 0.7
Source: Company, HDFC sec Inst Research
Page | 10
Wipro: Results Review 4QFY20
Rating Criteria BUY: >+15% return potential ADD: +5% to +15% return potential REDUCE: -10% to +5% return potential SELL: > 10% Downside return potential
Date CMP Reco Target 1-Apr-19 255 NEU 241 9-Apr-19 264 NEU 245
17-Apr-19 281 SELL 250 5-Jul-19 272 SELL 255 18-Jul-19 260 SELL 220
27-Aug-19 249 SELL 220 22-Sep-19 246 SELL 220 4-Oct-19 236 NEU 222 16-Oct-19 244 NEU 230 7-Jan-20 252 NEU 235
15-Jan-20 257 NEU 235 2-Mar-20 221 REDUCE 240 18-Mar-20 173 REDUCE 205 6-Apr-20 180 REDUCE 190
16-Apr-20 187 REDUCE 185 From 2nd March 2020, we have moved to new rating system
RECOMMENDATION HISTORY
150
170
190
210
230
250
270
290
Apr
-19
May
-19
Jun-
19
Jul-1
9
Aug
-19
Sep-
19
Oct
-19
Nov
-19
Dec
-19
Jan-
20
Feb-
20
Mar
-20
Apr
-20
Wipro TP
Page | 11
Wipro: Results Review 4QFY20
HDFC securities Institutional Equities Unit No. 1602, 16th Floor, Tower A, Peninsula Business Park, Senapati Bapat Marg, Lower Parel, Mumbai - 400 013 Board: +91-22-6171-7330 www.hdfcsec.com
Disclosure: We, Amit Chandra, MBA, Apurva Prasad, MBA & Vinesh Vala, MBA, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. HSL has no material adverse disciplinary history as on the date of publication of this report. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. Research Analyst or his/her relative or HDFC Securities Ltd. does not have any financial interest in the subject company. Also Research Analyst or his relative or HDFC Securities Ltd. or its Associate may have beneficial ownership of 1% or more in the subject company at the end of the month immediately preceding the date of publication of the Research Report. Further Research Analyst or his relative or HDFC Securities Ltd. or its associate does not have any material conflict of interest. Any holding in stock –YES HDFC Securities Limited (HSL) is a SEBI Registered Research Analyst having registration no. INH000002475. Disclaimer: This report has been prepared by HDFC Securities Ltd and is solely for information of the recipient only. The report must not be used as a singular basis of any investment decision. The views herein are of a general nature and do not consider the risk appetite or the particular circumstances of an individual investor; readers are requested to take professional advice before investing. Nothing in this document should be construed as investment advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in securities of the companies referred to in this document (including merits and risks) and should consult their own advisors to determine merits and risks of such investment. The information and opinions contained herein have been compiled or arrived at, based upon information obtained in good faith from sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete. HSL is not obliged to update this report for such changes. HSL has the right to make changes and modifications at any time. This report is not directed to, or intended for display, downloading, printing, reproducing or for distribution to or use by, any person or entity who is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, reproduction, availability or use would be contrary to law or regulation or what would subject HSL or its affiliates to any registration or licensing requirement within such jurisdiction. If this report is inadvertently sent or has reached any person in such country, especially, United States of America, the same should be ignored and brought to the attention of the sender. This document may not be reproduced, distributed or published in whole or in part, directly or indirectly, for any purposes or in any manner. Foreign currencies denominated securities, wherever mentioned, are subject to exchange rate fluctuations, which could have an adverse effect on their value or price, or the income derived from them. In addition, investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively assume currency risk. It should not be considered to be taken as an offer to sell or a solicitation to buy any security. This document is not, and should not, be construed as an offer or solicitation of an offer, to buy or sell any securities or other financial instruments. This report should not be construed as an invitation or solicitation to do business with HSL. HSL may from time to time solicit from, or perform broking, or other services for, any company mentioned in this mail and/or its attachments. HSL and its affiliated company(ies), their directors and employees may; (a) from time to time, have a long or short position in, and buy or sell the securities of the company(ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or act as an advisor or lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions. HSL, its directors, analysts or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to the investments made or any action taken on basis of this report, including but not restricted to, fluctuation in the prices of shares and bonds, changes in the currency rates, diminution in the NAVs, reduction in the dividend or income, etc. HSL and other group companies, its directors, associates, employees may have various positions in any of the stocks, securities and financial instruments dealt in the report, or may make sell or purchase or other deals in these securities from time to time or may deal in other securities of the companies / organizations described in this report. HSL or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. HSL or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from t date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction in the normal course of business. HSL or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. Accordingly, neither HSL nor Research Analysts have any material conflict of interest at the time of publication of this report. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. HSL may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Research entity has not been engaged in market making activity for the subject company. Research analyst has not served as an officer, director or employee of the subject company. We have not received any compensation/benefits from the subject company or third party in connection with the Research Report. HDFC securities Limited, I Think Techno Campus, Building - B, "Alpha", Office Floor 8, Near Kanjurmarg Station, Opp. Crompton Greaves, Kanjurmarg (East), Mumbai 400 042 Phone: (022) 3075 3400 Fax: (022) 2496 5066 Compliance Officer: Binkle R. Oza Email: [email protected] Phone: (022) 3045 3600 HDFC Securities Limited, SEBI Reg. No.: NSE, BSE, MSEI, MCX: INZ000186937; AMFI Reg. No. ARN: 13549; PFRDA Reg. No. POP: 11092018; IRDA Corporate Agent License No.: CA0062; SEBI Research Analyst Reg. No.: INH000002475; SEBI Investment Adviser Reg. No.: INA000011538; CIN - U67120MH2000PLC152193
Page | 12