1 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

Recommendation

Buy at CMP and add on declines

Add on dips to

Rs 188-192

Sequential Targets

Rs 245 & Rs 266

Time Horizon

3-4 Quarters

Industry

Hotels

CMP

Rs 212

FUNDAMENTAL ANALYST Atul Karwa atul.karwa@hdfcsec.com

HDFC Scrip Code TAJGVKEQNR BSE Code 532390 NSE Code TAJGVK Bloomberg TAJG IN CMP (4-May-18) 212.30 Equity Capital (Rs Cr) 12.54 Face Value (Rs) 2 Eq. Shares O/S (Cr) 6.27 Market Cap (Rs Cr) 1332 Book Val (Rs) 59.53 Avg.52 Wk Volume 163108 52 Week High 263.8 52 Week Low 148.1

Shareholding Pattern % (Mar-2018) Promoters 74.99 Institutions 11.14 Non Institutions 13.88 Total 100.00

Taj GVK Hotels & Resorts Ltd. (TAJGVK) is a joint venture (JV) formed via a strategic alliance between the Indian Hotels Company Limited (IHCL) and the Hyderabad-based GVK Group in the year 2000. Starting out with merely a single property, TAJGVK has established its presence as an industry stalwart in less than 20 years, with six world-class properties - four 5-Star hotels in Hyderabad and one each in the cities of Chennai and Chandigarh, and another luxury hotel, namely the Taj Santacruz, under the JV (48.99%) with Green Woods Palaces & Resorts. TAJGVK has a total room base of 1,083 rooms, which it both owns and manages, and another 279 rooms under the JV which it only manages.

Investment rationale: Reducing geographic concentration risk. Telangana region on its way to recovery. Turnaround in Taj Santacruz key driver for re-rating. Debt repayment to reduce financial expenses and leverage ratios.

Concerns: High geographic concentration in Hyderabad. Slowdown in economic growth. Intense competition. Regulatory issues.

View and valuation: TAJGVK is one of the well-known and premium hotel brands in India, backed by a strong group of promoters. The company has four properties in Hyderabad which are witnessing good growth. Additionally, it has a hotel in Chennai, which is also an attractive market with a substantial number of tourists. The company has further diversified and opened a premium hotel in Mumbai. This is likely to reduce dependence on the Hyderabad market and improve average room rates (ARR) and revenues per available room (RevPAR). It is also preparing to start work on a 5-Star hotel in Bengaluru. Further, the company is utilising its cash flows to reduce leverage. We have valued TAJGVK at an EV of Rs 1.25cr on a per room basis for the company-owned and JV rooms (Mumbai). We have arrived at a target of Rs 245, which implies a FY20 EV/EBITDA multiple of 18.0x and FY20 P/E of 38.5x. Alternatively, we have valued the company-owned rooms at an EV of Rs 1.05cr per room and JV rooms (Mumbai) at an EV of Rs 2.5cr per room (due to its premium location and pricing), and arrived at a target of Rs 266 cr, which implies an FY20 EV/EBITDA multiple of 19.4x and FY20 P/E of ~42x. Investors can BUY the stock at the CMP, and add on declines to Rs 188-192 levels for sequential targets of Rs 245 and Rs 266 over three to four quarters.

2 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

Financial Summary Particulars (Rs Cr) Q3FY18 Q3FY17 YoY (%) Q2FY18 QoQ (%) FY17 FY18E FY19E FY20E Operating Income 82.7 71.9 15.0 62.8 31.8 264.5 284.3 312.8 337.8 EBITDA 24.9 18.7 33.2 14.0 78.2 57.9 67.1 80.7 94.6 Adj. PAT 9.5 3.7 152.5 2.3 311.7 10.4 17.3 28.9 39.9 EPS (Rs) 1.5 0.6 0.4 1.7 2.8 4.6 6.4 P/E (x) 128.4 76.9 46.0 33.4 EV/EBITDA (x) 27.3 23.2 18.9 15.8 RoCE (%) 7.2 8.6 11.0 13.3 RoNW (%) 2.9 4.7 7.5 9.6

Source: (Company, HDFC sec)

Company overview TAJGVK is a joint venture, formed via a strategic alliance between the Indian Hotels Company Limited (IHCL) and the Hyderabad-based GVK Group in the year 2000. Both the promoters hold a 25.52% stake in the company, with some individuals from the GVK Group owning an additional 23.9%. The GVK Group is a multi-product and multi-location business conglomerate, with several integrated companies in India and abroad. IHCL is a TATA enterprise that owns the Taj Group of Hotels, and manages and operates chains of hotels across the country and overseas. Starting out with merely a single property, TAJGVK has established its presence as an industry stalwart in less than 20 years, with six world-class properties - four 5-Star hotels in Hyderabad and one each in the cities of Chennai and Chandigarh, and another luxury hotel, namely the Taj Santacruz under the JV (48.99%) with Green Woods Palaces & Resorts. TAJGVK has a total room base of 1,083 rooms which it both owns and manages, and another 279 rooms under the JV which it just manages.

About 66% of the total inventory of rooms owned by the company is in Hyderabad.

Taj Krishna Taj Krishna, the flagship 5-Star deluxe property of TAJGVK, with a 260 room inventory, is a magnificent structure in Banjara Hills. It reflects the E-culture of Hyderabad, a testimonial to the city’s illustrious and aristocratic past. A distinguished mark of the finest quality standards, it comes as no surprise that Taj Krishna is a member of ‘The Leading Hotels of the World'. An architectural masterpiece, this luxurious hotel boasts of a grand staircase, marble pillars, and an ornately-carved decor that reflects opulent luxury. Taj Banjara Nestled away from the busy traffic of Banjara Hills with its own private approach and overlooking the lake is Taj Banjara, unique in every respect and equally popular with Tollywood and Bollywood. Taj Banjara has 122 rooms, and offers the best of kebabs and biryani at the popular Kebab - e - bahar outdoor dining by the lake.

KEY HIGHLIGHTS

TAJGVK has established one property in Mumbai in January 2016 and plans to open one 5-Star hotel in Bengaluru, thereby reducing concentration risk

Resolution of the Telangana issue and investments flowing into Telangana are expected to boost Hyderabad’s business and tourist prospects

JV hotel Taj Santacruz has reported a

profit of Rs 39lakh in Q3FY18 and will be a key contributor to profitability, going forward

Debt repayment to reduce its finance

costs and improve profitability

Muscular parentage, operational support from IHCL and strong balance sheet remain key positives

3 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

Taj Deccan Taj Deccan, with 151 rooms set in six acres of lush green landscaping, offers a variety of options for every business requirement. This can range from rooms spread across various categories, to numerous banqueting facilities for 20 to 2,000 guests. Vivanta by Taj Begumpet, Hyderabad A 5-Star hotel, it commenced operations in 2011-12 with 181 rooms, catering to the discerning business traveller. It was well received by the city and also business travellers. Taj Chandigarh TAJGVK's growing national presence is yet another indicator of its steadfast position in the industry. Chandigarh's first-ever branded property, the Taj Chandigarh, was successfully launched in 2005, with a room inventory of 149 rooms. Taj Chandigarh celebrates the dynamic spirit of the city in its sophisticated architecture and interiors. The hotel, located in Sector 17, the city's prime business and shopping area, is a comfortable drive from both the airport and the railway station. Taj Chandigarh is the city's finest hotel, and is well suited to both business and leisure travellers. Taj Club House, Chennai In Chennai too, the Taj Club House with 220 rooms is one more proof of TAJGVK's determination to be recognised as a global synonym in the hospitality industry. The Taj Club House has all it takes to make it the ideal venue for the discerning business traveller. It has a grand 45,000 sq. ft. blue glass facade, which acts as a preview to all the hotel has to offer. Taj Santacruz, Mumbai Close to the city’s domestic and international airports and just minutes from the city’s new and vibrant shopping, business and dining destinations, Taj Santacruz is the perfect setting for the high-flying business traveller, whose world comprises multiple conferences, events and meetings. With décor that complements the space, the architecture reflects old Mumbai, and displays sober shares of the rich Taj heritage. Across the 279 rooms and suites, you will see the hallmark of every TAJGVK property-sophistication and world-class luxury. Form the modular designed rooms to the ultra-modern facilities, no effort has been spared to offer the best. Thoughtful additions, such as the cushioned window seats in the rooms, give guests the option to conduct meetings or simply unwind with friends. Investment rationale Reducing geographic concentration risk TAJGVK owns six hotels, of which four are located in Hyderabad, i.e. 67% share in the room portfolio. The remaining two hotels are in Chandigarh and Chennai. Due to the Telangana issue and high concentration of properties in Hyderabad, the revenue of the company remained flattish over FY08-FY15. An increase in fixed overheads led to a sharp contraction in

4 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

margins (i.e. down from 47% in FY08 to 20.3% in FY15). Hence, the company started expanding into other geographies to reduce its dependence on one location. It has established one property in Mumbai in Jan-16. Going by higher ARR and occupancy in Mumbai, this property could help reduce concentration risks. It also plans to establish one 5-Star hotel in Bengaluru. TAJGVK has already been allotted 7.5 acres of land in Yellahanka, Bengaluru for the hotel project. This also means that in case the economy in Hyderabad does well, it could be one of the prime beneficiaries till the time the diversification reaches a certain stage. Any favourable industry developments that arise in the IT, Biotech, and Pharma industries could boost the demand for properties in Hyderabad, Chennai and Chandigarh. Telangana region on the verge of recovery Following a slowdown in economic activity and political uncertainty in Andhra Pradesh and Telangana, the occupancy levels in the Telangana region declined from 59% in 2011 to 51% in 2015. A sharp rise in room inventory further compounded the situation. However, with the resolution of the Telangana issue, occupancy has improved from 51% in 2015 to 58% in 2017. Investments flowing into Telangana, and the development of industries and commercial places would drive the demand for hotels. This could improve the occupancy and ARR (Average Room Rent). Hyderabad is not only the administrative, financial and economic capital of the state of Telangana and Andhra Pradesh, but also the largest contributor to the state's GDP. A number of proposed infrastructure initiatives are expected to increase Hyderabad’s business and tourist prospects. The Outer Ring Road, eight lane expressway, Hyderabad Metro, and the proposed Hyderabad Metro Rail Information Technology Investment Region are some initiatives that will boost the prospects of the city over the next few years. Turnaround in Taj Santacruz key driver for re-rating TAJGVK has invested Rs 110cr for a 49% stake in the JV with M/s Greenridge Hotels and Resorts LLP (Greenridge - a GVK company) - to set up a luxury hotel comprising 280 rooms near Mumbai’s domestic airport under the ‘Taj’ brand. The hotel commenced operation in Jan-16. The JV reported a loss of Rs 6.2cr for FY17. However, in Q3FY18, the company reported a profit of Rs 39lakh. Hence, we believe a turnaround has begun. The JV will be a key contributor to profitability, going forward. Revenue growth could be in high single-digits over FY17-FY20, while margins could improve sharply. Revenue could rise through a combination of higher occupancy and ARR. Taj Santacruz, which is a relatively new property, could gain higher occupancy (in line with other hotels in the vicinity) over the next two years. Favourable economic prospects over the next few years in the cities where TAJGVK is present could help in this. All this could lead to repayment of debt, bringing down of the debt-equity ratio and improvement in return ratios. Debt repayment to reduce financial expenses and leverage ratios The company is looking to reduce its leverage, and could repay ~Rs 30cr of debt every year over the next three years. This would reduce its finance costs and improve profitability. The debt-equity ratio stood at 0.6x at the end of H1FY18, as

5 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

compared to 0.7x at the end of H1FY17. Return ratios that were depressed in the recent past due to the Telangana agitation, and the Taj Santacruz investment could bounce back soon. The company’s muscular parentage - GVK and Indian Hotels Company (IHCL) - operational support from IHCL and a strong balance sheet remain key positives for a long-term growth opportunity. Q3FY18 results review TAJGVK reported a strong quarter, with revenues increasing by 15% YoY to Rs 82.7cr, driven by higher occupancy rates and better revenues per available room. Operating expenses were up 8.6% YoY, leading to a 413bps expansion in EBITDA margins to 30.1%. Finance costs declined by 17.2% YoY to Rs 6.1cr, as leverage has reduced. PAT increased by 152.5% YoY to Rs 9.5cr, while PAT margin expanded 624bps to 11.5% on the back of lower tax rates during Q3FY18, as compared to the corresponding period in the previous year.

Particulars (Rs Cr) Q3FY18 Q3FY17 YoY (%) Q2FY18 QoQ (%) 9MFY18 9MFY17 YoY (%) Operating Income 82.7 71.9 15.0 62.8 31.8 204.9 194.3 5.5 Material consumed 9.6 8.8 9.2 6.9 40.2 22.7 22.9 -0.8 Employee expenses 15.8 15.4 2.9 15.9 -0.2 46.8 44.8 4.5 Other expenses 32.3 29.0 11.4 26.1 24.1 83.2 81.1 2.7 Total expenses 57.8 53.2 8.6 48.8 18.5 152.7 148.7 2.7 EBITDA 24.9 18.7 33.2 14.0 78.2 52.2 45.6 14.5 Depreciation 4.3 4.5 -4.4 4.3 -0.2 13.0 13.6 -4.6 Other Income 0.2 0.5 -67.3 0.3 -46.7 0.7 6.8 -90.4 Finance cost 6.1 7.3 -17.2 6.3 -3.3 18.8 22.1 -15.1 PBT 14.7 7.4 99.9 3.7 298.6 21.1 16.6 26.9 Tax expenses 3.9 0.7 476.5 0.0 NA 3.9 0.7 476.5 PAT 9.5 3.7 152.5 2.3 311.7 13.7 9.6 42.8 EPS (Rs) 1.5 0.6 152.5 0.4 311.7 2.2 1.5 42.8 EBITDA (%) 30.1% 26.0% 413 bps 22.3% 785 bps 25.5% 23.5% 201 bps PAT (%) 11.5% 5.2% 624 bps 3.7% 779 bps 6.7% 4.9% 175 bps

(Source: Company, HDFC sec)

Concerns High geographic concentration Nearly 2/3rd of the room inventory of TAJGVK is located in Hyderabad. Any disruptions in the region (as seen in FY08-FY15) could significantly impact its growth and profitability. Further, Taj Krishna, Taj Deccan, and Taj Banjara are within a distance of 2 kms from each other.

6 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

Slowdown in economic growth Since the demand for hotels is affected by domestic and global economic growth, a recession in either categories could lead to a downturn in the industry, and affect the company’s prospects. Intense competition With the number of tourists increasing in the country and expectations of strong growth, competitors are adding capacity which may result in excess room inventory, and impact realisations. Regulatory issues Any tax changes at the local, state or central level and/or restrictions about food/drink consumption could adversely impact spending in hotels. Industry overview On an overall market level, occupancies recently crossed the 65% threshold after a gap of eight years. However, this has yet to have an impact on ARR, which is expected to happen soon. The supply-demand gap is narrowing in cities such as New Delhi, Jaipur, and Chennai. Each city/area has its own demand drivers, like the IT industry for Bengaluru and Hyderabad, the financial sector for Mumbai, heritage tourism for Agra and Jaipur, and medical tourism in all metros. In hotels, in addition to its pricing power, the brand acts as a symbol for the expected quality of service, complementing the standardised star rating each property is assigned. Operating Parameters For The Hotel Industry In India

(Source: HVS 2017, HDFC Sec research)

7 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

According to IBEF, the Travel & Tourism sector is likely to witness a 6.7% CAGR over CY18-27E to US$ 424.5bn, resulting in 10% of GDP in 2027E. The per capita income witnessed 4% CAGR over FY10-17, and is expected to register 9% CAGR over FY17-19E, according to a IBEF report. Higher disposable income could boost the Travel & Tourism industry, owing to its discretionary nature. The Passenger Load Factor for airline companies has increased significantly from ~69% in CY08 to ~84% in CY17, indicating a higher level of commutation through airlines. This has its impact on hotel demand and occupancy. The introduction of GST, though initially resisted by hotels, is in fact now considered favourable, owing to the availability of input credit. Challenges like availability/cost of land, regulatory approvals, funding of debt and equity, and competition from entrenched players determine supply additions. Increasing foreign tourist arrivals In CY2017, foreign tourist arrivals (FTA) in India increased by ~15% and stood at 10.2mn. According to IBEF data, FTAs are expected to increase at a CAGR of 5-6% over the next decade to reach 17.3mn. During 2017, India earned foreign exchange of US$ 277bn from tourism, up ~20% over FY16. The Government of India is working to achieve a 1% share in the world's international tourist arrivals by 2020, 2% share by 2025, and double foreign exchange earnings as well.

Foreign Tourist Arrivals And Foreign Exchange Earnings

(Source: IBEF, HDFC sec)

Government initiatives to promote inbound tourism The Government of India has been taking various measures to promote domestic as well as foreign tourism in India:

In Budget 2018-19, the Government allotted Rs 1,250cr (US$ 193.08mn) for Integrated development of tourist circuits under the Swadesh Darshan, Pilgrimage Rejuvenation and Spiritual Augmentation Drive (PRASAD).

8 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

Based on specific themes, the Government has identified 13 circuits which include the Krishna Circuit, Buddhist Circuit, Himalayan Circuit, North East Circuit and Coastal Circuit.

Campaigns such as Incredible India and Athithi Devo Bhava were launched to harness the tourism industry’s potential.

Tajmahotsav: The 10-day celebration provides a platform to experience India’s arts, craft, culture, cuisine, dance and music.

Since Apr-17, the E-tourist visa facility has been made available to citizens of 161 countries. Under ‘Project Mausam’, the Government has proposed to establish cross-cultural linkages and revive historic

maritime cultural and economic ties with 39 Indian Ocean countries. An investment-linked deduction under Section 35 AD of the Income Tax Act is in place for establishing new hotels

in the 2-star category and above across India, thus permitting a 100% deduction in respect of the whole or any expenditure of a capital nature.

View and valuation TAJGVK is one of the well-known and premium hotel brands in India, backed by a strong group of promoters. The company has four properties in Hyderabad which are witnessing good growth. Additionally, it has a hotel in Chennai, which is also an attractive market. The company has further diversified and opened a premium hotel in Mumbai, which is likely to reduce dependence on the Hyderabad market, and improve average room rates (ARR) and revenues per available room (RevPAR). It is also preparing to start work on a 5-Star hotel in Bengaluru. Further, the company is utilising its cash flows to reduce its leverage. We have valued the company at a EV of Rs 1.25cr per room basis for owned and JV rooms (Mumbai), and arrived at a target of Rs 245, which implies an FY20 EV/EBITDA multiple of 18.0x and FY20 P/E of 38.5x. Alternatively, we have valued the owned rooms at a EV of Rs 1.05cr per room and JV rooms (Mumbai) at EV of Rs 2.5cr per room (due to its premium location and pricing), and arrived at a target of Rs 266, which implies an FY20 EV/EBITDA multiple of 19.4x and FY20 P/E of ~42x. Investors can BUY the stock at the CMP, and add on declines to Rs 188-192 levels for sequential targets of Rs 245 and Rs 266 over three to four quarters. Peer Comparison (FY20E)

Company CMP Mcap Sales PAT No of

rooms* Net debt EV/EBITDA EV/Room P/E

(Rs) (Rs Cr) (Rs Cr) (Rs Cr) (Rs Cr) (x) (x) (x) EIH Associated 567 1726 315.9 55.2 875 -29.1 18.8 1.9 31.3 Taj GVK 212 1332 337.8 39.9 1362 165.9 16.2 1.2 33.4 Oriental 53 950 412.1 11.5 1060 87 13.8 1.0 88.7 Royal Orchid 215 586 209.2 12.1 3269 52.6 15.8 0.2 47.7

* includes managed rooms; CMP as on 4-May-18 Source: HDFC sec, Street estimates

9 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

Financial Statements

Income Statement Cash Flow Statement (Rs cr) FY16 FY17 FY18E FY19E FY20E (Rs cr) FY16 FY17 FY18E FY19E FY20E Income from operations 269.8 264.5 284.3 312.8 337.8 Profit Before Tax 15.2 18.6 27.0 43.2 59.5 Cost of materials consumed 31.8 31.0 32.1 32.8 33.8 Depreciation 18.5 18.1 17.4 17.7 18.1 Employee Cost 57.1 60.6 64.3 69.4 74.3 Others 31.5 28.6 20.7 17.9 16.1 Other expenses 118.1 115.0 120.8 129.8 135.1 Change in working capital 0.8 -5.3 13.7 6.8 -4.9 Total expenses 207.0 206.6 217.2 232.1 243.2 Tax expenses -4.2 0.8 -9.7 -14.2 -19.6 EBITDA 62.8 57.9 67.1 80.7 94.6 CF from Operating activities 61.8 60.9 69.1 71.3 69.1 Depreciation 18.5 18.1 17.4 17.7 18.1 Net Capex -17.1 -12.6 -13.5 -12.5 -13.0 Other Income 46.6 45.1 52.6 66.2 79.8 Other investing activities 0.2 1.2 0.0 0.0 0.0 EBIT 2.2 5.3 2.8 3.1 3.4 CF from Investing activities -16.8 -11.3 -13.5 -12.5 -13.0 Finance Cost 31.3 29.1 25.5 23.0 20.3 Proceeds from Eq Cap 0.0 0.0 0.0 0.0 0.0 Profit Before Tax 15.2 18.6 27.0 43.2 59.5 Borrowings / (Repayments) -13.6 -15.4 -28.0 -28.0 -28.0 Tax Expenses 7.0 8.3 9.7 14.2 19.6 Dividends paid 0.0 -2.5 -4.1 -5.6 -6.8 Profit After Tax 8.2 10.4 17.3 28.9 39.9 Interest paid -31.3 -28.9 -25.5 -23.0 -20.3 Adj. PAT 8.2 10.4 17.3 28.9 39.9 CF from Financing activities -44.9 -47.2 -57.7 -56.6 -55.1 EPS 1.3 1.7 2.8 4.6 6.4 Net Cash Flow 0.1 2.3 -2.1 2.1 1.0

Balance Sheet Financial Ratios (Rs cr) FY16 FY17 FY18E FY19E FY20E Particulars FY16 FY17 FY18E FY19E FY20E EQUITY AND LIABILITIES EPS (Rs) 1.3 1.7 2.8 4.6 6.4 Share Capital 12.5 12.5 12.5 12.5 12.5 Cash EPS (Rs) 4.3 4.5 5.5 7.4 9.2 Reserves and Surplus 342.7 349.9 363.1 386.4 419.5 BVPS (Rs) 56.7 57.8 59.9 63.6 68.9 Shareholders' Funds 355.3 362.5 375.7 398.9 432.0 Long Term borrowings 267.7 255.0 227.0 199.0 171.0 PE (x) 162.1 128.4 76.9 46.0 33.4 Deferred Tax Liabilities (Net) 48.6 56.0 56.0 56.0 56.0 P/BV (x) 3.7 3.7 3.5 3.3 3.1 Other Long Term Liabilities 1.3 1.5 1.5 1.7 1.8 Mcap/Sales (x) 0.0 0.0 0.0 0.0 0.0 Long Term Provisions 3.0 3.0 2.9 3.4 3.7 EV/EBITDA 25.5 27.3 23.2 18.9 15.8 Non-current Liabilities 320.6 315.4 287.3 260.0 232.4 Short Term Borrowings 2.5 0.0 0.0 0.0 0.0 EBITDAM (%) 23.3 21.9 23.6 25.8 28.0 Trade Payables 38.3 48.0 62.3 68.6 64.8 EBITM (%) 17.3 17.0 18.5 21.2 23.6 Other Current Liabilities 14.5 12.1 14.0 16.3 18.5 PATM (%) 3.0 3.9 6.1 9.2 11.8 Short Term Provisions 0.0 0.0 0.0 0.0 0.0 Current. Liabilities 55.3 60.2 76.3 84.8 83.3 ROCE (%) 7.4 7.2 8.6 11.0 13.3 TOTAL 731.2 738.1 739.3 743.7 747.7 RONW (%) 2.3 2.9 4.7 7.5 9.6

10 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

ASSETS Current Ratio (x) 0.6 0.7 0.6 0.6 0.6 Net Block 454.0 440.4 442.2 433.0 427.9 Quick Ratio (x) 0.5 0.6 0.5 0.5 0.5 Capital work-in-progress 70.4 76.7 71.0 75.0 75.0 Debt-Equity (x) 0.8 0.7 0.6 0.5 0.4 Non current Investments 110.3 110.3 110.3 110.3 110.3 Long-Term Loans and Advances 52.8 58.8 62.6 67.2 70.9 Debtor days 18 17 16 16 16 Other Non-current Assets 7.8 7.7 8.8 9.4 10.1 Inventory days 11 12 12 11 11 Non-current Assets 170.9 176.7 181.6 186.9 191.3 Creditor days 48 60 71 76 72 Current Investments 0.0 0.0 0.0 0.0 0.0 Inventories 7.7 9.0 9.0 9.8 11.0 Trade Receivables 13.5 11.4 13.2 14.3 15.2 Cash and Bank Balances 1.7 4.1 2.0 4.1 5.1 Short-Term Loans and Advances 11.0 16.9 17.1 17.1 18.5 Other Current Assets 1.9 2.9 3.1 3.4 3.7 Current Assets 35.9 44.3 44.5 48.8 53.5 TOTAL 731.2 738.1 739.3 743.7 747.7

(Source: Company, HDFC sec)

1-year Price chart

11 | P a g e

PICK OF THE WEEK May 07, 2018

TAJ GVK HOTELS & RESORTS LTD.

Fundamental Research Analyst: Atul Karwa (atul.karwa@hdfcsec.com) 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 Website: www.hdfcsec.com Email: hdfcsecretailresearch@hdfcsec.com. Compliance Officer: Binkle R. Oza Email: complianceofficer@hdfcsec.com Phone: (022) 3045 3600 __________________________________________________________________________________________________________________________________________________________________________________________________ Disclosure: I, (Atul Karwa, MMS), 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 does not 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 – No 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 meant for sole use by the recipient and not for circulation. 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. This document is for information purposes only. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete and 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 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 send or has reached any individual in such country, especially, USA, the same may be ignored and brought to the attention of the sender. This document may not be reproduced, distributed or published for any purposes without prior written approval of HSL. 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. 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.

This report is intended for non-Institutional Clients only. The views and opinions expressed in this report may at times be contrary to or not in consonance with those of Institutional Research or PCG Research teams of HDFC Securities Ltd. and/or may have different time horizons

HDFC Securities Limited, SEBI Reg. No.: NSE-INB/F/E 231109431, BSE-INB/F 011109437, AMFI Reg. No. ARN: 13549, PFRDA Reg. No. POP: 04102015, IRDA Corporate Agent License No.: HDF 2806925/HDF C000222657, SEBI Research Analyst Reg. No.: INH000002475, CIN - U67120MH2000PLC152193