SlideShare uma empresa Scribd logo
1 de 11
Baixar para ler offline
Marico | 1QFY2012 Result Update
                                                                                                                                    July 27, 2011



 Marico                                                                                             NEUTRAL
                                                                                                    CMP                                    `167
 Performance Highlights                                                                             Target Price                              -
  (` cr)                     1QFY12          1QFY11            % yoy        Angel Est     % Diff    Investment Period                          -
  Revenue                     1,048.6             787.4            33.2        909.2       15.3
  EBITDA                        125.1             105.6            18.5        120.0         4.3   Stock Info
  OPM (%)                          11.9            13.4      (148bp)            13.2     (127bp)   Sector                                   FMCG
  PAT                              85.0            73.7            15.3         78.4         8.4   Market Cap (` cr)                        10,230
 Source: Company, Angel Research                                                                   Beta                                        0.5
 Marico posted a strong performance for the quarter. Overall volume growth for                     52 Week High / Low                   173/110
 the quarter stood at ~33.2%, of which organic growth stood at ~20% yoy and                        Avg. Daily Volume                    175,629
 inorganic growth due to the recently acquired entity International Consumer                       Face Value (`)                               1
 Products (ICP) in Vietnam came in at ~19%. Earnings for the quarter grew                          BSE Sensex                              18,432
 strongly by 15.3% yoy, despite significant margin contraction. We recommend                       Nifty                                    5,547
 Neutral on the stock.                                                                             Reuters Code                        MRCO.BO
                                                                                                   Bloomberg Code                     MRCO@IN
 Key highlights during the quarter: Volume growth in the consumer products
 business in India stood at ~15% yoy, with Parachute reporting ~10% yoy volume
 growth and Saffola growing by ~15% yoy. The hair oil category with the launch                     Shareholding Pattern (%)
 of new variants, such as Parachute Advanced Ayurvedic hot oil, Parachute                          Promoters                                 62.9
 Advanced Ayurvedic cooling oil and Parachute Advanced Ayurvedic hair oil,                         MF / Banks / Indian Fls                    6.7
 performed well and gained market share. International business grew by 26%                        FII / NRIs / OCBs                         26.3
 yoy, led by the recent acquisition of 85% equity in ICP in Vietnam in February                    Indian Public / Others                     4.1
 2011. The company has also started to show increased focus on rural sales.

 Outlook and valuation: Marico’s volume growth in its key product categories has                   Abs. (%)                  3m       1yr      3yr
 been impressive despite the price hikes taken. We have factored in ~18% CAGR                      Sensex                   (5.2)    2.0     29.1
 over FY2011–13E in its focus brands and expect the international business to                      Marico                   20.9 32.51 196.8
 grow strongly at a ~30% CAGR over FY2011–13E, with the recent acquisition in
 Vietnam contributing ~5% to the top line in FY2012E and FY2013E. At the CMP
 of `167, the stock is trading at 25.x FY2013E. We believe the stock is fairly priced
 and, hence, we recommend Neutral on the stock.

 Key Financials
 Y/E March (` cr)                    FY2010           FY2011              FY2012E       FY2013E
 Net Sales                                2,661           3,128             3,643         4,185
 % chg                                     11.4            17.6              16.5          14.9
 Net Profit (Adj)                         241.5           237.5             325.6         406.2
 % chg                                     18.5            (1.6)             37.1          24.7
 EBITDA (%)                                14.1            13.1              14.2          14.6
 EPS (`)                                    3.9             3.9               5.3           6.6
 P/E (x)                                   42.4            43.1              31.4          25.2
 P/BV (x)                                  15.5            11.2               8.4           6.6
 RoE (%)                                   43.6            36.5              31.5          29.5
 RoCE (%)                                  32.5            24.0              25.4          28.1
                                                                                                   Sreekanth P.V.S
 EV/Sales (x)                               4.1             3.4               3.0           2.6    022 – 3935 7800 Ext: 6841
 EV/EBITDA (x)                             28.2            26.3              20.4          16.9    sreekanth.s@angelbroking.com
 Source: Company, Angel Research

Please refer to important disclosures at the end of this report                                                                                1
Marico | 1QFY2012 Result Update




                Exhibit 1: Quarterly Performance
                Y/E March (` cr)                  1QFY12   1QFY11   % chg   FY2011   FY2010    % chg
                Net Sales                          1,049      787     33     3,128    2,661     17.6
                Consumption of RM                    595      403     47     1,618    1,262     28.2
                (% of Sales)                          57       51               52       47
                Staff Costs                           71       54     31      230       190     21.2
                (% of Sales)                           7        7                7        7
                Advertising                          102       94      9      346       351    (1.5)
                (% of Sales)                          10       12               11       13
                Other Expenses                       156      131     19      524       483      8.6
                (% of Sales)                          15       17               17       18
                Total Expenditure                    923      682     35     2,719    2,286     18.9
                Operating Profit                     125      106     18      410       375      9.2
                OPM                                   12       13               13       14
                Interest                              10        7     38        39       26     53.1
                Depreciation & Amortisation           17       12     40        71       60     17.9
                Other Income                           9        4    108        28       18     52.6
                PBT (excl. Extr Items)               108       91     18      328       308      6.5
                Extr Income/(Expense)                  -        -               49      (10)
                PBT (incl. Extr Items)               108       91     18      376       298     26.4
                (% of Sales)                          10       12               12       11
                Provision for Taxation                21       16     30        85       64     32.1
                (% of PBT)                            20       18               23       22
                Minority Interest                      2        1                5        2
                Reported PAT                          85       74     15      286       232     23.6
                PATM                                   8        9                9        9
                Equity shares (cr)                    61       61               61       61
                Reported EPS (`)                       1        1     15         5        4     22.6
                Adjusted PAT                          85       74     15      238       241    (1.6)
                Source: Company, Angel Research


                Double-digit volume growth in Parachute and Saffola
                Marico reported top-line growth of 33% yoy to `1,049cr (`787cr), higher than our
                estimates, driven by a mix of value growth and volume growth with core brands
                Parachute (Rigids) and Saffola posting volume growth of 10% and ~15%,
                respectively, for the quarter. Irrespective of a ~32% price hike in Parachute and
                ~12% in Saffola, the company managed to report impressive volume growth due
                to rise in its marketing initiatives and launch of budget packs in Parachute. The
                company’s market share in the branded coconut oil segment in India stood at
                52.3% until June 2011. In the hair oil category, the company launched Parachute
                Advanced Ayurvedic hot oil, Parachute Advanced Ayurvedic cooling oil and
                Parachute Advanced Ayurvedic hair oil, all of which performed well and gained
                market share during the quarter.

                During the quarter, Saffola grew by ~15% yoy in volume. The brand, which was
                earlier in the healthy and premium edible oil category, has been extended to
                premium variety of rice under the brand Saffola Arise. It has also ventured into the
                breakfast cereal category with oats under the brand name Saffola Oats. Both the
                products have generated good response in the market. The company plans to
                enter the healthy food segment in the near future.

July 27, 2011                                                                                      2
Marico | 1QFY2012 Result Update




                                                       Exhibit 2: Robust top line backed by organic and inorganic growth
                                                        
                                                                      1,200                                                                                            35.0
                                                                      1,000                                                                                            30.0
                                                                           800                                                                                         25.0
                                                                                                                                                                       20.0




                                                            (`cr)




                                                                                                                                                                                (yoy %)
                                                                           600
                                                                                                                                                                       15.0
                                                                           400                                                                                         10.0
                                                                           200                                                                                         5.0
                                                                            -                                                                                          -




                                                                                       1Q10


                                                                                                2Q10


                                                                                                           3Q10


                                                                                                                    4Q10


                                                                                                                             1Q11


                                                                                                                                      2Q11


                                                                                                                                                 3Q11


                                                                                                                                                         4Q11


                                                                                                                                                                1Q12
                                                                                                         Top-line (LHS)                      yoy growth (RHS)


                                                          Source: Company, Angel research



Exhibit 3: Parachute sales volume steady....                                                  Exhibit 4: Saffola’s growth remains strong
      16                               14                                                           25                22
      14
                                                                                                    20                         18                 18      18
      12          10            10            10                                10
            9                                                                                                                                                          15     15
      10                  8                                                                         15                                 13                       13
                                                                                                              13
      8
(%)




                                                                                              (%)




      6                                               5              5                              10
      4
                                                                                                    5
      2
      -                                                                                             -
           1Q10

                  2Q10

                         3Q10

                                4Q10

                                       1Q11

                                              2Q11

                                                     3Q11

                                                                    4Q11

                                                                                1Q12




                                                                                                             1Q10

                                                                                                                      2Q10

                                                                                                                               3Q10

                                                                                                                                       4Q10

                                                                                                                                                  1Q11

                                                                                                                                                         2Q11

                                                                                                                                                                3Q11

                                                                                                                                                                       4Q11

                                                                                                                                                                              1Q12
Source: Company, Angel Research                                                               Source: Company, Angel Research



                                                       Earnings steady despite margins pressure…

                                                       In terms of earnings, Marico posted growth of 15% yoy to `85cr (`74cr),
                                                       primarily due to robust top line. Earnings for 1QFY2012 are not comparable, as
                                                       the company had made a provision of excise duty during 1QFY2011 on coconut
                                                       oil sold in packs up to 200ml. The company has discounted this provision and
                                                       disclosed it as a contingent liability.




July 27, 2011                                                                                                                                                                             3
Marico | 1QFY2012 Result Update




                                                       OPM down 148bp yoy as GM contracts by 549bp yoy

                                                       Marico again witnessed a sharp contraction in its gross margin by 549bp yoy as
                                                       copra, rice bran oil, safflower oil and HDPE prices trended high. Hence, the
                                                       company’s OPM declined by 148bp yoy. The company managed to curtail the
                                                       slippage in OPM by reducing ad spends and other expenditure.

Exhibit 5: Earnings growth moderates                                                Exhibit 6: OPM contracts 100bp as ad spends rise
         80                                                         40.0                  60.0          52.9   52.5   56.1
                                                                                                 49.7                         48.8   50.2
         70                                                                                                                                 47.3    47.0
                                                                    20.0                  50.0                                                             43.3
         60                                                         -
                                                                                          40.0
         50
                                                                    (20.0)
         40


                                                                             ( %)
                                                                                          30.0




                                                                                    (%)
(` cr)




                                                                    (40.0)
         30                                                                                                    14.8   14.1
                                                                                          20.0   13.8   13.7                  13.4   12.7   12.2           11.9
                                                                    (60.0)                                                                          10.5
         20
                                                                    (80.0)                10.0
         10
          -                                                         (100.0)                 -
         (10)                                                       (120.0)
                1Q10




                        3Q10




                                   1Q11




                                              3Q11




                                                             1Q12




                                                                                                 1Q10


                                                                                                        2Q10


                                                                                                               3Q10


                                                                                                                       4Q10


                                                                                                                              1Q11


                                                                                                                                     2Q11


                                                                                                                                            3Q11


                                                                                                                                                    4Q11


                                                                                                                                                           1Q12
                       PAT (LHS)          yoy growth (RHS)                                                            OPM            Gross margin

Source: Company, Angel Research                                                     Source: Company, Angel Research



                                                       International business registers strong 26% yoy growth

                                                       International FMCG business grew strongly by 26% yoy. The business now
                                                       comprises around 23% of the group’s turnover. Revenue of the business stood at
                                                       `224cr for the quarter.

                                                       In Bangladesh, Parachute commanded a volume share of ~80%. Hair Code hair
                                                       dye established a market share of ~29%. MENA region experienced a better
                                                       quarter compared to the last quarter, though uncertainties still prevail. In Egypt,
                                                       Fiancee and Hair Code maintained its market share at ~57%. South Africa
                                                       registered double-digit growth. Caicil continues to be the market leader in the kids
                                                       hair care market. South East Asia, including Vietnam, witnessed high inflation of
                                                       15%. Code 10 and X-Men have been performing well in these markets.




July 27, 2011                                                                                                                                                     4
Marico | 1QFY2012 Result Update




                Investment arguments
                     Impressive volume growth across categories /strong pricing power: We expect
                     Marico to post healthy volume in its core brands in FY2012E. The company
                     has not witnessed significant slowdown in volume growth despite steep price
                     hikes. Over the past few months, raw–material prices have been softening; so,
                     we do not expect any steep price hikes further. Although margins will not
                     improve significantly due to the softening of raw-material prices, but we
                     believe they are likely to stabilise going forward.

                     International business gaining momentum: International business now
                     comprises ~23% to the company’s top line. Marico maintains its leadership
                     position in different categories in different regions. The recently acquired ICP
                     in Vietnam is expected to contribute ~ 5% to the company’s top line.
                     We believe the international business will grow at a ~31% CAGR over
                     FY2011–13E.

                Outlook and valuation

                Marico’s volume growth in its key product categories has been impressive despite
                the price hikes taken. We have factored in an ~18% CAGR over FY2011–13E in its
                focus brands and expect the company’s international business to grow at a strong
                ~30% CAGR over FY2011–13E, with the recent acquisition in Vietnam contributing
                ~5% to the top line in FY2012E and FY2013E. At the CMP of `167, the stock is
                trading at 25.x FY2013E. We believe the stock is fairly priced and, hence, we
                recommend Neutral on the stock.

                Key risks to our argument: 1) A sharp rise in key raw-material prices will drag
                down the margins 2) Lower demand in coconut hair oil due to price hikes
                3) Increased competitive intensity in the core categories, 4) International business
                not gaining momentum as expected

                Exhibit 7: Change in estimates
                                     Old estimates           New estimates              % chg
                (` cr)              FY12E         FY13E     FY12E       FY13E      FY12E        FY13E
                Revenue             3,431         3,926     3,643       4,185         6.2         6.6
                OPM (%)              14.2          14.5      14.2         14.6        (0)         10
                EPS (`)                4.9           6.1      5.3            6.6      8.0         8.9
                Source: Company, Angel Research




July 27, 2011                                                                                       5
Marico | 1QFY2012 Result Update




Exhibit 8: Key assumptions
 Sales (` cr)                      FY2009   FY2010    FY2011   FY2012E    FY2013E     FY11-13E
 Focus Brands                       1,926    2,128     2,490     3,043      3,502         18.6
 Parachute (Rigids)                  572      564       589       602         656          5.5
 Nihar (CNO)                          86        91      100       110         120          9.5
 Hair Oils (Incl Nihar)              336      363       422       506         607         20.0
 Saffola                             334      351       415       478         549         15.0
 International FMCG                  427      578       718      1,060      1,244         31.6
 Kaya (Incl Derma Rx from FY11)      157      182       245       287         326         15.3


 Non Focus Brands                    462      533       638       601         683          3.4
 Total Revenue                      2,388    2,661     3,128     3,643      4,185         15.7


 YoY % Growth
 Focus Brands                        24.1     10.5      17.0      22.2       15.1
 Parachute (Rigids)                   7.3     (1.6)      4.5       2.1        9.0
 Nihar (CNO)                         16.0      6.0      10.0      10.0        9.0
 Hair Oils (Incl Nihar)              33.0      8.0      16.2      20.0       20.0
 Saffola                             23.0      5.0      18.5      15.0       15.0
 International FMCG                  38.2     35.5      24.2      47.6       17.3
 Kaya (Incl Derma Rx from FY11)      57.6     15.7      34.8      17.1       13.5


 Non Focus Brands                    30.4     15.2      19.8      (5.9)      13.6
 Total Revenue                       25.3     11.4      17.6      16.5       14.9
 Source: Company, Angel research




July 27, 2011                                                                               6
Marico | 1QFY2012 Result Update




Exhibit 9: Peer Valuation
 Company                     Reco                              Mcap             CMP                    TP          Upside              P/E (x)                             EV/Sales (x)                     RoE (%)                         CAGR #
                                                               (` cr)             (`)                    (`)          (%)          FY12E FY13E                           FY12E FY13E                     FY12E FY13E                      Sales  PAT
 Asian Paints                Neutral                       30,100              3,138                        -                -      30.6                     24.9             3.2              2.7           39.6            38.3          17.3         19.8
 Britannia                   Accumulate                     5,611                470               495                       5      30.5                     20.9             1.1              0.9         37.8              46.1          17.3         36.0
 Colgate                     Reduce                        13,258                975               869                    (11)      30.2                     25.8             5.0              4.3        111.7             108.0          14.9         12.9
 Dabur                       Accumulate                    19,235                111               119                       8      26.1                     22.2             3.7              3.2         46.7              43.3          21.6         21.3
 GSKCHL                      Reduce                        10,061              2,392             2,163                    (10)      28.9                     24.3             3.3              2.8         32.6              31.8          17.3         17.5
 GCPL                        Accumulate                    13,981                432               478                      11      23.9                     20.8             3.6              3.2         38.7              28.0          13.4         18.2
 HUL                         Neutral                       71,102                326                 -                       -      27.9                     24.4             3.1              2.7         74.8              74.6          12.5         17.1
 ITC                         Neutral                      155,381                201                 -                       -      26.8                     22.6             6.0              5.0         32.7              31.5          17.6         17.4
 Marico                      Neutral                       10,230                167                 -                       -      31.4                     25.2             3.0              2.6         31.5              29.5          15.7         30.8
 Nestle                      Reduce                        42,294              4,386             3,483                    (21)      43.4                     36.5             5.8              5.0         91.1              72.9          16.1         18.9
Source: Company, Angel Research


Exhibit 10: Angel v/s Consensus estimates
 Top-line (` cr)                                                        FY2012E                                  FY2013E                              EPS (`)                                               FY2012E                            FY2013E
 Angel estimates                                                             3,643                                        4,185                       Angel estimates                                               5.3                                  6.6
 Consensus                                                                   3,741                                        4,341                       Consensus                                                     5.4                                  6.6
 Diff (%)                                                                     (2.6)                                        (3.6)                      Diff (%)                                                     (1.9)                                   -
Source: Company, Angel Research



Exhibit 11: Absolute returns of Marico vs. Sensex                                                                                  Exhibit 12: One-year forward P/E band
 280%                                              Sensex                    Marico                                                                    250                                   15x             18x                21x             24x

                                                                                                                                                       200
 230%
                                                                                                                                    Share Price (`)




                                                                                                                                                       150
 180%
                                                                                                                                                       100
 130%
                                                                                                                                                         50

   80%                                                                                                                                                   -
                                        Oct-10
                              Sep-10



                                                 Nov-10




                                                                            Feb-11




                                                                                                        May-11

                                                                                                                 Jun-11
                                                          Dec-10

                                                                   Jan-11




                                                                                                                                                                         Dec-05




                                                                                                                                                                                                        Dec-07




                                                                                                                                                                                                                                      Dec-09
          Jul-10




                                                                                              Apr-11
                    Aug-10




                                                                                                                                                                Apr-05




                                                                                                                                                                                    Aug-06

                                                                                                                                                                                               Apr-07




                                                                                                                                                                                                                   Aug-08

                                                                                                                                                                                                                             Apr-09




                                                                                                                                                                                                                                               Aug-10

                                                                                                                                                                                                                                                         Apr-11
                                                                                     Mar-11




Source: Company, Angel Research                                                                                                     Source: Company, Angel Research



Exhibit 13: One-yr forward P/E chart                                                                                               Exhibit 14: One-yr forward Premium v/s Sensex chart
  35.0                                                                                                                                120%
  30.0                                                                                                                                100%
  25.0                                                                                                                                 80%
                                                                                                                                       60%
  20.0
                                                                                                                                       40%
  15.0                                                                                                                                 20%
  10.0                                                                                                                                  0%
   5.0                                                                                                                                -20%
                                                                                                                                      -40%
     -
                                                                                                                                      -60%
                   Nov-05



                                       Nov-06



                                                          Nov-07



                                                                            Nov-08



                                                                                              Nov-09



                                                                                              Nov-10
          Jul-05



                    Jul-06



                                        Jul-07



                                                           Jul-08



                                                                             Jul-09



                                                                                               Jul-10



                                                                                               Jul-11
                   Mar-06



                                       Mar-07



                                                          Mar-08



                                                                            Mar-09



                                                                                              Mar-10



                                                                                              Mar-11




                                                                                                                                                        Oct-02

                                                                                                                                                        Oct-03

                                                                                                                                                        Oct-04

                                                                                                                                                        Oct-05

                                                                                                                                                        Oct-06

                                                                                                                                                        Oct-07

                                                                                                                                                        Oct-08

                                                                                                                                                        Oct-09

                                                                                                                                                        Oct-10
                                                                                                                                                        Apr-02

                                                                                                                                                        Apr-03

                                                                                                                                                        Apr-04

                                                                                                                                                        Apr-05

                                                                                                                                                        Apr-06

                                                                                                                                                        Apr-07

                                                                                                                                                        Apr-08

                                                                                                                                                        Apr-09

                                                                                                                                                        Apr-10

                                                                                                                                                        Apr-11




Source: Company, Angel Research                                                                                                     Source: Company, Angel Research




July 27, 2011                                                                                                                                                                                                                                                     7
Marico | 1QFY2012 Result Update




                Profit & Loss Statement (Consolidated)
                Y/E March (` cr)                  FY2008 FY2009 FY2010      FY2011 FY2012E FY2013E
                Gross sales                        1,907   2,390    2,662    3,129    3,645   4,187
                Less: Excise duty                     2       2        1         1       2       2
                Net Sales                          1,905   2,388    2,661    3,128    3,643   4,185
                Total operating income             1,905   2,388    2,661    3,128    3,643   4,185
                % chg                               22.4    25.4     11.4     17.6     16.5    14.9
                Total Expenditure                  1,659   2,084    2,286    2,719    3,126   3,574
                Cost of Materials                   981    1,278    1,262    1,618    1,853   2,097
                Advertising Exp                     244     243      351      346      404     481
                Personnel                           127     166      193      230      270     314
                Others                              307     398      480      524      599     682
                EBITDA                              246     304      375      410      517     611
                % chg                               24.0    23.4     23.4      9.2     26.3    18.1
                (% of Net Sales)                    12.9    12.7     14.1     13.1     14.2    14.6
                Dep.& Amortisation                   31      36       60        71      79      83
                EBIT                                215     268      315      339      438     528
                % chg                               47.1    24.5     17.5      7.6     29.2    20.5
                (% of Net Sales)                    11.3    11.2     11.8     10.8     12.0    12.6
                Interest & other Charges             31      36       26        39      45      41
                Other Income                          5      12       18        28      33      43
                (% of PBT)                           2.7     5.0      5.9      8.5      7.7     8.2
                Share in profit of Associates         0       0        0         0       0       0
                Recurring PBT                       190     245      308      328      426     530
                % chg                               39.7    28.8     25.7      6.5     30.0    24.6
                Prior Period & Extra Exp/(Inc.)     (11)     15       10      (49)     (10)      0
                PBT (reported)                      201     230      298      376      436     530
                Tax                                  36      41       64        85      94     117
                (% of PBT)                          18.9    16.7     20.9     25.9     22.0    22.0
                PAT (reported)                      165     189      234      291      342     414
                Add: Share of earn of asso.           0       0        0         0       0       0
                Less: Minority interest (MI)          0      (0)       2         5       7       8
                PAT after MI (reported)             165     189      232      286      336     406
                ADJ. PAT                            154     204      241      238      326     406
                % chg                               55.7    32.3     18.5     (1.6)    37.1    24.7
                (% of Net Sales)                     8.1     8.5      9.1      7.6      8.9     9.7
                Basic EPS (`)                        2.5     3.3      4.0      3.9      5.3     6.6
                Fully Diluted EPS (`)                2.5     3.3      3.9      3.9      5.3     6.6
                % chg                               55.7    32.3     18.5     (1.6)    37.1    24.7




July 27, 2011                                                                                     8
Marico | 1QFY2012 Result Update




                Balance Sheet (Consolidated)
                Y/E March (` cr)                FY2008 FY2009 FY2010 FY2011 FY2012E FY2013E
                SOURCES OF FUNDS
                Equity Share Capital                 61     61        61      61      61      61
                Preference Capital                    -       -         -       -       -       -
                Reserves& Surplus                 254      393       593     854    1,151   1,479
                Shareholders’ Funds               315      454       654     915    1,213   1,541
                Minority Interest                     -       -       13      22      22      22
                Total Loans                       358      374       446     772     500     455
                Total Liabilities                 673      828      1,112   1,709   1,734   2,017
                APPLICATION OF FUNDS
                Gross Block                       315      414       468     640     696     735
                Less: Acc. Depreciation           163      203       242     337     408     496
                Net Block                         151      210       226     304     288     239
                Capital Work-in-Progress             65     58       113      65     104     147
                Goodwill                          126      128       146     519     524     529
                Investments                           -     12        83      89      89      89
                Deferred Tax Asset                   98     64        62      30      30      30
                Current Assets                    528      670       897    1,220   1,284   1,682
                Cash                                 75     90       111     213     150     358
                Loans & Advances                  106      130       190     218     255     293
                Other                             347      450       596     789     878    1,031
                Current liabilities               295      314       414     518     585     699
                Net Current Assets                233      355       483     703     699     983
                Mis. Exp. not written off             -       -         -       -       -       -
                Total Assets                      673      828      1,112   1,709   1,734   2,017


                Cash Flow Statement (Consolidated)
                Y/E March (` cr)                FY2008 FY2009 FY2010 FY2011 FY2012E FY2013E
                 Profit before tax                201      230       298     376     436     530
                 Depreciation                        31     36        60      71      79      83
                 Change in Working Capital        (89)     (75)     (135)   (111)    (92)    (92)
                 Interest / Dividend (Net)           28     30        15      23      25      11
                 Direct taxes paid                   36     41        64      85      94     117
                 Others                              19      2        39      49      47      17
                Cash Flow from Oper.              153      182       212     323     401     432
                 (Inc.)/ Dec. in Fixed Assets    (155)     (95)     (149)   (497)   (101)    (86)
                 (Inc.)/ Dec. in Investments          0    (12)      (71)     (9)    (19)    (21)
                Cash Flow from Invest.           (155)    (107)     (219)   (506)   (120)   (108)
                 Issue of Equity                      0      0        18      29       0       0
                 Inc./(Dec.) in loans             107       16        72     326    (272)    (45)
                 Dividend Paid (Incl. Tax)           45     47        47      47      47      60
                 Interest / Dividend (Net)           28     30        15      23      25      11
                Cash Flow from Fin.                  35    (60)       28     284    (344)   (117)
                 Inc./(Dec.) in Cash                 32     15        21     102     (63)    208
                 Opening Cash balances               43     75        90     111     213     150
                 Closing Cash balances               75     90       111     213     150     358




July 27, 2011                                                                                   9
Marico | 1QFY2012 Result Update




                Key Ratios
                Y/E March                      FY2008 FY2009 FY2010 FY2011 FY2012E FY2013E
                Valuation Ratio (x)
                P/E (on FDEPS)                   66.4   50.2      42.4   43.1    31.4    25.2
                P/CEPS                           54.9   42.3      33.6   28.6    24.7    20.9
                P/BV                             32.2   22.4      15.5   11.2     8.4     6.6
                Dividend yield (%)                0.4    0.4       0.4    0.4     0.5     0.7
                EV/Sales                          5.7    4.5       4.1    3.4     3.0     2.6
                EV/EBITDA                        42.7   34.6      28.2   26.3    20.4    16.9
                EV / Total Assets                15.6   12.7       9.5    6.3     6.1     5.1
                Per Share Data (`)
                EPS (Basic)                       2.5    3.3       4.0    3.9     5.3     6.6
                EPS (fully diluted)               2.5    3.3       3.9    3.9     5.3     6.6
                Cash EPS                          3.0    3.9       4.9    5.8     6.8     8.0
                DPS                               0.7    0.7       0.7    0.7     0.8     1.1
                Book Value                        5.2    7.4      10.7   14.9    19.7    25.1
                Returns (%)
                RoCE                             38.6   35.7      32.5   24.0    25.4    28.1
                Angel RoIC (Pre-tax)             54.2   49.6      43.0   37.0    43.0    48.2
                RoE                              60.7   53.0      43.6   36.5    31.5    29.5
                Turnover ratios (x)
                Asset Turnover (Gross Block)      5.0    4.9       4.6    3.5     3.6     4.6
                Inventory / Sales (days)          50     52        61      70      65     66
                Receivables (days)                17     17        21      22      23     24
                Payables (days)                   49     42        46      48      52     53
                Net working capital (days)        30     41        51      57      55     55




July 27, 2011                                                                              10
Marico | 1QFY2012 Result Update




 Research Team Tel: 022 - 39357800                   E-mail: research@angelbroking.com                    Website: www.angelbroking.com

  DISCLAIMER

 This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment
 decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
 such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
 referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
 risks of such an investment.

 Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
 investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
 document are those of the analyst, and the company may or may not subscribe to all the views expressed within.

 Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
 trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's
 fundamentals.

 The information in this document has been printed on the basis of publicly available information, internal data and other reliable
 sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this
 document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way
 responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report.
 Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,
 nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While
 Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,
 compliance, or other reasons that prevent us from doing so.
 This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
 redistributed or passed on, directly or indirectly.

 Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
 other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
 the past.

 Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
 connection with the use of this information.

  Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the
  latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have
  investment positions in the stocks recommended in this report.




  Disclosure of Interest Statement                                                Marico
  1. Analyst ownership of the stock                                                No
  2. Angel and its Group companies ownership of the stock                          No
  3. Angel and its Group companies' Directors ownership of the stock               No
  4. Broking relationship with company covered                                     No


  Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors


 Ratings (Returns):              Buy (> 15%)                            Accumulate (5% to 15%)                     Neutral (-5 to 5%)
                                 Reduce (-5% to 15%)                    Sell (< -15%)


July 27, 2011                                                                                                                             11

Mais conteúdo relacionado

Mais procurados

Mais procurados (20)

Graphite India
Graphite IndiaGraphite India
Graphite India
 
Marico Result Update
Marico Result UpdateMarico Result Update
Marico Result Update
 
Rallis
RallisRallis
Rallis
 
Hindalco Novelis
Hindalco Novelis Hindalco Novelis
Hindalco Novelis
 
JP Associates
JP AssociatesJP Associates
JP Associates
 
Tajgvk result update - 290410
Tajgvk  result update - 290410Tajgvk  result update - 290410
Tajgvk result update - 290410
 
ONGC
ONGCONGC
ONGC
 
Gail ru4 qfy2010-18-05-10
Gail ru4 qfy2010-18-05-10Gail ru4 qfy2010-18-05-10
Gail ru4 qfy2010-18-05-10
 
Sail steel ru4 qfy2010-310510
Sail steel ru4 qfy2010-310510Sail steel ru4 qfy2010-310510
Sail steel ru4 qfy2010-310510
 
Asian Paints
Asian PaintsAsian Paints
Asian Paints
 
Fag y2010-220410
Fag y2010-220410Fag y2010-220410
Fag y2010-220410
 
Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510
 
Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410
 
HUL
HULHUL
HUL
 
Titan result update 4 qfy2010-050510
Titan result update 4 qfy2010-050510Titan result update 4 qfy2010-050510
Titan result update 4 qfy2010-050510
 
TAJGVK
TAJGVKTAJGVK
TAJGVK
 
Ht media
Ht mediaHt media
Ht media
 
Gcpl Result Update
Gcpl Result UpdateGcpl Result Update
Gcpl Result Update
 
Gipcl
Gipcl Gipcl
Gipcl
 
McNally Result Update 4qfy2010-180510
McNally Result Update 4qfy2010-180510McNally Result Update 4qfy2010-180510
McNally Result Update 4qfy2010-180510
 

Destaque

Paré à innover n°64
Paré à innover n°64Paré à innover n°64
Paré à innover n°64Chrystèle GUY
 
10 Insightful Quotes On Designing A Better Customer Experience
10 Insightful Quotes On Designing A Better Customer Experience10 Insightful Quotes On Designing A Better Customer Experience
10 Insightful Quotes On Designing A Better Customer ExperienceYuan Wang
 
Learn BEM: CSS Naming Convention
Learn BEM: CSS Naming ConventionLearn BEM: CSS Naming Convention
Learn BEM: CSS Naming ConventionIn a Rocket
 
How to Build a Dynamic Social Media Plan
How to Build a Dynamic Social Media PlanHow to Build a Dynamic Social Media Plan
How to Build a Dynamic Social Media PlanPost Planner
 
SEO: Getting Personal
SEO: Getting PersonalSEO: Getting Personal
SEO: Getting PersonalKirsty Hulse
 
Lightning Talk #9: How UX and Data Storytelling Can Shape Policy by Mika Aldaba
Lightning Talk #9: How UX and Data Storytelling Can Shape Policy by Mika AldabaLightning Talk #9: How UX and Data Storytelling Can Shape Policy by Mika Aldaba
Lightning Talk #9: How UX and Data Storytelling Can Shape Policy by Mika Aldabaux singapore
 

Destaque (7)

Paré à innover n°64
Paré à innover n°64Paré à innover n°64
Paré à innover n°64
 
10 Insightful Quotes On Designing A Better Customer Experience
10 Insightful Quotes On Designing A Better Customer Experience10 Insightful Quotes On Designing A Better Customer Experience
10 Insightful Quotes On Designing A Better Customer Experience
 
Learn BEM: CSS Naming Convention
Learn BEM: CSS Naming ConventionLearn BEM: CSS Naming Convention
Learn BEM: CSS Naming Convention
 
How to Build a Dynamic Social Media Plan
How to Build a Dynamic Social Media PlanHow to Build a Dynamic Social Media Plan
How to Build a Dynamic Social Media Plan
 
SEO: Getting Personal
SEO: Getting PersonalSEO: Getting Personal
SEO: Getting Personal
 
Lightning Talk #9: How UX and Data Storytelling Can Shape Policy by Mika Aldaba
Lightning Talk #9: How UX and Data Storytelling Can Shape Policy by Mika AldabaLightning Talk #9: How UX and Data Storytelling Can Shape Policy by Mika Aldaba
Lightning Talk #9: How UX and Data Storytelling Can Shape Policy by Mika Aldaba
 
Succession “Losers”: What Happens to Executives Passed Over for the CEO Job?
Succession “Losers”: What Happens to Executives Passed Over for the CEO Job? Succession “Losers”: What Happens to Executives Passed Over for the CEO Job?
Succession “Losers”: What Happens to Executives Passed Over for the CEO Job?
 

Semelhante a Marico financial

Semelhante a Marico financial (20)

Colgate Palmolive
Colgate PalmoliveColgate Palmolive
Colgate Palmolive
 
Asian Paints
Asian PaintsAsian Paints
Asian Paints
 
E72 f1fc5d01
E72 f1fc5d01E72 f1fc5d01
E72 f1fc5d01
 
Infosys 1 qfy2012ru-12072011
Infosys 1 qfy2012ru-12072011Infosys 1 qfy2012ru-12072011
Infosys 1 qfy2012ru-12072011
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
E72 f1fc5d01
E72 f1fc5d01E72 f1fc5d01
E72 f1fc5d01
 
Dabur
Dabur Dabur
Dabur
 
61107576 rallis-india
61107576 rallis-india61107576 rallis-india
61107576 rallis-india
 
Cipla
Cipla Cipla
Cipla
 
Ipca ru4 qfy2010-280510
Ipca ru4 qfy2010-280510Ipca ru4 qfy2010-280510
Ipca ru4 qfy2010-280510
 
Concor ru2 qfy2011-201010
Concor ru2 qfy2011-201010Concor ru2 qfy2011-201010
Concor ru2 qfy2011-201010
 
Elecon
EleconElecon
Elecon
 
Elecon
EleconElecon
Elecon
 
GCPL
GCPLGCPL
GCPL
 
Wipro
Wipro  Wipro
Wipro
 
BHEL -Result Update
BHEL -Result UpdateBHEL -Result Update
BHEL -Result Update
 
Infosys ru2 qfy2011-151010
Infosys  ru2 qfy2011-151010Infosys  ru2 qfy2011-151010
Infosys ru2 qfy2011-151010
 
Cadila ru2 qfy2011-191010
Cadila ru2 qfy2011-191010Cadila ru2 qfy2011-191010
Cadila ru2 qfy2011-191010
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
Igl ru4 qfy2010-260510
Igl ru4 qfy2010-260510Igl ru4 qfy2010-260510
Igl ru4 qfy2010-260510
 

Último

Call Girls In Majnu Ka Tilla 959961~3876 Shot 2000 Night 8000
Call Girls In Majnu Ka Tilla 959961~3876 Shot 2000 Night 8000Call Girls In Majnu Ka Tilla 959961~3876 Shot 2000 Night 8000
Call Girls In Majnu Ka Tilla 959961~3876 Shot 2000 Night 8000dlhescort
 
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLBAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLkapoorjyoti4444
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756dollysharma2066
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Centuryrwgiffor
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...amitlee9823
 
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service AvailableCall Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service AvailableSeo
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...daisycvs
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1kcpayne
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting
 
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Sheetaleventcompany
 
Falcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business GrowthFalcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business GrowthFalcon investment
 
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...rajveerescorts2022
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentationuneakwhite
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfAdmir Softic
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptxnandhinijagan9867
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxWorkforce Group
 
PHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation FinalPHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation FinalPanhandleOilandGas
 
Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel
 

Último (20)

Call Girls In Majnu Ka Tilla 959961~3876 Shot 2000 Night 8000
Call Girls In Majnu Ka Tilla 959961~3876 Shot 2000 Night 8000Call Girls In Majnu Ka Tilla 959961~3876 Shot 2000 Night 8000
Call Girls In Majnu Ka Tilla 959961~3876 Shot 2000 Night 8000
 
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLBAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
 
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service AvailableCall Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
 
Falcon Invoice Discounting platform in india
Falcon Invoice Discounting platform in indiaFalcon Invoice Discounting platform in india
Falcon Invoice Discounting platform in india
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investors
 
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
 
Falcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business GrowthFalcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business Growth
 
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptx
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
PHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation FinalPHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation Final
 
Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024
 

Marico financial

  • 1. Marico | 1QFY2012 Result Update July 27, 2011 Marico NEUTRAL CMP `167 Performance Highlights Target Price - (` cr) 1QFY12 1QFY11 % yoy Angel Est % Diff Investment Period - Revenue 1,048.6 787.4 33.2 909.2 15.3 EBITDA 125.1 105.6 18.5 120.0 4.3 Stock Info OPM (%) 11.9 13.4 (148bp) 13.2 (127bp) Sector FMCG PAT 85.0 73.7 15.3 78.4 8.4 Market Cap (` cr) 10,230 Source: Company, Angel Research Beta 0.5 Marico posted a strong performance for the quarter. Overall volume growth for 52 Week High / Low 173/110 the quarter stood at ~33.2%, of which organic growth stood at ~20% yoy and Avg. Daily Volume 175,629 inorganic growth due to the recently acquired entity International Consumer Face Value (`) 1 Products (ICP) in Vietnam came in at ~19%. Earnings for the quarter grew BSE Sensex 18,432 strongly by 15.3% yoy, despite significant margin contraction. We recommend Nifty 5,547 Neutral on the stock. Reuters Code MRCO.BO Bloomberg Code MRCO@IN Key highlights during the quarter: Volume growth in the consumer products business in India stood at ~15% yoy, with Parachute reporting ~10% yoy volume growth and Saffola growing by ~15% yoy. The hair oil category with the launch Shareholding Pattern (%) of new variants, such as Parachute Advanced Ayurvedic hot oil, Parachute Promoters 62.9 Advanced Ayurvedic cooling oil and Parachute Advanced Ayurvedic hair oil, MF / Banks / Indian Fls 6.7 performed well and gained market share. International business grew by 26% FII / NRIs / OCBs 26.3 yoy, led by the recent acquisition of 85% equity in ICP in Vietnam in February Indian Public / Others 4.1 2011. The company has also started to show increased focus on rural sales. Outlook and valuation: Marico’s volume growth in its key product categories has Abs. (%) 3m 1yr 3yr been impressive despite the price hikes taken. We have factored in ~18% CAGR Sensex (5.2) 2.0 29.1 over FY2011–13E in its focus brands and expect the international business to Marico 20.9 32.51 196.8 grow strongly at a ~30% CAGR over FY2011–13E, with the recent acquisition in Vietnam contributing ~5% to the top line in FY2012E and FY2013E. At the CMP of `167, the stock is trading at 25.x FY2013E. We believe the stock is fairly priced and, hence, we recommend Neutral on the stock. Key Financials Y/E March (` cr) FY2010 FY2011 FY2012E FY2013E Net Sales 2,661 3,128 3,643 4,185 % chg 11.4 17.6 16.5 14.9 Net Profit (Adj) 241.5 237.5 325.6 406.2 % chg 18.5 (1.6) 37.1 24.7 EBITDA (%) 14.1 13.1 14.2 14.6 EPS (`) 3.9 3.9 5.3 6.6 P/E (x) 42.4 43.1 31.4 25.2 P/BV (x) 15.5 11.2 8.4 6.6 RoE (%) 43.6 36.5 31.5 29.5 RoCE (%) 32.5 24.0 25.4 28.1 Sreekanth P.V.S EV/Sales (x) 4.1 3.4 3.0 2.6 022 – 3935 7800 Ext: 6841 EV/EBITDA (x) 28.2 26.3 20.4 16.9 sreekanth.s@angelbroking.com Source: Company, Angel Research Please refer to important disclosures at the end of this report 1
  • 2. Marico | 1QFY2012 Result Update Exhibit 1: Quarterly Performance Y/E March (` cr) 1QFY12 1QFY11 % chg FY2011 FY2010 % chg Net Sales 1,049 787 33 3,128 2,661 17.6 Consumption of RM 595 403 47 1,618 1,262 28.2 (% of Sales) 57 51 52 47 Staff Costs 71 54 31 230 190 21.2 (% of Sales) 7 7 7 7 Advertising 102 94 9 346 351 (1.5) (% of Sales) 10 12 11 13 Other Expenses 156 131 19 524 483 8.6 (% of Sales) 15 17 17 18 Total Expenditure 923 682 35 2,719 2,286 18.9 Operating Profit 125 106 18 410 375 9.2 OPM 12 13 13 14 Interest 10 7 38 39 26 53.1 Depreciation & Amortisation 17 12 40 71 60 17.9 Other Income 9 4 108 28 18 52.6 PBT (excl. Extr Items) 108 91 18 328 308 6.5 Extr Income/(Expense) - - 49 (10) PBT (incl. Extr Items) 108 91 18 376 298 26.4 (% of Sales) 10 12 12 11 Provision for Taxation 21 16 30 85 64 32.1 (% of PBT) 20 18 23 22 Minority Interest 2 1 5 2 Reported PAT 85 74 15 286 232 23.6 PATM 8 9 9 9 Equity shares (cr) 61 61 61 61 Reported EPS (`) 1 1 15 5 4 22.6 Adjusted PAT 85 74 15 238 241 (1.6) Source: Company, Angel Research Double-digit volume growth in Parachute and Saffola Marico reported top-line growth of 33% yoy to `1,049cr (`787cr), higher than our estimates, driven by a mix of value growth and volume growth with core brands Parachute (Rigids) and Saffola posting volume growth of 10% and ~15%, respectively, for the quarter. Irrespective of a ~32% price hike in Parachute and ~12% in Saffola, the company managed to report impressive volume growth due to rise in its marketing initiatives and launch of budget packs in Parachute. The company’s market share in the branded coconut oil segment in India stood at 52.3% until June 2011. In the hair oil category, the company launched Parachute Advanced Ayurvedic hot oil, Parachute Advanced Ayurvedic cooling oil and Parachute Advanced Ayurvedic hair oil, all of which performed well and gained market share during the quarter. During the quarter, Saffola grew by ~15% yoy in volume. The brand, which was earlier in the healthy and premium edible oil category, has been extended to premium variety of rice under the brand Saffola Arise. It has also ventured into the breakfast cereal category with oats under the brand name Saffola Oats. Both the products have generated good response in the market. The company plans to enter the healthy food segment in the near future. July 27, 2011 2
  • 3. Marico | 1QFY2012 Result Update Exhibit 2: Robust top line backed by organic and inorganic growth   1,200 35.0 1,000 30.0 800 25.0 20.0 (`cr) (yoy %) 600 15.0 400 10.0 200 5.0 - - 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 Top-line (LHS) yoy growth (RHS) Source: Company, Angel research Exhibit 3: Parachute sales volume steady.... Exhibit 4: Saffola’s growth remains strong 16 14 25 22 14 20 18 18 18 12 10 10 10 10 9 15 15 10 8 15 13 13 13 8 (%) (%) 6 5 5 10 4 5 2 - - 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 Source: Company, Angel Research Source: Company, Angel Research Earnings steady despite margins pressure… In terms of earnings, Marico posted growth of 15% yoy to `85cr (`74cr), primarily due to robust top line. Earnings for 1QFY2012 are not comparable, as the company had made a provision of excise duty during 1QFY2011 on coconut oil sold in packs up to 200ml. The company has discounted this provision and disclosed it as a contingent liability. July 27, 2011 3
  • 4. Marico | 1QFY2012 Result Update OPM down 148bp yoy as GM contracts by 549bp yoy Marico again witnessed a sharp contraction in its gross margin by 549bp yoy as copra, rice bran oil, safflower oil and HDPE prices trended high. Hence, the company’s OPM declined by 148bp yoy. The company managed to curtail the slippage in OPM by reducing ad spends and other expenditure. Exhibit 5: Earnings growth moderates Exhibit 6: OPM contracts 100bp as ad spends rise 80 40.0 60.0 52.9 52.5 56.1 49.7 48.8 50.2 70 47.3 47.0 20.0 50.0 43.3 60 - 40.0 50 (20.0) 40 ( %) 30.0 (%) (` cr) (40.0) 30 14.8 14.1 20.0 13.8 13.7 13.4 12.7 12.2 11.9 (60.0) 10.5 20 (80.0) 10.0 10 - (100.0) - (10) (120.0) 1Q10 3Q10 1Q11 3Q11 1Q12 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 PAT (LHS) yoy growth (RHS) OPM Gross margin Source: Company, Angel Research Source: Company, Angel Research International business registers strong 26% yoy growth International FMCG business grew strongly by 26% yoy. The business now comprises around 23% of the group’s turnover. Revenue of the business stood at `224cr for the quarter. In Bangladesh, Parachute commanded a volume share of ~80%. Hair Code hair dye established a market share of ~29%. MENA region experienced a better quarter compared to the last quarter, though uncertainties still prevail. In Egypt, Fiancee and Hair Code maintained its market share at ~57%. South Africa registered double-digit growth. Caicil continues to be the market leader in the kids hair care market. South East Asia, including Vietnam, witnessed high inflation of 15%. Code 10 and X-Men have been performing well in these markets. July 27, 2011 4
  • 5. Marico | 1QFY2012 Result Update Investment arguments Impressive volume growth across categories /strong pricing power: We expect Marico to post healthy volume in its core brands in FY2012E. The company has not witnessed significant slowdown in volume growth despite steep price hikes. Over the past few months, raw–material prices have been softening; so, we do not expect any steep price hikes further. Although margins will not improve significantly due to the softening of raw-material prices, but we believe they are likely to stabilise going forward. International business gaining momentum: International business now comprises ~23% to the company’s top line. Marico maintains its leadership position in different categories in different regions. The recently acquired ICP in Vietnam is expected to contribute ~ 5% to the company’s top line. We believe the international business will grow at a ~31% CAGR over FY2011–13E. Outlook and valuation Marico’s volume growth in its key product categories has been impressive despite the price hikes taken. We have factored in an ~18% CAGR over FY2011–13E in its focus brands and expect the company’s international business to grow at a strong ~30% CAGR over FY2011–13E, with the recent acquisition in Vietnam contributing ~5% to the top line in FY2012E and FY2013E. At the CMP of `167, the stock is trading at 25.x FY2013E. We believe the stock is fairly priced and, hence, we recommend Neutral on the stock. Key risks to our argument: 1) A sharp rise in key raw-material prices will drag down the margins 2) Lower demand in coconut hair oil due to price hikes 3) Increased competitive intensity in the core categories, 4) International business not gaining momentum as expected Exhibit 7: Change in estimates Old estimates New estimates % chg (` cr) FY12E FY13E FY12E FY13E FY12E FY13E Revenue 3,431 3,926 3,643 4,185 6.2 6.6 OPM (%) 14.2 14.5 14.2 14.6 (0) 10 EPS (`) 4.9 6.1 5.3 6.6 8.0 8.9 Source: Company, Angel Research July 27, 2011 5
  • 6. Marico | 1QFY2012 Result Update Exhibit 8: Key assumptions Sales (` cr) FY2009 FY2010 FY2011 FY2012E FY2013E FY11-13E Focus Brands 1,926 2,128 2,490 3,043 3,502 18.6 Parachute (Rigids) 572 564 589 602 656 5.5 Nihar (CNO) 86 91 100 110 120 9.5 Hair Oils (Incl Nihar) 336 363 422 506 607 20.0 Saffola 334 351 415 478 549 15.0 International FMCG 427 578 718 1,060 1,244 31.6 Kaya (Incl Derma Rx from FY11) 157 182 245 287 326 15.3 Non Focus Brands 462 533 638 601 683 3.4 Total Revenue 2,388 2,661 3,128 3,643 4,185 15.7 YoY % Growth Focus Brands 24.1 10.5 17.0 22.2 15.1 Parachute (Rigids) 7.3 (1.6) 4.5 2.1 9.0 Nihar (CNO) 16.0 6.0 10.0 10.0 9.0 Hair Oils (Incl Nihar) 33.0 8.0 16.2 20.0 20.0 Saffola 23.0 5.0 18.5 15.0 15.0 International FMCG 38.2 35.5 24.2 47.6 17.3 Kaya (Incl Derma Rx from FY11) 57.6 15.7 34.8 17.1 13.5 Non Focus Brands 30.4 15.2 19.8 (5.9) 13.6 Total Revenue 25.3 11.4 17.6 16.5 14.9 Source: Company, Angel research July 27, 2011 6
  • 7. Marico | 1QFY2012 Result Update Exhibit 9: Peer Valuation Company Reco Mcap CMP TP Upside P/E (x) EV/Sales (x) RoE (%) CAGR # (` cr) (`) (`) (%) FY12E FY13E FY12E FY13E FY12E FY13E Sales PAT Asian Paints Neutral 30,100 3,138 - - 30.6 24.9 3.2 2.7 39.6 38.3 17.3 19.8 Britannia Accumulate 5,611 470 495 5 30.5 20.9 1.1 0.9 37.8 46.1 17.3 36.0 Colgate Reduce 13,258 975 869 (11) 30.2 25.8 5.0 4.3 111.7 108.0 14.9 12.9 Dabur Accumulate 19,235 111 119 8 26.1 22.2 3.7 3.2 46.7 43.3 21.6 21.3 GSKCHL Reduce 10,061 2,392 2,163 (10) 28.9 24.3 3.3 2.8 32.6 31.8 17.3 17.5 GCPL Accumulate 13,981 432 478 11 23.9 20.8 3.6 3.2 38.7 28.0 13.4 18.2 HUL Neutral 71,102 326 - - 27.9 24.4 3.1 2.7 74.8 74.6 12.5 17.1 ITC Neutral 155,381 201 - - 26.8 22.6 6.0 5.0 32.7 31.5 17.6 17.4 Marico Neutral 10,230 167 - - 31.4 25.2 3.0 2.6 31.5 29.5 15.7 30.8 Nestle Reduce 42,294 4,386 3,483 (21) 43.4 36.5 5.8 5.0 91.1 72.9 16.1 18.9 Source: Company, Angel Research Exhibit 10: Angel v/s Consensus estimates Top-line (` cr) FY2012E FY2013E EPS (`) FY2012E FY2013E Angel estimates 3,643 4,185 Angel estimates 5.3 6.6 Consensus 3,741 4,341 Consensus 5.4 6.6 Diff (%) (2.6) (3.6) Diff (%) (1.9) - Source: Company, Angel Research Exhibit 11: Absolute returns of Marico vs. Sensex Exhibit 12: One-year forward P/E band 280% Sensex Marico 250 15x 18x 21x 24x 200 230% Share Price (`) 150 180% 100 130% 50 80% - Oct-10 Sep-10 Nov-10 Feb-11 May-11 Jun-11 Dec-10 Jan-11 Dec-05 Dec-07 Dec-09 Jul-10 Apr-11 Aug-10 Apr-05 Aug-06 Apr-07 Aug-08 Apr-09 Aug-10 Apr-11 Mar-11 Source: Company, Angel Research Source: Company, Angel Research Exhibit 13: One-yr forward P/E chart Exhibit 14: One-yr forward Premium v/s Sensex chart 35.0 120% 30.0 100% 25.0 80% 60% 20.0 40% 15.0 20% 10.0 0% 5.0 -20% -40% - -60% Nov-05 Nov-06 Nov-07 Nov-08 Nov-09 Nov-10 Jul-05 Jul-06 Jul-07 Jul-08 Jul-09 Jul-10 Jul-11 Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Oct-02 Oct-03 Oct-04 Oct-05 Oct-06 Oct-07 Oct-08 Oct-09 Oct-10 Apr-02 Apr-03 Apr-04 Apr-05 Apr-06 Apr-07 Apr-08 Apr-09 Apr-10 Apr-11 Source: Company, Angel Research Source: Company, Angel Research July 27, 2011 7
  • 8. Marico | 1QFY2012 Result Update Profit & Loss Statement (Consolidated) Y/E March (` cr) FY2008 FY2009 FY2010 FY2011 FY2012E FY2013E Gross sales 1,907 2,390 2,662 3,129 3,645 4,187 Less: Excise duty 2 2 1 1 2 2 Net Sales 1,905 2,388 2,661 3,128 3,643 4,185 Total operating income 1,905 2,388 2,661 3,128 3,643 4,185 % chg 22.4 25.4 11.4 17.6 16.5 14.9 Total Expenditure 1,659 2,084 2,286 2,719 3,126 3,574 Cost of Materials 981 1,278 1,262 1,618 1,853 2,097 Advertising Exp 244 243 351 346 404 481 Personnel 127 166 193 230 270 314 Others 307 398 480 524 599 682 EBITDA 246 304 375 410 517 611 % chg 24.0 23.4 23.4 9.2 26.3 18.1 (% of Net Sales) 12.9 12.7 14.1 13.1 14.2 14.6 Dep.& Amortisation 31 36 60 71 79 83 EBIT 215 268 315 339 438 528 % chg 47.1 24.5 17.5 7.6 29.2 20.5 (% of Net Sales) 11.3 11.2 11.8 10.8 12.0 12.6 Interest & other Charges 31 36 26 39 45 41 Other Income 5 12 18 28 33 43 (% of PBT) 2.7 5.0 5.9 8.5 7.7 8.2 Share in profit of Associates 0 0 0 0 0 0 Recurring PBT 190 245 308 328 426 530 % chg 39.7 28.8 25.7 6.5 30.0 24.6 Prior Period & Extra Exp/(Inc.) (11) 15 10 (49) (10) 0 PBT (reported) 201 230 298 376 436 530 Tax 36 41 64 85 94 117 (% of PBT) 18.9 16.7 20.9 25.9 22.0 22.0 PAT (reported) 165 189 234 291 342 414 Add: Share of earn of asso. 0 0 0 0 0 0 Less: Minority interest (MI) 0 (0) 2 5 7 8 PAT after MI (reported) 165 189 232 286 336 406 ADJ. PAT 154 204 241 238 326 406 % chg 55.7 32.3 18.5 (1.6) 37.1 24.7 (% of Net Sales) 8.1 8.5 9.1 7.6 8.9 9.7 Basic EPS (`) 2.5 3.3 4.0 3.9 5.3 6.6 Fully Diluted EPS (`) 2.5 3.3 3.9 3.9 5.3 6.6 % chg 55.7 32.3 18.5 (1.6) 37.1 24.7 July 27, 2011 8
  • 9. Marico | 1QFY2012 Result Update Balance Sheet (Consolidated) Y/E March (` cr) FY2008 FY2009 FY2010 FY2011 FY2012E FY2013E SOURCES OF FUNDS Equity Share Capital 61 61 61 61 61 61 Preference Capital - - - - - - Reserves& Surplus 254 393 593 854 1,151 1,479 Shareholders’ Funds 315 454 654 915 1,213 1,541 Minority Interest - - 13 22 22 22 Total Loans 358 374 446 772 500 455 Total Liabilities 673 828 1,112 1,709 1,734 2,017 APPLICATION OF FUNDS Gross Block 315 414 468 640 696 735 Less: Acc. Depreciation 163 203 242 337 408 496 Net Block 151 210 226 304 288 239 Capital Work-in-Progress 65 58 113 65 104 147 Goodwill 126 128 146 519 524 529 Investments - 12 83 89 89 89 Deferred Tax Asset 98 64 62 30 30 30 Current Assets 528 670 897 1,220 1,284 1,682 Cash 75 90 111 213 150 358 Loans & Advances 106 130 190 218 255 293 Other 347 450 596 789 878 1,031 Current liabilities 295 314 414 518 585 699 Net Current Assets 233 355 483 703 699 983 Mis. Exp. not written off - - - - - - Total Assets 673 828 1,112 1,709 1,734 2,017 Cash Flow Statement (Consolidated) Y/E March (` cr) FY2008 FY2009 FY2010 FY2011 FY2012E FY2013E Profit before tax 201 230 298 376 436 530 Depreciation 31 36 60 71 79 83 Change in Working Capital (89) (75) (135) (111) (92) (92) Interest / Dividend (Net) 28 30 15 23 25 11 Direct taxes paid 36 41 64 85 94 117 Others 19 2 39 49 47 17 Cash Flow from Oper. 153 182 212 323 401 432 (Inc.)/ Dec. in Fixed Assets (155) (95) (149) (497) (101) (86) (Inc.)/ Dec. in Investments 0 (12) (71) (9) (19) (21) Cash Flow from Invest. (155) (107) (219) (506) (120) (108) Issue of Equity 0 0 18 29 0 0 Inc./(Dec.) in loans 107 16 72 326 (272) (45) Dividend Paid (Incl. Tax) 45 47 47 47 47 60 Interest / Dividend (Net) 28 30 15 23 25 11 Cash Flow from Fin. 35 (60) 28 284 (344) (117) Inc./(Dec.) in Cash 32 15 21 102 (63) 208 Opening Cash balances 43 75 90 111 213 150 Closing Cash balances 75 90 111 213 150 358 July 27, 2011 9
  • 10. Marico | 1QFY2012 Result Update Key Ratios Y/E March FY2008 FY2009 FY2010 FY2011 FY2012E FY2013E Valuation Ratio (x) P/E (on FDEPS) 66.4 50.2 42.4 43.1 31.4 25.2 P/CEPS 54.9 42.3 33.6 28.6 24.7 20.9 P/BV 32.2 22.4 15.5 11.2 8.4 6.6 Dividend yield (%) 0.4 0.4 0.4 0.4 0.5 0.7 EV/Sales 5.7 4.5 4.1 3.4 3.0 2.6 EV/EBITDA 42.7 34.6 28.2 26.3 20.4 16.9 EV / Total Assets 15.6 12.7 9.5 6.3 6.1 5.1 Per Share Data (`) EPS (Basic) 2.5 3.3 4.0 3.9 5.3 6.6 EPS (fully diluted) 2.5 3.3 3.9 3.9 5.3 6.6 Cash EPS 3.0 3.9 4.9 5.8 6.8 8.0 DPS 0.7 0.7 0.7 0.7 0.8 1.1 Book Value 5.2 7.4 10.7 14.9 19.7 25.1 Returns (%) RoCE 38.6 35.7 32.5 24.0 25.4 28.1 Angel RoIC (Pre-tax) 54.2 49.6 43.0 37.0 43.0 48.2 RoE 60.7 53.0 43.6 36.5 31.5 29.5 Turnover ratios (x) Asset Turnover (Gross Block) 5.0 4.9 4.6 3.5 3.6 4.6 Inventory / Sales (days) 50 52 61 70 65 66 Receivables (days) 17 17 21 22 23 24 Payables (days) 49 42 46 48 52 53 Net working capital (days) 30 41 51 57 55 55 July 27, 2011 10
  • 11. Marico | 1QFY2012 Result Update Research Team Tel: 022 - 39357800 E-mail: research@angelbroking.com Website: www.angelbroking.com DISCLAIMER This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report. Disclosure of Interest Statement Marico 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 3. Angel and its Group companies' Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%) Reduce (-5% to 15%) Sell (< -15%) July 27, 2011 11