Documente Academic
Documente Profesional
Documente Cultură
15 December 2015
Visit Note
Hero MotoCorp
Growth in transit
Rating: Buy
Key data*
Bloomberg /Reuters Code
Current /Dil. Shares O/S (mn)
Mkt Cap (INR bn/USD mn)
Daily Vol. (3M NSE Avg.)
Face Value (INR)
1 USD = INR 67.1
Note: *as on 14 December 2015; Source: Bloomberg
15
2,900
10
2,400
1,900
Dec-14
Apr-15
0
Dec-15
Aug-15
Vol. in mn (RHS)
Source: Bloomberg
Shareholding (%)
Promoter
39.9
34.6
34.6
34.6
Institutional Investors
46.8
51.7
51.9
52.0
Other Investors
6.9
6.9
6.8
6.8
General Public
6.4
6.8
6.7
6.5
Source: BSE
HMCL IN/HROM.BO
200/200
506/7,547
340,443
2
Hero MotoCorp
3M
6M
12M
(2.7)
(4.8)
(8.0)
7.9
1.3
(18.9)
Bajaj Auto
4.3
5.6
(4.2)
TVS Motor
18.6
22.4
9.3
Source: Bloomberg
Key Financials
YE
March
Revenue
(INR mn)
YoY
(%)
EBITDA
(INR mn)
EBITDA
margin (%)
Adj PAT
(INR mn)
YoY
(%)
Fully DEPS
(INR)
RoE
(%)
RoCE
(%)
Adj P/E
(x)
EV/EBITDA
(x)
FY15
275,853
9.1
35,422
12.8
25,407
20.5
127.2
41.9
57.6
19.9
13.5
FY16E
284,814
3.2
41,598
14.6
30,443
19.8
152.4
41.5
57.0
16.6
11.2
FY17E
330,978
16.2
48,560
14.7
37,371
22.8
187.1
41.1
56.3
13.6
9.3
FY18E
379,349
14.6
57,143
15.1
43,848
17.3
219.6
38.9
53.6
11.5
7.6
Hero MotoCorp
9.1
0.1
20.5
12.8
9.2
3.2
17.4
19.8
14.6
10.7
16.2
16.7
22.8
14.7
11.3
14.6
17.7
17.3
15.1
11.6
(0.4)
41.9
57.6
(0.5)
41.5
57.0
(0.5)
41.1
56.3
(0.6)
38.9
53.6
127.2
20.5
56.0
19.9
13.5
1.7
7.7
2.2
152.4
19.8
60.0
16.6
11.2
1.6
6.2
2.4
187.1
22.8
76.0
13.6
9.3
1.4
5.0
3.0
219.6
17.3
80.0
11.5
7.6
1.1
4.0
3.2
FY17E
330,978
48,560
7,500
56,060
4,857
51,203
150
51,053
13,682
37,371
37,371
FY17E
399
100,102
100,501
0
3,290
19,000
122,791
112,089
61,058
51,032
7,000
58,000
(10,836)
3,555
14,040
122,791
FY17E
44,168
7,720
51,888
(16,500)
35,388
(18,289)
(32,500)
1,099
FY17E
16
15.1
14.7
15
300,000
14
12.8
200,000
13
100,000
12
11
FY15
FY16E
FY17E
FY18E
24
22.8
40,000
(INR mn)
FY16E
284,814
41,598
4,400
45,998
4,144
41,853
150
41,703
11,260
30,443
30,443
FY16E
399
81,019
81,418
0
1,350
15,000
97,768
94,589
56,201
38,389
8,000
45,000
(7,116)
2,456
11,040
97,768
FY16E
36,673
5,524
42,196
(14,280)
27,916
(14,438)
(26,895)
864
FY16E
21
19.8
30,000
(%)
FY15
275,853
35,422
4,927
40,349
5,400
34,950
111
34,839
9,432
25,407
(1,550)
23,856
FY15
399
65,014
65,413
0
(735)
11,385
76,063
78,089
52,057
26,033
10,220
31,541
(6,368)
1,593
13,045
76,063
FY15
29,256
(10,762)
18,494
(10,679)
7,816
(13,476)
(4,601)
418
FY15
(%)
20.5
20,000
17.3
18
10,000
0
FY15 FY16E
Reported PAT (LHS)
15
FY17E FY18E
PAT Growth (RHS)
Return ratios
60
55
57.6
57.0
50
56.3
53.6
45
40
35
41.9
41.5
41.1
FY15
FY16E
FY17E
38.9
30
ROE (%)
FY18E
ROCE (%)
Hero MotoCorp
Coverage History
3,600
AC
3,200
14
2,800
16
13
3
2,000
9
5
11
12
15
10
1,600
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
Nov-15
Dec-15
1,200
Not Covered
Date
Rating
Target Price
Closing Price
8-Sep-2011
Accumulate
INR2,444
INR2,171
20-Jan-2012
Accumulate
INR2,200
INR1,947
02-May-2012
Accumulate
INR2,424
INR2,245
19-Jul-2012
Accumulate
INR2,400
INR2,088
17-Sep-2012
Accumulate
INR2,156
INR1,916
23-Oct-2012
Accumulate
INR1,950
INR1,797
21-Dec-2012
Buy
INR2,300
INR1,900
24-Jul-2013
Buy
INR2,250
INR1,756
23-Oct-2013
Buy
INR2,540
INR2,085
10
30-Jan-2014
Buy
INR2,500
INR2,002
11
10-Apr-2014
Buy
INR2,612
INR2,207
12
29-May-2014
Buy
INR2,816
INR2,337
13
5-Aug-2014
Accumulate
INR2,790
INR2,586
14
13-Oct-2014
Buy
INR3,546
INR2,875
15
7-May-2015
Buy
INR2,875
INR2,355
16
4-Aug-2015
Buy
INR3,173
INR2,624
17
23-Sep-2015
Buy
INR3,244
INR2,401
18
21-Oct-2015
Buy
INR3,284
INR2,623
Covered
Automobiles
2,400
18
17
AC Analyst change
ACCUMULATE
REDUCE
SELL
Research Analyst or his/her relative(s) may have financial interest in the subject company. Elara Securities (India) Private
Limited does not have any financial interest in the subject company, whereas its associate entities may have financial interest.
Research Analyst or his/her relative does not have actual/beneficial ownership of 1% or more securities of the subject
company at the end of the month immediately preceding the date of publication of Research Report. Elara Securities (India)
Private Limited does not have actual/beneficial ownership of 1% or more securities of the subject company at the end of the
month immediately preceding the date of publication of Research Report. Associate entities of Elara Securities (India) Private
Limited may have actual/beneficial ownership of 1% or more securities of the subject company at the end of the month
immediately preceding the date of publication of Research Report. Research Analyst or his/her relative or Elara Securities
(India) Private Limited or its associate entities does not have any other material conflict of interest at the time of publication of
the Research Report. Research Analyst or his/her relative(s) has not served as an officer, director or employee of the subject
company.
Research analyst or Elara Securities (India) Private Limited or its associate entities have not received any compensation from
the subject company in the past twelve months. Research analyst or Elara Securities (India) Private Limited or its associate
entities have not managed or co-managed public offering of securities for the subject company in the past twelve months.
Research analyst or Elara Securities (India) Private Limited or its associate entities have not received any compensation for
investment banking or merchant banking or brokerage services from the subject company in the past twelve months.
Research analyst or Elara Securities (India) Private Limited or its associate entities may have received any compensation for
products or services other than investment banking or merchant banking or brokerage services from the subject company or
third party in connection with the Research Report in the past twelve months.
Elara Securities (India) Private Limited is maintaining arms-length relationship with its associate entities.
Europe
USA
Asia / Pacific
Harendra Kumar
Managing Director
harendra.kumar@elaracapital.com
Vishal Purohit
vishal.purohit@elaracapital.com
Deepak Sawhney
India
deepak.sawhney@elaracapital.com
Kalpesh Parekh
India
kalpesh.parekh@elaracapital.com
Nishit Master
India
nishit.master@elaracapital.com
Prashin Lalvani
India
prashin.lalvani@elaracapital.com
Sushil Bhojwani
India
sushil.bhojwani@elaracapital.com
Parin Vora
North America
parin.vora@elaracapital.com
Manan Joshi
India
manan.joshi@elaracapital.com
Manoj Murarka
India
manoj.murarka@elaracapital.com
Sanjay Joshi
India
sanjay.joshi@elaracapital.com
Vishal Thakkar
India
vishal.thakker@elaracapital.com
Sales
Research
Aarthisundari Jayakumar Analyst
Pharmaceuticals
aarthi.jayakumar@elaracapital.com
Aashish Upganlawar
Analyst
FMCG, Media
aashish.upganlawar@elaracapital.com
Abhishek Karande
Analyst
abhishek.karande@elaracapital.com
adhidev.chattopadhyay@elaracapital.com
Aliasgar Shakir
Analyst
aliasgar.shakir@elaracapital.com
Ashish Kejriwal
Analyst
ashish.kejriwal@elaracapital.com
Ashish Kumar
Economist
ashish.kumar@elaracapital.com
Deepak Agrawala
Analyst
deepak.agrawala@elaracapital.com
Analyst
jay.kale@elaracapital.com
Rakesh Kumar
Analyst
rakesh.kumar@elaracapital.com
Ravi Menon
Analyst
IT Services
ravi.menon@elaracapital.com
Ravi Sodah
Analyst
Cement
ravi.sodah@elaracapital.com
Sumant Kumar
Analyst
sumant.kumar@elaracapital.com
Swarnendu Bhushan
Analyst
swarnendu.bhushan@elaracapital.com
Bhawana Chhabra
Sr. Associate
Strategy
bhawana.chhabra@elaracapital.com
Durgesh Poyekar
Sr. Associate
durgesh.poyekar@elaracapital.com
Manuj Oberoi
Sr. Associate
manuj.oberoi@elaracapital.com
Harshit Kapadia
Associate
harshit.kapadia@elaracapital.com
Priyanka Sheth
Editor
priyanka.sheth@elaracapital.com
Gurunath Parab
Production
gurunath.parab@elaracapital.com
Jinesh Bhansali
Production
jinesh.bhansali@elaracapital.com