12 November 2020

2QFY21 Results Update | Sector: Others

SH Kelkar
Estimate changes
TP change
CMP: INR105 TP: INR136 (+29%) Buy
Rating change All-round performance; Outlook remains strong
Bloomberg SHKL IN  We continue our positive outlook on the stock, driven by an all-round
Equity Shares (m) 141 performance across business segments in terms of both revenue growth
M.Cap.(INRb)/(USDb) 14.9 / 0.2 and profitability improvement.
52-Week Range (INR) 128 / 48  On account of a positive raw material (RM) pricing scenario and sustainable
1, 6, 12 Rel. Per (%) 6/76/-22
12M Avg Val (INR M) 63
demand dynamics, we have raised our earnings estimate for FY21/22.
Reiterate Buy, with revised TP of INR136/share.
Financials & valuations (INR b)
Y/E Mar 2020 2021E 2022E RM pricing scenario stable; growth outlook strong
Net Sales 11.1 12.8 15.0  1QFY21 performance: SH Kelkar (SHKL) reported revenues of INR3,545m
EBITDA 1.6 2.2 2.6 (est. INR2,886m) in 2QFY21, -implying YoY growth of 27%. On a like-to-like
EBITDAM % 14.2 17.2 17.4 basis, excl. the Creative Flavours & Fragrances (CFF) acquisition, revenue
NP 0.6 1.2 1.4 was up 14% YoY to INR3,137m. Sales were driven by a healthy uptick in
EPS (INR) 4.2 8.2 9.7
demand across domestic and international markets as well as new business
EPS Gr. (%) -31.3 95.4 18.3
wins.
BV/Sh. (INR) 58.3 64.0 69.6
 Domestic market drives Fragrances business: The Fragrances business grew
Ratios
0.2 0.2 0.1
26% YoY to INR3,214m, largely driven by growth in the domestic market (up
Net D:E
RoE (%) 7.0 13.4 14.5 48% YoY). Growth was largely driven by a demand recovery and new
RoCE (%) 9.7 14.7 16.6 business wins in the domestic market. A stable raw material environment,
Valuations coupled with higher operating leverage, resulted in improved profitability.
P/E (x) 25.0 12.8 10.8  Strong rebound in Flavors segment: The Flavors division grew 44% YoY to
P/BV (x) 1.8 1.6 1.5 INR305m, with a sharp improvement in operating margin (EBIT margin at
EV/EBITDA (x) 11.1 7.9 6.5 39.6% in 2QFY21 v/s 12.4% in 2QFY20). This was largely on account of a
EV/Sales (x) 1.6 1.4 1.1 better product mix and higher share of exports.
Key management commentary highlights: (a) In 1HFY21, the company won
Shareholding pattern (%)
As On Sep-20 Jun-20 Sep-19
new business across domestic and international markets (mainly in the
Promoter 60.0 60.0 57.5 Wellness segment) contributing ~INR350m. (b) Raw material prices have been
DII 4.7 2.3 6.5 subdued since the beginning of the COVID-19 pandemic and are expected to
FII 11.0 11.8 19.9 remain subdued for the remainder of FY21.
Others 24.3 25.9 16.1
Valuation and view
FII Includes depository receipts
 On account of a better-than-expected recovery in demand across both
business segments, new business wins, and marked improvement in
profitability in the Flavors segment, we increase our FY21E/FY22E earnings
estimates by 51%/34%. We expect a revenue/PAT CAGR of 16%/52% over
FY20–22E, partly driven by improved demand, CFF consolidation, a better
RM pricing environment, and higher operating leverage. We value the stock
at 14x FY22E consolidated earnings of INR9.7/share. Maintain Buy, with a
revised TP of INR136/share.

Alpesh Thacker – Research Analyst (Alpesh.Thacker@MotilalOswal.com)

Investors are advised to refer through important disclosures made at the last page of the Research Report.
3 September
Motilal research is available on www.motilaloswal.com/Institutional-Equities, Bloomberg, Thomson Reuters, Factset and S&P1Capital.
Oswal2019
 SH Kelkar

Consolidated - Quarterly Earnings Model (INR m)

Y/E March FY20 FY21E FY20 FY21E
1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 2Q
Net Sales 2,744 2,787 2,900 2,712 1,925 3,545 3,641 3,707 11,142 12,818 2,886
YoY Change (%) 15.6 -2.0 13.1 0.5 -29.8 27.2 25.5 36.7 6.3 15.0 3.5
Total Expenditure 2,280 2,417 2,469 2,394 1,616 2,834 3,057 3,113 9,561 10,619 2,459
EBITDA 464 369 431 318 310 711 584 594 1,582 2,198 426
Margins (%) 16.9 13.3 14.9 11.7 16.1 20.1 16.0 16.0 14.2 17.2 14.8
Depreciation 121 131 137 125 116 149 145 149 515 559 135
Interest 70 71 71 35 45 44 65 66 247 219 60
Other Income 14 19 21 24 41 62 10 9 78 121 20
PBT before EO expense 286 186 245 181 189 580 384 388 898 1,541 251
Extra-Ord expense 0 0 365 0 0 -125 0 0 365 -125 0
PBT 286 186 -119 181 189 705 384 388 534 1,666 251
Tax 96 36 -7 61 41 167 105 107 186 420 68
Rate (%) 33.7 19.5 0.0 33.5 21.7 23.7 27.4 27.5 34.9 25.2 27.0
MI & Profit/Loss of Asso. Cos. 5 -5 -4 -7 -5 -1 -1 -3 -10 -9 -2
Reported PAT 185 154 -109 127 153 539 280 284 357 1,255 185
Adj PAT 185 154 128 127 153 444 280 284 595 1,162 185
YoY Change (%) 2.3 -46.5 -40.1 -35.0 -17.2 187.5 118.0 123.4 -32.8 95.4 20.1
Margins (%) 6.7 5.5 4.4 4.7 7.9 12.5 7.7 7.7 5.3 9.1 6.4
E: MOSL Estimates

Management commentary highlights

 2QFY21 performance: Improved traction was seen in order inquiries and leads
from new and existing large and mid-sized FMCG customers during the quarter,
along with improved recovery in the demand environment.
 Capacity utilization: Capacity utilization was a) 50% for the Fragrances and
Flavors segments, b) 20% for the China plant, and c) 80% for the Mahad and
Vapi plants.
 Capex: The major capex cycle is over, and the management does not envisage
any significant capital outflow over the next couple of years. At the current
capacity base, the company is confident of achieving 2–2.5x revenue hereafter.
 On synergy with CFF: The company expects EUR1m of synergy benefits to flow
in due to the CFF acquisition: EUR0.5m synergy through the supply chain, RM
buying, and EUR0.5m synergy via product development cost.
 Growth and margin outlook: The company has guided for 10–12% revenue
growth, which would be largely driven by growth from existing clients and
contribution from new business wins (in 1HFY21) that is recurring in nature. It
has reiterated its 43–44% gross margin guidance, achievable on a sustainable
basis.
 It aspires to become a billion-dollar company by the end of the decade through
organic and inorganic growth.

12 November 2020 2
 SH Kelkar

Key exhibits
Exhibit 1: Fragrances biz. up 26% YoY in 2QFY21 Exhibit 2: EBIT margin trend on improving trajectory

Fragrance revenue (INR m) Growth YoY % Fragrance EBIT (INR m) margins %

17.5
26.0 16.1
14.0 14.4 14.6 14.7
15.2 14.4
11.3 12.2
4.3 0.4 10.6 10.3
30.7 -5.1 -0.8
-10.9 1765
-27.5

2113 2539 2269 2420 2435 2550 2595 2401 3214 295 366 366 274 356 271 317 247 259 563
1QFY19

2QFY19

3QFY19

4QFY19

1QFY20

2QFY20

3QFY20

4QFY20

1QFY21

2QFY21

1QFY19

2QFY19

3QFY19

4QFY19

1QFY20

2QFY20

3QFY20

4QFY20

1QFY21

2QFY21
Source: MOFSL, Company Source: MOFSL, Company
Exhibit 3: Flavors business up 44% YoY in 2QFY21 Exhibit 4: EBIT margin trend
Flavors revenue (INR m) Growth YoY % 39.6
Flavor EBIT (INR m) margins %
297 305
282 276 266 280 281
247
212 18.8
43.8 15.6 15.5 13.3 12.4 15.6 14.5
149
13.6 11.8 8.1
6.1 1.5 1.6 -0.4
-4.1
39 23 43 50 37 26 44 43 121
-21.0 -24.6 -46.8
-1
1QFY19

2QFY19

3QFY19

4QFY19

1QFY20

2QFY20

3QFY20

4QFY20

1QFY21

2QFY21

1QFY19

2QFY19

3QFY19

4QFY19

1QFY20

2QFY20

3QFY20

4QFY20

1QFY21

2QFY21
Source: MOFSL, Company Source: MOFSL, Company

Valuation and view

 Demand outlook strong across both business segments: After a subdued
1QFY21, the business saw an all-round performance in 2Q, with demand
recovering across business segments viz. a) Fragrance (revenue up 26%) and b)
Flavors (revenue up 44%). Growth was largely driven by a) a healthy uptick in
domestic demand, which continues to remain strong as we move further into
the festive season, b) new business wins, expected to generate revenue on a
recurring basis going forward, and c) new product launches (especially in the
Flavors division), which saw strong acceptance. Consolidation of CFF,
operational synergies, and cross-selling opportunities should aid revenue
growth.
 Maintain Buy, with revised TP of INR136: On account of a) a better-than-
expected recovery in demand across both business segments, b) new business
wins (revenues from which are recurring in nature), and c) marked improvement
in profitability in the Flavors segment (which looks sustainable to a large extent),
we increase our FY21/FY22 earnings estimates by 51%/34%. We expect a
revenue/PAT CAGR of 16%/52% over FY20–22E, partly driven by improved
demand, CFF consolidation, a better RM pricing environment, and higher
operating leverage. We value the stock at 14x FY22E consolidated earnings of
INR9.7/share. Maintain Buy, with revised TP of INR136/share.

12 November 2020 3
 SH Kelkar

Story in charts
Exhibit 5: Expect revenue CAGR of 16% over FY20–22E Exhibit 6: Strong margin improvement
Revenues (INR m) Growth (%) EBITDA (INR m) Margins (%)
CFF acquisition 16.8 17.2 17.4
15.0
consolidated 15.2 15.7
14.0 14.2
12.7
7.1
6.3

0.4
-2.0

10,658 10,440 10,486 11,142 12,818 14,977 1,511 1,669 1,466 1,337 1,582 2,198 2,599

FY17 FY18 FY19 FY20 FY21E FY22E FY16 FY17 FY18 FY19 FY20 FY21E FY22E

Source: MOFSL, Company Source: MOFSL, Company

Exhibit 7: Expect adjusted PAT CAGR of 52% over FY20–22E Exhibit 8: RoE trend
Adj. PAT (INR m) Growth (%) RoE (%) 14.5
95.4
13.7 13.4
11.9
11.3
43.4 10.3
18.3
3.8 7.0
-10.4 -5.8
-32.8

731 1,048 939 885 594 1,161 1,373

FY16 FY17 FY18 FY19 FY20 FY21E FY22E FY16 FY17 FY18 FY19 FY20E FY21E FY22E

Source: MOFSL, Company Source: MOFSL, Company

Exhibit 9: RoCE set to improve Exhibit 10: Net working capital trend

18.8 RoCE (%) Net Working capital (Days)

17.0 16.6
15.5 182
14.7 163 158
156 152 154
147
11.7
9.7

FY16 FY17 FY18 FY19 FY20 FY21E FY22E FY16 FY17 FY18 FY19 FY20 FY21E FY22E
Source: MOFSL, Company Source: MOFSL, Company

12 November 2020 4
 SH Kelkar

Financials and valuations

Consolidated - Income Statement (INR m)
Y/E March FY16 FY17 FY18 FY19 FY20 FY21E FY22E
Total Income from Operations 9,953 10,658 10,440 10,486 11,142 12,818 14,977
Change (%) 12.2 7.1 -2.0 0.4 6.3 15.0 16.8
Total Expenditure 8,442 8,989 8,974 9,149 9,561 10,619 12,378
% of Sales 84.8 84.3 86.0 87.3 85.8 82.9 82.7
EBITDA 1,511 1,669 1,466 1,337 1,582 2,198 2,599
Margin (%) 15.2 15.7 14.0 12.7 14.2 17.2 17.4
Depreciation 297 194 238 312 515 559 644
EBIT 1,214 1,475 1,227 1,025 1,067 1,639 1,954
Int. and Finance Charges 216 62 53 156 247 219 258
Other Income 105 116 257 279 78 121 127
PBT bef. EO Exp. 1,103 1,528 1,432 1,149 898 1,541 1,824
EO Items 0 0 0 0 365 -125 0
PBT after EO Exp. 1,103 1,528 1,432 1,149 533 1,666 1,824
Current Tax 446 459 505 352 200 420 460
Deferred Tax -74 20 1 -82 -14 0 0
Tax Rate (%) 33.7 31.4 35.3 23.5 34.9 25.2 25.2
Less: Minority Interest 0 0 -13 -6 -10 -8 -9
Reported PAT 731 1,048 939 885 357 1,254 1,373
Adjusted PAT 731 1,048 939 885 594 1,161 1,373
Change (%) 3.8 43.4 -10.4 -5.8 -32.8 95.4 18.3
Margin (%) 7.3 9.8 9.0 8.4 5.3 9.1 9.2

Consolidated - Balance Sheet (INR m)

Y/E March FY16 FY17 FY18 FY19 FY20 FY21E FY22E
Equity Share Capital 1,446 1,446 1,446 1,446 1,413 1,413 1,413
Total Reserves 5,714 6,671 7,123 7,187 6,827 7,627 8,420
Net Worth 7,161 8,117 8,569 8,634 8,240 9,040 9,833
Deferred Tax Liabilities 10 33 38 -76 236 236 236
Total Loans 855 744 1,725 3,416 3,425 3,325 2,925
Capital Employed 8,025 8,894 10,332 12,082 12,007 12,707 13,100

Gross Block 2,494 3,118 4,111 5,456 6,072 7,482 7,682

Less: Accum. Deprn. 427 495 949 1,235 1,750 2,309 2,953
Net Fixed Assets 2,068 2,623 3,162 4,221 4,323 5,173 4,729
Goodwill on Consolidation 206 341 356 398 402 402 402
Capital WIP 181 75 602 376 178 0 0
Total Investments 354 497 962 974 970 970 970

Curr. Assets, Loans&Adv. 7,220 7,197 7,669 8,226 8,701 9,615 11,216
Inventory 3,352 3,502 3,480 3,739 3,370 3,928 4,578
Account Receivables 2,288 2,170 2,766 2,845 3,174 3,336 3,898
Cash and Bank Balance 822 555 239 409 656 813 942
Loans and Advances 758 971 1,185 1,233 1,502 1,538 1,797
Curr. Liability & Prov. 2,003 1,838 2,420 2,114 2,893 3,779 4,543
Account Payables 1,639 1,120 1,577 1,356 1,731 1,923 2,170
Other Current Liabilities 255 493 453 338 1,046 1,154 1,498
Provisions 110 225 390 420 116 703 875
Net Current Assets 5,217 5,359 5,249 6,112 5,808 5,835 6,673
Deferred Tax assets 0 0 0 0 326 326 326
Appl. of Funds 8,025 8,894 10,332 12,082 12,007 12,707 13,100

12 November 2020 5
 SH Kelkar

Financials and valuations

Ratios
Y/E March FY16 FY17 FY18 FY19 FY20 FY21E FY22E
Basic (INR)
EPS 5.1 7.2 6.5 6.1 4.2 8.2 9.7
Cash EPS 7.1 8.6 8.1 8.3 7.8 12.2 14.3
BV/Share 49.5 56.1 59.3 59.7 58.3 64.0 69.6
DPS 1.5 2.0 1.8 1.8 0.9 2.7 3.4
Payout (%) 35.7 32.6 32.5 34.5 45.2 36.2 42.2
Valuation (x)
P/E 20.8 14.5 16.2 17.2 25.0 12.8 10.8
Cash P/E 14.8 12.2 12.9 12.7 13.4 8.6 7.4
P/BV 2.1 1.9 1.8 1.8 1.8 1.6 1.5
EV/Sales 1.5 1.4 1.6 1.7 1.6 1.4 1.1
EV/EBITDA 10.1 9.2 11.4 13.6 11.1 7.9 6.5
Dividend Yield (%) 1.4 1.9 1.7 1.7 0.9 2.5 3.2
FCF per share 4.3 4.4 -1.2 -2.7 11.4 5.7 8.7
Return Ratios (%)
RoE 11.9 13.7 11.3 10.3 7.0 13.4 14.5
RoCE 17.0 18.8 15.5 11.7 9.7 14.7 16.6
Working Capital Ratios
Asset Turnover (x) 1.2 1.2 1.0 0.9 0.9 1.0 1.1
Inventory (Days) 123 120 122 130 110 112 112
Debtor (Days) 84 74 97 99 104 95 95
Creditor (Days) 60 38 55 47 57 55 53
Leverage Ratio (x)
Current Ratio 3.6 3.9 3.2 3.9 3.0 2.5 2.5
Interest Cover Ratio 5.6 23.7 23.2 6.6 4.3 7.5 7.6
Debt/Equity 0.1 0.1 0.2 0.4 0.4 0.4 0.3

Consolidated - Cash Flow Statement (INR m)

Y/E March FY16 FY17 FY18 FY19 FY20 FY21E FY22E
OP/(Loss) before Tax 1,103 1,528 1,432 1,149 533 1,666 1,824
Depreciation 297 194 238 312 515 559 644
Interest & Finance Charges 121 18 11 124 247 98 130
Direct Taxes Paid -407 -463 -361 -359 -276 -420 -460
(Inc)/Dec in WC -275 -248 -212 -615 473 130 -708
CF from Operations 840 1,030 1,108 609 1,492 2,033 1,431
Others 24 -7 -75 163 560 0 0
CF from Operating incl EO 864 1,023 1,033 772 2,052 2,033 1,431
(Inc)/Dec in FA -238 -381 -1,208 -1,158 -445 -1,232 -200
Free Cash Flow 626 642 -174 -386 1,607 801 1,231
(Pur)/Sale of Investments -341 -126 502 3 11 0 0
Others 15 -625 -920 66 31 121 127
CF from Investments -565 -1,132 -1,626 -1,089 -404 -1,111 -73
Issue of Shares 2,100 0 0 0 -594 0 0
Inc/(Dec) in Debt -6 -7 -7 -10 -953 -100 -400
Interest Paid -162 -51 -39 -137 -264 -219 -258
Dividend Paid -441 0 -305 -303 -162 -454 -580
Others -1,728 -101 628 937 572 8 9
CF from Fin. Activity -236 -159 277 487 -1,402 -765 -1,229
Inc/Dec of Cash 63 -268 -316 170 247 157 130
Opening Balance 759 822 555 239 409 656 813
Closing Balance 822 555 239 409 656 813 942

12 November 2020 6
 SH Kelkar

Explanation of Investment Rating

Investment Rating Expected return (over 12-month)
BUY >=15%
SELL < - 10%
NEUTRAL < - 10 % to 15%
UNDER REVIEW Rating may undergo a change
NOT RATED We have forward looking estimates for the stock but we refrain from assigning recommendation
*In case the recommendation given by the Research Analyst is inconsistent with the investment rating legend for a continuous period of 30 days, the Research Analyst shall within following 30
days take appropriate measures to make the recommendation consistent with the investment rating legend.
Disclosures
The following Disclosures are being made in compliance with the SEBI Research Analyst Regulations 2014 (herein after referred to as the Regulations).
Motilal Oswal Financial Services Ltd. (MOFSL) is a SEBI Registered Research Analyst having registration no. INH000000412. MOFSL, the Research Entity (RE) as defined in the Regulations,
is engaged in the business of providing Stock broking services, Investment Advisory Services, Depository participant services & distribution of various financial products. MOFSL is a subsidiary
company of Passionate Investment Management Pvt. Ltd.. (PIMPL). MOFSL is a listed public company, the details in respect of which are available on www.motilaloswal.com. MOFSL
(erstwhile Motilal Oswal Securities Limited - MOSL) is registered with the Securities & Exchange Board of India (SEBI) and is a registered Trading Member with National Stock Exchange of
India Ltd. (NSE) and Bombay Stock Exchange Limited (BSE), Multi Commodity Exchange of India Limited (MCX) and National Commodity & Derivatives Exchange Limited (NCDEX) for its
stock broking activities & is Depository participant with Central Depository Services Limited (CDSL) National Securities Depository Limited (NSDL),NERL, COMRIS and CCRL and is member
of Association of Mutual Funds of India (AMFI) for distribution of financial products and Insurance Regulatory & Development Authority of India (IRDA) as Corporate Agent for insurance
products. Details of associate entities of Motilal Oswal Financial Services Limited are available on the website at
http://onlinereports.motilaloswal.com/Dormant/documents/List%20of%20Associate%20companies.pdf
MOFSL and its associate company(ies), their directors and Research Analyst and their relatives may; (a) from time to time, have a long or short position in, act as principal in, and buy or sell
the securities or derivatives thereof of companies mentioned herein. (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.; however the same shall have no bearing whatsoever on the specific recommendations made by the
analyst(s), as the recommendations made by the analyst(s) are completely independent of the views of the associates of MOFSL even though there might exist an inherent conflict of interest in
some of the stocks mentioned in the research report
MOFSL and / or its affiliates do and seek to do business including investment banking with companies covered in its research reports. As a result, the recipients of this report should be aware
that MOFSL may have a potential conflict of interest that may affect the objectivity of this report. Compensation of Research Analysts is not based on any specific merchant banking, investment
banking or brokerage service transactions. Details of pending Enquiry Proceedings of Motilal Oswal Financial Services Limited are available on the website at
https://galaxy.motilaloswal.com/ResearchAnalyst/PublishViewLitigation.aspx
A graph of daily closing prices of securities is available at www.nseindia.com, www.bseindia.com. Research Analyst views on Subject Company may vary based on Fundamental research and
Technical Research. Proprietary trading desk of MOFSL or its associates maintains arm’s length distance with Research Team as all the activities are segregated from MOFSL research activity
and therefore it can have an independent view with regards to Subject Company for which Research Team have expressed their views.
Regional Disclosures (outside India)
This report is not directed or intended for distribution to or use by any person or entity resident in a state, country or any jurisdiction, where such distribution, publication, availability or use
would be contrary to law, regulation or which would subject MOFSL & its group companies to registration or licensing requirements within such jurisdictions.
For Hong Kong:
This report is distributed in Hong Kong by Motilal Oswal capital Markets (Hong Kong) Private Limited, a licensed corporation (CE AYY-301) licensed and regulated by the Hong Kong Securities
and Futures Commission (SFC) pursuant to the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong) “SFO”. As per SEBI (Research Analyst Regulations) 2014 Motilal
Oswal Securities (SEBI Reg No. INH000000412) has an agreement with Motilal Oswal capital Markets (Hong Kong) Private Limited for distribution of research report in Hong Kong. This report
is intended for distribution only to “Professional Investors” as defined in Part I of Schedule 1 to SFO. Any investment or investment activity to which this document relates is only available to
professional investor and will be engaged only with professional investors.” Nothing here is an offer or solicitation of these securities, products and services in any jurisdiction where their offer
or sale is not qualified or exempt from registration. The Indian Analyst(s) who compile this report is/are not located in Hong Kong & are not conducting Research Analysis in Hong Kong.
For U.S.
Motilal Oswal Financial Services Limited (MOFSL) is not a registered broker - dealer under the U.S. Securities Exchange Act of 1934, as amended (the"1934 act") and under applicable state
laws in the United States. In addition MOFSL is not a registered investment adviser under the U.S. Investment Advisers Act of 1940, as amended (the "Advisers Act" and together with the 1934
Act, the "Acts), and under applicable state laws in the United States. Accordingly, in the absence of specific exemption under the Acts, any brokerage and investment services provided by
MOFSL , including the products and services described herein are not available to or intended for U.S. persons. This report is intended for distribution only to "Major Institutional Investors" as
defined by Rule 15a-6(b)(4) of the Exchange Act and interpretations thereof by SEC (henceforth referred to as "major institutional investors"). This document must not be acted on or relied on
by persons who are not major institutional investors. Any investment or investment activity to which this document relates is only available to major institutional investors and will be engaged in
only with major institutional investors. In reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities Exchange Act of 1934, as amended (the "Exchange Act") and
interpretations thereof by the U.S. Securities and Exchange Commission ("SEC") in order to conduct business with Institutional Investors based in the U.S., MOFSL has entered into a
chaperoning agreement with a U.S. registered broker-dealer, Motilal Oswal Securities International Private Limited. ("MOSIPL"). Any business interaction pursuant to this report will have to be
executed within the provisions of this chaperoning agreement.
The Research Analysts contributing to the report may not be registered /qualified as research analyst with FINRA. Such research analyst may not be associated persons of the U.S. registered
broker-dealer, MOSIPL, and therefore, may not be subject to NASD rule 2711 and NYSE Rule 472 restrictions on communication with a subject company, public appearances and trading
securities held by a research analyst account.
For Singapore
In Singapore, this report is being distributed by Motilal Oswal Capital Markets Singapore Pte Ltd (“MOCMSPL”) (Co.Reg. NO. 201129401Z) which is a holder of a capital markets services
license and an exempt financial adviser in Singapore.As per the approved agreement under Paragraph 9 of Third Schedule of Securities and Futures Act (CAP 289) and Paragraph 11 of First
Schedule of Financial Advisors Act (CAP 110) provided to MOCMSPL by Monetary Authority of Singapore. Persons in Singapore should contact MOCMSPL in respect of any matter arising
from, or in connection with this report/publication/communication. This report is distributed solely to persons who qualify as “Institutional Investors”, of which some of whom may consist of
"accredited" institutional investors as defined in section 4A(1) of the Securities and Futures Act, Chapter 289 of Singapore (“the SFA”). Accordingly, if a Singapore person is not or ceases to be
such an institutional investor, such Singapore Person must immediately discontinue any use of this Report and inform MOCMSPL.
Specific Disclosures
1 MOFSL, Research Analyst and/or his relatives does not have financial interest in the subject company, as they do not have equity holdings in the subject company.
2 MOFSL, Research Analyst and/or his relatives do not have actual/beneficial ownership of 1% or more securities in the subject company
3 MOFSL, Research Analyst and/or his relatives have not received compensation/other benefits from the subject company in the past 12 months
4 MOFSL, Research Analyst and/or his relatives do not have material conflict of interest in the subject company at the time of publication of research report
5 Research Analyst has not served as director/officer/employee in the subject company
6 MOFSL has not acted as a manager or co-manager of public offering of securities of the subject company in past 12 months
7 MOFSL has not received compensation for investment banking/ merchant banking/brokerage services from the subject company in the past 12 months
8 MOFSL has not received compensation for other than investment banking/merchant banking/brokerage services from the subject company in the past 12 months
9 MOFSL has not received any compensation or other benefits from third party in connection with the research report
10 MOFSL has not engaged in market making activity for the subject company
********************************************************************************************************************************
The associates of MOFSL may have:
- financial interest in the subject company
- actual/beneficial ownership of 1% or more securities in the subject company
- received compensation/other benefits from the subject company in the past 12 months

12 November 2020 7
 SH Kelkar

- other potential conflict of interests with respect to any recommendation and other related information and opinions.; however the same shall have no bearing whatsoever on the specific
recommendations made by the analyst(s), as the recommendations made by the analyst(s) are completely independent of the views of the associates of MOFSL even though there
might exist an inherent conflict of interest in some of the stocks mentioned in the research report.
- acted as a manager or co-manager of public offering of securities of the subject company in past 12 months
- 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)
- received compensation from the subject company in the past 12 months for investment banking / merchant banking / brokerage services or from other than said services.
The associates of MOFSL has not received any compensation or other benefits from third party in connection with the research report
Above disclosures include beneficial holdings lying in demat account of MOFSL which are opened for proprietary investments only. While calculating beneficial holdings, It does not consider
demat accounts which are opened in name of MOFSL for other purposes (i.e holding client securities, collaterals, error trades etc.). MOFSL also earns DP income from clients which are not
considered in above disclosures.
Analyst Certification
The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research
analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report.
Terms & Conditions:
This report has been prepared by MOFSL and is meant for sole use by the recipient and not for circulation. The report and information contained herein is strictly confidential and may not be
altered in any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in any form, without prior written consent of MOFSL. The report is
based on the facts, figures and information that are considered true, correct, reliable and accurate. The intent of this report is not recommendatory in nature. The information is obtained from
publicly available media or other 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. The report is prepared solely for informational purpose and does not
constitute an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments for the clients. Though disseminated to all the customers
simultaneously, not all customers may receive this report at the same time. MOFSL will not treat recipients as customers by virtue of their receiving this report.
Disclaimer:
The report and information contained herein is strictly confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in part or
in whole, to any other person or to the media or reproduced in any form, without prior written consent. This report and information herein is solely for informational purpose and may not be
used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments. Nothing in this report constitutes investment, legal,
accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific circumstances. The securities discussed and opinions expressed in this
report may not be suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial positions and needs of specific recipient. This
may not be taken in substitution for the exercise of independent judgment by any recipient. Each recipient of this document should make such investigations as it deems necessary to arrive at
an independent evaluation of an investment in the securities of companies referred to in this document (including the merits and risks involved), and should consult its own advisors to
determine the merits and risks of such an investment. The investment discussed or views expressed may not be suitable for all investors. Certain transactions -including those involving futures,
options, another derivative products as well as non-investment grade securities - involve substantial risk and are not suitable for all investors. No representation or warranty, express or implied,
is made as to the accuracy, completeness or fairness of the information and opinions contained in this document. The Disclosures of Interest Statement incorporated in this document is
provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in the report. This information is subject to change without any prior notice. The
Company reserves the right to make modifications and alternations to this statement as may be required from time to time without any prior approval. MOFSL, its associates, their directors and
the employees may from time to time, effect or have effected an own account transaction in, or deal as principal or agent in or for the securities mentioned in this document. They may perform
or seek to perform investment banking or other services for, or solicit investment banking or other business from, any company referred to in this report. Each of these entities functions as a
separate, distinct and independent of each other. The recipient should take this into account before interpreting the document. This report has been prepared on the basis of information that is
already available in publicly accessible media or developed through analysis of MOFSL. The views expressed are those of the analyst, and the Company may or may not subscribe to all the
views expressed therein. This document is being supplied to you solely for your information and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or
published, copied, in whole or in part, for any purpose. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any
locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject MOFSL to any registration or
licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose
possession this document may come are required to inform themselves of and to observe such restriction. Neither the Firm, not its directors, employees, agents or representatives shall be
liable for any damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in connection with the use of the information.
The person accessing this information specifically agrees to exempt MOFSL or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not
to hold MOFSL or any of its affiliates or employees responsible for any such misuse and further agrees to hold MOFSL or any of its affiliates or employees free and harmless from all losses,
costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays.
Registered Office Address: Motilal Oswal Tower, Rahimtullah Sayani Road, Opposite Parel ST Depot, Prabhadevi, Mumbai-400025; Tel No.: 022 71934200/ 022-71934263; Website
www.motilaloswal.com.CIN no.: L67190MH2005PLC153397.Correspondence Office Address: Palm Spring Centre, 2nd Floor, Palm Court Complex, New Link Road, Malad(West), Mumbai-
400 064. Tel No: 022 7188 1000.
Registration Nos.: Motilal Oswal Financial Services Limited (MOFSL)*: INZ000158836(BSE/NSE/MCX/NCDEX); CDSL and NSDL: IN-DP-16-2015; Research Analyst: INH000000412. AMFI:
ARN - 146822; Investment Adviser: INA000007100; Insurance Corporate Agent: CA0579;PMS:INP000006712. Motilal Oswal Asset Management Company Ltd. (MOAMC): PMS (Registration
No.: INP000000670); PMS and Mutual Funds are offered through MOAMC which is group company of MOFSL. Motilal Oswal Wealth Management Ltd. (MOWML): PMS (Registration No.:
INP000004409) is offered through MOWML, which is a group company of MOFSL. Motilal Oswal Financial Services Limited is a distributor of Mutual Funds, PMS, Fixed Deposit, Bond,
NCDs,Insurance Products and IPOs.Real Estate is offered through Motilal Oswal Real Estate Investment Advisors II Pvt. Ltd. which is a group company of MOFSL. Private Equity is offered
through Motilal Oswal Private Equity Investment Advisors Pvt. Ltd which is a group company of MOFSL. Research & Advisory services is backed by proper research. Please read the Risk
Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market is subject to market risk,
read all the related documents carefully before investing. Details of Compliance Officer: Name: Neeraj Agarwal, Email ID: na@motilaloswal.com, Contact No.:022-71881085.
* MOSL has been amalgamated with Motilal Oswal Financial Services Limited (MOFSL) w.e.f August 21, 2018 pursuant to order dated July 30, 2018 issued by Hon'ble National Company Law
Tribunal, Mumbai Bench.

12 November 2020 8