Upload
angel-broking
View
223
Download
0
Embed Size (px)
Citation preview
7/30/2019 KPIT Cummins 4Q FY 2013
1/13
Please refer to important disclosures at the end of this report 1
(` cr) 4QFY13 3QFY13 % chg (qoq) 4QFY12 % chg (yoy)Net revenue 570 563 1.2 480 18.7EBITDA 101 88 14.6 76 32.9
EBITDA margin (%) 17.7 15.7 208bp 15.8 190bp
PAT 51 60 (14.6) 34 52.0Source: Company, Angel Research
For 4QFY2013, KPIT Cummins Infosystems (KPIT) reported broadly in-line
numbers on the revenue front but ahead on the operating front. The EBITDAmargin came in at 17.7%, up 208bp qoq, and above our estimate of 15.8%. For
FY2014, the company guided for a revenue band of US$465m-475m, implying a
growth of 13.3%-15.7% yoy, which is encouraging. We continue to remainpositive on the stock and maintain Buy rating on it.Quarterly highlights: For 4QFY2013, KPIT reported a revenue of US$105.5mn,up 2.0% qoq. In INR terms, the revenue came in at `570cr, up 1.2% qoq. The
EBITDA and EBIT margins increased by 208bp and 205bp qoq to 17.7% and
15.6%, respectively. The EBITDA margin expansion was a function of the companys
business mix, ie a higher growth in auto & engineering (+9.1% qoq), where EBITDA
margin is upwards of 20%, while SAP declined (-5.0% qoq), where full year (FY2013)
margin was 5%. The PAT came in at `51cr, down 14.6% qoq, below our estimate of
`54cr, despite significant margin beat, on account of forex loss of ~`12cr.
Outlook and valuation: KPITs USD revenue for FY2013 grew by 33%, exceedingthe Managements guidance of 32% and much ahead of industrys FY2013
growth rate. For FY2014, the company guided for a revenue band of US$465mn-
475mn, implying a growth of 13.3%-15.7% yoy, which is encouraging and higher
than Nasscoms industry growth estimate of 12-14%. The company expects
EBITDA margin in FY2014 to expand ~50bp yoy to 16.8%. PAT guidance range
for FY2014 stands at `231-239cr, implying a growth of 16%-20%. The company
is growing ahead of other peer companies in terms of revenue; on the
operational front, the companys performance has been improving since the last
four quarters. Over FY2013-15E, we expect the company to post USD and INR
revenue CAGR of 12.8% and 12.2%, respectively. PAT is expected to post a CAGR
of 13.3% over FY2013-15E. We value the company at 10x FY2015E EPS, whichgives us a target price of `135. We maintain Buy rating on the stock.Key financials (Consolidated)Y/E March (` cr) FY2011 FY2012 FY2013E FY2014E FY2015ENet sales 1,007 1,500 2,239 2,513 2,819% chg 37.6 49.0 49.2 12.3 12.1
Net profit 95 135 200 231 257% chg 10.6 42.5 48.2 15.5 11.2
EBITDA margin (%) 15.1 14.5 16.3 16.1 15.5
EPS (`) 5.7 8.0 10.6 12.6 14.0P/E (x) 18.5 13.1 10.0 8.4 7.5
P/BV (x) 1.4 2.6 1.8 1.5 1.2RoE (%) 15.7 19.0 19.0 17.9 16.6
RoCE (%) 15.5 17.3 20.2 19.5 18.2
EV/Sales (x) 1.8 1.3 0.9 0.7 0.5
EV/EBITDA (x) 11.6 9.0 5.5 4.4 3.5
Source: Company, Angel Research
BUYCMP `105
Target Price `135
Investment Period 12 Months
Stock Info
Sector
Net debt (`cr) (75)
Bloomberg Code KPIT@IN
Shareholding Pattern (%)
Promoters 24.3
MF / Banks / Indian Fls 11.8
FII / NRIs / OCBs 30.8Indian Public / Others 33.1
Abs. (%) 3m 1yr 3yr
Sensex (0.2) 14.1 12.4
KPIT Cummins (5.0) 2.9 74.1
19,736
5,999
KPIT.BO
142/92
149,410
Face Value (`)
IT
Avg. Daily Volume
Market Cap (`cr)
Beta
52 Week High / Low
1,885
0.7
2
BSE Sensex
Nifty
Reuters Code
Ankita Somani022-3935 7800 Ext: 6819
KPIT CumminsPerformance Highlights
4QFY2013 Result Update | IT
May 2, 2013
7/30/2019 KPIT Cummins 4Q FY 2013
2/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 2
Exhibit 1:4QFY2013 performance (Consolidated)
Y/E March (` cr) 4QFY13 3QFY13 % chg (qoq) 4QFY12 % chg (yoy) FY2013 FY2012 % chg (yoy)Net revenue 570 563 1.2 480 18.7 2,239 1,500 49.2Cost of revenue 373 371 0.5 319 16.9 1,464 993 47.4Gross profit 197 193 2.4 161 22.2 775 507 52.9
SGA expenses 96 104 (7.8) 85 12.7 410 288 42.0
EBITDA 101 88 14.6 76 32.9 365 218 67.4Depreciation 12 12 2.5 10 18.6 47 44 4.8
EBIT 89 76 16.4 66 35.1 318 174 83.4
Interest expense 4 4 2.3 4 8.9 15 8 97.0
Other income (9) 8 (11) (17) 13
Exceptional item - (9) 10 (1) 10
PBT 76 71 8.0 61 25.5 285 189 50.9
Income tax 21 18 13.2 15 38.0 77 44 75.3
PAT 56 52 6.2 46 21.4 208 145 43.6
Minority interest 4 2 2 9 3 173.7
Share in profit of ass. - - 0 (1) 3
Adj. PAT 51 60 (14.6) 34 52.0 200 135 48.2EPS 2.6 2.7 (3.0) 2.4 6.6 10.6 8.0 31.5
EBITDA margin (%) 17.7 15.7 208bp 15.8 190bp 16.3 14.5 177bp
EBIT margin (%) 15.6 13.6 205bp 13.7 190bp 14.2 11.6 265bp
PAT margin (%) 9.1 10.5 (137)bp 7.2 193bp 9.0 8.9 8bp
Source: Company, Angel Research
Exhibit 2:Actual vs Angel estimates
(` cr) Estimate Actual Var. (% )Net revenue 569 570 0.1
EBITDA margin (%) 15.8 17.7 189bp
PAT 54 51 (5.2)
Source: Company, Angel Research
Robust operational performance
For 4QFY2013, KPIT reported revenues of US$105.5mn, up 2.0% qoq. Onsite
revenues grew slightly by 0.3% qoq to US$457mn while offshore revenues grew by
4.0% qoq to US$49mn during the quarter. The growth was impacted by an ~12%
qoq decline in the revenues from its largest client - Cummins. In INR terms, the
revenue came in at `570cr, up 1.2% qoq.
7/30/2019 KPIT Cummins 4Q FY 2013
3/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 3
Exhibit 3:Trend in revenue growth (qoq)
Source: Company, Angel Research
KPITs revenue performance came on the back of a decent growth in its major
strategic business units (SBUs).
IES SBU posts modest growth: The integrated enterprise solutions (IES) SBU(contributed 49.0% to revenue) reported a modest growth of 2.5% qoq in USD
revenue, aided by a 9.3% qoq growth in revenue from Systime. Revenues of IES
SBU were impacted due to softness in revenues from the Cummins account. The
Management indicated that due to the current macro environment, Cummins as
an entity has been experiencing volatile business conditions and expects softness in
business from Cummins in the first half of CY2013 and pick-up in the businessmomentum from the second half of the year.
For the year FY2013, IES SBU led the growth with a 75.3% yoy growth in INR
revenues. The company is witnessing increasing traction for Oracles and JD
Edwards offerings in the US market, driven by clients focus on leveraging and
optimizing disparate systems within the enterprise. In emerging markets, the
company is getting spends from clients preference towards evaluating and
adopting cloud, analytics, mobility and social media solutions. The Management
indicated that a major upgrade rolled out in JD Edwards in 3QFY2013 has seen
good demand traction, with clients going for either new implementations or
technology upgrades.
Auto and engineering SBU emerges as the companys primary growth driver: Theauto and engineering SBU (contributed 25.0% to revenue) emerged as the primary
growth driver of the company and posted a 9.1% qoq growth in USD revenue, with
revenue coming in at US$26.4mn. In this SBU, demand for practices such as
power train, infotainment, mechanical engineering & design services, in-vehicle
networks and hybrid technologies was spread across geographies.
SAP SBU muted: The SAP SBU (contributed 26.0% to revenues) registered a 5.0%qoq decline in its revenue. The Management indicated that good momentum is
seen across practices such as mobility, analytics, customer relationship
management (CRM) and success factors, especially in geographies like APAC,
India and China. KPITs Management also indicated that the company has a
strong order pipeline in this SBU for solutions from utilities as well as auto industry
verticals. This SBU saw a revenue decline for the third consecutive quarter and it
may still be in the next quarter.
95.4
98.1
103.4 103.5105.5
29.9
2.85.5
0.0 2.00
5
10
15
20
25
30
35
80
85
90
95
100
105
110
4QFY12 1QFY13 2QFY13 3QFY13 4QFY13
(%)
(US$mn)
Revenue (US$ mn) qoq growth (%)
7/30/2019 KPIT Cummins 4Q FY 2013
4/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 4
Exhibit 4:Revenue growth (SBU wise)
SBU % of revenue % growth (qoq) % growth (yoy)Integrated enterprise solutions 49.0 2.5 27.2
Auto and engineering 25.0 9.1 20.7SAP 26.0 (5.0) (11.1)
Source: Company, Angel Research
The companys anchor vertical, automotive and transportation (contributed 38.5%
to revenue) registered a revenue decline of 2.7% qoq, mainly due to weakness in
business from the Cummins account. The company is witnessing modest traction in
this vertical as automobile companies try to improve efficiency, safety and comfort
and adhere to regulatory standards. Also, increased demand is being witnessed
from auto majors, as to remain competitive, the companies are trying to
maintain/reduce costs and still bring in high-end technology features in their
vehicles. Smaller vehicles, especially in India and China, are among the drivers of
the building deal pipeline for this vertical. The Management indicated that more
traction is expected in the alternative fuel vehicle market, mainly hybrids, as
consumers show more inclination towards fuel-efficient vehicles.
The manufacturing industry vertical emerged as the primary growth driver for the
company with revenues growing by 6.1% qoq. In this industry vertical, the
company is witnessing demand traction from thrust in operational efficiency
through productivity improvement, quality management and cost reduction by
automation of human tasks. Another important focus area for manufacturers
around the globe is reduction in time to market.
Exhibit 5:Revenue growth (Vertical wise)
Service verticals % of revenue % growth (qoq) % growth (yoy)Automotive and transportation 38.5 (2.7) 14.7
Manufacturing 35.4 6.1 11.8
Energy and utilities 13.5 (3.3) 29.1
Others 12.7 12.7 (14.3)
Source: Company, Angel Research
Geography wise, revenue from US grew by 4.2% qoq, with growth opportunities in
the space of JDE and SAP offerings mainly across manufacturing and utilitiesvertical. Revenue from Europe declined by 16.9% qoq, primarily impacted by the
Euro-zone conditions, with Germany, an important automotive market, not
showing any major turnaround unless the macro improves. The Management
indicated that APAC presents the highest growth opportunity in the coming years in
engineering and business IT related services.
Exhibit 6:Revenue growth (Geography wise)
Geography % of revenue % growth (qoq) % growth (yoy)U.S. 76.3 4.2 15.2
Europe 11.3 (16.9) (12.8)
Rest of the World 12.3 10.7 10.9
Source: Company, Angel Research
7/30/2019 KPIT Cummins 4Q FY 2013
5/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 5
Hiring and utilization
During the quarter, KPITs total employee base witnessed a net addition of 35
employees, taking its total employee base to 8,321. Onsite as well as offshore
utilization increased by 147bp and 121bp qoq to 94.3% and 74.1%, respectively
during the quarter.
Exhibit 7:Employee addition
Particulars 4QFY12 1QFY13 2QFY13 3QFY13 4QFY13Net addition
Development 893 147 229 169 32
Sales and support 119 7 9 6 3
Total 1,012 154 238 175 35Total employees
Development 7,071 7,218 7,447 7,616 7,648Sales and support 648 655 664 670 673
Total 7,719 7,873 8,111 8,286 8,321Source: Company, Angel Research
Exhibit 8:Trend in utilization
Source: Company, Angel Research
Margins enhance
On the operational front, KPITs EBITDA and EBIT margins increased by 208bp
and 205bp qoq to 17.7% and 15.6%, respectively. EBITDA margin expansion was
a function of business mix, ie a higher growth in auto & engineering (+9.1% qoq),
where EBITDA margin is upwards of 20%, while SAP declined (-5.0% qoq), where
full year (FY2013) margin was 5%.
94.5 94.7 94.592.8
94.3
74.6 74.1 74.772.9
74.1
60
65
70
75
8085
90
95
100
4QFY12 1QFY13 2QFY13 3QFY13 4QFY13
(%)
Onsite utilisation Offshore utilisation
7/30/2019 KPIT Cummins 4Q FY 2013
6/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 6
Exhibit 9:Margin profile
Source: Company, Angel Research
Client pyramid
KPIT added five new clients during 4QFY2013. The total active client base of the
company stands at 183 as against 178 in 3QFY2013. The USD revenue from
Cummins declined by 11.6% qoq to US$17.5mn. Cummins expects CY2013 to be
a similar year as C20Y12 and while the Management sees some growth
challenges in the first half, they remain cautiously optimistic for the second half
of the year. We expect revenue from the Cummins account to remain soft in
the near term. KPITs revenue from the top-10 clients excluding Cummins grew
by 7.1% qoq.
Exhibit 10:Client metrics
(% of revenue) 4QFY12 1QFY13 2QFY13 3QFY13 4QFY13Top client-Cummins 19.5 20.6 19.7 19.1 16.6
Top-10 client billing 42.2 44.0 43.7 45.2 44.0
No. of customers added 4 3 4 2 5
No. of active customers 169 172 176 178 183
Customers with run rate >US$1mn 59 65 69 72 78
Source: Company, Angel Research
Outlook and valuation
KPITs USD revenue for FY2013 grew by 33%, exceeding the Managements
guidance of 32% and much ahead of the industrys FY2013 growth rate. For
FY2014, the company guided for a revenue band of US$465mn-475mn, implying
a growth of 13.3-15.7% yoy, which is encouraging and higher than Nasscoms
industry growth estimate of 12-14%. The company expects EBITDA margin in
FY2014 to expand ~50bp yoy to 16.8%. PAT guidance range for FY2014 stands
at `231-239cr, implying a growth of 16-20%. The lower PAT guidance is on
account of higher tax rate of 28.5% in FY2014 vs 26.8% in FY2013. The company
guided at adding ~1,000 people (net) to the team in FY2014. The company is
growing ahead of other peer companies in terms of revenue; and on the
operational front, the companys performance has been improving since the last
four quarters.
33.6 34.9 34.7 34.2 34.6
15.8 15.116.7 15.7
17.7
13.7 13.0 14.6 13.6
15.6
5
15
25
35
45
4QFY12 1QFY13 2QFY13 3QFY13 4QFY13
(%)
Gross margin EBITDA margin EBIT margin
7/30/2019 KPIT Cummins 4Q FY 2013
7/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 7
KPIT has reiterated its positive tone and does not witness any delay in decision
making. The company continues to expect strong traction in the auto &
engineering space, which grew at a CQGR of 4.8% in FY2013. Similarly, in IES
SBU, it continues to see strong traction for JDE upgrades, master datamanagement and BI. However, growth in SAP SBU is expected to remain muted
and may grow only in 2HFY2014. We expect USD revenue growth of 13.4% in
FY2014. Over FY2013-15E, we expect the company to post USD and INR revenue
CAGR of 12.8% and 12.2%, respectively. On the EBITDA margin front, we expect
margin to be at 16.1% and 15.5% for FY2014 and FY2015, respectively. PAT is
expected to post a CAGR of 13.3% over FY2013-15E. The stock is currently trading
at 8.4x FY2014E and 7.5x FY2015E EPS. We value the company at 10x FY2015E
EPS, which gives us a target price of `135. We maintain Buy rating on the stock.Exhibit 11:Key assumptions
FY2014 FY2015Revenue growth-USD terms (%) 13.4 12.1
USD-INR rate 54.0 54.0
Revenue growth-INR terms (%) 12.3 12.1
EBITDA margin (%) 16.1 15.5
Tax rate (%) 28.5 28.5
EPS growth (%) 19.1 11.2
Source: Company, Angel Research
Exhibit 12:One-year forward PE
Source: Company, Angel Research
0
20
40
60
80
100
120
140
160
180
Apr-06
O
ct-06
Apr-07
O
ct-07
Apr-08
O
ct-08
Apr-09
O
ct-09
Apr-10
O
ct-10
Apr-11
O
ct-11
Apr-12
O
ct-12
Apr-13
(`)
Price 14x 11x 8x 5x 2x
7/30/2019 KPIT Cummins 4Q FY 2013
8/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 8
Exhibit 13:Recommendation summary
Company Reco. CMP Tgt. price Upside FY2015E FY2015E FY2012-15E FY2015E FY2015E(`) (`) (%) EBITDA (%) P/E (x) EPS CAGR (%) EV/Sales (x) RoE (%)
HCL Tech Buy 737 863 17.0 20.7 12.0 19.6 1.4 21.5Hexaware Buy 83 102 22.7 18.8 7.3 8.3 0.9 21.7
Infosys Accumulate 2,287 2,465 7.8 27.7 12.5 7.9 2.0 19.3
Infotech Entp. Neutral 178 185 4.2 17.7 8.1 14.7 0.5 13.7
KPIT Cummins Buy 105 135 28.1 15.5 7.5 20.3 0.5 16.6Mahindra Satyam Buy 111 143 29.2 19.1 9.3 2.3 0.9 20.1
MindTree Accumulate 825 920 11.5 19.2 8.9 19.8 0.8 18.9
Mphasis Accumulate 375 395 5.4 17.4 9.0 3.3 0.6 13.6
NIIT^ Buy 24 30 25.5 9.1 4.4 (7.1) 0.1 11.9
Persistent Accumulate 520 593 14.0 25.0 8.8 18.7 0.8 16.5
TCS Accumulate 1,429 1,585 10.9 27.9 16.2 17.4 3.1 27.9
Tech Mahindra Buy 963 1,230 27.7 18.1 8.4 10.7 1.4 19.1
Wipro Accumulate 352 385 9.2 20.6 12.4 7.9 1.4 18.4
Source: Company, Angel Research; Note: Valued on SOTP basis
Company Background
KPIT Cummins (KPIT), a mid-tier Indian IT company, specializes in the
manufacturing segment, with a focus on automotive and industrial solutions and
services. The company focuses on three areas of solutions enterprise services,
auto & engineering and SAP. KPIT has been growing strongly, both organically
and inorganically. The company has successfully acquired eight companies in nineyears, which scaled up KPIT's revenue many fold.
7/30/2019 KPIT Cummins 4Q FY 2013
9/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 9
Profit and Loss statement (Consolidated)
Y/E March (` cr) FY2011 FY2012 FY2013E FY2014E FY2015ENet sales 1,007 1,500 2,239 2,513 2,819Cost of revenue 644 993 1,464 1,656 1,874% of net sales 64.0 66.2 65.4 65.9 66.5
Gross profit 363 507 775 857 944
% of net sales 36.0 33.8 34.6 34.1 33.5
S&M expenses 76 112 154 176 197
% of net sales 7.6 7.4 6.9 7.0 7.0
G&A expenses 134 177 256 276 310
% of net sales 13.3 11.8 11.4 11.0 11.0
EBITDA 152 218 365 405 437% of net sales 15.1 14.5 16.3 16.1 15.5
Depreciation 41 44 47 55 62
EBIT 111 174 318 349 375
Interest expense, net 3 8 15 18 20
Other income, net 3 13 (17) 9 22
Exceptional item - 10 (1) - -
Profit before tax 110 189 285 340 377
Provision for tax 15 44 77 97 107
% of PBT 14.0 23.1 26.9 28.5 28.5
PAT 95 145 208 243 269
Minority interest - 3 9 12 12
Share in profit of ass. - 3 (1) - -
Adj. PAT 95 135 200 231 257EPS (`) 5.7 8.0 10.6 12.6 14.0
7/30/2019 KPIT Cummins 4Q FY 2013
10/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 10
Balance sheet (Consolidated)
Y/E March (` cr) FY2011 FY2012 FY2013E FY2014E FY2015ELiabilitiesShare capital 18 36 36 36 36
Application money 0 0 0 0 0
ESOP outstanding - - - - -
Preferential shares - - - - -
Reserves and surplus 585 677 1,021 1,257 1,519
Share premium - - - - -
Total shareholders funds 603 713 1,056 1,292 1,554Secured loans 12 82 146 146 146
Unsecured loans 82 140 175 155 155
Total debt 93 222 321 301 301Minority interest 1 33 27 27 27
Deferred tax liability, net 5 (3) - - -
Other liabilities 11 26 160 160 160
Long term provisions 5 10 14 14 14
Total liabilities 718 1,001 1,579 1,795 2,057AssetsGross block - fixed assets 327 399 474 574 674
Accumulated depreciation 169 213 260 315 377
Net block 158 185 214 258 296
Capital work-in-progress 3 3 193 193 193
Goodwill 130 362 442 442 442
Investments - 22 29 45 42Loans and advances 76 62 62 62 62
Current assetsSundry debtors 229 438 467 516 579
Cash and bank balance 208 147 192 416 644
Loans and advances 33 60 204 134 127
Other current assets 73 53 142 142 142
Less:- Current liabilitiesSundry creditors 94 176 190 209 236
Other liabilities 76 106 102 122 142
Provisions 20 49 74 83 93Net current assets 352 367 639 795 1,021Total assets 718 1,001 1,579 1,795 2,057
7/30/2019 KPIT Cummins 4Q FY 2013
11/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 11
Cash flow statement (Consolidated)
Y/E March (` cr) FY2011 FY2012 FY2013E FY2014E FY2015EPretax profit from operations 108 169 303 331 355
Depreciation 41 44 47 55 62Pre tax cash from operations 149 214 350 387 417
Other income/prior period ad 3 13 (17) 9 22
Net cash from operations 151 226 333 396 439
Tax (15) (44) (77) (97) (107)
Cash profits 136 183 256 299 331(Inc)/dec in
Current assets (128) (217) (262) 21 (56)
Current liabilities 60 141 34 47 58
Net trade working capital (68) (75) (227) 68 2
Cash flow from operating activities 68 107 29 367 333(Inc)/dec in fixed assets (76) (72) (75) (100) (100)
(Inc)/dec in investments 75 (22) (7) (15) 2
Inc/(dec) in deferred tax liability 0 (8) 3 - -
(Inc)/dec in intangibles (35) (232) (80) - -
Inc/(dec) in minority interest 1 32 (6) - -
Inc/(dec) in other non-current assets (34) 34 (52) - -Cash flow from investing activities (68) (268) (217) (115) (98)Inc/(dec) in debt (18) 129 99 (20) -
Inc/(dec) in equity/premium 128 (22) 142 (0) -
Dividends (7) (7) (7) (7) (7)
Cash flow from financing activities 104 100 234 (27) (7)Cash generated/(utilized) 103 (61) 45 224 228
Cash at start of the year 105 208 147 192 416
Cash at end of the year 208 147 192 416 644
7/30/2019 KPIT Cummins 4Q FY 2013
12/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
May 2, 2013 12
Key ratios
Y/E March FY2011 FY2012 FY2013E FY2014E FY2015EValuation ratio (x)P/E (on FDEPS) 18.5 13.1 10.0 8.4 7.5P/CEPS 6.3 9.9 7.4 6.3 5.7
P/BVPS 1.4 2.6 1.8 1.5 1.2
Dividend yield (%) 0.8 0.8 0.8 0.8 0.8
EV/Sales 1.8 1.3 0.9 0.7 0.5
EV/EBITDA 11.6 9.0 5.5 4.4 3.5
EV/Total assets 2.5 2.0 1.3 1.0 0.7
Per share data (`)EPS 5.7 8.0 10.6 12.6 14.0
Cash EPS 16.7 10.6 14.2 16.7 18.5
Dividend 0.9 0.9 0.9 0.9 0.9
Book value 73.9 39.8 59.0 72.2 86.9
Dupont analysisTax retention ratio (PAT/PBT) 0.9 0.7 0.7 0.7 0.7
Cost of debt (PBT/EBIT) 1.0 1.1 0.9 1.0 1.0
EBIT margin (EBIT/Sales) 0.1 0.1 0.1 0.1 0.1
Asset turnover ratio (Sales/Assets) 1.4 1.5 1.4 1.4 1.4
Leverage ratio (Assets/Equity) 1.2 1.4 1.5 1.4 1.3
Operating ROE 15.7 19.0 19.0 17.9 16.6
Return ratios (%)RoCE (pre-tax) 15.5 17.3 20.2 19.5 18.2
Angel RoIC 29.2 35.3 33.7 37.3 38.6
RoE 15.7 19.0 19.0 17.9 16.6
Turnover ratios (x)Asset turnover (fixed assets) 1.6 1.7 1.7 1.5 1.5
Receivables days 67 81 74 75 75
Payable days 45 50 46 46 46
7/30/2019 KPIT Cummins 4Q FY 2013
13/13
KPIT Cummins Infosystems| 4QFY2013 Result Update
M 2 2013 13
Research Team Tel: 022 - 3935 7800 E-mail: [email protected] Website: www.angelbroking.com
DISCLAIMERThis document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investmentdecision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
risks of such an investment.
Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
document are those of the analyst, and the company may or may not subscribe to all the views expressed within.
Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's
fundamentals.
The information in this document has been printed on the basis of publicly available information, internal data and other reliablesources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as thisdocument is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any wayresponsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report .Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. WhileAngel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,compliance, or other reasons that prevent us from doing so.
This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
redistributed or passed on, directly or indirectly.
Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
the past.
Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
connection with the use of this information.
Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, pleaserefer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited andits affiliates may have investment positions in the stocks recommended in this report.
Disclosure of Interest Statement KPIT Cummins
1. Analyst ownership of the stock No
2. Angel and its Group companies ownership of the stock No
3. Angel and its Group companies' Directors ownership of the stock No
4. Broking relationship with company covered No
Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%)Reduce (-5% to -15%) Sell (< -15%)
Note: We have not considered any Exposure below `1 lakh for Angel, its Group companies and Directors