Cholamandalam MS General Insurance Company Limited 2 Floor ...
Cholamandalam Investment and Finance Company Ltd Detailed...
Transcript of Cholamandalam Investment and Finance Company Ltd Detailed...
1
SYNOPSIS
We initiated coverage of
Cholamandalam Investments and
Finance Company Ltd and set a target
price of Rs.205.00 for medium term
investment.
The group set up Cholamandalam
Investment and Finance Company Ltd
(CIFCL) incorporated in 1978, as a
comprehensive financial services
solution provider that offers vehicle
finance, business finance, home equity
loans, stock broking and distribution of
financial products to its customers.
During the quarter ended, the robust
growth of Net Profit is increased by
66.54% to Rs. 607.70 million.
Net Sales and PAT of the company are
expected to grow at a CAGR of 26% and
53% over 2011 to 2014E respectively.
Cholamandalam Investment & Finance
Company Ltd has informed the final
recommended dividend @ 10% being
Rs. 1/- per each equity share.
Years Net sales EBITDA Net Profit EPS P/E
FY 12 17792.60 12597.20 1689.90 12.74 14.17
FY 13E 21422.29 15282.84 2391.13 18.03 10.01
FY 14E 24421.41 17394.92 3059.41 23.07 7.82
Stock Data:
Sector: Financial Services
Face Value Rs. 10.00
52 wk. High/Low (Rs.) 187.95/106.25
Volume (2 wk. Avg.) 1998.00
BSE Code 511243
Market Cap (Rs in mn) 23938.00
Share Holding Pattern
1 Year Comparative Graph
BSE SENSEX
Cholamandalam Investment Finance Co Ltd
C.M.P: Rs.180.50 Target Price: Rs. 205.00 Date: July 10th 2012 BUY
Cholamandalam Investment and
Finance Company Ltd Result Update: Q4 FY 12
2
Peer Group Comparison
Name of the company CMP(Rs.) Market Cap. (Rs.Mn.) EPS(Rs.) P/E(x) P/Bv(x) Dividend (%)
Cholamandalam Investment Fin Co. Ltd 180.50 23938.00 12.74 14.17 1.71 25.00
Muthoot Cap 77.50 966.60 12.44 6.23 1.17 30.00
Power Finance 188.25 248939.10 22.97 8.21 1.32 50.00
Shriram Trans 561.50 127067.80 55.57 10.10 2.12 65.00
Investment Highlights
Q4 FY12 Results Update
Cholamandalam Investment and Finance Company Ltd have reported net profit of
Rs 607.70 million for the quarter ended on March.31, 2012 as against 364.90
million in the same quarter last year, an increase of 66.54%. It has reported net
sales of Rs 5236.0 million for the quarter ended on March.31, 2012 as against Rs
3559.50 million in the same quarter last year, a rise of 47.10%. Total income grew
by 46.95% to Rs 5272.90 million from Rs.3588.20 million in the same quarter last
year. During the quarter, it reported earnings of Rs 4.58 per share.
Quarterly Results - Consolidated (Rs in mn)
As At Mar-12 Mar-11 %change
Net sales 5236.00 3559.50 47.10
PAT 607.70 364.90 66.54
Basic EPS 4.58 3.06 49.87
3
Break up of Expenditure
Recommended Dividend
Cholamandalam Investment and Finance Company Ltd has informed the final
recommended dividend @ 10% being Rs. 1/- per equity share for the year ended
March 31, 2012 out of the company profits.
Allotment of Equity Shares
Cholamandalam Investment and Finance Company Ltd have informed an allotment
of 2000 equity shares of Rs. 10 each on the basis of Employee stock option.
Company Profile
The group set up Cholamandalam Investment and Finance Company Ltd (CIFCL)
incorporated in 1978 with the primary objective of offering asset finance through
leasing and hire purchase to corporate and then to retail customers. It has since
evolved itself into a large, composite financial services organization. Owing to
Murugappa Group's pre-eminent position in the industry and the consumer equity
that it had painstakingly built, the horizon offered opportunities in the financial
sector. To harness this, Today, Cholamandalam Investment and Finance Company Ltd
4
(CIFCL) offer stock broking, mutual fund and investment advisory services through its
subsidiaries. Ever since its inception and all through its growth, the company has
kept a clear sight of its values. The basic tenet of these values is a strict adherence to
ethics and a responsibility to all those who come within its corporate ambit -
customers, shareholders, employees and society.
The Company that commenced business as an equipment financing company has now
emerged as a comprehensive financial services solution provider that offers vehicle
finance, business finance, home equity loans, stock broking and distribution of
financial products to its customers. The Company operates from over 350 branches
across India with assets under management over Rs.10000 Crores. The subsidiaries of
Cholamandalam include Cholamandalam Securities Limited (CSec) & Cholamandalam
Distribution Limited (CDSL).
� Products
� Vehicle Finance
Chola Ltd has created value for its customers by supporting them in becoming
entrepreneurs in the field of commercial transportation. The customers’ success
and prosperity is what drives our business and our growth! Having financed over
750,000 customers, and increasing by over 15,000 new customers every month, at
Chola VF believe that we are here to help you enter a better life for past 20 Years.
� Home equity Loans
Be it to add fresh breath to business, or for that wonderful educational opportunity
for child, or that money needed to renovate your house, the company is always
there by side to help the customers go that one step further in attaining their
ambitions and dreams. Leverage the benefit of owning a property to cater to
immediate needs, within a short turnaround time
� Corporate Finance
The Cholamandalam finance division caters primarily to Corporate, Promoters,
High Net worth Individuals and Retail investors. The acceptable collaterals are
5
listed Equity shares, Mutual Fund units, Add Gold ETFs, Property in nature of
commercial/residential space and other assets.
The Products of Corporate finance is
� Purely Equity shares
� Commercial/Residential Property & shares
� Pure Commercial / Residential Property
� Combination of assets and shares
� Gold Loans
Chola innate proficiency of providing differentiation through enhanced
convenience, transparency and service attributes, it has started Gold Loan
operations in 45 branches across AP, Tamil nadu and Karnataka.
The company has lined up innovative strategies to service Gold Loan Customers
with a difference, constantly exhibiting our philosophy of Safety, Trust and
Transparency. Chola also intends to be part of the financial inclusion strategy by
serving customers who are benefited by the banking services. This sets Chola
apart, enabling us to deliver on our Vision to be the highly respected and most
transparent Gold Loan Company.
� Distribution & Advisory Services
� Equity
� Derivatives
� Mutual Fund
� IPO
� Securities
� Equity
� Derivatives
� Mutual Fund
� IPO
Pursuant to the Company obtaining a fresh Certificate of Registration dated December
11, 2006 from the Reserve Bank of India (RBI) for carrying on the business of Non-
Banking Financial Institution without accepting public deposits, consequent to its
decision to exit from deposit accepting activities effective November 01, 2006, the
Company has a total deposit of `85.21 lakhs as at March 31, 2012.
6
Financial Results
12 Months Ended Profit & Loss Account (Consolidated)
Value(Rs.in.mn) FY11 FY12 FY13E FY14E
Description 12m 12m 12m 12m
Net Sales 12080.20 17792.60 21422.29 24421.41
Other Income 142.20 46.90 51.59 55.72
Total Income 12222.40 17839.50 21473.88 24477.13
Expenditure -4763.30 -5242.30 -6191.04 -7082.21
Operating Profit 7459.10 12597.20 15282.84 17394.92
Interest -5921.50 -9900.20 -11088.22 -12086.16
Gross profit 1537.60 2697.00 4194.61 5308.75
Depreciation -100.50 -103.80 -114.18 -123.31
Exceptional Items -209.70 300.00 0.00 0.00
Profit Before Tax 1227.40 2893.20 4080.43 5185.44
Tax -381.60 -1203.30 -1689.30 -2126.03
Profit After Tax 845.80 1689.90 2391.13 3059.41
Equity capital 1193.50 1326.20 1326.20 1326.20
Reserves 9426.40 12711.00 15102.13 18161.54
Face value 10.00 10.00 10.00 10.00
EPS 7.09 12.74 18.03 23.07
7
Quarterly Ended Profit & Loss Account (Consolidated)
Value(Rs.in.mn) 30-Sep-11 31-Dec-11 31-Mar-12 30-Jun-12E
Description 3m 3m 3m 3m
Net sales 4170.1 4756.20 5236.00 5550.16
Other income 0.80 5.00 36.90 5.40
Total Income 4170.9 4761.20 5272.90 5555.56
Expenditure -1050.7 -1315.20 -1427.90 -1942.56
Operating profit 3120.2 3446.00 3845.00 3613.00
Interest -2435.10 -2741.90 -2826.80 -2883.34
Gross profit 685.10 704.10 1018.20 729.67
Depreciation -25.30 -23.10 -35.50 -31.95
Profit Before Tax 659.80 681.00 982.70 697.72
Tax -306.80 -275.40 -375.00 -279.09
Profit After Tax 353.00 405.60 607.70 418.63
Equity capital 1193.60 1193.6 1326.2 1326.2
Face value 10.00 10.00 10.00 10.00
EPS 2.96 3.40 4.58 3.16
8
Key Ratios
Particulars FY11 FY12 FY13E FY14E
No. of Shares(in mn) 119.35 132.62 132.62 132.62
EBITDA Margin (%) 61.75% 70.80% 71.34% 71.23%
PBT Margin (%) 10.16% 16.26% 19.05% 21.23%
PAT Margin (%) 7.00% 9.50% 11.16% 12.53%
P/E Ratio (x) 25.47 14.17 10.01 7.82
ROE (%) 7.96% 12.04% 14.55% 15.70%
ROCE (%) 8.39% 12.57% 14.28% 15.18%
Debt Equity Ratio 7.48 6.20 5.56 4.92
EV/EBITDA (x) 2.89 1.90 1.57 1.38
Book Value (Rs.) 88.98 105.85 123.88 146.94
P/BV 2.03 1.71 1.46 1.23
Charts:
NetSales & PAT
9
P/E Ratio(x)
Debt Equity Ratio
10
EV/EBITDA
P/BV
11
Outlook and Conclusion
At the current market price of Rs.180.50, the stock is trading at 10.01 x FY13E
and 7.82 x FY14E respectively.
Earning per share (EPS) of the company for the earnings for FY13E and FY14E
is seen at Rs.18.03 and Rs.23.07 respectively.
Net Sales and PAT of the company are expected to grow at a CAGR of 26% and
53% over 2011 to 2014E respectively.
On the basis of EV/EBITDA, the stock trades at 1.57 x for FY13E and 1.38 x for
FY14E.
Price to Book Value of the stock is expected to be at 1.46 x and 1.23 x
respectively for FY13E and FY14E.
We expect that the company will keep its growth story in the coming quarters
also. We recommend ‘BUY’ in this particular scrip with a target price of
Rs.205.00 for Medium to Long term investment.
Industry Overview
The Indian financial services industry has a lot of scope for further penetration, and
thus has immense scope and potential to grow exponentially. The online genre, mobile
explosion, emergence of social media platforms, technologies like cloud computing and
increasing pace of convergence and interconnectivity of devices are intensely driving
the growth of this industry. These are playing pivotal roles in transforming the way
financial services are delivered to the end-consumer. Further, financial institutions are
revamping their operational infrastructure and business delivery models.
Financial services industry mainly comprises the BFSI industry, that is, banking,
financial services (such as mutual funds) and insurance. Key developments and
performance pointers pertaining to each of these sub-segments are discussed in this
overview.
12
Insurance Sector
There are 24 life insurers in India with about Rs 15 trillion (US$ 292.5 billion) in
assets.
According to data released by the Insurance Regulatory and Development Authority
(IRDA), the life insurance industry collected Rs 89,655.83 crore (US$ 17.5 billion)
during April 2011-February 2012 by writing new policies while the insurers sold about
35.12 million policies collectively. Private players sold seven million policies.
The general insurance industry continued with its growth trajectory as the gross
written premium grew 24.03 per cent during 2011-12 against the year-ago period.
Banking Services
According to the world's largest rating agency, Standard & Poor (S&P)'s Ratings
Services, India's banking system has a high level of stable, core customer deposits
supported by the system's good franchise, extensive branch networks, and large, yet
growing, domestic savings.
� According to the Reserve Bank of India (RBI)'s 'Quarterly Statistics on Deposits and
Credit of Scheduled Commercial Banks', September 2011, Nationalized Banks, as a
group, accounted for 52.2 per cent of the aggregate deposits, while State Bank of
India (SBI) and its associates accounted for 21.8 per cent. The share of New private
sector banks, Old private sector banks, Foreign banks and Regional Rural banks in
aggregate deposits was 13.7 per cent, 4.8 per cent, 4.6 per cent and 2.9 per cent,
respectively.
With respect to gross bank credit also, nationalized banks hold the highest share of
51.6 per cent in the total bank credit, with SBI and its associates at 22.1 per cent
and New Private sector banks at 13.8 per cent. Foreign banks, Old private sector
banks and Regional Rural banks held relatively lower shares in the total bank
credit with 5.2 per cent, 4.8 per cent and 2.5 per cent, respectively.
13
� Another statement released by the RBI stated that bank deposits grew 13.4 per
cent to Rs 60.72 trillion (US$ 1.18 trillion) in the fiscal 2011-12 (the year to March
23, 2011) while loans and advances grew 17.08 percent to Rs 47.54 trillion (US$
927.16 billion).
Mutual Funds Industry in India
The Rs 6.70 trillion (US$ 130.66 billion) Indian mutual funds (MF) industry has 44
asset management companies (AMCs). Recent data released by the Association of
Mutual Funds in India (AMFI) indicated that average assets under management (AUM)
reported by these fund houses amounted to Rs 6,68,824 crore (US$ 130.33 billion) in
2011-12.
HDFC Mutual Fund maintained its top position as the country's biggest MF with an
average AUM of Rs 89,879 crore (US$ 17.51 billion), followed by Reliance MF (Rs
78,112 crore [US$ 15.22 billion]), ICICI Prudential MF (Rs 68,718 crore [US$ 13.39
billion]), Birla Sun life MF (Rs 61,143 crore [US$ 11.92 billion]) and UTI MF (Rs 58,922
crore [US$ 11.48 billion]).
Private Equity (PE) and Mergers & Acquisitions (M&A) in India
India Inc witnessed 202 merger and acquisition (M&A) deals worth US$ 9.4 billion
during the first quarter of 2012. According to Ernst & Young (E&Y)'s latest
transactions quarterly report, deals in January-March 2012 were 22 per cent higher
than those of October-December 2011 quarter in terms of volume and 4.5 times higher
in terms of value. Domestic deals dominated the M&A space as they accounted for 63
per cent of the total number of deals and contributed 88.4 per cent of the total
disclosed deal value for the quarter.
According to experts, M&A landscape is likely to experience intense activity in the
coming months, owing to improving stock markets and better availability of finance
options. Private equity (PE) and venture capital (VC) investors infused a capital of US$
1.88 billion across 90 deals during the reported period.
14
Foreign Institutional Investors in India
According to the data released by Securities and Exchange Board of India (SEBI), net
investment in equities made by foreign institutional investors (FIIs) stood at Rs 47,935
crore (US$ 9.34 billion) during the financial year ended March 31, 2012. During the
reported fiscal, foreign fund houses injected Rs 49,053 crore (US$ 9.56 billion) in the
debt market taking the collective net investments by FIIs in stocks and bonds to Rs
93,725 crore (US$ 18.26 billion).
Recent Developments
� India has launched the country's first domestic payment card network, RuPay,
to compete with multinational Visa Inc. and MasterCard Inc. The new
development will not only help banks reduce cost of issuing a debit card but
will also lead to expansion of payment network in rural areas. National
Payments Corp of India Ltd (NPCI), the nodal agency to manage and promote
RuPay, has stated that 200,000 RuPay cards have already been issued and the
target is to have 10 million debit cards under the brand by March 2013.
� Stating India as 'extraordinarily attractive investment destination', PE firm Bain
Capital LLC has announced that it will infuse about US$ 800 million in
appropriate proposals across four investment deals during 2012-16.
� L&T Finance has decided to buy Fidelity Worldwide Investment's Indian mutual
fund business. The deal would boost L&T's assets to Rs 13,500 crore (US$ 2.63
billion), making it the 13th biggest fund house and the 10th largest on the basis
of equity.
� In a recent announcement, the RBI has granted FIIs to invest in primary
issuances of companies' non-convertible debentures (NCDs), provided these
papers are scheduled to be listed on the stock exchanges within 15 days of
being issued. If the instrument, that is the NCD, does not get listed within 15
days, the foreign investor concerned would have to sell the securities to a
domestic investor.
15
Government Initiatives
In its Budget for 2012-13, the Government has earmarked a capital of Rs 15,888 crore
(US$ 3.11 billion) to be infused in public sector banks, regional rural banks and other
financial institutions. Apart from this, the Government is also planning to set up a
financial holding company that will raise funds for public sector banks.
Furthermore, the RBI has liberalized regulations pertaining to FCAs to provide
operational flexibility to Indian entities making overseas direct investments. After
satisfying stipulated requirements and conditions, Indian entities can open, hold and
maintain FCAs abroad that would simplify the process of making overseas direct
investments.
Road Ahead
According to a report by the Boston Consulting Group (BCG) India, prepared in
association with a leading industry organisation and Indian Banks Associations (IBA),
Indian banking industry would be the world's third largest in asset size by 2025 and
mobile banking would become the second largest banking mode after ATMs.
Furthermore, owing to the positive eco-system of the industry and regulatory and
Government initiatives, mobile banking is anticipated to enhance from 0.1 per cent of
transactions in a 45 per cent financial inclusion base in 2010 to 34 per cent of the
transactions with 80 per cent rural inclusion base by 2020, as per the report.
While the Indian Government projects that qualified foreign investors (QFIs) would
invest US$ 50-75 billion in India's equity and bond markets, G Chokkalingam,
Executive director and CIO, Centrum Wealth Management, believes that Indian
markets would witness record inflows, probably to the extent of US$ 30 billion, by FIIs
in 2012.
Such positive forecasts are being made owing to monetary expansions in the West and
considering that India would remain the second-fastest growing economy in the world.
16
______________ ____ _________________________ 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.
17
Firstcall India Equity Research: Email – [email protected]
C.V.S.L.Kameswari Pharma
U. Janaki Rao Capital Goods
Ashish Kushwaha Diversified
Nagaraj Diversified
A. Ravi Diversified
First call 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