BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a...

19
CMP 2668.20 Target Price 2988.38 ISIN: INE009A01021 JAN 11 th , 2013 INFOSYS LIMITED Result Update: Q3 FY13 BUY BUY BUY BUY Stock Data Sector IT BSE Code 500209 Face Value / Div. Per Share 5.00 52wk. High / Low (Rs.) 2990.00/2101.65 Volume (2wk. Avg ) 69000 Market Cap ( Rs in mn ) 1526210.40 Annual Estimated Results (A*: Actual / E*: Estimated) Years FY12A FY13E FY14E Net Sales 337340.00 406494.70 465842.93 EBITDA 116830.00 131788.58 149503.98 Net Profit 83160.00 93240.42 104054.77 EPS 145.38 163.01 181.91 P/E 18.35 16.37 14.67 Shareholding Pattern (%) 1 Year Comparative Graph BSE SENSEX INFOSYS LTD SYNOPSIS Infosys Ltd. is a global leader company in the "next generation" of IT and consulting Services & is recognized for its world-class management practices and work ethics. During the quarter, the robust growth of Net Sales is increased by 12.11% to Rs. 104240 mn. During the quarter, 53 new clients were added by Infosys and its subsidiaries. Infosys won 8 large outsourcing deals amounting to US$ 731 Mn of total contract value. OSG Corporation has selected Infosys CommerceEdge to transform its legacy e- Commerce platform. Infosys American Depositary Shares (ADS) have started trading on the NYSE under the ticker symbol ‘INFY’. Infosys has signed an agreement with the Ministry of Corporate Affairs, Government of India, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register Group as its information systems transformation partner. Banca Mifel and Nykredit announced the successful implementation of the Finacle universal & core banking solution respectively. Net Sales and PAT of the company are expected to grow at a CAGR of 19% and 15% over 2011 to 2014E respectively. Peer Groups CMP Market Cap EPS P/E (x) P/BV(x) Dividend Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%) Infosys Ltd 2668.20 1526210.40 145.38 18.35 4.87 940.00 TCS Ltd 1302.50 2542234.40 62.57 20.76 10.27 2500.00 HCL Technologies Ltd 650.10 452402.80 32.43 20.08 6.85 600.00 Wipro Ltd 409.75 1007800.60 21.49 19.04 0.00 300.00

Transcript of BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a...

Page 1: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

CMP 2668.20

Target Price 2988.38

ISIN: INE009A01021

JAN 11th

, 2013

INFOSYS LIMITED Result Update: Q3 FY13

BUYBUYBUYBUY

Stock Data

Sector IT

BSE Code 500209

Face Value / Div. Per Share 5.00

52wk. High / Low (Rs.) 2990.00/2101.65

Volume (2wk. Avg ) 69000

Market Cap ( Rs in mn ) 1526210.40

Annual Estimated Results (A*: Actual / E*: Estimated)

Years FY12A FY13E FY14E

Net Sales 337340.00 406494.70 465842.93

EBITDA 116830.00 131788.58 149503.98

Net Profit 83160.00 93240.42 104054.77

EPS 145.38 163.01 181.91

P/E 18.35 16.37 14.67

Shareholding Pattern (%)

1 Year Comparative Graph

BSE SENSEX INFOSYS LTD

SYNOPSIS

Infosys Ltd. is a global leader company in the

"next generation" of IT and consulting Services

& is recognized for its world-class management

practices and work ethics.

During the quarter, the robust growth of Net

Sales is increased by 12.11% to Rs. 104240 mn.

During the quarter, 53 new clients were added

by Infosys and its subsidiaries.

Infosys won 8 large outsourcing deals

amounting to US$ 731 Mn of total contract

value.

OSG Corporation has selected Infosys

CommerceEdge to transform its legacy e-

Commerce platform.

Infosys American Depositary Shares (ADS) have

started trading on the NYSE under the ticker

symbol ‘INFY’.

Infosys has signed an agreement with the

Ministry of Corporate Affairs, Government of

India, to implement MCA21 v2, a multi-year

business transformation project.

Infosys has been selected by Lloyd's Register

Group as its information systems

transformation partner.

Banca Mifel and Nykredit announced the

successful implementation of the Finacle

universal & core banking solution respectively.

Net Sales and PAT of the company are expected

to grow at a CAGR of 19% and 15% over 2011

to 2014E respectively.

Peer Groups CMP Market Cap EPS P/E (x) P/BV(x) Dividend

Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)

Infosys Ltd 2668.20 1526210.40 145.38 18.35 4.87 940.00

TCS Ltd 1302.50 2542234.40 62.57 20.76 10.27 2500.00

HCL Technologies Ltd 650.10 452402.80 32.43 20.08 6.85 600.00

Wipro Ltd 409.75 1007800.60 21.49 19.04 0.00 300.00

Page 2: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Investment Highlights

Results updates- Q3 FY13,

Infosys Ltd. is a global leader company in the "next

generation" of IT and Consulting Services & is

recognized for its world-class management practices

and work ethics, reported its consolidated financial

results for the quarter ended 31st December, 2012.

Months Dec-12 Dec-11 % Change

Net Sales 104240.00 92980.00 12.11%

PAT 23690.00 23720.00 (0.13)%

EPS 41.42 41.47 (0.13)%

EBITDA 109270.00 97200.00 12.42%

The company’s net profit falls to Rs.23690.00 million against Rs.23720.00 million in the corresponding quarter

ending of previous year, a decrease of 0.13%. Revenue for the quarter rose 12.11% to Rs.104240.00 million from

Rs.92980.00 million, when compared with the prior year period. Reported earnings per share of the company

stood at Rs.41.42 a share during the quarter, registering 0.13% decrease over previous year period. EBITDA is

Rs.109270.00 millions as against Rs.97200.00 millions in the corresponding period of the previous year.

Segment Revenue

Particulars (Value in Rs. Millions) Q3 FY13 Q3 FY12

Financial Services & Insurance (FSI) 35110.00 32810.00

Retail, Logistics, Consumer Product Group, Life Sciences & Health Care Enterprises (RCL)

25120.00 21530.00

Energy, Utilities & Telecommunication Services (ECS) 21360.00 19670.00

Manufacturing enterprises (MFG) 22650.00 18970.00

Page 3: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Latest Updates

Infosys won 8 large outsourcing deals amounting to US$ 731 Mn of total contract value.

Infosys has been awarded the National Energy Conservation Award 2012 for its energy conservation efforts

at the company's campus in Jaipur and Pune.

Infosys announced that Finacle™, the universal banking solution, has been ranked as a long-term leader in

The Forrester Wave™: Global Banking Platforms, Q4 2012, published by Forrester Research, Inc. Infosys

Finacle™ scored highest in the categories of multichannel enablement & implementation & development

resources.

OSG Corporation has selected Infosys CommerceEdge to transform its legacy e-Commerce platform. The new

digital commerce platform will provide OSG with a robust merchandizing support and offers a range of tools

to engage with their customers through online and mobile channels. The Cloud-based platform will reduce

operating costs by up to 40% as compared to other available systems.

Infosys has been awarded the No.1 spot globally for its corporate governance practices by IR Global Rankings

(IRGR).

Infosys announced that its American Depositary Shares (ADS) have started trading on the New York Stock

Exchange (NYSE) under the ticker symbol ‘INFY’. The company is in the process of listing its ADS on the Paris

and London exchanges of NYSE Euronext.

Saigon Thuong Tin Commercial Joint Stock Bank (Sacombank) has announced its partnership with Infosys to

implement the new generation Finacle e-banking & mobile banking solution. The Bank will install Finacle’s

consumer e-banking, corporate e-banking and mobile banking solutions.

Infosys BPO Ltd has been awarded the 2012 Optimas Award for ‘Managing Change’.

Infosys BPO Ltd has won the Gold Award for Marketing Excellence in the category of ‘Marketing with Social

and Interactive Media’ at the Information Technology Services Marketing Association (ITSMA) Awards 2012.

Infosys announced the launch of a new solution called "India in a Box" for its Japanese clients. The new

innovative solution is based on industry-standard Microsoft Dynamics NAV. It enables Japanese companies to

jumpstart their business operations in India a shorter time by moving to a robust IT infrastructure in just

eight weeks.

Infosys, Microsoft & Gen-i have announced a managed service platform designed to simplify the deployment,

management and control of Cloud services for Australian and trans-Tasman enterprises and government

agencies.

Page 4: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Infosys has received the Microsoft Platform Modernization award for sales achievement for its Legacy

Modernization solution, which helps customers migrate to Microsoft platforms.

Infosys has signed an agreement with the Ministry of Corporate Affairs (MCA), Government of India, to

implement MCA21 v2, a multi-year business transformation project. The company will provide services,

application support, and infrastructure operations for at least five years in a contract valued at

approximately US$ 50 million.

Infosys has been selected by Lloyd's Register Group, a global independent risk and safety assurance

organization, as its information systems transformation partner. Infosys will build and deploy consistent

technology platforms across Lloyd's Register's 238 offices in 168 countries.

Banca Mifel, one of Mexico’s leading banks, and Infosys, a global leader in consulting and technology, today

announced the successful implementation of the Finacle universal banking solution. The bank is using Finacle

to maximize straight-through processing and accelerate automation of operations across its delivery

channels and 47 branches.

Nykredit, a leading financial institution in Denmark, and Infosys announced the successful implementation of

Finacle™ core banking solution across the bank's corporate lending business.

Bunna International Bank announced the selection of Finacle™ core banking solution from Infosys for its

banking transformation. Finacle will enable the bank to integrate its front and back office operations and

deploy a state-of-the-art loan origination system. This will include automating the credit check and loan

approval processes for risk-free and efficient loan disbursals.

Infosys Positioned as a Leader in the Magic Quadrant for International Retail Core Banking 2012.

Page 5: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Graphical Representation

Revenue by Service Offering (Q3 FY13)

Revenue Mix (Q3 FY13)

Geography Revenue Concentration (Q3 FY13)

Page 6: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Client Contribution to Revenue (Q3 FY13)

Utilization (Q3 FY13)

Revenue by Industry (Q3 FY13)

Page 7: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Company Profile

Infosys Limited, formerly known as Infosys Technologies Limited is a global technology Services Company

headquartered in Bangalore, India. The company has changed its name to Infosys Ltd. on June 16, 2011. It is the

second largest IT exporter in India.

Infosys Limited was started in 1981 by seven people with US$ 250. Today, it is a global leader in the "next

generation" of IT and consulting with revenues of US$ 6.994 billion (FY12). Infosys takes pride in building

strategic long-term client relationships. 97.8% of revenues come from existing customers (FY12). Infosys defines

designs and delivers technology-enabled business solutions for Global 2000 companies. Infosys provides a

complete range of services by leveraging its domain and business expertise and strategic alliances with leading

technology providers.

Infosys pioneered the Global Delivery Model (GDM), which emerged as a disruptive force in the industry leading

to the rise of offshore outsourcing. The GDM is based on the principle of taking work to the location where the

best talent is available, where it makes the best economic sense, with the least amount of acceptable risk.

Certification

The company constantly benchmarks its services and processes against globally recognized quality standards.

The company’s certifications include SEI-CMMI Level 5, CMM Level 5, PCMM Level 5, TL 9000 and ISO 9001-

2000. In February 2007, Infosys BPO was certified for eSCM level 4.0, the eSourcing Capability Model for Service

Providers developed by a consortium led by Carnegie Mellon University's Information Technology Services

Qualification Centre.

Global presence

Infosys has a global footprint with 66 offices and 69 development centers in US, India, China, Australia, Japan,

Middle East, UK, Germany, France, Switzerland, Poland, Netherlands, Canada and many other countries. Infosys

and its subsidiaries have 1,55,629 employees as on December 31, 2012.

Products and Services offered by the company:

The Company’s offerings span business & technology consulting, services, systems, product engineering, custom

software development, maintenance, re-engineering, independent testing & validation services, IT infrastructure

services & BPO.

IT Services

� Application Services

� Architecture Services

� Enterprise Quality Services

Page 8: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

� Independent Validation Services

� Information Mgt. Services

� Infrastructure Services

� Packaged Application Services

� SOA Services

� Systems Integration Services

Engineering Services

� Mechanical Product Development

� Electronics/ Hardware Development

� Software Product Development

� Embedded Systems

� Value Analysis/ Engineering & Benchmarking

� Manufacturing Engineering & Digital Manufacturing

� Industrial Automation & Controls

� Tooling & Commodity Management

� Professional Services

� Product Ownership & End of Life

� Product Lifecycle Management (PLM)

� Knowledge-based Engineering

� Manufacturing Execution Systems

� Contact Center & Unified Communications

� Engineering Consulting

Engineering Segments

� Aerospace

� Automotive

� Industrial Manufacturing

� High-Tech

� Software

� Energy

� Utilities

� Communication Services

� Retail

� Consumer Packaged Goods

� Life Sciences

� Financial Services

Page 9: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

BPO Services

� Business Platforms

� Customer Service Outsourcing

� Finance and Accounting

� Human Resource Outsourcing

� Knowledge Services

� Legal Services

� Order Management

� Sourcing and Procurement Outsourcing

Product and Platforms

� Finacle

� Flypp

� Infosys Edge

• Infosys CommerceEdge

• Infosys SocialEdge

• Infosys TalentEdge

� Infosys HIMI

� Infosys iProwe

� Infosys MaskIT

� Infosys mConnect

� Infosys Research on Demand

� iTransform

� Supply Chain Visibility

� Infosys Unified Communications and Collaboration (UC)

Subsidiaries of the company:

� Infosys BPO Limited

� Infosys Technologies (Australia) Pty Limited

� Infosys Consulting Inc.

� Infosys Technologies (China) Company Limited

� Infosys Technologies S. De R.L. De C V., Mexico

� Infosys Technologies (Sweden)

� Infosys Tecnologia Do Brazil

� Infosys Public Services Inc.

� Infosys Technologies (Shanghai) Co Ltd

Page 10: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Alliances

• Global Alliance Partners

The partnership focuses on developing solutions that incorporate Infosys IP and the alliance partners'

technology and services. We jointly deliver and market Infosys' solutions to clients across multiple industries

and geographies.

� Microsoft

� Oracle

� SAP

Alliance Partners

� CA Technologies

� Hewlett-Packard (HP)

� IBM

� Informatica

� Salesforce.com

� Schlumberger

� Siemens

� TIBCO Software Inc.

� Autonomy Corporation

� Sterling Commerce

� Pegasystems

� Xerox

� OSIsoft

Cloud

Cloud adoption is a complex process and the multiplicity of available options has led to confusion over how to

embark on a viable Cloud Journey. IT and business teams follow different approaches to Cloud adoption. It

continues to strengthen Cloud ecosystem, with over 30 partners delivering a trusted system for our clients. A

large hi-tech client has selected Infosys to develop a Cloud-based monitoring solution, using technologies such as

Hadoop and Exadata, to manage and meter its enterprise infrastructure. The company is working with a large

railroad client in North America on its strategy to move mainframe-based legacy applications to the Cloud. A

leading healthcare provider has selected Infosys as a partner to migrate its existing workload to Microsoft Office

365 as its primary messaging and collaboration platform. This provides the client productivity improvement and

high asset optimization.

Page 11: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Finacle™

Finacle from Infosys partners with banks to power-up their innovation agenda, enabling them to differentiate

their products & service, enhance customer experience and achieve greater operational efficiency. Finacle

solutions address the core banking, wealth management, CRM, Islamic banking & treasury requirements of retail,

corporate and universal banks worldwide. Finacle solutions also empower banks with multiple sales, service &

marketing channels including e-banking, mobile banking and call centers. Finacle is the chosen solution in over

154 banks across 75 countries. Other offerings in the Finacle™ universal banking solution include:

• Finacle™ Core banking solution for regional rural banks.

• Finacle™ Alerts solution, which enables banks to alert end-users on events recorded by diverse business

systems.

• Finacle™ WatchWiz, a comprehensive new-generation monitoring solution that allows banks to monitor

diagnose and resolve issues.

• Finacle™ Advizor, which combines the convenience of human intervention with banking self-service channels

through the interplay of video, audio & data communication.

Page 12: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Financial Highlight

Balance Sheet as on 31st March 2012

FY12 FY13E FY14E

EQUITY AND LIABILITIES:

Shareholders’ Funds:

Share Capital 2860.00 2860.00 2860.00

Reserves and Surplus 310460.00 403700.42 507755.19

Net worth (a) 313320.00 406560.42 510615.19

Non-Current Liabilities:

Deferred Tax Liabilities [Net] 2700.00 3375.00 4387.50

Other Long Term Liabilities 1230.00 1525.20 1837.87

Long term liabilities (b) 3930.00 4900.20 6225.37

Current Liabilities:

Trade Payables 230.00 241.50 255.99

Other Current Liabilities 30590.00 35484.40 41161.90

Short Term Provisions 38200.00 45840.00 55466.40

Current Liabilities © 69020.00 81565.90 96884.29

Total (a+b+c) 386270.00 493026.52 613724.85

ASSETS:

Non-Current Assets:

Fixed Assets:

Tangible Assets 43750.00 44843.75 45516.41

Intangible Assets 11800.00 15812.00 20713.72

Capital work-in-progress 5900.00 10325.00 14455.00

(d) 61450.00 70980.75 80685.13

Deferred tax assets 5350.00 8399.50 12380.86

other non-current assets 150.00 150.00 150.00

Non Current Investments 40.00 40.00 40.00

Long Term Loans and Advances 16670.00 20004.00 23204.64

(e) 22210.00 28593.50 35775.50

Current Assets:

Current Investments 3680.00 6955.20 11104.50

Trade Receivables 58820.00 76466.00 94817.84

Cash and Bank Balances 205910.00 262493.07 328116.34

Short Term Loans and Advances 34200.00 47538.00 63225.54

(f) 302610.00 393452.27 497264.22

Total (d+e+f) 386270.00 493026.52 613724.85

Page 13: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Annual Profit & Loss Statement for the period of 2011 to 2014E

Value(Rs.in.mn) FY11 FY12 FY13E FY14E

Description 12m 12m 12m 12m

Net Sales 275010.00 337340.00 406494.70 465842.93

Other Income 12110.00 19040.00 22848.00 25589.76

Total Income 287120.00 356380.00 429342.70 491432.69

Expenditure -193990.00 -239550.00 -297554.12 -341928.71

Operating Profit 93130.00 116830.00 131788.58 149503.98

Interest 0.00 0.00 0.00 0.00

Gross profit 93130.00 116830.00 131788.58 149503.98

Depreciation 0.00 0.00 0.00 0.00

Profit Before Tax 93130.00 116830.00 131788.58 149503.98

Tax -24900.00 -33670.00 -38548.16 -45449.21

Profit After Tax 68230.00 83160.00 93240.42 104054.77

Minority Interest 0.00 0.00 0.00 0.00

Share of Profit & Loss of Asso 0.00 0.00 0.00 0.00

Net Profit 68230.00 83160.00 93240.42 104054.77

Equity capital 2860.00 2860.00 2860.00 2860.00

Reserves 256900.00 310460.00 403700.42 507755.19

Face value 5.00 5.00 5.00 5.00

EPS 119.28 145.38 163.01 181.91

Quarterly Profit & Loss Statement for the period of 30 June, 2012 to 31 Mar, 13E

Value(Rs.in.mn) 30-Jun-12 30-Sep-12 31-Dec-12 31-Mar-13E

Description 3m 3m 3m 3m

Net sales 96160.00 98580.00 104240.00 106846.00

Other income 4760.00 7060.00 5030.00 5734.20

Total Income 100920.00 105640.00 109270.00 112580.20

Expenditure -69230.00 -72610.00 -77470.00 -79493.42

Operating profit 31690.00 33030.00 31800.00 33086.78

Interest 0.00 0.00 0.00 0.00

Gross profit 31690.00 33030.00 31800.00 33086.78

Depreciation 0.00 0.00 0.00 0.00

Profit Before Tax 31690.00 33030.00 31800.00 33086.78

Tax -8800.00 -9340.00 -8110.00 -8850.71

Profit After Tax 22890.00 23690.00 23690.00 24236.06

Minority Interest 0.00 0.00 0.00 0.00

Share of Profit & Loss of Asso 0.00 0.00 0.00 0.00

Net Profit 22890.00 23690.00 23690.00 24236.06

Equity capital 2860.00 2860.00 2860.00 2860.00

Face value 5.00 5.00 5.00 5.00

EPS 40.02 41.42 41.42 42.37

Page 14: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Ratio Analysis

Particulars FY11 FY12 FY13E FY14E

No. of Shares(in mn) 572.00 572.00 572.00 572.00

EBITDA Margin (%) 33.86% 34.63% 32.42% 32.09%

PBT Margin (%) 33.86% 34.63% 32.42% 32.09%

PAT Margin (%) 24.81% 24.65% 22.94% 22.34%

P/E Ratio (x) 22.37 18.35 16.37 14.67

ROE (%) 26.27% 26.54% 22.93% 20.38%

ROCE (%) 35.85% 37.29% 32.42% 29.28%

EV/EBITDA (x) 16.39 13.06 11.58 10.21

Book Value (Rs.) 454.13 547.76 710.77 892.68

P/BV 5.88 4.87 3.75 2.99

Charts

Page 15: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Outlook and Conclusion

� At the current market price of Rs.2668.20, the stock P/E ratio is at 16.37 x FY13E and 14.67 x FY14E

respectively.

� Earning per share (EPS) of the company for the earnings for FY13E and FY14E is seen at Rs.163.01 and

Rs.181.91 respectively.

� Net Sales and PAT of the company are expected to grow at a CAGR of 19% and 15% over 2011 to 2014E

respectively.

� On the basis of EV/EBITDA, the stock trades at 11.58 x for FY13E and 10.21 x for FY14E.

� Price to Book Value of the stock is expected to be at 3.75 x and 2.99 x respectively for FY13E and FY14E.

� We expect that the company surplus scenario is likely to continue for the next three years, will keep its

growth story in the coming quarters also. We recommend ‘BUY’ in this particular scrip with a target price

of Rs.2988.00 for Medium to Long term investment.

Industry Overview

The Information Technology (IT) and information technology enabled services (ITeS) industry has been one of

the key driving forces fuelling India's economic growth. IT and ITeS sector's contribution to the national GDP has

increased from 1.2 per cent in 1997-98 to an estimated 7.5 per cent in 2011-12.

IT has evolved as a major contributor to India's GDP and plays a vital role in driving growth of the economy in

terms of employment, export promotion, and revenue generation.

The IT-BPO sector is responsible for creating significant employment opportunities in the economy. Direct

employment within the IT-BPO sector is expected to grow by over 9 per cent to reach 2.77 million, with over

230,000 jobs being added in 2011-12. IT services exports (including Engineering Research and Design (ER&D)

and software products) continue to be the largest employer within the industry with nearly 47 per cent share of

total direct employment, BPO exports generate about 32 per cent of the total industry employment, and the

remaining 22 per cent is accounted for by the domestic IT-BPO sector.

The sector is responsible for enabling employment to an additional 8.9 million people in various associated

sectors - catering, security, transportation, housekeeping, etc.

Page 16: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Market Size

As per NASSCOM estimates, IT and ITeS sector (excluding hardware) revenues are estimated at US$ 87.6 billion

in FY 2011-12. The industry is expected to grow by 19 per cent during FY 2012-13.

Additionally, the market size of the industry is expected to rise to US$ 225 billion by 2020 considering India's

competitive position, growing demand for exports, Government policy support, and increasing global footprint.

According to a study by management advisory firm Zinnov, adoption of IT services in the Indian SME segment is

growing at 15 per cent and is expected to reach US$ 15 billion by 2015.

The public cloud services market in India is projected to grow to US$ 326.2 million, registering 32.4 per cent

growth in 2012, according to a report by Gartner.

The Indian software and services exports including BPO exports is estimated at US$ 68.7 billion in 2011-12, as

compared to US$ 59 billion in 2010-11, an increase of 16.4 per cent. The IT services exports is estimated to be

US$ 39.8 billion in 2011-12 as compared to US$ 33.5 billion in 2010-11, showing a growth of 18.8 per cent. BPO

exports is estimated to grow from US $ 14.2 billion in 2010-11 to US$ 15.9 billion in 2011-12, a year-on-year (Y-

o-Y) growth of about 12 per cent. IT services contributed 58 per cent of total IT-BPO exports in 2011-12,

followed by BPO at 23 per cent and software products / engineering at 19 per cent.

Investment

Indian IT's core competencies and strengths have placed it on the international canvas, attracting investments

from major countries.

Between April 2000 and May 2012, the computer software and hardware sector attracted cumulative foreign

direct investment (FDI) of US$ 11,262 million, according to the Department of Industrial Policy and Promotion

(DIPP).

More recently, online retailing, cloud computing and e-commerce are the major driving forces behind the rapidly

increasing growth in the IT industry. Online shopping has increased with the emergence of internet retailing and

e-commerce.

India's IT-BPO revenues are also driven by a rapid increase in rural BPO units, which accounted for more than

US$ 10 million in the total sector revenues.

Page 17: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Some of the major initiatives in Indian IT and ITeS sector are:

• Intel Capital, Intel Corporation's global investment and M&A organisation, plans to invest up to US$ 40

million in ten innovative Indian technology companies

• Kakinada Special Economic Zone (SEZ), being developed by GMR Group, has entered into a partnership

agreement with Bengaluru-based RuralShores Business Services Pvt Ltd for setting up a BPO centre

• Tata Consultancy Services (TCS) plans to set up operations in Madhya Pradesh (MP) by building a new

integrated campus in Indore, with an initial investment of Rs 550 crore (US$ 99.09 million) in the first phase

• MindTree Ltd has opened its first delivery centre outside India in Gainesville, Florida. The company plans to

invest US$ 2.93 million and create 400 new jobs over the next five years

• BPO firm ExlService Holdings has announced the acquisition of US-based Landacorp Inc. The acquisition will

provide Exl with an end-to-end solution for the healthcare industry

Government Initiatives

The 51 software technology parks of India (STPI) centres that have been set up since inception of the programme

have given a major boost to IT and ITeS exports. Apart from exemption from customs duty available for capital

goods there are also exemptions from service tax, excise duty, and rebate for payment of Central Sales Tax.

FDI upto 100 per cent under the automatic route is allowed in Data processing, software development and

computer consultancy services; Software supply services; Business and management consultancy services,

Market Research Services, Technical testing & Analysis services.

Some of the major initiatives taken by Government of India to promote IT and ITeS sector in India are:

• The Cabinet has recently approved the National Policy on Information Technology 2012. The policy aims to

increase revenues of IT and ITeS industry from US$ 100 billion to US$ 300 billion by 2020 and expand

exports from US$ 69 billion to US$ 200 billion by 2020

• The Government of India plans to set up 15 new laboratories for testing hardware and software products

under public-private partnership (PPP) model

• The Ministry of Finance has issued a circular to chairmen of public sector banks and regional rural banks,

that all payments to customers, staff, vendors and suppliers as well as disbursement of loans and payments

towards investments should be made only through the electronic mode

• The Government of India plans to announce incentives to promote IT related export hubs in small towns to

attract investors towards SEZs. The Government may also allow broad banding of sectors, which will allow

ancillary units to come up in sector-specific SEZs

Page 18: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Road Ahead

According to 'India Information Technology Report Q1 2011', released by Research and Markets, Indian market

for IT services and products is expected to grow from US$ 18.6 billion in 2011 to US$ 40.5 billion in 2015. During

the year 2011, government procurement is expected to grow substantially while opportunities in healthcare,

education, telecom and financial services would broaden further.

Further, NASSCOM expects software and services exports growth at 16-18 per cent, clocking US$ 68-70 billion of

revenues in FY2012 whereas, domestic market is expected to grow by 15-17 per cent with revenues of US$

20.12- 20.56 billion. Newer phenomenon like cloud, analytical services, advanced mobile applications, healthy

environment for start-ups and SaaS will drive the industry growth.

According to latest projections released by Cybermedia Research, the aggregate market size of domestic IT

products and ITeS would reach US$ 52.3 billion crore by 2014, growing 17.3 per cent between 2010 and 2014.

Disclaimer:

This document prepared by our research analysts does not constitute an offer or solicitation for the purchase or sale

of any financial instrument or as an official confirmation of any transaction. The information contained herein is

from publicly available data or other sources believed to be reliable but do not represent that it is accurate or

complete and it should not be relied on as such. Firstcall India Equity Advisors Pvt. Ltd. or any of it’s affiliates shall

not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the

information contained in this report. This document is provide for assistance only and is not intended to be and must

not alone be taken as the basis for an investment decision.

Page 19: BUY CMP 2668breport.myiris.com/firstcall/INFTECHN_20130111.pdfIndia, to implement MCA21 v2, a multi-year business transformation project. Infosys has been selected by Lloyd's Register

Firstcall India Equity Research: Email – [email protected]

C.V.S.L.Kameswari Pharma

U. Janaki Rao Capital Goods

A.Nagaraju Cement, Reality & Infra, Oil & Gas

Ashish.Kushwaha IT, Consumer Durable & Banking

K. Jagadhishwari Devi Diversified

Abdul Khabeer Diversified

Anil Kumar Diversified

A.Ravi Diversified

Firstcall India also provides

Firstcall India Equity Advisors Pvt.Ltd focuses on, IPO’s, QIP’s, F.P.O’s,Takeover

Offers, Offer for Sale and Buy Back Offerings.

Corporate Finance Offerings include Foreign Currency Loan Syndications,

Placement of Equity / Debt with multilateral organizations, Short Term Funds

Management Debt & Equity, Working Capital Limits, Equity & Debt

Syndications and Structured Deals.

Corporate Advisory Offerings include Mergers & Acquisitions(domestic and

cross-border), divestitures, spin-offs, valuation of business, corporate

restructuring-Capital and Debt, Turnkey Corporate Revival – Planning &

Execution, Project Financing, Venture capital, Private Equity and Financial

Joint Ventures

Firstcall India also provides Financial Advisory services with respect to raising

of capital through FCCBs, GDRs, ADRs and listing of the same on International

Stock Exchanges namely AIMs, Luxembourg, Singapore Stock Exchanges and

other international stock exchanges.

For Further Details Contact:

3rd Floor,Sankalp,The Bureau,Dr.R.C.Marg,Chembur,Mumbai 400 071

Tel. : 022-2527 2510/2527 6077/25276089 Telefax : 022-25276089

E-mail: [email protected]

www.firstcallindiaequity.com