IPCL 26-Oct-18

PRIVATE CLIENT GROUP
Investment & Precision Castings (IPCL IN)

INDIA | MIDCAP| INITIATING COVERAGE REPORT 26 October 2018
About The Company: BUY

Investment and Precision Castings Limited (IPCL) is engaged in the manufacture of Investment Castings. The CMP Rs 339.00
company was setup in 1975 under technical collaboration with Arwood Corporation, USA. IPCL is one of the TARGET Rs 556.50 (+64%)
leading manufacturers of investment casting products which find application in Automotive, Aerospace,
COMPANY DATA
Electronics, and Medical Devices and for other General Engineering applications. IPCL is a technology leader in O/S SHARES (MN) : 5.0
India, producing very complex castings in a wide range of material specifications with a piece weight upto 200 MARKET CAP (RS BN) : 1.7
MARKET CAP (USD MN) : 2.3
kg. 52 ‐ WK HI/LO (RS) : 525 / 210.55
TRADING VOL. 3M (000) : 134.2
PAR VALUE (RS) : 10.0
Investment casting derives its name from the pattern being invested (surrounded) with a refractory product.
Materials that can be cast through investment casting process are – stainless steel alloys, brass, aluminum, SHARE HOLDING PATTERN, %
PROMOTERS : 50.01
carbon steel and glass. The material is poured into a cavity in a refractory material that is an exact duplicate of FII / FPI : 0.0
the required part. The advantage of the investment casting method is that it produces products with exceptional FI / MF : 0.0
PUBLIC & OTHERS : 49.99
surface quality thereby reducing the need for any secondary machine process.
PRICE Vs. SENSEX
Investment casting can produce complex shapes which are difficult to manufacture with other casting methods
like die casting and sand casting. Although investment casting is a more expensive mechanism than the other
processes of manufacturing; per unit cost reduce as volumes increase.
Investment Rationale:
Superior Quality Manufacturing Through Higher Focus on R&D & Automation: IPCL undertakes manufacturing
of casting products through the investment casting process. Investment Casting enables the production of highly
Source: Phillip Capital India Research
complex parts with sections as narrow as (0.4mm) which makes it suitable for manufacturing of critical parts for
its customers. The company has been supplying to large auto OEMs till date and has now begun supply for Samarth Sanghavi (+ 9122 6655 1412)
aerospace and medical devices. ssanghavi@phillipcapital.in
Page | 1 | PHILLIPCAPITAL INDIA RESEARCH

INVESTMENT AND PRECISION CASTINGS LIMITED INITIATING COVERAGE REPORT
Strong Tie‐Ups with Large Auto OEMs: Approximately 70‐75% of the sales of the company are to large auto ancillary companies including names like Maruti
Suzuki, Hyundai, M&M, Ashok Leyland, Tata Motors, and John Deere among others. IPCL has long term relationships with its customers which have held them in
good stead over the past many years.
Continuous Investment in Capacity Expansion: IPCL currently operates out of one plant located in Bhavnagar which has a capacity of 1400 tons. This plant is
currently operating at nearly full capacity. With increasing product demand and diversification the company has expanded to another plant by another 400 tons
and has already begun the development of another 400 tons plant. The second plant can be expanded upto additional 1400 tons.
Diversifying Product Range: Historically IPCL has been mainly engaged in the business of providing casting products for the auto industry. In order to diversify its
product range it has entered into providing casting components which find application in the medical, aerospace and other engineering applications. Currently,
approximately 70‐75% of the revenues of the company are generated from the auto space, with this diversification the company aims to reduce its dependence
on a single sector.
Key Risks:
Change in Raw Material Prices: Raw material prices for the company have increased by over 39% in the past 2 quarters. We believe that this is a concern given
that price pass through happen at a later date. However, we expect the margins to improve as the prices are passed on to the customers with a lag. Additionally
the company has been transitioning to higher price products which are expected to aid in higher margins.
Outlook & View:

Investment and Precision Casting Limited (IPCL) is engaged in the manufacture of investment casting products which mainly find application in the automotive
industry currently. The management has undertaken capacity expansion in order to diversify its product range and the industries to which it caters to in order to
reduce its sector concentration.
The company has already completed its expansion (400 tons) and is expected to increase its capacity further (by 400 tons) by March with not a significantly large
capital expenditure (~INR 200 million). With increasing capacity we expect the margins to improve further as the sectors to which the company is likely to cater to
are expected to result in higher realizations for the products of IPCL. This expansion combined with the diversification plans of the company gives it an
opportunity to improve its return ratios going ahead in the future, we expect the ROE of the company to improve from the current 8% levels to 19% levels in FY20
while the RoCE is expected to improve to 21% from the current 12% levels.
At the current market price of Rs.339, the company currently trades at a PE multiple of 21.4x and 10.5x EV/EBITDA. We recommend a BUY on the company with a
price target of INR 556.50, implying a 64% upside from current levels.
Company Overview
Investment and Precision Castings Limited has been in the business of investment casting set up in 1975 under technical collaboration with Arwood Corporation,
USA. Over the years the company has had technological collaborations with several other leading international players like M/s. Furstlich Hohenzollernsche
Huttenverwaltung (Zollern Group), Germany and with M/s. Associated Foundries Engineering Co. Ltd., Japan for producing very large piece weight investment
castings.
IPCL is a pioneer in the investment casting business in India, boasting of top of the line customers across a wide range of industries. The company has been in the
business since 1975 and has acquired additional technology over the years which enable it to produce its own ceramic cores and ceramic moulds. The company
also has two wind turbines generating nearly 2.5 MW of energy, 100% of this electricity generated is used for captive consumption. The wind turbines contribute
to nearly 40% of the supply of the company’s energy requirement.
Over the past few years the company has seen a constant increase in its volume demanded and with a commensurate increment in the average selling price of its
product. It is pertinent to note here that owing to the complexity in manufacturing process and with the quality standards provided by the company it commands
a significant premium as compared to other players in the industry. The average rate of products available in the Rajkot market for investment castings is nearly
INR 350‐400 while the products provided by IPCL range at INR 800‐850.
1400 920
897
900
1200
869 880
1000 862
850 1000.25 1198 860
1025.4
800 840
831.4
848.9
600 820
800
400 803
780
200
760
0 740
2014 2015 2016 2017 2018
Volume (MT) Average Selling Price

The company is headed by Mr. Piyush Tamboli, who is the Chairman & Managing Director of the company. Mr. Tamboli has been a part of the family business
over the past 2 decades and has been an integral part of the investment casting business. Below is a list of Memberships of Mr. Tamboli in various associations:
• Chairman – Western Region, Automotive Component Manufacturers Association of India (ACMA) since last 2 years.
• Chairman – Western Zonal Council – CII
• Chairman, Sub‐Committee‐Defense, ACMA
• Member – ACMA Globalization Committee
• Co‐Chairman, ACMA Supply Chain Management Committee
• Member, ACMA MSME Committee
• Chairman – Sub Committee – Auto Industry, CII
• Ex‐Committee Member of Gujarat State Council CII
• Executive Committee Member, Saurashtra Chamber of Commerce
• Committee Member, Bhavnagar Small Industries Association

Investment Casting
Investment casting (also known as “lost wax” or “precision” casting) is a manufacturing process in which a wax pattern coated with a refractory ceramic material.
Once the ceramic material is hardened it takes the shape of the casting, subsequently the wax is melted out and then molten metal replaces the wax. The metal
solidifies and then the casting is broken off.
This process is capable of producing:

• Castings in a weight range of 10 grams to 200 Kgs and size ranging from 2mm to 750mm
• Casting quality which matches the standards of aerospace, defense, nuclear and medical devices
• High level of automation enables better finishing substantially reducing the need for machining operations
The company has a state of the art manufacturing facility located in Bhavnagar, Gujarat with an installed capacity of 1500 tonnes per year of finished investment
castings. The company ferrous, non‐ferrous, aluminum alloys, nickel base and cobalt base alloys of piece weight up to 200 kg. Industries being served by us are
Aerospace, Automotive, Pumps and Valves, Electrical and Power Generation, Agricultural Equipments, Instrumentation, Aerospace, Defense, Earth Moving
Equipments, Material Handling Equipments, Machine Tools, Dairy & Food Processing, Nuclear and General Engineering etc.
With the knowledge and experience gained through the above collaborations and further refined by in‐ house Research & Development, IPCL is today the
technology leader in the industry in India, producing very complex investment castings in a wide range of material specifications. The company acquired
additional technologies which enable it to produce its own Ceramic cores and Ceramic moulds.
Products:
Automotive Aerospace Power Plants Pumps & Valves Medical Implants Electronics Compressors
Transmission Parts Supplying for Turbine Blades Impellers Knee Joint Frame and Body Connecting Rod
Aircrafts & Satellite Castings
Engine Parts Supply Parts: Impellers Diffusers Prosthetic Assembly Piston
Parts
Clutch Parts Gimbal Box Diffusers Valve Body
Coolant Pedestal Unit

Connections
Structural Castings

Diffusers
Gas Boxes
Gas Tanks
Awards Received:
• Received 'SAME' Gold Medal Award 2014 from SOCIETY OF AEROSPACE MANUFACTURING ENGINEERS (VIKRAM SARABHAI SPACE CENTRE)
• IPCL received "CASTING CONTEST AWARD‐2014" from INVESTMENT CASTING INSTITUTE, USA for Outstanding Leadership in demonstrating the benefits
of the Investment Casting Process. IPCL is the first Company in India to get this Award.
• IPCL is the first Investment Casting Foundry in India to received Prestigious "TYPE APPROVAL CERTIFICATION' from 'CENTRE FOR MILITARY
AIRWORTHINESS & CERTIFICATION" (CEMILAC), DRDO, Ministry of Defence, Government of India for supply of Aluminium Castings (Gimbal Box &
Pedestal Unit), to be fitted onboard Light Combat Aircraft "TEJAS"
Industry Background:
The Indian foundry industry manufacturers metal cast components for applications in Auto, Tractor, Railways, Machine tools, Sanitary, Pipe Fittings, Defense,
Aerospace, Earth Moving, Textile, Cement, Electrical, Power machinery, Pumps / Valves, Wind Turbine Generators etc. Foundry Industry has a turnover of approx.
USD 19 billion with exports approx. USD 2.5 billion. Currently there are nearly 5000 units of which 90% can be considered as MSME.
In 2016, worldwide casting production stood at 104.4 million metric tons which was similar to 2015 production numbers of 104.1 million metric tons as per
Modern Casting’s Census of World Casting Production resulting in a growth rate of 0.2% annually. The world’s top 10 casting production nations produced 91.6
million metric tons as compared to the total of 104.4 million metric tons. India is the second largest producer of castings in the world with a production of 11.35
million metric tons annually.
Country Grey Iron Ductile Iron Malleable Iron Steel Copper Aluminum Magnesium Zinc Others Total
China 20,350,000 13,200,000 600,000 5,100,000 800,000 6,900,000 ‐ 250,000 ‐ 47,200,000
India 7,890,000 1,180,000 50,000 1,010,000 ‐ 1,220,000 ‐ ‐ ‐ 11,350,000
US Metric 3,210,350 2,490,970 40,515 1,245,790 205,440 1,686,230 142,740 322,230 51,040 9,395,305
Japan 2,224,000 1,301,300 41,000 150,100 77,400 1,380,570 ‐ 23,530 5,400 5,203,300

Germany 2,234,900 1,509,900 ‐ 174,200 78,471 1,096,707 17,398 56,247 1 5,167,824

Russia 2,000,000 380,000 20,000 800,000 100,000 450,000 100,000 50,000 ‐ 3,900,000
Major Foundry Clusters:‐
Each cluster is known for its products. The major foundry clusters are located in Batala, Jalandhar, Ludhiana, Agra, Pune, Kolhapur, Sholapur, Rajkot, Mumbai,
Ahemdabad, Belgaum, Coimbatore, Chennai, Hyderabad, Howrah, Kolkata, Indore, Chennai, Ahemdabad, Faridabad, Gurgaon etc. Typically, each foundry cluster
is known for catering to some specific end‐use markets. For example, the Coimbatore cluster is famous for pump‐sets castings, the Kolhapur and the Belgaum
clusters for automotive castings and the Rajkot cluster for diesel engine castings, Howrah cluster for sanitary castings etc.
Investment casting products are mainly manufactured in the city of Rajkot which is known as the hub for the manufacture of these products. There are nearly 250
manufacturers based out of this region. The average price in the market for investment castings is around Rs. 350‐400 per kg. Owing to the quality of products
manufactured by IPCL and due to its advanced technology it is able to quote a significant premium to its competitors. IPCL has a fully automated plant with 3
robots.
Financial snapshot of listed peers:
CMP Mkt Cap Revenues EBITDA PAT EV/EBITDA P/E P/B

INR Mn
FY17 FY18 FY17 FY18 FY17 FY18 FY17 FY18 FY17 FY18 FY17 FY18
IPCL 339.0 1695.0 1028.3 1075.7 149.8 208.6 42.3 79.4 9.4 11.4 27.1 25.7 1.9 3.1
Tamboli Capital 80.0 793.6 552.0 558.3 144.5 148.5 70.4 70.0 6.2 4.7 15.1 12.6 1.8 1.4
Gujarat Intrux 100.9 346.8 270.2 353.9 23.5 61.7 7.7 34.3 5.3 3.8 28.9 9.5 0.6 0.8

Investment Rationale
Superior Quality Manufacturing Through Higher Focus of R&D & Automation
IPCL has been in the business of manufacturing investment casting products through the lost wax process since 1975. Over the years the company has
collaborated with several international players from countries like USA, Germany and Japan. These tie‐ups have improved the company’s technological prowess.
Additionally, with the continuous investment by the management in R&D and automation has improved the profitability and performance of the company.
(https://youtu.be/33qU‐d6tm_0).
Increasing revenues and margins give a good indicator on the growth of the company and its product acceptance. Also it is pertinent to note the constant capital
expenditure undertaken by the company which is visible when we look at the gross block of the company.
1200 25.00%
1075.2
1000 920.4
849.3 20.00%
767
800 693.7 19.40%
16.30% 15.00%
16.20% 15.30%
600 14.10%
10.00%
400
5.00%
200
0 0.00%
2014 2015 2016 2017 2018
Strong Tie‐Ups With Large OEMs:
Investments & Precision Castings ltd (IPCL) has provided investment casting solutions for quality‐minded companies in a wide variety of industries including –
Automotive, Construction Equipment, Pumps & Valves, Railways, Agricultural Machinery, Medical Devices among others. A key advantage of the services offered
by IPCL is in its technical ability to be able to participate in the designing process which makes it a critical supplier to OEMs. About 75% of the revenues of the
company are derived from the automotive industry.
Customers:
The company deals with several large OEM players in the auto industry across all types of vehicles including 2 wheelers, 3 wheelers, 4 wheelers, commercial
vehicles and tractors. Some of the customers catered by the company include:
In addition to its existing customer base the company has also received certifications from the Railways and Aerospace industries. Currently the company supplies
parts to IWI, and Bharat Dynamics Limited in the defense space.

Continuous Investment in Capacity Expansion:
IPCL has been constantly investing in capacity expansion and increasing the industries to which it caters to. Over the past few years the company’s gross block has
increased from INR 735 million to INR 1113.5 million in 6 months of FY 18. On an average the company has been increasing is capital expenditure which is
expected to reach the level of INR 125 million in FY 2018. The amount of capital expenditure done by the company over the years is depicted in the chart below:
250
205.7
200
150
100
63.8 66.3
52.5 53.6
50
0
2014 2015 2016 2017 2018
Currently the company has a capacity of 1900 tons. In order to cater to the growing demand and increasing the number of industries it can cater to the company
has expanded its capacity by 400 tons which has already come on stream. Subsequent to this expansion the company has already planned to increase its capacity
by 400 tons and overall can increase its capacity up to 3000 tons.

1400 70
1200 57.3 1150.5 60

50.3 47.8
1000 942.6 52.1 50
864
735.5 790
800 40
600 30
400 20
17.7
200 10
0 0
2014 2015 2016 2017 2018
Gross Block CWIP
Increasing Product Range:
IPCL has been a major supplier to the Automotive Industry. The company generates nearly 75% of its revenues from this industry. In order to expand its presence
it has developed products which find application in the aerospace industry and in the medical devices space. These applications are extremely complicated in
nature and require a higher level of manufacturing capability which the company has been able to develop with over years of experience in the same space.
Looking at company’s expansion plans, the management seems confident of future growth.

IPCL has set up another plant which is already on stream. The new plant has a capacity of 400 tons which can be extended upto 1500 tons with a capital outlay of
INR 250‐300 million. The capital expenditure incurred for the current 400 tons capacity was INR 300 million. Another 400 tons of capacity is expected to be added
in 2019 with a capital outlay of ~INR 20 million. This new plant is expected to cater mainly to the aerospace, defense, medical and railway industries.
The contribution from the non‐auto industries is expected to grow gradually going ahead, this does not mean the revenues of the auto segment are expected to
reduce. The revenues from the auto segment are expected to remain at ~800 million but its share in the overall revenues is expected to reduce. This is depicted in
the table given below:
Revenues (INR mn) Auto Non‐Auto

FY17 ~800 mn ~200 mn
FY18 ~800 mn ~350 mn
Industry Overview:
The Indian foundry industry is the third largest globally in terms of production capacity (10 mn tons in FY16) after China (40 mn tons) and USA (11mn tons). The
Indian foundry industry has an installed capacity of 15 mn tons. This industry has a turnover of approximately USD 19 bn with exports of nearly USD 2.5 bn. The
industry can broadly be divided into the following products namely Grey Iron castings, SG Iron, Malleable Castings, Steel Castings, and Non‐Ferrous Castings –
Grey Iron Castings contribute have the major share i.e. ~68% of the total castings produced. This industry mainly caters to the Auto, Tractor, Railways, Machine
Tools, Sanitary, Pipe Fittings, Defense, Aerospace, Earth Moving, Textile, Cement, Electrical Power Machinery, Pumps/Valves, Wind Turbine Generators etc.
Production of Castings in Million MT (2015‐16) India

2006‐07 2007‐08 2008‐09 2009‐10 2010‐11 2011‐12 2012‐13 2013‐14 2014‐15 2015‐16 2016‐17
Grey CI 4.87 5.332 4.532 5.05 6.18 6.798 6.254 6.7 6.83 7.41 7.89
SG Iron 0.762 0.802 0.785 0.8 0.984 1.09 0.981 1.0 1.07 1.18 1.18
Malleable 0.0623 0.0651 0.0605 0.0602 0.0692 0.066 0.0604 0.060 0.06 0.05 0.05
Steel 0.914 0.964 0.916 0.88 1.07 1.14 1.158 1.10 0.968 0.88 1.01
Non‐Ferrous 0.571 0.608 0.547 0.653 0.75 0.9 0.891 0.95 1.093 1.25 1.22
Total 7.1793 7.7711 6.8405 7.4432 9.0532 9.994 9.3444 9.810 10.021 10.77 11.35
Source: Foundry Informatics Centre, Steel 360, Phillip Capital (India) Research

Auto contributes mainly to the demand for the castings with new opportunities expected to arise from the government’s boost to infrastructure projects such as
the metro rails. This is expected to increase the capacity utilization from the current 67% and is expected to increase the capacity in this space over the next few
years. There are currently about 4,600 units engaged in forging and are located in 19 major foundry clusters across the country.
Auto
6%
10% Agriculture Machinery
32% Earthmoving
6%
7% Pumps & Compressors
6% Valves
7%
2% 8% Diesel Engines
3% 2% Sanitary
5%
3% 5%
Source : Foundry Informatics Centre, Steel 360, Phillip Capital (India) Research
Auto, Auto Components & Capital Goods Industry have drawn up ambition plans to grow three folds in next 10 years Which will drive the demand for metal
casting industry .The Capital Goods Policy of Govt envisages the sector to grow from USD 35 Bn to USD 115 Bn Industry by 2025 .Whereas the auto sector as per
Automotive Mission plan 2016‐26 envisages auto sector to grow 3.5 to 4 times of the current value of USD 74 billion to USD 260 billion to 300 billion. Even if these
plans are realized by 75‐80% ,it will augur well for the Indian Foundry Industry .The casting demand for iron & Aluminum castings could grow by 35‐40 % by 2019‐
20 from current levels
There is focus on infrastructure in India .Construction of roads & rural housing etc which will push demand fro earthmoving & allied equipment .Good monsoons
augur well for agricultural sector which will drive demand for tractors .The tractor industry grew by 21% in 2016‐17 compared to previous year after registering a
decline of approx 6.5% in 2015‐ 16 compared to 2014‐15.
Auto industry grew at an average rate of 5 .4% in 2016‐17 compared to previous year. The Society of Indian Automotive Manufacturers (SIAM) forecast a 7 to 9%
growth for the domestic passenger vehicle sales in the financial year 2017‐18, expecting support from 7th pay commission payout and better rabi output. As Per
SIAM, “We are seeing an improvement in the economic growth and also consumer sentiment. Factors like lower borrowing costs, pent‐up demand after
demonetization and a mild budgetary support to incomes will drive consumption growth in 2017‐18.”
The new manufacturing policy envisages the increase in the share of manufacturing in the GDP to 25% from current 15% & to create 100 Million additional jobs in
next 10 years. Since all engineering & other sectors use metal castings in their manufacturing, the role of foundry industry to support manufacturing is very vital.
It is not possible to achieve the above goal without the sustainable corresponding growth of the foundry sector
Key Concerns & Risk:

• Advent of the Electric Vehicle: The advent of the production of the electric vehicle may dampen the demand for the products manufactured by IPCL. IPCL
currently derives 70% of its revenues from the auto industry which can negatively impact the demand for its products. However, in order to mitigate this IPCL
plans to diversify its product range and widen the industries it caters to. Additionally, electric vehicles are now beginning to make an entry into the market
and would take a long time to replace the existing demand for the casting products manufactured by IPCL.
• Requirement of High Quality Precision Products: The industry in which IPCL has diversified its product range into requires extremely high precision and quality
of products which can cause significant impact to the end consumer. However, we derive comfort from the complete automation of IPCL’s facilities and
minimal human intervention we expect the company to be able to manufacture such high quality products.
Outlook and valuation:
Investment and Precision Casting Limited (IPCL) is engaged in the manufacture of investment casting products which mainly find application in the automotive
industry currently. With product and customer diversification and increasing capacities we believe that the company is expected to improve its performance in
the coming years. At the current market price of Rs. 339.0, the company currently trades at a PE multiple of 21.4x and 10.5x EV/EBITDA based on FY18
performance.
We recommend a BUY on the company with a price target of INR 556.50 by FY 20, implying a 64% upside from current levels.

Income Statement Cash Flow

Y/E March, INR Millions FY17 FY18 FY19E FY20E Y/E March, INR Millions FY17 FY18 FY19E FY20E
Net Sales 920.4 1075.7 1374.6 1583.2 PAT 41.7 79.3 113.4 154.6
Growth % 8% 17% 28% 15% Depreciation 49.9 51.4 62.5 67.5
Change in WC ‐25.6 ‐23.7 ‐41.3 ‐104.4
Total Expenses Cash Flow from Operating Activities 99.4 152.2 175.2 153.8
Raw Material Costs 76.1 82.3 114.1 118.7
Employee Costs 78.8 81.6 91.4 102.4 Capital Expenditure ‐51.824 ‐204.9 ‐100 ‐100
Other Manufacturing Costs 616.5 703.2 899.0 1029.9 Change in Investments 0 0 0 0
EBITDA 149.0 208.6 270.1 332.2 Other Investing Activities 1.6 2 0 0
Growth % 14% 40% 29% 23% Cash Flow from Investing Activities ‐50.2 ‐202.9 ‐100.0 ‐100.0
EBITDA Margin % 16% 19% 20% 21%
Depreciation 49.9 51.4 62.5 67.5 Dividend (Incl. Tax) ‐3.5 ‐6.2 ‐13.6 ‐18.5
EBIT 99.2 157.2 207.6 264.7 Change in Equity 0 0 0 0
Interest 39.1 41.9 40.5 36.1 Change in Debt ‐11.2 94.6 2.3 0.1
Other Income 2.3 4.4 4.1 4.7 Others ‐34.0 ‐36.7 ‐40.5 ‐36.1
PBT 62.3 119.7 171.2 233.3 Cash Flow from Financing Activities ‐48.7 51.7 ‐51.8 ‐54.6
Less: Taxation 20.6 40.4 57.8 78.7 Net Change in Cash 0.6 1.0 23.4 ‐0.8
Effective Tax Rate (%) 33% 34% 34% 34%
Recurring PAT 41.7 79.3 113.4 154.6
Growth % 47% 90% 43% 36% Valuation Ratios
PAT Margin % 5% 7% 8% 10% FY17 FY18 FY19E FY20E
Exceptional Items (net of tax) 0 0 0 0 EPS 8.5 15.9 22.7 30.9
Reported PAT 41.7 79.3 113.4 154.6 Book NAV / Share 121.6 146.4 163.1 188.3
Wtd. Avg. of Shares (Mns) 5.0 5.0 5.0 5.0 DPS 0.0 0.0 0.5 0.6
Growth Ratios
Balance Sheet Net Sales % 8% 17% 28% 15%
Y/E March, INR Millions FY17 FY18 FY19E FY20E EBITDA % 14% 40% 29% 23%
Equity Capital 50 50 50 50 PAT % 47% 90% 43% 36%
Reserves 543.8 615.8 715.6 851.7 Return Ratios
Net Worth 593.8 665.8 765.6 901.7 ROA % 4% 6% 8% 10%
ROE % 7% 12% 15% 17%
Minority Interest + Others 0 0 0 0 RoCE % 11% 14% 17% 20%
Total Borrowings 278.0 372.6 374.9 375.0 Turnover Ratios
Current Liabilities 152.4 211.6 216.9 230.7 Asset Turnover (x) 0.9 0.8 1.0 1.0
Non Current Liabilities 37.3 50.9 50.9 50.9 Receivable Days 70.3 76.1 70.0 70.0
Total Liabilities 1062.1 1300.8 1407.9 1557.9 Inventory Days 88.0 93.1 80.0 85.0
Payable Days 47.8 61.7 45.0 40.0
Net Block 511.5 630.0 667.5 700.0 Liquidity Ratios
Investments 0.1 0.1 0.1 0.1 Current Ratio (x) 3.2 2.6 3.1 3.4
Others 65.3 110.3 68.7 79.2 Interest Cover (x) 2.5 3.8 5.1 7.3
Total Debt / Equity (x) 0.5 0.6 0.5 0.4
Current Assets Valuation Ratios
Inventories 171.7 203.5 226.7 271.6 PER (x) 24.4 21.4 14.9 9.6
Debtors 177.2 224.4 263.6 303.6 Price / Book (x) 2.8 2.3 2.1 1.9
Cash 12.8 7.1 30.1 29.3
Other Current Assets 123.4 125.5 151.2 174.2 EV / Sales (x) 2.4 2.2 1.7 1.5
Total Assets 1062.1 1300.9 1407.9 1557.9 EV / EBITDA (x) 14.0 10.5 8.0 6.5

Disclosures and Disclaimers

PhillipCapital (India) Pvt. Ltd. has three independent equity research groups: Institutional Equities, Institutional Equity Derivatives, and Private Client Group. This report has been prepared by Private Client Group. The views
and opinions expressed in this document may, may not match, or may be contrary at times with the views, estimates, rating, and target price of the other equity research groups of PhillipCapital (India) Pvt. Ltd.
This report is issued by PhillipCapital (India) Pvt. Ltd., which is regulated by the SEBI. PhillipCapital (India) Pvt. Ltd. is a subsidiary of Phillip (Mauritius) Pvt. Ltd. References to "PCIPL" in this report shall mean PhillipCapital
(India) Pvt. Ltd unless otherwise stated. This report is prepared and distributed by PCIPL for information purposes only, and neither the information contained herein, nor any opinion expressed should be construed or
deemed to be construed as solicitation or as offering advice for the purposes of the purchase or sale of any security, investment, or derivatives. The information and opinions contained in the report were considered by
PCIPL to be valid when published. The report also contains information provided to PCIPL by third parties. The source of such information will usually be disclosed in the report. Whilst PCIPL has taken all reasonable steps to
ensure that this information is correct, PCIPL does not offer any warranty as to the accuracy or completeness of such information. Any person placing reliance on the report to undertake trading does so entirely at his or her
own risk and PCIPL does not accept any liability as a result. Securities and Derivatives markets may be subject to rapid and unexpected price movements and past performance is not necessarily an indication of future
performance.
This report does not regard the specific investment objectives, financial situation, and the particular needs of any specific person who may receive this report. Investors must undertake independent analysis with their own
legal, tax, and financial advisors and reach their own conclusions regarding the appropriateness of investing in any securities or investment strategies discussed or recommended in this report and should understand that
statements regarding future prospects may not be realised. Under no circumstances can it be used or considered as an offer to sell or as a solicitation of any offer to buy or sell the securities mentioned within it. The
information contained in the research reports may have been taken from trade and statistical services and other sources, which PCIL believe is reliable. PhillipCapital (India) Pvt. Ltd. or any of its group/associate/affiliate
companies do not guarantee that such information is accurate or complete and it should not be relied upon as such. Any opinions expressed reflect judgments at this date and are subject to change without notice.
Important: These disclosures and disclaimers must be read in conjunction with the research report of which it forms part. Receipt and use of the research report is subject to all aspects of these disclosures and disclaimers.
Additional information about the issuers and securities discussed in this research report is available on request.
Certifications: The research analyst(s) who prepared this research report hereby certifies that the views expressed in this research report accurately reflect the research analyst’s personal views about all of the subject
issuers and/or securities, that the analyst(s) have no known conflict of interest and no part of the research analyst’s compensation was, is, or will be, directly or indirectly, related to the specific views or recommendations
contained in this research report.
Additional Disclosures of Interest:
Unless specifically mentioned in Point No. 9 below:
1. The Research Analyst(s), PCIL, or its associates or relatives of the Research Analyst does not have any financial interest in the company(ies) covered in this report.
2. The Research Analyst, PCIL or its associates or relatives of the Research Analyst affiliates collectively do not hold more than 1% of the securities of the company (ies)covered in this report as of the end of the month
immediately preceding the distribution of the research report.
3. The Research Analyst, his/her associate, his/her relative, and PCIL, do not have any other material conflict of interest at the time of publication of this research report.
4. The Research Analyst, PCIL, and its associates have not received compensation for investment banking or merchant banking or brokerage services or for any other products or services from the company(ies) covered in
this report, in the past twelve months.
5. The Research Analyst, PCIL or its associates have not managed or co‐managed in the previous twelve months, a private or public offering of securities for the company (ies) covered in this report.
6. PCIL or its associates have not received compensation or other benefits from the company(ies) covered in this report or from any third party, in connection with the research report.
7. The Research Analyst has not served as an Officer, Director, or employee of the company (ies) covered in the Research report.
8. The Research Analyst and PCIL has not been engaged in market making activity for the company(ies) covered in the Research report.
9. Details of PCIL, Research Analyst and its associates pertaining to the companies covered in the Research report:
Sr. no. Particulars Yes/No

1 Whether compensation has been received from the company(ies) covered in the Research report in the past 12 months for investment banking transaction by PCIL No
2 Whether Research Analyst, PCIL or its associates or relatives of the Research Analyst affiliates collectively hold more than 1% of the company(ies) covered in the Research report No
3 Whether compensation has been received by PCIL or its associates from the company(ies) covered in the Research report No
4 PCIL or its affiliates have managed or co‐managed in the previous twelve months a private or public offering of securities for the company(ies) covered in the Research report No
5 Research Analyst, his associate, PCIL or its associates have received compensation for investment banking or merchant banking or brokerage services or for any other products or services No
from the company(ies) covered in the Research report, in the last twelve months

Independence: PhillipCapital (India) Pvt. Ltd. has not had an investment banking relationship with, and has not received any compensation for investment banking services from, the subject issuers in the past twelve (12)
months, and PhillipCapital (India) Pvt. Ltd does not anticipate receiving or intend to seek compensation for investment banking services from the subject issuers in the next three (3) months. PhillipCapital (India) Pvt. Ltd is
not a market maker in the securities mentioned in this research report, although it, or its affiliates/employees, may have positions in, purchase or sell, or be materially interested in any of the securities covered in the report.
Suitability and Risks: This research report is for informational purposes only and is not tailored to the specific investment objectives, financial situation or particular requirements of any individual recipient hereof. Certain
securities may give rise to substantial risks and may not be suitable for certain investors. Each investor must make its own determination as to the appropriateness of any securities referred to in this research report based
upon the legal, tax and accounting considerations applicable to such investor and its own investment objectives or strategy, its financial situation and its investing experience. The value of any security may be positively or
adversely affected by changes in foreign exchange or interest rates, as well as by other financial, economic, or political factors. Past performance is not necessarily indicative of future performance or results.
Sources, Completeness and Accuracy: The material herein is based upon information obtained from sources that PCIPL and the research analyst believe to be reliable, but neither PCIPL nor the research analyst represents or
guarantees that the information contained herein is accurate or complete and it should not be relied upon as such. Opinions expressed herein are current opinions as of the date appearing on this material, and are subject
to change without notice. Furthermore, PCIPL is under no obligation to update or keep the information current. Without limiting any of the foregoing, in no event shall PCIL, any of its affiliates/employees or any third party
involved in, or related to computing or compiling the information have any liability for any damages of any kind including but not limited to any direct or consequential loss or damage, however arising, from the use of this
document.
Copyright: The copyright in this research report belongs exclusively to PCIPL. All rights are reserved. Any unauthorised use or disclosure is prohibited. No reprinting or reproduction, in whole or in part, is permitted without
the PCIPL’s prior consent, except that a recipient may reprint it for internal circulation only and only if it is reprinted in its entirety.
Caution: Risk of loss in trading/investment can be substantial and even more than the amount / margin given by you. Investment in securities market are subject to market risks, you are requested to read all the related
documents carefully before investing. You should carefully consider whether trading/investment is appropriate for you in light of your experience, objectives, financial resources and other relevant circumstances.
PhillipCapital and any of its employees, directors, associates, group entities, or affiliates shall not be liable for losses, if any, incurred by you. You are further cautioned that trading/investments in financial markets are
subject to market risks and are advised to seek independent third party trading/investment advice outside PhillipCapital/group/associates/affiliates/directors/employees before and during your trading/investment. There is
no guarantee/assurance as to returns or profits or capital protection or appreciation. PhillipCapital and any of its employees, directors, associates, and/or employees, directors, associates of PhillipCapital’s group entities or
affiliates is not inducing you for trading/investing in the financial market(s). Trading/Investment decision is your sole responsibility. You must also read the Risk Disclosure Document and Do’s and Don’ts before investing.
Kindly note that past performance is not necessarily a guide to future performance.
For Detailed Disclaimer: Please visit our website www.phillipcapital.in
For U.S. persons only: This research report is a product of PhillipCapital (India) Pvt Ltd., which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s) preparing the research
report is/are resident outside the United States (U.S.) and are not associated persons of any U.S.‐regulated broker‐dealer and therefore the analyst(s) is/are not subject to supervision by a U.S. broker‐dealer, and is/are not
required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulations regarding, among other things, communications with a subject company, public appearances,
and trading securities held by a research analyst account.
This report is intended for distribution by PhillipCapital (India) Pvt Ltd. only to "Major Institutional Investors" as defined by Rule 15a‐6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and
interpretations thereof by the U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon
this report and return the same to the sender. Further, this report may not be copied, duplicated, and/or transmitted onward to any U.S. person, which is not a Major Institutional Investor.
In reliance on the exemption from registration provided by Rule 15a‐6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major Institutional Investors, PhillipCapital (India)
Pvt Ltd. has entered into an agreement with a U.S. registered broker‐dealer, Decker & Co, LLC. Transactions in securities discussed in this research report should be effected through Decker & Co, LLC or another U.S.
registered broker dealer.
If Distribution is to Australian Investors

This report is produced by PhillipCapital (India) Pvt Ltd and is being distributed in Australia by Phillip Capital Limited (Australian Financial Services Licence No. 246827).
This report contains general securities advice and does not take into account your personal objectives, situation and needs. Please read the Disclosures and Disclaimers set out above. By receiving or reading this report, you
agree to be bound by the terms and limitations set out above. Any failure to comply with these terms and limitations may constitute a violation of law. This report has been provided to you for personal use only and shall
not be reproduced, distributed or published by you in whole or in part, for any purpose. If you have received this report by mistake, please delete or destroy it, and notify the sender immediately.
PhillipCapital (India) Pvt. Ltd.

Registered office: No. 1, 18th Floor, Urmi Estate, 95 Ganpatrao Kadam Marg, Lower Parel West, Mumbai 400013

IPCL 26-Oct-18

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

IPCL 26-Oct-18

Uploaded by

Copyright:

Available Formats

PRIVATE CLIENT GROUP

Investment & Precision Castings (IPCL IN)

About The Company: BUY

Page | 1 | PHILLIPCAPITAL INDIA RESEARCH

Outlook & View:

Page | 3 | PHILLIPCAPITAL INDIA RESEARCH

Page | 4 | PHILLIPCAPITAL INDIA RESEARCH

This process is capable of producing:

Coolant Pedestal Unit

Page | 5 | PHILLIPCAPITAL INDIA RESEARCH

Page | 6 | PHILLIPCAPITAL INDIA RESEARCH

Germany 2,234,900 1,509,900 ‐ 174,200 78,471 1,096,707 17,398 56,247 1 5,167,824

Major Foundry Clusters:‐

Financial snapshot of listed peers:

CMP Mkt Cap Revenues EBITDA PAT EV/EBITDA P/E P/B

Page | 7 | PHILLIPCAPITAL INDIA RESEARCH

Superior Quality Manufacturing Through Higher Focus of R&D & Automation

Strong Tie‐Ups With Large OEMs:

Page | 9 | PHILLIPCAPITAL INDIA RESEARCH

Continuous Investment in Capacity Expansion:

Page | 10 | PHILLIPCAPITAL INDIA RESEARCH

1200 57.3 1150.5 60

Increasing Product Range:

Page | 11 | PHILLIPCAPITAL INDIA RESEARCH

Revenues (INR mn) Auto Non‐Auto

Production of Castings in Million MT (2015‐16) India

Page | 12 | PHILLIPCAPITAL INDIA RESEARCH

Key Concerns & Risk:

Outlook and valuation:

Page | 14 | PHILLIPCAPITAL INDIA RESEARCH

Income Statement Cash Flow

Page | 15 | PHILLIPCAPITAL INDIA RESEARCH

Disclosures and Disclaimers

Sr. no. Particulars Yes/No

Page | 16 | PHILLIPCAPITAL INDIA RESEARCH

If Distribution is to Australian Investors

PhillipCapital (India) Pvt. Ltd.

Page | 17 | PHILLIPCAPITAL INDIA RESEARCH

You might also like