Upload
others
View
4
Download
0
Embed Size (px)
Citation preview
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
DEWAN HOUSING FINANCE CORPORATION LTDResult Update (PARENT BASIS): Q1 FY19
CMP: 670.25 AUG 18th, 2018
Overweight ISIN:INE202B01012
Index DetailsSYNOPSIS
Dewan Housing Finance Corporation Ltd (DHFL)was incorporated in India on April 11, 1984 and hasbeen carrying on, as its main business of providingloans to Retail customers for construction orpurchase of residential property.
DHFL has achieved a turnover of Rs. 31496.70million for Q1 FY19 as compared to Rs. 24959.40million in Q1 FY18, an increase of 26.19%.
During the quarter, EBIDTA stood at Rs. 28399.20million as against Rs. 22775.30 million in thecorresponding period of the previous year, up by24.69%.
PBT stood at Rs. 6382.20 million in Q1 FY19 asagainst Rs. 4457.10 million in the correspondingquarter of the previous year, grew by 43.19%.
During the quarter, net profit increased by 34.92%to Rs. 4350.20 million from Rs. 3224.20 million inthe corresponding quarter ending of previous year.
EPS of the company stood at Rs. 13.87 in Q1 FY19as against Rs. 10.28 in the corresponding quarter ofthe previous year.
The Company Loan Book Outstanding grew 33% toin Rs. 1009805.00 million YOY for the quarterended June 30, 2018.
Net Interest Margin stood at 3.44%.
Net Sales and PAT of the company are expected togrow at a CAGR of 19% and 29% over 2017 to2020E, respectively.
Stock DataSector Housing FinanceBSE Code 511072Face Value 10.0052wk. High / Low (Rs.) 680.00/438.00Volume (2wk. Avg.) 330000Market Cap (Rs. in mn.) 210230.62
Annual Estimated Results(A*: Actual / E*: Estimated)
Years(Rs in mn) FY18A FY19E FY20ENet Sales 104501.60 123834.40 144143.24EBITDA 93491.70 110713.69 128955.61Net Profit 11721.30 15369.57 19958.81EPS 37.37 49.00 63.63P/E 17.94 13.68 10.53
Shareholding Pattern (%)
As on Jun 2018 As on Mar 2018
PROMOTER 39.23 39.23
PUBLIC 60.77 60.77
OTHERS -- --
1 Year Comparative Graph
DHFC LIMITED S&P BSE SENSEX
PEER GROUPS CMP MARKET CAP EPS(TTM) P/E (X)(TTM) P/BV(X) DIVIDEND
Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)
Dewan Housing Finance Corp Ltd. 670.25 210230.62 42.94 15.61 2.39 55.00GIC Housing Finance Ltd. 343.50 18497.80 34.25 10.03 1.87 55.00LIC Housing Finance Ltd. 558.35 281778.60 - - 2.20 340.00GRUH Finance Ltd. 314.85 230293.90 5.54 56.83 16.68 165.00
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
QUARTERLY HIGHLIGHTS (PARENT BASIS)
Results updates- Q1 FY19,
(Rs in million) Jun-18 Jun-17 % Change
Revenue 31496.70 24959.40 26.19%
Net Profit 4350.20 3224.20 34.92%
EPS 13.87 10.28 34.88%
EBITDA 28399.20 22775.30 24.69%
Dewan Housing Finance Corporation Ltd has achieved a turnover of Rs. 31496.70 million for the 1st quarter of the
financial year 2018-19 as against Rs. 24959.40 million in the corresponding quarter of the previous year, up by 26.19%.
EBITDA was Rs. 28399.20 million in Q1 FY19 as against Rs. 22775.30 million in the corresponding period of last year,
an increase of 24.69%. In Q1 FY19, net profit stood at Rs. 4350.20 mn as compared to Rs. 3224.20 mn in the
corresponding quarter ending of previous year. The company has reported an EPS of Rs. 13.87 for the 1st quarter.
Break up of Expenditure
Break up of Expenditure
Value in Rs. Million
Q1 FY19 Q1 FY18 %Chng
Employee BenefitsExpenses 1069.80 780.80 37%
Other Expenses 946.10 722.30 31%
Depreciation 85.90 64.00 34%
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
Highlights of Q1 FY19 for Quarter ended June 30, 2018 on Y-o-Y basis
Loan Book Outstanding grew 33% to in Rs. 1009805.00 million YOY for the quarter ended June 30, 2018.
Asset Under Management (AUM) grew 37% to in Rs. 1209395.00 million for the quarter ended June 30, 2018.
Gross NPA stood at 0.93%
Net Interest Margin stood at 3.44%
Key highlights:
Partnership with USAID to improve Access to Quality, Affordable Healthcare – DHFL’s partnership with
USAID will enable financial support to medical institutions working towards providing quality and affordable
Healthcare to the Urban Poor through its PAHAL program. Through this association USAID and DHFL will make
available up to $10 million in financing for healthcare enterprises across India working towards improving access to
quality and affordable care for the underserved populations in India specifically in maternal and child care.
Best Performing Primary Lending Institution under CLSS for MIG - DHFL was felicitated by the Ministry of
Housing and Urban Affairs, Government of India for providing highest number of credit subsidies for MIG groups
under the Credit Link Subsidy Scheme (CLSS) in its pursuit towards facilitating the government’s mission ‘Housing
for All by 2020’. For FY 2017-18, DHFL has received subsidy for more than 7,104 cases that amount for a total of
Rs. 1559.00 Million. Of this, 3,207 cases fall under EWS/LIG group amounting to Rs. 751.00 million and the
remaining 3,897 cases fall under MIG 1 & 2 groups amounting to Rs. 808.00 million.
DHFL Griha Utsav - Successfully conducted 54 Griha Utsav exhibitions in the financial year 2017- 18, which saw
overwhelming participation from local customers and several affordable housing developers. Planning to host 100
Griha Utsav exhibitions in the new fiscal. Provided attractive offers including discounts on processing fees, spot
sanctions on home loans and attractive interest rate, while introducing the DHFL brand to LMI customers across
India.
Distribution Network:
DHFL is today one of India’s leading housing finance companies reporting steady growth year-onyear. It also has one
of the largest distribution networks in the country, across 352 locations spanning metros, Tier 2 and 3 towns. With the
help of such penetration, in-depth consumer insights, localized talent, focused marketing and sales initiatives; DHFL
has been providing meaningful financial access to customers. To further expand customer outreach, DHFL also
partners with public and private sector banks.
Awards & Recognition:
Best Performing Primary Lending Institution under CLSS for MIG’ - DHFL was felicitated by the Ministry of
Housing and Urban Affairs, Government of India for providing highest number of credit subsidies for MIG groups
under the Credit Link Subsidy Scheme (CLSS) in its pursuit towards facilitating the government’s mission ‘Housing
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
for All by 2020’. For FY 2017-18, DHFL has received subsidy for more than 7,104 cases that amount for a total of
Rs. 1559.00 Million. Of this, 3,207 cases fall under EWS/LIG group amounting to Rs. 751.00 million and the
remaining 3,897 cases fall under MIG 1 & 2 groups amounting to Rs. 808.00 million.
Awarded The Economic Times Iconic Brand Award for 2018 – The award acknowledges DHFL’s vision and
commitment, as well as marking DHFL’s next phase of higher growth, as a truly ‘iconic brand’ in India’s fast
growing financial services industry.
Leading Housing Finance Company of the Year by Times Network – DHFL was recognized as one of the Leading
Housing Finance Company by the largest media network of the country.
COMPANY PROFILE
DHFL was founded in 1984 by Late Shri Rajesh Kumar Wadhawan, with a vision to provide financial accessibility to
lower and middle income customer segments among semi-urban and rural populace in India. Led by Mr. Kapil
Wadhawan, Chairman and Managing Director, DHFL is one of the leading housing finance companies in India with a
large network across the country that caters to millions of customers in the LMI category. DHFL has been rated CARE
AAA (Triple A) and assigned BWR AAA from Brickworks Rating.
Over the last 34 years, DHFL has provided customers with a vast array of home loan products including loans on homes,
residential plots, construction, LAP or loan against property as also mortgage, non-residential and project loans. The
company’s wide network, deep understanding of customer needs gathered over time, enables DHFL to offer customised
financial access to LMI customers in India’s smallest towns. With strong business fundamentals and proven industry
expertise, DHFL is a highly respected and trusted financial services company with a concerted focus. towards enabling
home ownership to the LMI customer segment in India. DHFL’s CSR efforts are an integral part of the Company’s ethos,
fulfilling critical societal needs through Economic Empowerment through Financial Literacy, Skill Development, Rural
Development with focus on Drought Mitigation and Early Childhood Care and Education (ECCE), implemented with
measurable outcomes. DHFL also has representative offices in Dubai, London and the UAE.
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
FINANCIAL HIGHLIGHT (PARENT BASIS) (A*- Actual, E* -Estimations & Rs. In Millions)
Balance Sheet as of March 31, 2017 -2020E
FY17A FY18A FY19E FY20ESOURCES OF FUNDSShareholder's Funds
Share Capital 3131.50 3136.60 3136.60 3136.60Reserves and Surplus 76826.50 84819.80 100189.37 120148.18
1. Sub Total - Net worth 79958.00 87956.40 103325.97 123284.78Non Current Liabilities
Long term borrowings 667539.10 702143.10 744973.83 782222.52Deferred Tax Liabilities 3094.40 3579.60 4080.74 4529.63Other Long term Liabilities 0.00 0.00 0.00 0.00Long Term Provisions 7141.90 9740.80 12078.59 13769.59
2. Sub Total - Non Current Liabilities 677775.40 715463.50 761133.17 800521.74Current Liabilities
Short term borrowings 42686.60 88124.30 109274.13 122387.03Trade Payables 192.30 508.20 670.82 771.45Other Current Liabilities 122360.80 183609.40 218495.19 249084.51Short Term Provisions 6.70 62.90 74.22 83.50
3. Sub Total - Current Liabilities 165246.40 272304.80 328514.36 372326.49Total Liabilities (1+2+3) 922979.80 1075724.70 1192973.49 1296133.01APPLICATION OF FUNDSNon-Current AssetsFixed Assets
i) Tangible assets 2043.60 8422.80 11202.32 13050.71ii) Intangible assets 45.40 75.10 93.88 110.77iii) Intangible Assets under Development 876.20 1290.50 1651.84 1927.70iv) Capital work-in-progress 5461.50 0.00 0.00 0.00
a) Sub Total- Fixed Assets 8426.70 9788.40 12948.04 15089.18b) Non-current investments 9475.70 20748.60 24898.32 28010.61c) Long Term Housing & property Loans 676017.00 849821.10 941232.72 1022279.94d) Other Long Term Loans and Advances 10361.10 9569.30 8995.14 9498.87e) Other non-current Assets 1904.20 4876.80 6486.14 7459.07
1. Sub Total - Non Current Assets 706184.70 894804.20 994560.36 1082337.66Current Assets
Current Investment 125873.30 60016.50 63617.49 66798.36Trade receivables 33.70 436.90 546.12 625.31Cash and Bank Balances 34299.90 24681.40 26655.91 28735.07Short Term Portion of Housing & Property Loans 44944.80 69502.10 79232.39 87947.96Short-terms loans & advances 10832.20 25447.90 27483.73 28747.98Other current assets 811.20 835.70 877.49 940.66
2. Sub Total - Current Assets 216795.10 180920.50 198413.13 213795.35Total Assets (1+2) 922979.80 1075724.70 1192973.49 1296133.01
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
Annual Profit & Loss Statement for the period of 2017 to 2020E
Value(Rs.in.mn) FY17A FY18A FY19E FY20E
Description 12m 12m 12m 12mNet Sales 88517.60 104501.60 123834.40 144143.24Other Income 54.70 142.90 228.64 278.94
Total Income 88572.30 104644.50 124063.04 144422.18
Expenditure -7779.30 -11152.80 -13349.35 -15466.57
Operating Profit 80793.00 93491.70 110713.69 128955.61Interest -66536.10 -75649.20 -87299.18 -98648.07
Gross profit 14256.90 17842.50 23414.51 30307.54
Depreciation -233.00 -276.30 -337.09 -384.28
Exceptional Items 19694.30 0.00 0.00 0.00
Profit Before Tax 33718.20 17566.20 23077.43 29923.26
Tax -4753.70 -5844.90 -7707.86 -9964.45
Net Profit 28964.50 11721.30 15369.57 19958.81Equity capital 3131.50 3136.60 3136.60 3136.60
Reserves 76826.50 84819.80 100189.37 120148.18
Face value 10.00 10.00 10.00 10.00
EPS 92.49 37.37 49.00 63.63
Quarterly Profit & Loss Statement for the period of 31st Dec, 2017 to 30th Sep, 2018E
Value(Rs.in.mn) 31-Dec-17 31-Mar-18 30-Jun-18 30-Sep-18E
Description 3m 3m 3m 3mNet sales 26316.00 28019.30 31496.70 32536.09
Other income 26.40 62.40 64.20 56.18
Total Income 26342.40 28081.70 31560.90 32592.27
Expenditure -2707.80 -3404.20 -3161.70 -3484.62
Operating profit 23634.60 24677.50 28399.20 29107.65
Interest -18944.30 -19801.90 -21931.10 -23115.38
Gross profit 4690.30 4875.60 6468.10 5992.27
Depreciation -72.90 -76.90 -85.90 -93.20
Profit Before Tax 4617.40 4798.70 6382.20 5899.07
Tax -1557.90 -1674.70 -2032.00 -1970.29
Net Profit 3059.50 3124.00 4350.20 3928.78
Equity capital 3136.60 3136.60 3136.60 3136.60
Face value 10.00 10.00 10.00 10.00
EPS 9.75 9.96 13.87 12.53
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
Ratio Analysis
Particulars FY17A FY18A FY19E FY20E
EPS (Rs.) 92.49 37.37 49.00 63.63
EBITDA Margin (%) 91.27% 89.46% 89.40% 89.46%
PBT Margin (%) 38.09% 16.81% 18.64% 20.76%
PAT Margin (%) 32.72% 11.22% 12.41% 13.85%
P/E Ratio (x) 7.25 17.94 13.68 10.53
ROE (%) 36.22% 13.33% 14.87% 16.19%
ROCE (%) 10.25% 10.68% 11.60% 12.58%
Debt Equity Ratio 8.88 8.98 8.27 7.34
EV/EBITDA (x) 9.41 9.80 8.80 7.90
Book Value (Rs.) 255.33 280.42 329.42 393.05
P/BV 2.62 2.39 2.03 1.71
Charts
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
OUTLOOK AND CONCLUSION
At the current market price of Rs. 670.25, the stock P/E ratio is at 13.68 x FY19E and 10.53 x FY20E respectively.
Earning per share (EPS) of the company for the earnings for FY19E and FY20E is seen at Rs. 49.00 and Rs. 63.63
respectively.
Net Sales and PAT of the company are expected to grow at a CAGR of 19% and 29% over 2017 to 2020E
respectively.
On the basis of EV/EBITDA, the stock trades at 8.80 x for FY19E and 7.90 x for FY20E.
Price to Book Value of the stock is expected to be at 2.03 x and 1.71 x for FY19E and FY20E respectively.
DHFL holds a leadership position in the affordable housing sector with majority of its home loan portfolio catering to the
Lower and Middle Income (LMI) segment. 80% of DHFL’s home loan disbursements are in the affordable housing
category with majority being first time home buyers availing housing finance to fulfill their homeownership dream.
DHFL’s average loan ticket size at the portfolio level stands at INR 16.1 lakhs. DHFL’s robust performance continues to
be driven by it’s strong focus on the LMI segment in Tier 2 and 3 markets. The company offers a range of home loan
products including home loan, home extension loan, home improvement loan, plot loans, mortgage loan, project loan,
SME Loan and non-residential property loan to all customer segments across India, retaining its concerted focus on the
low and middle income segment. Hence, we say that, we are Overweight in this particular scrip for Medium to Long term
investment.
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
INDUSTRY OVERVIEW
The Indian financial services sector, comprising of a range of institutions from commercial and co-operative banks,
pension funds and Non-Banking Financial Companies (NBFCs) to Mutual Funds, insurance companies, etc., is diverse
and expanding rapidly. Over the years, the Government of India has initiated several reforms to liberalise this industry and
expand its reach to individuals in the hinterlands and Micro, Small and Medium Enterprises (MSMEs) in need of credit
and other financial services. Adding a further dimension, the Government and RBI have also allowed new entities such as
Payment Banks and Small Finance Banks to enter the financial sector.
The financial sector in India predominantly comprises of the banking sector, with commercial banks accounting for more
than 64% of the total assets held by the financial system. However, the role of the NBFC sector has been growing. The
balance sheet of the NBFC sector expanded by 14.5% during financial year 2016- 17. Despite the growth, NBFCs
managed their asset quality better than the banks. Gross bad loans of the NBFC industry stood at 4.4% in March 2017,
down from 4.9% in September 2016, when banks in general witnessed a rise. Net NPAs as a percentage of total advances
also declined from 2.7% to 2.3%.
Opportunities for Housing Finance Industry
An overall positivity, propelled by a combination of factors, is expected to push growth in the housing finance industry
over the long term. Increased Government support to developers as well as buyers augurs well for the industry. Though
the implementation of Real Estate Regulation Act (RERA) and GST caused a temporary slowdown in the market, these
are not expected to obstruct growth in the long term, with RERA in fact likely to boost transparency to infuse more
dynamism into the sector.
Other favourable factors for the business are the waning impact of demonetisation, low interest rates and rising income
levels, coupled with Government and RBI initiatives to support growth. Among the Government initiatives expected to
steer industry growth are the Credit-Linked Subsidy Scheme (CLSS) in terms of interest rate subsidy, under the Pradhan
Mantri Awas Yojana (PMAY), and grant of infrastructure status to affordable housing.
The Government is also continuously strengthening its focus on its “Housing for All by 2022” Mission, with the Union
Budget allocating a sizeable amount for the same. According to KPMG estimates, there would be a total requirement of
~48 Million units of urban housing to fulfil urban housing requirements by 2022. A boost to the affordable housing sector
will definitely drive the affordable housing finance industry.
FUTURE OUTLOOK
India holds promising future to its vast population by facilitating widespread development that will ensure better quality
of life and to maintain higher economic growth trajectory giving better income and employment opportunities. The
country is also expected to witness a qualitative shift towards enhanced transparency in governance and greater thrust on
inclusion by taking the benefits of development to the people across its length and breadth into hinterlands and rural areas;
and fulfill the aspirations of the new India which transcends beyond the metros.
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
In fulfilling the dispersed growth objective, the Government is committed to build world-class infrastructure that links the
hinterlands to the towns and cities and provide “Housing for All by 2022”. There is also a sustained focus on ensuring that
small and medium businesses have access to credit and support from the formal financial sector. These initiatives will go
a long way towards ensuring that growth is built on a firm base and is, therefore, sound and sustainable. The Indian real
estate market is expected to touch USD 180 billion by 2020. Housing sector is expected to contribute around 11% to
India’s GDP by 2020. In the period of financial years 2008-20, the market size of this sector is expected to increase at a
Compound Annual Growth Rate (CAGR) of 11.2%. Retail, hospitality and commercial real estate are also growing
significantly, providing the much-needed infrastructure for India’s growing needs.
Financial year 2018-19 is expected to be positive on the back of various policy initiatives undertaken by the Government
like GST and RERA during the year gone by. Real estate sector will witness more corporate players expanding their area
of operations while small focused players will continue to gain in smaller towns and new suburbs fanning out of major
urban centers. Affordable home will witness better offerings with supply side realignment to potentials of demand, while
new income opportunities in smaller towns will push demand side. Completion of existing projects will be the priority
under the RERA regime over launching new ones, hence, 2019 looks promising for a good supply of houses on a time
based delivery across major Indian markets. In order to achieve this, developers will be remodeling their business
processes to streamline delivery and providing value propositions for home buyers.
The Government’s efforts to boost “affordable housing” by conferring “infrastructure status” to this segment and
announcing various tax incentives will continue to attract more prominent developers to realign their products to compete
in this category.
The Union Cabinet’s decision to increase the carpet area of affordable units to 120 sq.m and 150 sq.m for MIG-I (income
category Rs. 6-12 lakh per annum) and MIG-II (income category of Rs. 12-18 lakh per annum) segments respectively,
coupled with an interest subsidy of upto 4%, will benefit both buyers and sellers as options increase for the former and
inventories are cleared for the latter. Affordable housing will therefore become an important segment in every developer’s
portfolio in financial year 2018- 19. Developers could also be focusing on their niche expertise, specialising in the various
segments of real estate, e.g., plotted developments, residential projects, townships, and commercial spaces; and hence,
specialist service providers could be emerging in each of these categories.
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
Disclosure Section
The information and opinions in Firstcall Research was prepared by our analysts and it does not constitute an offer orsolicitation for the purchase or sale of any financial instrument including any companies scrips or this is not an officialconfirmation of any transaction. The information contained herein is from publicly available secondary sources and dataor other secondary sources believed to be reliable but we do not represent that it is accurate or complete and it should notbe relied on as such. Firstcall Research or any of its affiliates shall not be in any way responsible for any loss or damagethat may arise to any person from any inadvertent error in the information contained in this report. Firstcall Research and/or its affiliates and/or employees will not be liable for the recipients’ investment decision based on this document.
Analyst Certification
The following analysts hereby state that their views about the companies and sectors are on best effort basis to the best oftheir knowledge. Unless otherwise stated, the individuals listed on the cover page of this report are research analysts. Theanalyst qualifications, sectors covered and their exposure if any are tabulated hereunder:
Name of the Analyst Qualifications SectorsCovered
Exposure/Interest tocompany/sector UnderCoverage in the CurrentReport
Dr.C.V.S.L. Kameswari M.Sc, PGDCA,M.B.A,Ph.D (Finance)
Pharma &Diversified
No Interest/ Exposure
U. Janaki Rao M.B.A CapitalGoods
No Interest/ Exposure
B. Anil Kumar M.B.A Auto, IT &FMCG
No Interest/ Exposure
M. Vijay M.B.A Diversified No Interest/ ExposureV. Harini Priya M.B.A Diversified No Interest/ Exposure
Important Disclosures on Subject Companies
In the next 3 months, neither Firstcall Research nor the Entity expects to receive or intends to seek compensation for anyservices from the company under the current analytical research coverage. Within the last 12 months, Firstcall Researchhas not received any compensation for its products and services from the company under the current coverage. Within thelast 12 months, Firstcall Research has not provided or is providing any services to, or has any client relationship with, thecompany under current research coverage.
Within the last 12 months, Firstcall Research has neither provided or is providing any services to and/or in the past has notentered into an agreement to provide services or does not have a client relationship with the company under the researchcoverage.
Certain disclosures listed above are also for compliance with applicable regulations in various jurisdictions. FirstcallResearch does not assign ratings of Buy, Hold or Sell to the stocks we cover. Overweight, Equal-weight, No-Weight andUnderweight are not the equivalent of buy, hold and sell. Investors should carefully read the definitions of all weightsused in Firstcall Research. In addition, since Firstcall Research contains more complete information concerning theanalyst's views, investors should carefully read Firstcall Research, in its entirety, and not infer the contents from theweightages assigned alone. In any case, weightages (or research) should not be used or relied upon as investment advice.
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
An investor's decision to buy or sell should depend on individual circumstances (such as the investor's own discretion, hisability of understanding the dynamics, existing holdings) and other considerations.
Analyst Stock Weights
Overweight (O): The stock's total return is expected to exceed the average total return of the analyst's industry (orindustry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months.
Equal-weight (E): The stock's total return is expected to be in line with the average total return of the analyst's industry(or industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months.
No-weight (NR): Currently the analyst does not have adequate conviction about the stock's total return relative to theaverage total return of the analyst's industry (or industry team's) coverage universe, on a risk-adjusted basis, over the next12-18 months.
Underweight (U): The stock's total return is expected to be below the average total return of the analyst's industry (orindustry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months.
Unless otherwise specified, the weights included in Firstcall Research do not indicate any price targets. The statisticalsummaries of Firstcall Research will only indicate the direction of the industry perception of the analyst and theinterpretations of analysts should be seen as statistical summaries of financial data of the companies with perceivedindustry direction in terms of weights.
Firstcall Research may not be distributed to the public media or quoted or used by the public media without the expresswritten consent of Firstcall Research. The reports of Firstcall Research are for Information purposes only and are not to beconstrued as a recommendation or a solicitation to trade in any securities/instruments. Firstcall Research is not abrokerage and does not execute transactions for clients in the securities/instruments.
Firstcall Research - Overall StatementS.No Particulars Remarks1 Comments on general trends in the securities market Full Compliance in Place2 Discussion is broad based and also broad based indices Full Compliance in Place3 Commentaries on economic, political or market conditions Full Compliance in Place4 Periodic reports or other communications not for public appearance Full Compliance in Place
5 The reports are statistical summaries of financial data of the companies as and whereapplicable
Full Compliance in Place
6 Analysis relating to the sector concerned Full Compliance in Place7 No material is for public appearance Full Compliance in Place8 We are no intermediaries for anyone and neither our entity nor our analysts have any
interests in the reportsFull Compliance in Place
9 Our reports are password protected and contain all the required applicable disclosures Full Compliance in Place10 Analysts as per the policy of the company are not entitled to take positions either for
trading or long term in the analytical view that they form as a part of their workFull Compliance in Place
11 No conflict of interest and analysts are expected to maintain strict adherence to thecompany rules and regulations.
Full Compliance in Place
12 As a matter of policy no analyst will be allowed to do personal trading or deal and evenif they do so they have to disclose the same to the company and take prior approval ofthe company
Full Compliance in Place
13 Our entity or any analyst shall not provide any promise or assurance of any favorableoutcome based on their reports on industry, company or sector or group
Full Compliance in Place
Document code: FOTL_180820185_1 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
14 Researchers maintain arms length/ Chinese wall distance from other employees of theentity
Full Compliance in Place
15No analyst will be allowed to cover or do any research where he has financial interest
Full Compliance in Place
16 Our entity does not do any reports upon receiving any compensation from anycompany
Full Compliance in Place
Firstcall Research Provides
Industry Research on all the Sectors and Equity Research on Major CompaniesForming part of Listed and Unlisted Segments
For Further Details Contact:Mobile No: 09959010555
E-mail: [email protected]@firstcallresearch.comwww.firstcallresearch.com