You are on page 1of 54

India Market Strategy

PLI Schemes: A new pro-growth template for


India’s Industrial Policy?

Research Analysts
Neelkanth Mishra, Neelkanth.Mishra@credit-suisse.com /
Abhay Khaitan, Abhay.Khaitan@credit-suisse.com /
Akriti Swaroop, Akriti.Swaroop@credit-Suisse.com
December 2020
DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST
CERTIFICATIONS, LEGAL ENTITY DISCLOSURE AND THE STATUS OF NON-US ANALYSTS. US Disclosure:
Credit Suisse does and seeks to do business with companies covered in its research reports. As a result,
investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this
report. Investors should consider this report as only a single factor in making their investment decision.
Agenda

 Production-Linked Incentives (PLI) are a meaningful change in India’s industrial policy


– Rs2tn of incentives over 5 years for 13 sectors; 5-10% of revenues if output targets are met
– Design principles: i) incentivise downstream output; ii) time-bound incentives to gain scale; iii) rely
on 5-10 champions in each sector/sub-sector instead of spreading the incentive thinly
– Large part of funding through replacement of MEIS with WTO compliant schemes
– To take advantage of the drop in China’s industrial labour force
 Mobile, Autos, Textiles and Food Processing the most promising
– Mobiles: production could rise from 350mn to 600mn, value-add from 15% to 30%
– Autos: largest allocation; may incentivize i) EVs; ii) PV export; iii) component import substitution
– Textiles: focus likely on man-made fabrics; to make India compete in all four seasons
– Food processing: ready-to-eat/ready-to-cook, marine, processed F&V: large local value-add
 Could add US$144bn to FY27 sales and US$70bn to GDP; net exports $55bn higher
– Industry response enthusiastic so far; estimates could get recalibrated once details are known
– 2.2mn jobs, $22bn direct capex; mobile PLI FY22-27; others FY23-27 (capex likely in FY22)
– Upstream/second-order capex and labour impact not included

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 2


PLI Schemes: a sharp turn in India’s industrial policy

Timeline for the PLI schemes: the first three run FY22-26 and the next ten FY23-27

Source: PIB, Credit Suisse estimates

 Production-Linked Incentive (PLI) schemes launched for 13 sectors


 The schemes provide 5-10% incentives on revenues beyond a set threshold
 Template set with handsets; then extended to medical devices and Pharma API, and eventually
extended to ten more sectors on 15-Nov, as savings from rollback of MEIS became available

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 3


MEIS withdrawal opened up fiscal space

Sectoral split of likely MEIS outgo in FY20 Rs1.2-1.3tn of Rs2tn PLI spend from MEIS savings

Others Leather Solar White Goods Specialty Steel Already


Electronics 4% 1% 3% notified
2% 3%
4% Mobile
Autos 21%
Jewellery Food
6%
28% 6%
Medical Drugs-
Textile
KSM
Engg. Goods 5% 3%
11% Medical
Telecom Devices
6% 2%
Battery
9%
Textiles Pharma
14% 8% Electronics
Chemicals 3%
18%
Automobiles
Agri 29%
14%
Split of Rs477bn of MEIS Split of Rs2.tn of PLI schemes

Source: Ministry of Commerce, Credit Suisse estimates Source: Ministry of Commerce, Credit Suisse estimates

 MEIS rollback effective Jan-21: fiscal cost ~Rs0.5 tn/yr (2.4% of exports); was WTO non-compliant
 For PLI, total funds allocated to the last set of 10 sectors over five years, i.e. Rs1.46 tn, was likely
decided based on the savings from replacing MEIS with WTO compliant schemes
 The sectoral split though is different: Jewellery/chemicals lose; autos, food gain

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 4


Design principles: build scale downstream, time-bound

Design Principle 1: • A 5-8% incentive on output value is 50-70% of assembly value-add: very attractive
• Assumption: scale downstream will encourage upstream value-addition
Build Scale Downstream
• Upstream firms/industry likely to respond without incentives; pushed by customers

Design Principle 2: • “Infant Industry Protection” cannot continue forever


• Focus on helping firms/industry scale up to a size where it becomes sustainable
Build Scale,
• Examples: electronic supply chain, dairy processing, electric vehicles
give an end-date

Design Principle 3: • Instead of giving Re1 each to 100 firms, give Rs10 each to 10 firms
• Selected mainly on the basis of size: larger firms given preference
Rely on “champions”
• A 1-2% incentive may not drive investments; 4-8% does

Several departures from the policy norm


 Monetary incentives for firms to grow
 Working closely with industry to maximize impact of the fiscal spending
 In each sector/sub-sector choose 5-10 firms objectively to provide incentives to
 MEIS was on all exports in the sector: PLI is for incremental output to a few firms and a few products

Source: Credit Suisse

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 5


Objectives of PLI scheme vary by chosen sector

Likely split of RoTDEP and RoSCTL annual outgoings Policy objectives differ for various sectors
600 PLI Sector PLI amount Imports Exports Net Imports Basic principle
Annual outgo of Government (Rs Bn) (Rs bn) (5 Years) Annual Annual Annual
Mobile 410 74 272 -198 Export boost
500 277
Pharma- KSMs* 69 68 24 44 Import substitution for security
Medical Devices 34 237 104 133 Import substitution for cost
400
Battery 181 4 1 3 Export boost
Automobiles 570 371 1,184 -813 Technology transition
300 Pharma Drugs 150 165 1,155 -989 Export boost/Import substitution
Telecom 122 140 20 120 Import substitution for security

200 Textile 107 81 1,098 -1,017 Export boost


Food Processing 109 19 68 -49 Export boost for surplus food
Solar Panels 45 194 21 173 Import substitution for cost/security
100
White Goods 62 410 100 310 Import substitution for mfg. boost
Specialty Steel 63 4 1 2 Export boost
0
Computer 50 224 1 223 Import substitution for cost
MEIS Outlay RoTDEP/RoSCLTL Fiscal Savings

Source: Ministry of Commerce, Credit Suisse estimates Source: Ministry of Commerce, Credit Suisse estimates

 The MEIS scheme is to be replaced by WTO compliant RoSCTL primarily for textiles, and RoTDEP for
other sectors. Expected payout for these to be smaller than MEIS, resulting in savings
 Policy objective differs for various sectors, for mobile, textile, pharma (net exporters), it could be to
boost exports, while for rest, it could be to substitute imports for cost or security

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 6


Structural change: China’s declining labour force

China’s labour force to continue to shrink Industrial workforce has shrunk by 30mn in 7 years
850 105 China industrial employment
China Labour Supply (mn) Forecast 100
100 98 98
95
800 95
90
90
750
85
79 79
80
700
75 72

70
650
65

600 60
1990 1995 2000 2005 2010 2015 2020 2025 2030 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Oct-20
mn
peop
Source: International Labour Organisation (ILO), Credit Suisse Source: CEIC, Credit Suisse estimates

 A structural change in global manufacturing is driven by the demographic shift in China: the after-
effects of the one-child policy mean that the labour force is expected to shrink by 50 mn by 2030
 A large drop is showing up in industrial employment which has fallen by 28 mn since December 2014,
and down 28% from the peak, mostly in low-wage industries (textiles, toys, footwear, etc)

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 7


India advantage of growing labor force, productivity

Given the scale of the decline, India has a chance Weak productivity growth in SSA/MENA
12%
RoW Sub-Saharan Africa Mid-East, N Afr, AFG, PAK India
CHN 10%
EUR
RUS 2018-2030 Change in Labour Force (mn) 8%
JPN
NPL
PER 6%
IRQ
VNM 4%
AFG
BRA 2%
USA
PHL
MEX 0%
BGD
N Afr -2%
IDN
PAK -4%
IND
Sub S Afr
-6%
(50) - 50 100 150 200 1991 1994 1997 2000 2003 2006 2009 2012 2015 2018

Source: WTO, Credit Suisse Source: WTO, Credit Suisse

 Given the scale of the drop in labour force, India’s size stands out
 Sub-Saharan Africa, MENA, PAK & AFG together add 229m of the 360m global addition till 2030
 But they have seen muted and near-zero growth in per-worker output in the past five years, meaning a
sharp increase in manufacturing may not be an attractive option in these geographies

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 8


Import duties preceded PLI for several sectors

Changes in import duties over the years Most sectors has seen increase in import duties in past 2Y
60% Import Duty 2014 2015 2016 2017 2018 2019
% of products (HS code 6 digits)
seeing change in import duties Mobile 0 0 0 0 20 20
40%
Pharma- KSMs 8 8 8 8 10 10

20% Medical Devices 8 8 8 8 10 10

Battery 10 10 10 10 14 14
0%
Electronic components 2 2 2 2 2 2

-20% Automobiles 29 25 25 33 42 42

Pharma Drugs 10 10 10 10 10 10
-40%
Telecom Equipment 7 7 7 7 8 9

-60% Textile 10 10 10 10 25 25

Food Processing 42 42 42 42 47 47
-80%
1996-2000 2000-2005 2005-2010 2010-2014 2014-2019 Solar Panels* 0 0 0 0 0 0

White Goods 8 8 8 9 10 12
Increase Decrease
Specialty Steel 5 5 10 10 15 15

Source: WTO, Credit Suisse estimates Source: WTO, Credit Suisse estimates

 Several of these sectors have been on the government radar for a while, as seen in the imposition or
hiking of import duties over the past few years.
 40% of tariff lines saw increases in import duties in the past five years. In every five year period up
until 2010, 60-70% of tariff lines used to see cuts: this has reversed since then.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 9


Broad based increase in import duties in last 5 years

Weighted average import duties on MFN & preferential rates Weighted average import duties by sector
30
Weighted average import duties Agri
MFN Rates Preferential Rates
Textiles
25
Leather

20 Jewellery
Chemicals Weighted average
15 Others import duties

Engg. Goods
10 Autos
Ores
5 Petroleum

0 10 20 30 40 50 60 70 80
0
1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017 2019 2019 2014 1996

Source: WTO, Credit Suisse Source: WTO, Credit Suisse

 The average import duty, as weighted by the value of imports in each category, fell until 2007, then
stayed mostly unchanged until 2017, but has now risen to nearly 12%.
 The increase above 10% is mainly because of agriculture and textiles; the duties for other products
mostly average below 10%, broad based increase in 2014-19.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 10


Handsets: Most advanced, the most transformational

Global producers to get most of the incentives India was already an exporter: exports to rise
Electronic 5Y Production: US$153bn
Components 250
4% mn units
200

Domestic Firms
17% 150

100

50

(50)

(100)
Global Firms (invoice FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20
value >US$200)
79% Imports Exports Net Imports

Source: Press Information Bureau, Credit Suisse Source: WTO, Ministry of Commerce, Credit Suisse

 ~80% of the incentive is for the global manufacturers, which by scheme design, will have higher ASPs
 Domestic firms may see larger numbers, though
 As India is already a net exporter of phones, incremental output likely to be exported

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 11


2 clusters emerging as mobile manufacturing hub

Emerging production hubs for electronics in India

Mobile Manufacturing Plants

HIMACHAL PRADESHHAMIRPUR Noida Plant of Samsung

Andhra plant of Foxconn

Chennai plant of Pegatron, Foxconn

Kolar plant of Wistron

 Two clusters are emerging, one near Chennai (Sri City in AP, Sriperumbudur in TN, Kolar in Karnataka
and one near Delhi (Greater Noida).

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 12


Handsets: India’ share of production to rise steadily

India’s share of global smartphone production India phone production ASPs could rise sharply

Smartphone production (Mn) Govt target of 10,000 16,000


1,800 40%
1bn by FY25 9,000
1,600 Forecast Forecast 14,000
35%
8,000
1,400 12,000
30% 7,000
1,200 10,000
25% 6,000
1,000
5,000 8,000
20%
800 4,000
6,000
15%
600 3,000
4,000
10% 2,000
400
2,000
200 5% 1,000

- -
- 0%
FY17 FY18 FY19 FY20 FY21e FY22e FY23e FY24e FY25e
FY17 FY18 FY19 FY20 FY21e FY22e FY23e FY24e FY25e
Production (Rs Bn) Implied ASP (Rs)
Global India India as % of Total (RHS)

Source: Ministry of Electronics, Credit Suisse estimates Source: Ministry of Electronics, Credit Suisse estimates

 We expect production to reach 600mn by FY26, taking volume share for India to 40%. This is much
lower than the government’s aspirational target of 1 bn units, but still a large increase
 Shifting of global brands like Apple and Samsung (higher-end phones), will also raise ASPs of
handsets produced in India

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 13


Handsets: Apple, Samsung may shift their vendors too

Global smartphone share by company ASPs of different brands: Apple and Samsung lead

Others Apple
900
17% 15%
ZTE 800
0%
700
Smartphone ASP (US$)
Lenovo 600
3%
vivo 500
9% Samsung
20%
400

300
OPPO
8% 200

100
Xiaomi Huawei+Honor
12% 16% 0
Apple Samsung Huawei OPPO vivo Lenovo Xiaomi Others ZTE
Smartphone market share (2020) +Honor
Source: Ministry of Electronics, Credit Suisse estimates Source: Ministry of Electronics, Credit Suisse estimates

 Indian firms do not own global brands and production shift would depend on global OEMs. Apple and
Samsung shifting production to India is a win
 These firms are also likely to shift their component suppliers (already underway), as they plan for the
post-subsidy environment. These vendors can then be accessible to local firms as well

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 14


Handsets: Incentives match assembly costs

Bill of Materials for a high-end smartphone Bill of Materials for a low-end smartphone
Supporting Test/Assembly Application
Supporting Test/Assembly Application 8%
materials Processor
materials 3% Processor
4% 19%
Mechanicals 5% 17% Mechanicals
7% 9%

Battery Other
Other 2% Battery
Electronics Sensor Electronics 4%
7% 3% 2%
Power/Audio Power/Audio Sensor
2% 2% 1%
Cameras
Mixed 13% Mixed Cameras
Signal/RF Signal/RF 16%
8% 10%
Memory Memory
12% 14% Display
Display 11%
21%
BoM of $195 of Redmi 10X 5G
BoM of $420 of Galaxy S10+

Source: TechInsight, Credit Suisse estimates Source: TechInsight, Credit Suisse estimates

 Companies are incentivised only to grow assembly, where the incentives are the highest: the 4-6%
incentives could be 100% of the assembly costs of high end phones and ~50% for low-end phones
 Basic components such as casing, chargers and box content may be easy to do in India, but shift in
assembly of sub-modules such as cameras, acoustics, batteries and displays is likely to be next step

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 15


Handsets: Can add 0.6% to FY26 GDP

Impact on GDP: 0.6% of GDP in FY26 Impact on India’s trade balance

30 0.7% 10
GDP Impact ($ Bn) As % of GDP (RHS)
0.6% 5 Forecast
25

0.5% 0
Mobile Phones
20
-5
0.4%
15 -10
0.3% Estimated Net imports of
-15 Mobile phones ($ Bn)
10
0.2%
-20
5
0.1%
-25

0 0.0% -30
FY22 FY23 FY24 FY25 FY26 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026

Source: Credit Suisse estimates Source: Ministry of Commerce, Credit Suisse estimates

 From a current value addition of 10-15%, the government hopes that domestic value addition reaches
35-40%: at the mid-point of that range, on our expectations of production, this scheme could add
US$25 bn of value addition, or 0.8/0.6% of FY20/ FY26 GDP
 This would also imply additional $23 bn of exports by FY26

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 16


Electronics: On the coat-tails of handsets, to add heft

Laptop + tablets + desktops 46% of handset market India a net importer: Production share is just 1%
Desktop
Tablets 5% Share of GLobal 250 20%
7% Demand (2025) 18%
200 16%
14%
Laptops 150 12%
19%
10%
100 8%
6%
50 4%
Phones
69% 2%
0 0%
FY21 FY22 FY23 FY24 FY25

India Production World Demand India as % of world (RHS)

Source: TechInsight, Credit Suisse estimates Source: TechInsight, Credit Suisse estimates

 The global market for laptops, tablets and desktops is about US$220 bn, or 46% of the global
handset market, so growth in this market can help complement the component ecosystem
 India’s global share of production in these is just 1% and that too only in desktops which continue to
shrink in market size globally

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 17


Chemicals: Government paying the capital costs

Imports of KSM/APIs in the list since 2011 Incentive high for top four fermentation products

90 14.0 25
12.0
80 12.0
23 20
70 10.0
60 15
8.0
50 6.0
6.0
40 10

4.0 10
30 2.4
5
20 2.0 1.0 0.6
4
10 0.0 0
2 2
0
Penicillin G / TIOC / Key Niche Other
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 7-ACA Clavulanic Chemical Fermentation Chemical

Total KSM imports (Rs Bn) Max incentive per product (Rs bn) Number of products

Source: Ministry of Commerce, Credit Suisse Source: Company Data, Credit Suisse estimates

 India a net exporter of pharma API but for some (energy-intensive) molecules imports up steadily
 These 41 molecules segmented into : (1) key fermentation based (penicillin) (2) fermentation-based
niche; (3) key chemical synthesis; (4) other chemical synthesis
 Incentives per molecule the highest for the fermentation products: given cost difference with China it
may not be enough, but over 5 years will pay for the capital costs
CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 18
Medical Devices: Foreign firms likely beneficiaries

Net imports of medical devices Split of 2019 medical device imports


160 Surgical
Instruments
Others 10% Endoscopes
140 22% 2%
Catheters
120
9%
100 Needles
3% Ultrasonic
apparatus
80 Heart 5%
1% Respiratory
60
Dental 5%
3% Hearing MRI
40
6% 4%
20 Orthopaedic
Opthalmic 4%
instruments Syringe
0 2% X-Ray Computed
5%
2013 2014 2015 2016 2017 2018 2019 2020 17% Tomography
3%
Medical Devices Net Imports (Rs Bn) Split of Rs236bn of imports (2019)

Source: Ministry of Commerce, Credit Suisse Source: Company Data, Credit Suisse estimates

 Net imports of medical devices have grown steadily even as exports have risen in some sub-segments
(Phillips for example exports to 55 countries from India). A very wide variety of products are imported
 Firms are to have a 5% incentive on incremental sales above the threshold minimum with incentives
capped at Rs370mn per applicant in Y5, implying sales of Rs7.4bn per segment and firm

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 19


Autos: Largest beneficiary of PLI scheme

Incentives to auto sector going up sharply Auto Component imports

Average Annual Incentive (Rs bn) Cooling Rubber Comp


System 2% Engine comp.
120 Misc
6% 16%
6%
114
100
Interiors
80 8% Suspension &
ACC is Advanced breaking
Chemistry Cell 8%
60 (batteries)

36
40 Electrical and
Electronics Body/Chasis
31 15% 10%
20

Drive
0 Transmission/
MEIS - Autos Autos PLI ACC PLI Imports of Auto
Sharing
components (FY20)
29%
Source: Ministry of Commerce, Credit Suisse estimates Source: Company Data, Credit Suisse estimates

 Given that Autos were a relatively small part of the MEIS scheme, but are by a margin the largest
beneficiary of the PLI schemes, the sector should get a boost
 India imports US$15bn of auto components, automotive electronics, like sensors, magnets, electric
motors and TFT screens. As are air bags and their components, and automatic transmissions.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 20


Autos: EV production or ICE export gain?

Share of exports in total production Cost curve of ICE ownership vs EV for diff. subsidies

60
50% 46% Gasoline EV (2 lakhs) EV (4 lakhs)
45% EV(6 lakhs) EV(8 lakhs)
50
40%
35% 40
30%
25% 30

20% 18%
15% 20
15%
10% 10%
10% 6% 10
5%
Average daily drving distance in India
0% -
LCV Tractors MHCV 2W PV 3W 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80
Share of Exports-FY19, FY20 Average Average daily distance in km

Source: Ministry of Commerce, Credit Suisse estimates Source: Company Data, Credit Suisse estimates

 Incentives may be split between incentivizing: i) EVs; ii) PV exports; iii) substituting component imports
 Auto OEMs have grown exports, and several like Suzuki/Toyota already have export plans
 EVs: significant gap between the TCO for EVs and those with ICE. Even at Rs0.5mn subsidy per car
the gap may remain meaningful if batteries cost US$200/kwh

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 21


Battery: Rs180bn for domestic production

50 GWh likely enough for ~20% EV penetration Key Suppliers and their plans for manufacturing
140 130 Company Plans

120 JV between Suzuki-Toshiba-Denso, have


Suzuki –
GWh of battery capacity planned Rs50bn investment over FY21-25 for
needed for 100% EV by FY26 Toshiba -
100 setting up India’s first Li-Ion battery
Denso
manufacturing plant in Gujarat
80
66 Exide set up a JV with Swiss firm Leclanche
58 to build Li-ion batteries for EVs in India. Exide
60 Exide
recently increased its stake in the JV to
80.15%
40
Tata Tata Chemicals has invested Rs40bn to set
20 Chemicals up 10GW Li-Ion battery plant in Gujarat

0 ATL plans to invest Rs70bn over the next few


Amperex
PV 2W Buses & Trucks years to set up Li-Ion battery manufacturing
Technologies
unit in Haryana
Source: Credit Suisse estimates Source: Company Data, Credit Suisse estimates

 The scheme targets to can fund capacity 50GWH of battery capacity at US$80mn/GWH cost, which
according to CS India Auto analysts can support up to 20% penetration.
 As EV demand rises (more “when” than “if”), battery demand to rise.
 Several large firms had expansion plans even before the PLI scheme, which could get expedited.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 22


Textiles: The empty season, vertical integration, scale

Cotton apparel production moving to Bangladesh Synthetic apparel production moving to Vietnam

50% 50%
45% 45%
40% 40%
CN
35% CN 35%
30% 30%
25% 25%
20% 20%
15% BD 15%
VN
10% 10%
5% BD
5%
VN IN
0% 0% IN
2001 2003 2005 2007 2009 2011 2013 2015 2017 2001 2003 2005 2007 2009 2011 2013 2015 2017
China Bangladesh Vietnam India China Bangladesh Vietnam India

Source: Ministry of Commerce, Credit Suisse estimates Source: TradeMap, Ministry of Commerce, Credit Suisse estimates

 In a labour intensive industry as apparel, it is surprising that India has not benefited from
manufacturing shift from China, given India’s low labour costs and historically strong record
 Cotton apparel exports seem to have moved to Bangladesh and synthetic apparel to Vietnam with
India's share marginally down in synthetic and unchanged in cotton

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 23


Textiles: Focus could be on man-made apparel

China dominates fabric production and exports India lags in synthetic yarn and fabric

60% 60%
China exports as % of global exports India exports as % of global exports

50% 50%

40% 40%

30% 30%

20% 20%

10% 10%

0% 0%
2001 2005 2009 2013 2017 2001 2005 2009 2013 2017
Cotton Fiber C. Yarn C. Fabric Synth Yarn S. Fabric
Cotton Fiber C. Yarn C. Fabric Synth Yarn S. Fabric
Source: TradeMap, Credit Suisse Source: TradeMap, Credit Suisse

 Apparel supply chains are complex and availability of raw material close by is important.
 Whereas China dominates both the cotton and synthetic fabric markets, India’s vertical integration in
cotton fibre, yarn and fabric is much better than in synthetic yarn and fabric
 It is possible that the government chooses to incentivise the production of man-made apparel

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 24


Food processing: Gain scale in RTC/RTE, Marine, F&V

India’s food exports, and segments covered by PLI In these segments, India’s global share is very low
Ready to
Eat/Ready to Could be
Cook part of the Marine Products
1% Marine scheme
Products
Honey
22%

Organic eggs
Fruits &
Vegetables
11% Desi Ghee

Poultry meat Fruits & Vegetables India Exports


0.0% as % of World
Other Food Desi Ghee
0.2% Ready to Eat/Ready to Cook
66%
Mozzarella
cheese
Honey Mozzarella cheese
0.1%
0.3% Organic eggs
0.2% Poultry meat
Split of $30bn of Food exports
0% 1% 2% 3% 4% 5%

Source: Ministry of Commerce, Credit Suisse estimates Source: TradeMap, Ministry of Commerce, Credit Suisse estimates

 Scheme details not known, but focus areas: ready-to-eat/ready-to-cook (RTC/RTE), marine products,
processed fruits and vegetables (F&V), honey, desi ghee (rarefied butter), mozzarella cheese, organic
eggs and poultry meat
 They account for 34% of India’s food exports and India’s share of global trade in these is very low

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 25


Food processing: Focus to boost exports

A very small part of India’s food is processed Marine exports have grown meaningfully

40% 500

35% 450
400
30%
350
25%
300
20% 250

15% 200
150
10%
100
5%
50
0% 0
Dairy Fruits & Vegetables Poultry Marine 2013 2014 2015 2016 2017 2018 2019 2020

Share of Food Processing Sector Marine Exports (Rs Bn)

Source: IBEF, Credit Suisse Source: Ministry of Commerce, Credit Suisse

 Currently, only 3% of India's food is processed and this should rise naturally going forward. In many
cases, the lack of supply chain infrastructure is the bottleneck, such a cold chain for flavoured yoghurt
 Given the natural demand growth for processed food, and the pre-incentive growth in marine exports.
the government may keep a minimum investment threshold to ensure more domestic value add.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 26


Telecom Equipment: Industry changes a dampener

Global wireless telecom capex: less hardware now Global wireless hardware capex flattish for a decade

250 60% 80 30%

70 25%
50%
200
60 20%
40%
150 50 15%

30% 40 10%
100
30 5%
20%
20 0%
50
10%
10 -5%

0 0% 0 -10%
2002 2004 2006 2008 2010 2012 2014 2016 2018 2020E 2022E 2002 2004 2006 2008 2010 2012 2014 2016 2018 2020E 2022E

Global wireless capex ($Bn) Hardware as % of Total (RHS) Global Wireless Hardware Capex ($Bn) Growth YoY (RHS)

Source: Omdia, Credit Suisse Source: Omdia, Credit Suisse

 The quantum of funds made available to manufacturing telecom equipment is meaningful and if the
incentives were 5-8% of incremental sales, this would imply Rs 534 bn of sales in Y5
 But hardware share of telecom capex has dropped from 40%+ to 30-33%, keeping the global
wireless telecom equipment hardware flat. The use of software is expected to rise further

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 27


Positive industry feedback

Estimated GDP impact from the PLI schemes Sector-wise split of annual value-add in FY27
Annual Investment (GFCF)
$Bn Domestic Value Addition from Incremental Sales
80 As % of GDP (RHS) 2.0% As in FY27 Incremental Sales Domestic Value Addition Success Rate

1.8%
70
US$ Bn As % of GDP US$ Bn As % of GDP
Estimated GDP Impact from the 13 PLI 1.6%
60 schemes announced Mobile 66 1.5% 25 0.6% 216%
1.4%
50 Autos 16 0.4% 12 0.3% 70%
1.2%

40 1.0% Battery 15 0.3% 4 0.1% 70%

0.8% Food 13 0.3% 10 0.2% 100%


30
0.6% Pharma 4 0.1% 2 0.0% 70%
20
0.4% Textile 4 0.2% 3 0.1% 80%
10
0.2% Telecom 7 0.2% 4 0.1% 50%

0 0.0% Others 19 0.5% 10 0.2% 70%


FY22 FY23 FY24 FY25 FY26 FY27
Total 144 3.5% 70 1.6% 82%

Source: Credit Suisse estimates Source: Credit Suisse estimates

 Feedback from industries targeted by these PLI schemes has mostly been positive so far
 Further to the value-added by the industries, the capex done by winners of PLI schemes can also add
to GDP FY22-27

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 28


PLI schemes can add 1.7% to FY27 GDP

Incremental sales by sector due to PLI scheme Increase in value-add (i.e. GDP) by sector

80 As % of GDP 1.8%
160
70 1.6%
140 1.4%
Incremental Sales due to PLI Scheme ($ Bn) 60 Incremental Domestic Value
120 addition due to PLI Scheme ($ Bn) 1.2%
50
100 1.0%
40
80 0.8%
30
0.6%
60
20
0.4%
40
10 0.2%
20
0 0.0%
0 FY22 FY23 FY24 FY25 FY26 FY27
FY22 FY23 FY24 FY25 FY26 FY27
Mobile Autos Battery Pharma Food Textile Telecom Others
Mobile Autos Battery Pharma Food Textile Telecom Others
Source: Credit Suisse estimates Source: Credit Suisse estimates

 We estimate that the schemes can generate US$144bn in incremental sales by FY27 and US$70bn
of GVA 1.7% of FY27 GDP.
 Bulk of this production is likely to be exported, trade deficit can shrink by US$55bn as well.
 Estimates are likely to get recalibrated as details emerge for the ten schemes announced 15-Nov

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 29


Direct impact: Less capex, more labour

Split of potential direct employment of 2.2 mn Split of potential direct capex of US$21 bn

Others Mobile Others Mobile


15% 16% Autos 15% 16%
4%
Telecom Battery
3% 1% Telecom
6%
Pharma Textile
1% 3%
Food
7%
Food Autos
9% 26%

Pharma
8%
Textile
53% Split of incremental Battery
Split of incremental
17%
direct jobs direct capex

Source: Credit Suisse estimates Source: Credit Suisse estimates

 Barring a few sectors such as chemicals where the incentives may just fund capacity, asset turns in
sectors such as handset, electronics and apparel are higher than normal: very likely by design
 The direct impact on jobs would be most significant in textiles and mobiles. Sectors driving the bulk of
the capex would be autos, batteries, handsets and pharmaceuticals.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 30


Significant indirect impact on capex and jobs

The annual direct wage bill would be ~Rs550 bn This is still a small part of estimated value addition

Mobile
Others 15%
20% Textile
Autos
7%
Others

Battery Pharma
Telecom
2%
3% Direct Wage Bill as %
Battery of Estimated Value add
Pharma
3%
Telecom
Food
8% Food

Mobile

Textile
42% Autos
Split of incremental
wage bill
0% 10% 20% 30% 40% 50% 60% 70%

Source: Credit Suisse estimates Source: Credit Suisse estimates

 Even at an average wage rate of Rs20k/month, with 20% added for managerial/other overhead
costs, the total direct wage bill would come to only Rs550 bn.
 The capex and employment generated in these upstream sectors could be a multiple of the direct
employment and capex.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 31


Significant change in India’s external balances

Change in India’s trade balance (more exports) Aggregate trade deficit can shrink US$55 bn in FY27
25 0.6% 60

0.5% Change in trade balance


20 50
from FY21 (US$ Bn)
0.4%
15 40

0.3%
10 30
0.2%
20
5
0.1%

10
0 0.0%
Battery Pharma Telecom Textile Others Food Autos Mobile
0
Change in Trade Balance As % of GDP
2022 2023 2024 2025 2026 2027

Source: Credit Suisse estimates Source: Credit Suisse estimates

 Some of the incremental output from these schemes is going to be for domestic demand, but the
choice of sectors and the design of schemes suggests that a big chunk would improve trade balance.
 The largest impact can come from handsets, followed by autos and then textiles and by FY27, the net
impact on the trade balance could be 1.4% of GDP

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 32


PLI Schemes: Key Beneficiaries across sectors
Key beneficiaries of PLI Scheme

Stocks Market Cap Rating Price Target P/E EPS Growth

Rs Bn 2020 2021 2022 2020 2021 2022

Industrials

ABB 245 O 1,155 1,150 103 61 48 -37% 75% 28%

Siemens 544 N 1,527 1,450 71 51 43 -30% 39% 19%

Adani Ports 958 O 471 425 25 22 17 -6% 16% 25%


Amber 78 # 2,325 45 102 36 69% -54% 188%

Dixon 133 # 11,393 111 86 46 90% 20% 90%

Autos

Maruti Suzuki 2,357 O 7,802 8,058 42 53 32 -25% -21% 68%

Mahindra & Mahindra 895 O 750 740 27 27 20 -31% 0% 31%

Greaves Cotton 19 # 84 14 24 14 -24% -44% 70%

Pharma

Lupin 423 N 933 930 88 40 25 -49% 120% 59%

Aurobindo 528 O 900 900 18 16 15 16% 14% 9%

IPCA Labs 284 # 2,250 # 47 25 25 36% 85% 2%


Source: PIB, Credit Suisse estimates
Aarti Drugs 70 # 752 # 51 27 21 53% 91% 26%

Food Processing

Neslte 1,719 O 17,826 17,800 78 66 58 11% 18% 15%

ITC 2,438 N 198 200 16 18 15 22% -13% 21%

Britannia 879 N 3,648 3,620 62 47 45 22% 31% 4%

Avanti Feeds 73 # 537 #

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 33


Pharma PLI schemes can add 10-15% to industry
profits
400 Rs bn 375
Bulk Drugs PLI Formulations PLI
300
219 Induces
220
Import ↓
capex by 300
200
industry Export ↑
150 150
100
75

69 70 75 66 9
0
Government Incentive Industry Capex Incremental Sales/yr. EBITDA/yr.

3 PLI schemes – Formulations (incentive of Rs 150bn), Bulk Drugs (Rs 69.4bn) and Bulk Drug Parks (support of Rs 30bn)
 Bulk Drugs PLI aims at import substitution (74% imported from China); Formulations PLI -> export augmentation

 Incentives = capex. Peak incremental sales ~US$5bn and EBITDA of US$750-1,000mn adding 10-15% to industry profits

 IRR: 10-15% in Bulk Drugs PLI and ~20% in Formulations PLI; Bulk Drug Parks can further improve IRR

 Cost differential vs China of ~25% can be addressed through deployment of superior technology and existing import duty.

 Bulk Drugs PLI – 41 KSMs/DIs - 50% of incentives for top four fermentation products

 Good industry response– 215 applications from 83 manufacturers (160 would be eventually selected)

 Beneficiaries: Aurobindo and Lupin (large antibiotic export portfolio).

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 34


Autos takes centre stage in PLI – ~5x increase in outlay

Autos accounted for 6% spend in erstwhile MEIS Autos + Batteries combined to account for ~38%
scheme spend under the new PLI scheme

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 35


Debate #1: Democratic distribution of incentives vs
focus on champion segments

Autos is >40% of domestic manufacturing Unless focused, PLI to amount to ~3.4% of new sales

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 36


Debates #2: EVs vs ICE

GDP multiplier effect largest for domestic ICE PV vs EV

 Local content in ICE Engine ~80%

 Local content in EVs approaching


50% (FAME subsidy target)

 Sensitivity of volumes to incentive is


higher in ICEs vs EVs.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 37


EV Push: How much firepower do we need for it to
matter?

EV break even needs high subsidy and lower costs % of PLI spend that needs to be on EVs

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 38


ICE Push: How large is the addressable exports
opportunity?

India could be exports base for sub US$15k ASP India could be driver of domestic PV growth globally

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 39


Auto Parts Push: Import substitution opportunities in
Automotive Electronics, Drive Transmission and Safety
parts
Electronics a key area with high imports vis-a-vis use Share of domestic manufacturing in this component
category is lower than in other

Cooling Rubber Comp Sale to


System 2% OEM Export Import
6%
(FY20) (FY20) (FY20)
Misc Engine components 26% 19% 17%
6% Engine comp.
16% Suspension & breaking 16% 11% 8%
Interiors Suspension &
breaking Body/Chasis 14% 13% 10%
8%
8% Drive Transmission 13% 33% 30%
Electrical and Electrical and Electronics 12% 11% 15%
Body/Chasis
Electronics Non-electronic interiors 11% 6% 8%
10%
15%
Consumables, Misc 6% 4% 6%
Cooling System 1% 1% 6%
Drive
Transmission Rubber Comp 1% 2% 2%
29%

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 40


List of potential key beneficiaries by area
M Cap (US$
Area Sub-area Company Name Ticker bn) Rationale
Maruti MSIL IN EQUITY 31.9 Plans to make India exports hub for Africa market
Suzuki 7269 JT EQUITY 26.4 Plans to make India exports hub for Africa market
PV
Toyota 7203 JT EQUITY 225.0 Plans to make India exports hub for Africa market
Hyundai 005380 KS EQUITY 38.8 Sizeable exports already
Hero HMCL IN EQUITY 8.6 Keen to grow exports
Auto OEM Exports
2W TVS TVSL IN EQUITY 3.2 Keen to grow exports
Bajaj BJAUT IN EQUITY 13.0 Leading 2W exporter
Escorts ESC IN EQUITY 2.6 Plans with Kubota to make India exports hub
Tractors
Mahindra MM IN EQUITY 12.6 Biggest OEM with exports growth potential
CV Ashok AL IN EQUITY 3.8 Plans to expand exports to Africa followed by South East Asia
Maruti MSIL IN EQUITY 31.9 Plans to leverage Toyota EV tech
Hyundai 005380 KS EQUITY 38.8 Already launched Kona Electric in India
Electric Cars
Mahindra MM IN EQUITY 12.6 Early mover in EVs in India
Tata Motors TTMT IN EQUITY 8.2 Early mover in EVs in India
Bajaj BJAUT IN EQUITY 13.0 Already launched Chetak Electric; Sccoters new line
Electric Vehicles
Electric 2Ws TVS TVSL IN EQUITY 3.2 Already launched iQube
Greaves Cotton GRV IN EQUITY 0.3 Owns Ampere brand of E2Ws
Sandhar SANDHAR IN EQUITY 0.2 JV with Hanshin (Korea) for high end data cables
EV Supply Chain Bosch BOS IN EQUITY 5.2 Increased use of sensors etc. in EV
Motherson MSS IN EQUITY 6.8 Wiring harness content to go up in electrification
L G Chem 051910 KS EQUITY 55.2 Supplying to OEMs in India
Panasonic 6752 JT EQUITY 27.2 Supplying to OEMs in India
Batteries Tata Chemicals TTCH IN EQUITY 1.7 Setting up plant in Gujarat
Maruti / Suzuki MSIL IN EQUITY 31.9 Setting up plant in Gujarat
Exide EXID IN EQUITY 2.1 Setting up plant with Leclanche
Bosch BOS IN EQUITY 5.2 Sensors
Wabco WIL IN EQUITY 1.5 Vehicle electronic systems for trucks and buses
Auto Parts Electrical and Electronics
Minda Industries MNDA IN EQUITY 1.4 Sensors, Actuatora, Controllers
Varroc VARROC IN EQUITY 0.8 Switches, Motors, Electronics
Rane TRW RVL IN EQUITY 0.0 Variety of airbags for automotiv aplplications
Airbags
Minda Industries MNDA IN EQUITY 1.4 Manufactures airbags for PVs
Automatic Transmission Lumax Auto Tech LUMX IN EQUITY 0.2 Transmission products for PVs
Minda Industries MNDA IN EQUITY 1.4 Manufactures seat belts fo PVs
Seat Belts
Rane TRW RVL IN EQUITY 0.0 Seat Belt Comp - Pretensioners, buckles, height adjsuters

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 41


India Consumer Durables sector
Large market potential underpinned by low penetration
Low market size ex-mobile/lighting reflects potential
 The Indian electronics and consumer durable
5,000 4,600
industry is ~Rs4 tn and growing rapidly (to Market Size - 2019/20 (Rs bn)
4,000
Rs6 tn by FY25E) because of low current Market Size - 2025 (Rs bn)

penetration levels. Amber and Dixon have 3,000


2,300
taken the lead in contract manufacturing of 2,000
consumer durables and are poised to
1,000 418600 500
leverage this multi-dimensional tide. 195400 104200 263 220400 188300
-
 Opportunities range from: (1) a growing
domestic market; (2) market share; (3) new
categories; (4) vertical integration/own
designs; and (5) export markets.
 In the near term, Amber aims to increase 1000
860
market share (specifically helped by the Market Size - 2019/20 (mn units)
800 Market Size - 2025 (mn units)
embargo on the import of gas-filled ACs) and
600 533
scale up its components business for ACs
and other durables, apart from targeting 400
240
300 270
overseas markets and commercial ACs. 200
7 12 12 15 10 16 16 26 20 29
0

Source: Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 42


India Consumer Durables
Favorable positioning on large market (capacity) share
Import intensity high, particularly incl. components Amber and Dixon have large market shares
25.0 45%
Local (mn units, FY20) Imported 40% Market Share held by Amber & Dixon…
40% 35%
20.0 35%
30% 25%
15.0 24%
25%
5.1
14.7 20% 18%
10.0
0.7 15%
1.9 10%
5.0 3.3 10.9
7.5 5%
5.8 4.4
3.9 0%
0.0 Air Conditioners TV LED Lighting Washing Security
RAC Washing MachinesRefrigerators Flat Panel TV Air Cooler Machines Systems
Source: Company data, Credit Suisse estimates Source: Credit Suisse estimates

 Amber now makes ~25% of ACs sold in India and has built/acquired capabilities for inverter PCB
assemblies, motors, and mobility (rail/bus) applications.
 Dixon has a presence with dominant capacity market share across multiple categories such as TVs,
mobiles, washing machines, LEDs, set-top boxes and CCTV cameras, among others, with its own
designs/higher margins in washing machines and LEDs.

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 43


India Electronics Industry
Domestic production rising; Mobile 40% of industry
Electronics exports at ~US$9 bn, production up to US$70bn Mobile phone & TV dominate US$70 bn electronics market
80
Import of Electronic Goods (USD bn) Export Production
70

60 57

53
50
41
38 43
40

30

20
8.8
10 6.2 5.9 5.9 6.4

0
FY2015 FY2016 FY2017 FY2018 FY2019
Source: MEITY, Credit Suisse estimates
Mobile phone mfr has picked up sharply to Rs2.3 tn in FY20
 India imported US$57 bn of electronics products 2.50 2.25 FY2008 (Rs tn)
in FY2019, produced ~US$70 bn electronics FY2012
2.00
and exported US$9 bn of products. FY2015
1.50 FY2020
 The US$70 bn number can be further broken
0.84 0.92
down into various sub segments like mobile 1.00 0.76

phones (~40% of the pie, ~Rs2.3 tn/US$30 0.50 0.23


0.33
0.16
bn), televisions at 8% (incl traditional as well as -

LED TVs), laptops and notebooks at 6%


(~Rs400 bn).
Source: MEITY, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 44


Mobile Phone market
Apple, Samsung largest players
India smartphones market share—Samsung/Xiaomi (2019)
Others, 9%
 In India, Samsung (24%) and Xiaomi (23%) are the largest OnePlus, 1.10%

players, Apple has a relatively small share in India (1.6%) Apple, 1.60% Samsung, 24%

– Samsung has 19% share in feature phones in India.


Oppo, 10%
 Under the PLI scheme, International EMS players like
Foxconn,Wistron and Pegatron are expected to shift some
manufacturing to India Realme, 15%
 Samsung already has manufacturing presence in the
country and is also one of the participants selected under Xiaomi, 23%
PLI.
Vivo, 16%
Source: Counterpoint, Credit Suisse estimates
Xiaomi, Vivo and Samsung have India manufacturing India feature phones market share—Lava, Samsung, Jio lead
100 40 38
Mobile phones manufactured in China (%) 2018
India % 35
80 2019
30 28
26
60 25
19
20 17
40 14 14
15 12
10
10 8 7 7
20
5
0 0
Apple Huawei Oppo Xiaomi Vivo Samsung Samsung Jio Ite Lava Nokia Others

Source: Counterpoint, Credit Suisse estimates


Source: Counterpoint, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 45


Mobile Phone Manufacturing
PLI contours – tiered, staggered incentive payout
 Allocation of Rs409 bn has been divided between the five years, sub divided further into each of the
sub components (mobile phones—international and domestic and electronic components). Each of
the participants get equal allocation per year within their respective categories.
 Going by the way the allocations are currently structured, maximum incentives will accrue in year 4.
One of the key objectives of the scheme is to slowly wean the industry away from incentives.

Source: Ministry documents, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 46


Global EMS players
Strong historic growth; 3-6% margins
Global EMS players have stable EBITDA margins in the 3-6% range
Key learnings from looking at global 18
Flextronics Hon Hai
contract manufacturers include: 15 Jabil Wistron
Pegatron Sanmina-SCI
 Massive scale with several contract 12
manufacturers having revenues in
9
the range of US$30-40 bn. Hon Hai
is in a different league altogether, 6

with revenues of US$170 bn. 3


 Contract manufacturers have
0
continued to grow, and Hon Hai had

1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
7% revenue CAGR in the last -3

decade. Global EMS players recorded ~7% revenue CAGR in last decade (indexed)
 Margins are in the low single digit 100000 Flextronics Hon Hai
7% CAGR
range and have had a trend of Jabil
Pegatron
Wistron
Sanmina-SCI
contracting. This can be a key risk 1%
10000 3%
for Indian contract manufacturers. 7%
Dixon also makes just 2-3%
margins in several categories such 4%
1000
as TVs and mobile phones, etc.
11%
 P/E is in single digit range in the
vicinity of 10x or so (is double digits) 100
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
Source: Bloomberg, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 47


India Capital Goods Sector
Valuations reasonable on FY23e basis
Amber and Dixon are not expensive in the broader context of other industrial stocks. We initiate with OP given: (1)
strong near-term growth outlook (EPS CAGR of 28/34% during FY20-23E); (2) multiple dimensions of opportunities
(vertical integration, exports, broader product basket) over the medium term; (3) strong extant platform in the form of
relationships, manufacturing scale and track record; (4) strong cash flows and return ratios (RoE of 17/34% for
Amber/ Dixon); and (5) still reasonable valuations on FY23E earnings basis (P/E of 23x/34x for Amber and Dixon).

Amber and Dixon trade in line with historical averages on a FY23E basis (EV/EBITDA and P/E)
40 37.0
35 EV/EBITDA (CY22/FY23e)
28.0
30 24.6 23.4 24
25 21.1 21.9
16.0
20 8.5 9.8 17.1 13.7 13.7
15 8.5 11.5 8.2 6.4
6.2 5.4
10 7.3 5.4
5
0

Thermax

(CY22)
ULTC

L&T (EPC)
PowerGrid

Indigo

Cummins

Dixon
Shree

Voltas

Amber
Ambuja (S)

BEL

HUL

TCS
NTPC

Concor

BHEL

Maruti
ACC

Siemens
ABB
50 45.0
P/E (CY22/FY23e)
39.0
40 34.5 34.8 34.0
28.5
30 18.8 21.7 28.0
17.9 23.3 22.2
20.1 21.6 17.0
20 15.6 12.3
5.9 7.0 11.6
10 8.5

0
PowerGri

ULTC

(EPC)

Indigo

Cummins

TCS
Thermax

Amber
Concor

Ambuja

Voltas

Dixon

HUL
NTPC

Shree

BEL

(CY22)
ACC

BHEL

Maruti
Siemens
L&T

ABB
(S)
d

Source: Reuters, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 48


Amber Enterprises
Unrivalled position in domestic AC manufacturing
OEM, ODMs make up one-third of the market, import
substitution opportunity
 Amber manufactures about 25% of ACs sold
in India, and almost all major brands in the Imports
22
country are its customers.
 About 60% of revenues come from room AC
manufacturing, while 40% of revenues RAC brands
43
originate from components and mobile
applications.
OEM/ODM
 Amber has 15 plants in six clusters, and aims 35
to set up a new plant in southern India. It has
been dynamic and has acquired companies in Amber manufactures ~25% of all ACs sold in India
electronics (printed circuit boards for inverter 8.0
7.2
ACs and other consumer durable applications) 7.0
Amber production (mn) Others

and mobility applications (ACs for buses, 6.0


railways, metros, etc.). 5.0 4.7

 Amber aims to leverage scale in the domestic 4.0 3.4


market to target export markets in the US and 3.0
Middle East, and is going through reliability 2.0
testing by prospective customers for both 1.0 14.7% 19.1%
24.4%
1.8 mn
components as well as complete ACs. 0.0
0.5 mn 0.9 mn
FY2015 FY2017 FY2020
Source: Company data, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 49


Amber Enterprises
Domestic mfr and backward integration to aid earnings
15% Revenue CAGR; 40% component revenue
 Amber has grown revenues and PAT at a 70,000 RAC Revenues (Rs mn) Components (Stdl entity)
CAGR of ~40% and 60% respectively during 60,000 Components (Subsidiaries)

FY16-20. Despite COVID-19 interruption, we


50,000
expect FY20-23E CAGR in revenues and
PAT to be 10% and 20% respectively. 40,000

 We expect revenues to grow to Rs60 bn, with 30,000


margins improving by 100 bp. PAT is 20,000
expected to improve to 5.7% in FY23 from
10,000
4.1% in FY20, driven by lower interest costs
and higher asset turns, leading to lower -
FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21e FY22e FY23e
increase in depreciation expense. 28% EPS CAGR; ~100 bps EBITDA % improvement
 This is expected to improve the RoE profile of
120 EPS EBITDA (%, RHS) 12.0
the company to 17%.
100 10.0
 Amber’s FCF generation to be strong, driven
by nominal investments—both on working 80 8.0

capital and investments (compared to 60 6.0

inorganic acquisitions between FY17-20). 40 4.0

20 2.0

0 0.0
FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21e FY22e FY23e
Source: Company data, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 50


Dixon Technologies
Leading EMS player with a diversified presence
Focus on increasing ODM share in portfolio; better margins
100%
 Dixon is a leading EMS player with a FY2016
FY2019
FY2017
FY2020
FY2018 87%
80% 71%
dominant presence in multiple product
categories such as TVs, washing machines, 60%
40%
45%
40%
LED bulbs, mobile phones, set-top boxes, 40%

etc. 20%
4%
12%
6% 9% 6%

 Dixon has a dominant presence across 0%


Consumer Electroniics Lighting Home Appliances
categories in terms of the number of brands Bulk of Dixon’s profits come from ODM products
that rely on its services as well as the 17% margins
3% margins
Security
Reverse Logistics
proportion of Indian demand that it can serve 0.0 bn
Systems
0.1 bn
with its current and planned capacities. 4% margins 2% margins
 Dixon is contract manufacturer for products Mobile Phones Consumer Electronics
0.2 bn 0.4 bn
such as TVs and mobile phones with narrow
EBITDA spreads.
12% margins
 It has emerged as an ODM player in Home Appliances
0.5 bn
categories such as washing machines and
LED bulbs with strong EBITDA margins.
 Dixon has multiple dimensions of
opportunities beyond the traditional play of Dixon EBITDA 9% margins
Lighting Products
growth in market size in its categories given (FY20) 1.0 bn
the current low penetration levels in India Source: Company data, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 51


Dixon Technologies
Indigenization to aid business growth
Indigenization to aid Revenue, EBITDA growth
120,000
Dixon Revenues
 We expect Dixon’s revenues/EBITDA and (Rs mn)
PLI revenues to grow
100,000 to Rs28 bn by FY23e
PAT to grow at a CAGR of 35/35/48%
during FY20-23E driven by visible capacity 80,000

addition, new customer sign-ups, margin 60,000


accretion and opportunities such as
40,000
production-linked incentives for mobiles.
 Mobile PLI led business to grow to Rs28 bn 20,000

in FY23e. -
FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023
 We build Rs 336 EPS/share in FY23, aided Consumer Durables Lighting Solutions Home Appliances
by below EBITDA leverage. Mobile Phones Mobile Phones - PLI Set top box
Strong EPS growth momentum from better asset turns Security Surveliiance Systems Reverse Logistics
400 7,000
EPS Dixon EBITDA Mobile EBITDA to
350
6,000 (Rs mn) reach Rs1.9 bn
300
5,000
250
4,000
200
3,000
150
100 2,000

50 1,000

- -
FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023
(50) (1,000)
Source: Company data, Credit Suisse estimates

CREDIT SUISSE, Equity Research, Asia Pacific December 11, 2020 52


Companies Mentioned (Price as of 11-Dec-2020) Underweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is cautious over the next 12 months.
ABB India (ABB.BO, Rs1159.2) *An analyst’s coverage sector consists of all companies covered by the analyst within the relevant sector. An analyst may cov er multiple sectors.
Aarti Drugs (ADRG.BO, Rs766.8)
Adani Ports & SEZ (APSE.BO, Rs470.95)
Alembic Pharma (ALEM.BO, Rs1060.3)
Credit Suisse's distribution of stock ratings (and banking clients) is:
Amber Enterprises (AMBE.BO, Rs2333.45)
Apple Inc (AAPL.OQ, $123.24) Global Ratings Distribution
Aurobindo Pharma Ltd (ARBN.BO, Rs898.8)
Avanti Feeds (AVNT.BO, Rs527.15)
Biocon (BION.BO, Rs453.75)
Rating Versus universe (%) Of which banking clients (%)
Britannia Industries Limited (BRIT.BO, Rs3738.75) Outperform/Buy* 52% (33% banking clients)
Cipla Limited (CIPL.BO, Rs762.9) Neutral/Hold* 36% (28% banking clients)
Divi's (DIVI.BO, Rs3731.75)
Dixon Technologies (DIXO.BO, Rs12108.0) Underperform/Sell* 11% (20% banking clients)
Dr. Reddy's Laboratories Limited (REDY.BO, Rs5051.95) Restricted 2%
FOXCONN TECHNOLOGY (Unlisted) Please click here to view the MAR quarterly recommendations and investment services report for fundamental research recommendations.
Granules India (GRAN.BO, Rs390.1)
Greaves Cotton (GRVL.BO, Rs84.2) *For purposes of the NYSE and FINRA ratings distribution disclosure requirements, our stock ratings of Outperform, Neutral, a nd Underperform most closely correspond
IPCA Laboratories Limited (IPCA.BO, Rs2221.65) to Buy, Hold, and Sell, respectively; however, the meanings are not the same, as our stock ratings are determined on a relative basis. (Please refer to definitions above.)
ITC Ltd (ITC.BO, Rs212.7) An investor's decision to buy or sell a security should be based on investment objectives, current holdings, and other indivi dual factors.
Laurus Labs (LAUL.BO, Rs330.15)
Lupin Ltd (LUPN.BO, Rs942.95)
Magma Design (LAVA.OQ^B12)
Important Global Disclosures
Magma Design (LAVA.OQ^B12) Credit Suisse’s research reports are made available to clients through our proprietary research portal on CS PLUS. Credit Suisse research products
Magma Design (LAVA.OQ^B12)
Mahindra & Mahindra (MAHM.BO, Rs736.0) may also be made available through third-party vendors or alternate electronic means as a convenience. Certain research products are only made
Maruti Suzuki India Ltd (MRTI.BO, Rs7734.3) available through CS PLUS. The services provided by Credit Suisse’s analysts to clients may depend on a specific client’s preferences regarding the
Micromax (Unlisted)
Nestle India (NEST.BO, Rs18363.5)
frequency and manner of receiving communications, the client’s risk profile and investment, the size and scope of the overall client relationship with the
Optiemus (OPTI.BO, Rs93.6) Firm, as well as legal and regulatory constraints. To access all of Credit Suisse’s research that you are entitled to receive in the most timely manner,
Pegatron (4938.TW, NT$69.4) please contact your sales representative or go to https://plus.credit-suisse.com .
Philips (PHG.AS, €43.32)
SOJO (300444.SZ, Rmb6.04) Credit Suisse’s policy is to update research reports as it deems appropriate, based on developments with the subject company, the sector or the market
Samsung Electronics (005930.KS, W72,900) that may have a material impact on the research views or opinions stated herein.
Siemens Ltd (SIEM.BO, Rs1536.85)
Solara Active (SOLA.NS, Rs1238.8) Credit Suisse's policy is only to publish investment research that is impartial, independent, clear, fair and not misleading. For more detail please refer to
Sun Pharmaceuticals Industries Limited (SUN.BO, Rs565.05)
Torrent Pharma (TORP.BO, Rs2651.65) Credit Suisse's Policies for Managing Conflicts of Interest in connection with Investment Research: https://www.credit-suisse.com/sites/disclaimers-
Visicons (VC6.HN, D7700.0) ib/en/managing-conflicts.html .
Vitesco Technologies (Unlisted)
Walsin (1605.TW, NT$19.5) Any information relating to the tax status of financial instruments discussed herein is not intended to provide tax advice or to be used by anyone to
Wistron (3231.TW, NT$31.65) provide tax advice. Investors are urged to seek tax advice based on their particular circumstances from an independent tax professional.
Credit Suisse has decided not to enter into business relationships with companies that Credit Suisse has determined to be involved in the development,
manufacture, or acquisition of anti-personnel mines and cluster munitions. For Credit Suisse's position on the issue, please see https://www.credit-
Disclosure Appendix suisse.com/media/assets/corporate/docs/about-us/responsibility/banking/policy-summaries-en.pdf .
Analyst Certification The analyst(s) responsible for preparing this research report received compensation that is based upon various factors including Credit Suisse's total
Neelkanth Mishra and Abhay Khaitan each certify, with respect to the companies or securities that the individual analyzes, that (1) the views expressed revenues, a portion of which are generated by Credit Suisse's investment banking activities
in this report accurately reflect his or her personal views about all of the subject companies and securities and (2) no part of his or her compensation For date and time of production, dissemination and history of recommendation for the subject company(ies) featured in this report, disseminated within
was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report. the past 12 months, please refer to the link: https://rave.credit-suisse.com/disclosures/view/report?i=575440&v=5lwqi89ihqrgls6e626nrvows .
As of December 10, 2012 Analysts’ stock rating are defined as follows: Important Regional Disclosures
Outperform (O) : The stock’s total return is expected to outperform the relevant benchmark* over the next 12 months. Singapore recipients should contact Credit Suisse AG, Singapore Branch for any matters arising from, or in connection with, this research report.
Neutral (N) : The stock’s total return is expected to be in line with the relevant benchmark* over the next 12 months. The analyst(s) involved in the preparation of this report may participate in events hosted by the subject company, including site visits. Credit Suisse
Underperform (U) : The stock’s total return is expected to underperform the relevant benchmark* over the next 12 months. does not accept or permit analysts to accept payment or reimbursement for travel expenses associated with these events.
*Relevant benchmark by region: As of 10th December 2012, Japanese ratings are based on a stock’s total return relative to the analyst's coverage universe which For Credit Suisse Securities (Canada), Inc.'s policies and procedures regarding the dissemination of equity research, please visit https://www.credit-
consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractive, Neutrals the less attractive, and suisse.com/sites/disclaimers-ib/en/canada-research-policy.html.
Underperforms the least attractive investment opportunities. As of 2nd October 2012, U.S. and Canadian as well as European (e xcluding Turkey) ratings are based on a
stock’s total return relative to the analyst's coverage universe which consists of all companies covered by the analyst withi n the relevant sector, with Outperforms Investors should note that income from such securities and other financial instruments, if any, may fluctuate and that price or value of such securities
representing the most attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. For Latin America, Turkey and Asia and instruments may rise or fall and, in some cases, investors may lose their entire principal investment.
(excluding Japan and Australia), stock ratings are based on a stock’s total return relative to the average total return of th e relevant country or regional benchmark (India
- S&P BSE Sensex Index); prior to 2nd October 2012 U.S. and Canadian ratings were based on (1) a stock’s absolute total return potential to its current share price and Please visit https://www.credit-suisse.com/in/en/legal/research-disclosure.html for additional disclosures required under the Securities And Exchange
(2) the relative attractiveness of a stock’s total return potential within an analyst’s coverage universe. For Australian and New Zealand stocks, the expected total return Board of India (Research Analysts) Regulations, 2014
(ETR) calculation includes 12-month rolling dividend yield. An Outperform rating is assigned where an ETR is greater than or equal to 7.5%; Underperform wh ere an
ETR less than or equal to 5%. A Neutral may be assigned where the ETR is between -5% and 15%. The overlapping rating range allows analysts to assign a rating that Neelkanth Mishra is a part-time member of the Economic Advisory Council to the Prime Minister of India.
puts ETR in the context of associated risks. Prior to 18 May 2015, ETR ranges for Outperform and Underperform ratings did not overlap with Neutral thresholds between This research report is authored by:
15% and 7.5%, which was in operation from 7 July 2011.
Credit Suisse Securities (India) Private Limited............................................................. Neelkanth Mishra ; Abhay Khaitan ; Akriti Swaroop, CFA
Restricted (R) : In certain circumstances, Credit Suisse policy and/or applicable law and regulations preclude certain types of communications,
including an investment recommendation, during the course of Credit Suisse's engagement in an investment banking transaction and in certain other To the extent this is a report authored in whole or in part by a non-U.S. analyst and is made available in the U.S., the following are important disclosures
circumstances. regarding any non-U.S. analyst contributors: The non-U.S. research analysts listed below (if any) are not registered/qualified as research analysts with
FINRA. The non-U.S. research analysts listed below may not be associated persons of CSSU and therefore may not be subject to the FINRA 2241
Not Rated (NR) : Credit Suisse Equity Research does not have an investment rating or view on the stock or any other securities related to the company restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account.
at this time.
Credit Suisse Securities (India) Private Limited............................................................. Neelkanth Mishra ; Abhay Khaitan ; Akriti Swaroop, CFA
Not Covered (NC) : Credit Suisse Equity Research does not provide ongoing coverage of the company or offer an investment rating or investment view
on the equity security of the company or related products. Important disclosures regarding companies that are the subject of this report are available by calling +1 (877) 291-2683. The same important
disclosures, with the exception of valuation methodology and risk discussions, are also available on Credit Suisse’s disclosure website at
Volatility Indicator [V] : A stock is defined as volatile if the stock price has moved up or down by 20% or more in a month in at least 8 of the past 24 https://rave.credit-suisse.com/disclosures . For valuation methodology and risks associated with any recommendation, price target, or rating referenced
months or the analyst expects significant volatility going forward. in this report, please refer to the disclosures section of the most recent report regarding the subject company.
Analysts’ sector weightings are distinct from analysts’ stock ratings and are based on the analyst’s expectations for the fundamentals and/or valuation of
the sector* relative to the group’s historic fundamentals and/or valuation:
Overweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is favorable over the next 12 months.
Market Weight : The analyst’s expectation for the sector’s fundamentals and/or valuation is neutral over the next 12 months.
This report is produced by subsidiaries and affiliates of Credit Suisse operating under its Global Markets Division. For more information on our structure, please use the following link: https://www.credit-suisse.com/who-we-are This report may contain material
that is not directed to, 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 or
regulation or which would subject Credit Suisse or its affiliates ("CS") to any registration or licensing requirement within such jurisdiction. All material presented in this report, unless specifically indicated otherwise, is under copyright to CS. None of the material,
nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of CS. All trademarks, service marks and logos used in this report are trademarks or service
marks or registered trademarks or service marks of CS or its affiliates.The information, tools and material presented in this report are provided to you for information purposes only and are not to be used or considered as an offer or the solicitation of an offer
to sell or to buy or subscribe for securities or other financial instruments. CS may not have taken any steps to ensure that the securities referred to in this report are suitable for any particular investor. CS will not treat recipients of this report as its customers
by virtue of their receiving this report. The investments and services contained or referred to in this report may not be suitable for you and it is recommended that you consult an independent investment advisor if you are in doubt about such investments or
investment services. Nothing in this report constitutes investment, legal, accounting or tax advice, or a representation that any investment or strategy is suitable or appropriate to your individual circumstances, or otherwise constitutes a personal
recommendation to you. Please note in particular that the bases and levels of taxation may change. Information and opinions presented in this report have been obtained or derived from sources believed by CS to be reliable, but CS makes no representation
as to their accuracy or completeness. CS accepts no liability for loss arising from the use of the material presented in this report, except that this exclusion of liability does not apply to the extent that such liability arises under specific statutes or regulations
applicable to CS. This report is not to be relied upon in substitution for the exercise of independent judgment. CS may have issued, and may in the future issue, other communications that are inconsistent with, and reach different conclusions from, the
information presented in this report. Those communications reflect the different assumptions, views and analytical methods of the analysts who prepared them and CS is under no obligation to ensure that such other communications are brought to the
attention of any recipient of this report. Some investments referred to in this report will be offered solely by a single entity and in the case of some investments solely by CS, or an associate of CS or CS may be the only market maker in such investments.
Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a
judgment at its original date of publication by CS and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial
instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Investors in securities such as ADR's, the values of which are influenced by currency volatility,
effectively assume this risk. Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors who are capable of understanding and assuming the risks involved. The market value
of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to, spot and forward interest and exchange rates), time to maturity, market conditions and volatility, and the credit quality of any issuer
or reference issuer. Any investor interested in purchasing a structured product should conduct their own investigation and analysis of the product and consult with their own professional advisers as to the risks involved in making such a purchase. Some
investments discussed in this report may have a high level of volatility. High volatility investments may experience sudden and large falls in their value causing losses when that investment is realised. Those losses may equal your original investment. Indeed,
in the case of some investments the potential losses may exceed the amount of initial investment and, in such circumstances, you may be required to pay more money to support those losses. Income yields from investments may fluctuate and, in
consequence, initial capital paid to make the investment may be used as part of that income yield. Some investments may not be readily realisable and it may be difficult to sell or realise those investments, similarly it may prove difficult for you to obtain
reliable information about the value, or risks, to which such an investment is exposed. This report may provide the addresses of, or contain hyperlinks to, websites. Except to the extent to which the report refers to website material of CS, CS has not reviewed
any such site and takes no responsibility for the content contained therein. Such address or hyperlink (including addresses or hyperlinks to CS's own website material) is provided solely for your convenience and information and the content of any such
website does not in any way form part of this document. Accessing such website or following such link through this report or CS's website shall be at your own risk.
This report is issued and distributed in European Union (except Germany and Spain): by Credit Suisse Securities (Europe) Limited, One Cabot Square, London E14 4QJ, England, which is authorised by the Prudential Regulation Authority and regulated
by the Financial Conduct Authority and the Prudential Regulation Authority; Spain: Credit Suisse Securities, Sociedad de Valores, S.A. (“CSSSV”) regulated by the Comision Nacional del Mercado de Valores; Germany: Credit Suisse (Deutschland)
Aktiengesellschaft regulated by the Bundesanstalt fuer Finanzdienstleistungsaufsicht ("BaFin"). United States: Credit Suisse Securities (USA) LLC; Canada: Credit Suisse Securities (Canada), Inc.; Switzerland: Credit Suisse AG; Brazil: Banco de
Investimentos Credit Suisse (Brasil) S.A or its affiliates; Mexico: Banco Credit Suisse (México), S.A., Institución de Banca Múltiple, Grupo Financiero Credit Suisse (México) and Casa de Bolsa Credit Suisse (México), S.A. de C.V., Grupo Financiero Credit
Suisse (México) ("Credit Suisse Mexico"). This document has been prepared for information purposes only and is exclusively distributed in Mexico to Institutional Investors. Credit Suisse Mexico is not responsible for any onward distribution of this report to
non-institutional investors by any third party. The authors of this report have not received payment or compensation from any entity or company other than from the relevant Credit Suisse Group company employing them; Japan: by Credit Suisse Securities
(Japan) Limited, Financial Instruments Firm, Director-General of Kanto Local Finance Bureau ( Kinsho) No. 66, a member of Japan Securities Dealers Association, The Financial Futures Association of Japan, Japan Investment Advisers Association, Type
II Financial Instruments Firms Association; Hong Kong: Credit Suisse (Hong Kong) Limited; Australia: Credit Suisse Equities (Australia) Limited; Thailand: Credit Suisse Securities (Thailand) Limited, regulated by the Office of the Securities and Exchange
Commission, Thailand, having registered address at 990 Abdulrahim Place, 27th Floor, Unit 2701, Rama IV Road, Silom, Bangrak, Bangkok10500, Thailand, Tel. +66 2614 6000; Malaysia: Credit Suisse Securities (Malaysia) Sdn Bhd; Singapore: Credit
Suisse AG, Singapore Branch; India: Credit Suisse Securities (India) Private Limited (CIN no.U67120MH1996PTC104392) regulated by the Securities and Exchange Board of India as Research Analyst (registration no. INH 000001030) and as Stock
Broker (registration no. INZ000248233), having registered address at 9th Floor, Ceejay House, Dr.A.B. Road, Worli, Mumbai - 18, India, T- +91-22 6777 3777; South Korea: Credit Suisse Securities (Europe) Limited, Seoul Branch; Taiwan: Credit Suisse
AG Taipei Securities Branch; Indonesia: PT Credit Suisse Sekuritas Indonesia; Philippines:Credit Suisse Securities (Philippines ) Inc., and elsewhere in the world by the relevant authorised affiliate of the above.
Additional Regional Disclaimers
Australia: Credit Suisse Securities (Europe) Limited ("CSSEL") and Credit Suisse International ("CSI") are authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority ("FCA") and the Prudential Regulation Authority
under UK laws, which differ from Australian Laws. CSSEL and CSI do not hold an Australian Financial Services Licence ("AFSL") and are exempt from the requirement to hold an AFSL under the Corporations Act (Cth) 2001 ("Corporations Act") in respect
of the financial services provided to Australian wholesale clients (within the meaning of section 761G of the Corporations Act) (hereinafter referred to as “Financial Services”). This material is not for distribution to retail clients and is directed exclusively at
Credit Suisse's professional clients and eligible counterparties as defined by the FCA, and wholesale clients as defined under section 761G of the Corporations Act. Credit Suisse (Hong Kong) Limited ("CSHK") is licensed and regulated by the Securities
and Futures Commission of Hong Kong under the laws of Hong Kong, which differ from Australian laws. CSHKL does not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act in respect of providing Financial
Services. Investment banking services in the United States are provided by Credit Suisse Securities (USA) LLC, an affiliate of Credit Suisse Group. CSSU is regulated by the United States Securities and Exchange Commission under United States laws,
which differ from Australian laws. CSSU does not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act in respect of providing Financial Services. Credit Suisse Asset Management LLC (CSAM) is authorised by
the Securities and Exchange Commission under US laws, which differ from Australian laws. CSAM does not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act in respect of providing Financial Services. This
material is provided solely to Institutional Accounts (as defined in the FINRA rules) who are Eligible Contract Participants (as defined in the US Commodity Exchange Act). Credit Suisse Equities (Australia) Limited (ABN 35 068 232 708) ("CSEAL") is an
AFSL holder in Australia (AFSL 237237).
Malaysia: Research provided to residents of Malaysia is authorised by the Head of Research for Credit Suisse Securities (Malaysia) Sdn Bhd, to whom they should direct any queries on +603 2723 2020.
Singapore: This report has been prepared and issued for distribution in Singapore to institutional investors, accredited investors and expert investors (each as defined under the Financial Advisers Regulations) only, and is also distributed by Credit Suisse
AG, Singapore Branch to overseas investors (as defined under the Financial Advisers Regulations). Credit Suisse AG, Singapore Branch may distribute reports produced by its foreign entities or affiliates pursuant to an arrangement under Regulation 32C
of the Financial Advisers Regulations. Singapore recipients should contact Credit Suisse AG, Singapore Branch at +65-6212-2000 for matters arising from, or in connection with, this report. By virtue of your status as an institutional investor, accredited
investor, expert investor or overseas investor, Credit Suisse AG, Singapore Branch is exempted from complying with certain compliance requirements under the Financial Advisers Act, Chapter 110 of Singapore (the “FAA”), the Financial Advisers Regulations
and the relevant Notices and Guidelines issued thereunder, in respect of any financial advisory service which Credit Suisse AG, Singapore Branch may provide to you.
EU: This report has been produced by subsidiaries and affiliates of Credit Suisse operating under its Global Markets Division
In jurisdictions where CS is not already registered or licensed to trade in securities, transactions will only be effected in accordance with applicable securities legislation, which will vary from jurisdiction to jurisdiction and may require that the trade be made in
accordance with applicable exemptions from registration or licensing requirements.
This material is issued and distributed in the U.S. by CSSU, a member of NYSE, FINRA, SIPC and the NFA, and CSSU accepts responsibility for its contents. Clients should contact analysts and execute transactions through a Credit Suisse subsidiary or
affiliate in their home jurisdiction unless governing law permits otherwise.
CS may provide various services to US municipal entities or obligated persons ("municipalities"), including suggesting individual transactions or trades and entering into such transactions. Any services CS provides to municipalities are not viewed as "advice"
within the meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer Protection Act. CS is providing any such services and related information solely on an arm's length basis and not as an advisor or fiduciary to the municipality. In
connection with the provision of the any such services, there is no agreement, direct or indirect, between any municipality (including the officials,management, employees or agents thereof) and CS for CS to provide advice to the municipality. Municipalities
should consult with their financial, accounting and legal advisors regarding any such services provided by CS. In addition, CS is not acting for direct or indirect compensation to solicit the municipality on behalf of an unaffiliated broker, dealer, municipal
securities dealer, municipal advisor, or investment adviser for the purpose of obtaining or retaining an engagement by the municipality for or in connection with Municipal Financial Products, the issuance of municipal securities, or of an investment adviser to
provide investment advisory services to or on behalf of the municipality. If this report is being distributed by a financial institution other than Credit Suisse AG, or its affiliates, that financial institution is solely responsible for distribution. Clients of that institution
should contact that institution to effect a transaction in the securities mentioned in this report or require further information. This report does not constitute investment advice by Credit Suisse to the clients of the distributing financial institution, and neither Credit
Suisse AG, its affiliates, and their respective officers, directors and employees accept any liability whatsoever for any direct or consequential loss arising from their use of this report or its content. No information or communication provided herein or otherwise
is intended to be, or should be construed as, a recommendation within the meaning of the US Department of Labor’s final regulation defining "investment advice" for purposes of the Employee Retirement Income Security Act of 1974, as amended and
Section 4975 of the Internal Revenue Code of 1986, as amended, and the information provided herein is intended to be general information, and should not be construed as, providing investment advice (impartial or otherwise).
Copyright © 2020 CREDIT SUISSE AG and/or its affiliates. All rights reserved.
When you purchase non-listed Japanese fixed income securities (Japanese government bonds, Japanese municipal bonds, Japanese government guaranteed bonds, Japanese corporate bonds) from CS as a seller, you will be requested to pay the
purchase price only.

You might also like