+ All Categories
Home > Documents > COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC...

COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC...

Date post: 31-Jul-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
17
COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB <GO> & Thomson Reuters Too futuristic We attended the Siemens India Ltd. (SIL) Innovation Day where in SIL showcased its global technologies/products in AI, IoT, Data Analytics, Digital Twin, Next 47 initiative etc. The sessions were taken up by Siemens AG’s global leaders who talked about the parent’s seriousness in bringing new age technologies to SIL’s Indian customers. We maintain NEU on SIL with a TP of Rs 1,165/sh. SIEMENS INNOVATION DAY TAKEAWAYS New age technologies, SIL’s key competitive advantage: SIL brought in Siemens AG’s global talent pool to showcase next generation technologies and solutions for its Indian customers. Key emphasis was on products/service offerings covering Artificial Intelligence, Cyber security, Digital Twin, Data Analytics, Co-creation etc. IoT demand to grow substantially, within India, MNCs may be first to adopt: IoT driven solutions for productivity improvement are gaining traction globally with various studies forecasting strong pick up over the next 2-3yrs. Within the Indian context we believe that MNCs operating in India may adopt IoT as a part of their global parent’s technology absorption. Various small scale productivity improvements in process industries may continue. SIL, with its strong in-house technology expertise and domain knowledge across various industries, definitely has an edge. Long term future looks bright, near term concerns linger on Mobility and Gas & Power: After the EU Commission disapproved the Mobility (railway equipment) deal with Alstom, SIL awaits directions from its parent. No strategic decision has been taken on the Power & Gas business, as SIL awaits clarity from its parent. We see this lack of clarity as a potential overhang for minority shareholders. New technology absorption in India will be a slow but durable process and hence more long term in nature. Stock performance will be driven by near term concerns as highlighted above. STANCE SIL’s fundamentals are closely linked to digitalization of manufacturing and services. Continuous investment in innovation by Parent/SIL provides a key competitive advantage. The speed and magnitude of technology absorption by SIL’s clients will be the key driver for multiple re-rating. Upcoming corporate actions preclude rich valuations, which would otherwise accrue naturally to a business with this pedigree . We maintain NEU. Key risks (1) Delays in capex recovery, (2) Slowdown in private investments, (3) INR depreciation, and (4) Any adverse corporate action by Parent. Financial Summary (Rs mn, Sep year-end) FY17 FY18 FY19E FY20E Net Sales 110,148 127,251 139,739 153,720 EBITDA 10,512 13,161 15,126 16,446 APAT 6,911 8,939 10,769 11,868 Diluted EPS (Rs) 19.4 25.1 30.2 33.3 P/E (x) 65.0 50.3 41.7 37.9 EV / EBITDA (x) 38.9 31.4 27.2 24.7 RoE (%) 9.5 11.2 12.4 12.6 Source: Company, HDFC sec Inst Research INDUSTRY CAPITAL GOODS CMP (as on 28 May 2019) Rs 1,262 Target Price Rs 1,165 Nifty 11,929 Sensex 39,750 KEY STOCK DATA Bloomberg SIEM IN No. of Shares (mn) 356 MCap (Rs bn) / ($ mn) 450/6,452 6m avg traded value (Rs mn) 708 STOCK PERFORMANCE (%) 52 Week high / low Rs 1,286/841 3M 6M 12M Absolute (%) 27.3 38.8 16.1 Relative (%) 16.4 27.5 3.0 SHAREHOLDING PATTERN (%) Dec-18 Mar-19 Promoters 75.0 75.0 FIs & Local MFs 11.2 11.3 FPIs 2.7 2.3 Public & Others 11.1 11.4 Pledged Shares - - Source : BSE Parikshit D Kandpal, CFA [email protected] +91-22-6171-7317 Kunal Bhandari, ACA [email protected] +91-22-6639-3035
Transcript
Page 1: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

COMPANY UPDATE 29 MAY 2019

Siemens NEUTRAL

HDFC securities Institutional Research is also available on Bloomberg HSLB <GO> & Thomson Reuters

Too futuristic We attended the Siemens India Ltd. (SIL) Innovation Day where in SIL showcased its global technologies/products in AI, IoT, Data Analytics, Digital Twin, Next 47 initiative etc. The sessions were taken up by Siemens AG’s global leaders who talked about the parent’s seriousness in bringing new age technologies to SIL’s Indian customers. We maintain NEU on SIL with a TP of Rs 1,165/sh.

SIEMENS INNOVATION DAY TAKEAWAYS New age technologies, SIL’s key competitive

advantage: SIL brought in Siemens AG’s global talent pool to showcase next generation technologies and solutions for its Indian customers. Key emphasis was on products/service offerings covering Artificial Intelligence, Cyber security, Digital Twin, Data Analytics, Co-creation etc.

IoT demand to grow substantially, within India, MNCs may be first to adopt: IoT driven solutions for productivity improvement are gaining traction globally with various studies forecasting strong pick up over the next 2-3yrs. Within the Indian context we believe that MNCs operating in India may adopt IoT as a part of their global parent’s technology absorption. Various small scale productivity improvements in process industries may continue. SIL, with its strong in-house technology expertise and domain knowledge across various industries, definitely has an edge.

Long term future looks bright, near term concerns linger on Mobility and Gas & Power: After the EU Commission disapproved the Mobility (railway equipment) deal with Alstom, SIL awaits directions from its parent. No strategic decision has been taken

on the Power & Gas business, as SIL awaits clarity from its parent. We see this lack of clarity as a potential overhang for minority shareholders. New technology absorption in India will be a slow but durable process and hence more long term in nature. Stock performance will be driven by near term concerns as highlighted above.

STANCE SIL’s fundamentals are closely linked to digitalization

of manufacturing and services. Continuous investment in innovation by Parent/SIL provides a key competitive advantage. The speed and magnitude of technology absorption by SIL’s clients will be the key driver for multiple re-rating. Upcoming corporate actions preclude rich valuations, which would otherwise accrue naturally to a business with this pedigree. We maintain NEU. Key risks (1) Delays in capex recovery, (2) Slowdown in private investments, (3) INR depreciation, and (4) Any adverse corporate action by Parent.

Financial Summary (Rs mn, Sep year-end) FY17 FY18 FY19E FY20E

Net Sales 110,148 127,251 139,739 153,720 EBITDA 10,512 13,161 15,126 16,446 APAT 6,911 8,939 10,769 11,868 Diluted EPS (Rs) 19.4 25.1 30.2 33.3 P/E (x) 65.0 50.3 41.7 37.9 EV / EBITDA (x) 38.9 31.4 27.2 24.7 RoE (%) 9.5 11.2 12.4 12.6 Source: Company, HDFC sec Inst Research

INDUSTRY CAPITAL GOODS CMP (as on 28 May 2019) Rs 1,262 Target Price Rs 1,165 Nifty 11,929 Sensex 39,750 KEY STOCK DATA Bloomberg SIEM IN No. of Shares (mn) 356 MCap (Rs bn) / ($ mn) 450/6,452 6m avg traded value (Rs mn) 708 STOCK PERFORMANCE (%) 52 Week high / low Rs 1,286/841 3M 6M 12M Absolute (%) 27.3 38.8 16.1 Relative (%) 16.4 27.5 3.0 SHAREHOLDING PATTERN (%) Dec-18 Mar-19 Promoters 75.0 75.0 FIs & Local MFs 11.2 11.3 FPIs 2.7 2.3 Public & Others 11.1 11.4 Pledged Shares - - Source : BSE

Parikshit D Kandpal, CFA [email protected] +91-22-6171-7317

Kunal Bhandari, ACA [email protected] +91-22-6639-3035

Page 2: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 2

Siemens Innovation Day – Key Takeaways Address by Dr. Roland Busch – COO, CTO and Member of the managing board of Siemens AG

Dr Busch covered the topic (1) ‘Turning Innovation into Strategic Advantages’ and (2) Siemens IOT @ scale. He spoke on SAG’s products/service offerings covering AI, Cyber security, Digital Twin, Data Analytics, Co-creation etc.

He spoke in detail about SAG’s core technologies capabilities and how Siemens technology stack gets entwined with ecosystem.

He then enumerated a few use cases of how clients/community had benefited from SAG’s innovation. SAG has implemented Siemens smart city app which will connect the Dubai 2020 Expo to the Internet of Things and is based on MindSphere – open, cloud based IOT operating system. The app targets to improve (1) Energy efficiency (2) Visitor comfort and (3) Safety and security.

Dr Busch highlighted that SAG’s team developed light weight prosthetic limbs with Siemens PLM software for a marine who had lost his leg in war.

MindSphere now runs on AWS, Azure and Alibaba Cloud. It has 20 MindSphere Application Centers across 20 countries with over > software developers.

Volkswagen to cooperate with Siemens for Industrial cloud – Siemens ensures efficient networking of production systems, machinery and equipment at 122 Volkswagen plants. We believe this could be extended to Indian auto manufacturers.

For global milling machine player Heller, Siemens has developed pay-per-use business model with MindSphere.

For data centers, Siemens claims to achieved 40% lower energy with AI based thermal optimization. Solutions for mobility segment include 33% fewer delays and higher availability of trains with data based monitoring and maintenance optimization.

AI operated gas turbines with 15-20% lower NOx levels. Using solutions like digital twin and AI for smart motor surveillance and optimization, were some other innovations presented by Dr Busch.

Dr Busch highlighted how Norway railway whole system will be now run from cloud with digital signaling. This shall result in (1) Shorter journey time, (2) Greater punctuality, (3) Lower maintenance, and (4) Safety at all times.

To summarize Dr Busch highlighted SAG product/services stack and showcased use cases to emphasize on productivity gains. Productivity gains could be 20-30% using Digital Twins. Relevant to the Indian context, he said India cannot achieve productivity gains without deploying modern technology using inter connectivity. The price of this technology has been coming down which should promote adoption and bring about transformation. SAG’s service stacks runs on third party products as well and provides support for old products. On new technologies, Dr Busch highlighted that he expects (1) Faster rollout of 5G technology – so as to handle high data volume, and (2) Quantum computing – symantec database for simpler data analytics.

Page 3: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 3

Presentation Images Siemens IOT @ Scale Norway Railways Migrating To Cloud

Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research Digital Twin And AI Based Smart Motor Surveillance

MindSphere On AWS, Azure and Alibaba Cloud

Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research

Page 4: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 4

Address by other key note speakers

Bettina Rotermund spoke on how to maximize business potential through IoT.

Growth – IoT markets is expected to grow at 13.6% CAGR 2017-2022. New revenue streams with IoT use cases, enhanced customer experience.

Differentiation – Companies applying IoT use cases are outperforming their peers by far.

Optimization – (1) Increase productivity and reliability (2) Enhance efficiency (3) Increase security and prediction.

Bettina highlighted that IoT is rich in opportunities but only a few are doing it because value creation from IoT might not be visible at first sight, and one has to elaborate it. There is inherent resistance by most people when they think of making amendments.

Results of Siemens-HBR’s pulse survey about IoT adoption – 74% of executives say IoT will become the competitive differentiator over the next two years and 70% strongly agree that the need to adopt IoT technology will grow over the next two years. MNC companies operating in India may be the first ones to adopt IoT and SIL has strong credentials to make inroads in this segment.

The study further claims that 34% of the executives say they struggle to find external advisors with domain knowledge of their Industry. Players like Siemens have a role to play in the Indian markets as they are deeply entrenched across Industries.

Dr Michael May, Head of Company Core Technology Data Analytics & AI, Siemens

Dr May highlighted that SAG over the last 170yrs has been innovating to remain relevant to changing times. He highlighted SAG’s solutions for Industrial data analytics applications.

This includes Energy Analytics, Root cause analysis and failure prediction, Predictive maintenance, Asset performance management etc.

Autonomous trains – intelligent system to automate the tasks of a train driver for depot provision or parking.

AI autonomous learning of turbine control – AI learns from behavior of gas turbine. Learns a control strategy that outperforms manually tuned turbines. AI autonomously lowers NOx emissions.

Further AI can solutions that are deployed for intelligent traffic management through real time traffic sensing, density estimation, multi object detection.

AI will enable autonomous machines – robots object recognition using deep learning. Matching of skills to tasks by reasoning on knowledge graphs.

Safe design for railway interlocking control systems – AI logic solver determines configurations and optimizes it to find best configuration from knowledge graph.

In the Indian context these technologies are futuristic; we believe the adoption will be driven by MNCs operating from India as part of Global adoption.

Page 5: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 5

Siemens – HBR IoT Survey Siemens Over 170 Years Of Innovation

Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research Siemens IoT Use Case Industrial Data Analytics Applications

Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research

Page 6: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 6

Robert Hardt – Partner, Global Catalyst Lead, Next 47

Robert leads SAG’s investments in best start ups in the areas of strategic interest to Siemens. The purpose is to selectively create new businesses accelerators and foster deep collaboration between Siemens and Siemens’ customers to grow startups and source expertise.

Indian B2B startups offer the next big VC opportunity. Indian unicorns (>$1bn valuation) have grown from 1 in 2010 to 16 in 2018. Siemens

is looking at investing in Indian startups. It operates out of Bengaluru centre.

Siemens also showcased two of its startups MarkForged, which is involved in 3D part printing, and Claroty which is engaged in providing Cyber Security solutions.

Siemens intends to bring these technologies through the startup route to its customers. The end result is a faster go to market and reduction in manufacturing costs and timelines.

Global Venture Ecosystem Portfolio Companies

Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research

Page 7: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 7

Exhibition Images Smart Infrastructure Digital Enterprise

Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research

Shaping Connected Mobility Shaping Future Of Energy

Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research

Page 8: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 8

Valuation

Neutral – TP of Rs 1,165/sh

While SIL is well placed to monetize its strength in digitalization of Manufacturing/Smart Infra, we feel the positives are well captured in the current valuations. A delay in capex recovery or private investments can also dampen the inflows.

We value Siemens’ standalone operations at 35x Sep-FY20E earnings and arrive at a TP of Rs 1,165/sh. With lack of clarity on hiving off its largest business division (Gas & Power) as well as the Mobility division, we maintain a NEUTRAL.

With lack of clarity on hiving off its largest business division (Gas & Power) and a futuristic division like Mobility, we are constrained to value Siemens at a relatively low multiple Maintain NEU with a TP of Rs 1,165/sh (35x Sep-FY20E EPS)

Page 9: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 9

Segmental Quarterly Performance: Standalone (Rs mn, Sep year-end) 2QFY19 2QFY18 YoY (%) 1QFY19 QoQ(%) H1FY19 H1FY18 YoY (%) Revenues (Rs mn) Power and Gas (PG) 4,513 3,699 22.0 3,509 28.6 8,022 6,681 20.1 Energy Management (EM) 13,711 14,842 (7.6) 10,518 30.4 24,229 25,207 (3.9) Building technologies (BT) 1,330 1,245 6.8 1,081 23.0 2,411 2,135 12.9 Mobility (MO) 3,380 2,079 62.6 1,745 93.7 5,125 4,130 24.1 Digital factory (DF) 7,060 6,204 13.8 6,842 3.2 13,902 11,250 23.6 Process Industries & Drives (PD) 5,884 5,670 3.8 5,257 11.9 11,141 9,683 15.1 Others 340 445 (23.6) 226 50.4 566 715 (20.8) Total (Ex intersegment) 36,218 34,184 6.0 29,178 (100.0) 65,396 59,801 9.4

EBIT (Rs mn) Power and Gas (PG) 734 441 66.4 930 (21.1) 1,664 980 69.8 Energy Management (EM) 1,466 1,242 18.0 1,432 2.4 2,898 2,341 23.8 Building technologies (BT) 68 111 (38.7) 87 (21.8) 155 176 (11.9) Mobility (MO) 610 156 291.0 -148 (512.2) 462 271 70.5 Digital factory (DF) 699 435 60.7 665 5.1 1,364 843 61.8 Process Industries & Drives (PD) -56 249 (122.5) -431 (87.0) -487 207 (335.3) Others 8 104 (92.3) -2 (500.0) 6 174 (96.6) Total (Ex intersegment) 3,529 2,738 28.9 2,533 (98.9) 6,062 4,992 21.4

EBIT margins (%)

Power and Gas (PG) 16.3 11.9 434 26.5 (1,024) 20.7 14.7 607 Energy Management (EM) 10.7 8.4 232 13.6 (292) 12.0 9.3 267 Building technologies (BT) 5.1 8.9 (380) 8.0 (294) 6.4 8.2 (181) Mobility (MO) 18.0 7.5 1,054 -8.5 2,653 9.0 6.6 245 Digital factory (DF) 9.9 7.0 289 9.7 18 9.8 7.5 232 Process Industries & Drives (PD) -1.0 4.4 (534) -8.2 725 -4.4 2.1 (651) Others 2.4 23.4 (2,102) -0.9 324 1.1 24.3 (2,328) Total 9.7 8.0 173 8.7 106 9.3 8.3 92

Source: Company, HDFC sec Inst Research

Lower PGCIL spend impacted revenue

Growth led by execution of metro projects

Growth led by digitization opportunities across automotive, F&B and Machine building

Margins higher due to forex gains

Effect of VRS scheme in employee cost on operations rationalization

Page 10: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 10

2QFY19 Segmental EBIT 2QFY19 Segmental Margins (%)

Source : Company, HDFC sec Inst Research; EM – Energy Management, PD: Process Industries & Drives, DF – Digital Factories, MO – Mobility, PG – Power & Gas, BT – Building Technologies

Source : Company, HDFC sec Inst Research; EM – Energy Management, PG – Power & Gas, DF – Digital Factories, MO – Mobility, BT – Building Technologies, PD: Process Industries & Drives

Capital Employed – 2QFY19 (Rs 84.9bn) Quarterly Order Book Movement (Rs bn)

Source : Company, HDFC sec Inst Research *Excl. Inter Segmental & Unallocable

Source : Company, HDFC sec Inst Research *Excl. Inter Segmental

Forex gains have boosted margins for PG and EM segments Effect of VRS scheme in employee cost on operations rationalization resulted in an EBIT loss in the PD segment Ordering has been robust in 1HFY19 with ~13.7/16.2% growth YoY in both overall/base (ex >Rs 1bn) order inflows

Unallocated (incl.cash)

64%

EM20%

PD7%

DF3%

MO2%

Others2%

PG1%

BT1%

24

26

28

30

32

34

36

38

40

118

120

122

124

126

128

130

132

3QFY

17

4QFY

17

1QFY

18

2QFY

18

3QFY

18

4QFY

18

1QFY

19

2QFY

19

Book - RHS Inflow - LHS Revenue - LHS

17

6

3 2 1

1 0 (0.2)

-

0.2

0.4

0.6

0.8

1.0

1.2

1.4

1.6

-

2

4

6

8

10

12

14

16

18

EM PD DF MO Others PG BT

Cap. Employed (Rs mn) - LHS EBIT (Rs bn) - RHS

1,466

734 699 610

68 8

(56) (5.0)

-

5.0

10.0

15.0

20.0

(200)

-

200

400

600

800

1,000

1,200

1,400

1,600

EM PG DF MO BT Others PD

EBIT (Rs mn) - LHS Margin (%) - RHS

Page 11: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 11

Quarterly Segmental Revenue Trend

Source : Company, HDFC sec Inst Research

Quarterly Segmental EBIT Margins Trend % 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19 Power and Gas 5.3 17.2 18.1 11.9 19.5 15.1 26.5 16.3 Energy Management 6.6 7.2 10.6 8.4 5.7 6.8 13.6 10.7 Building technologies 5.9 12.3 7.3 8.9 8.5 9.0 8.0 5.1 Mobility 9.1 9.4 5.6 7.5 7.6 15.6 (8.5) 18.0 Digital factory 7.1 6.0 8.1 7.0 9.8 7.4 9.7 9.9 Process Industries & Drives 1.5 4.1 (1.0) 4.4 2.2 6.3 (8.2) (1.0) Total 6.0 8.0 8.8 8.0 7.9 9.0 8.7 9.7 Source : Company, HDFC sec Inst Research

Growth in the Power and Gas segment is driven by small steam turbine business across cement, chemicals and sugar Metro projects have driven revenue growth in 2QFY19 in the Mobility segment An overall positive EBIT margin trajectory in a period coinciding with a slowdown in the capex cycle

24

35

26 31 30

33

26

34 32

41

29

36

-

10

20

30

40

3QFY16 4QFY16 1QFY17 2QFY17 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18 4QFY18 1QFY19 2QFY19

Power and Gas Energy Management Building technologiesMobility Digital factory Process Industries & DrivesOthers

Page 12: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 12

Annual Segmental Revenue And Inflow Trends (Rs bn)

Source : Company, HDFC sec Inst Research, * Net of divested healthcare business Vision 2020+: Market Oriented Set Up Of New Structure

Old Divisions % FY18 Rev New Divisions % FY18 Rev

PG Power Generation Products & Services

12

GP

Power Generation Operations

38 Power Generation Services Power Generation

EM

Transmission Solutions

41 Transmission

HV Products, Transformers EPC Projects Digital Grid Service & Digital Medium Voltage & Systems, Low Voltage & Products

SI

Regional Solution & Services

28 BT

Solution & Services 4 Digital Grid

Control Products & Systems Distribution Systems

DF

Control Products

18 Low Voltage Products

Factory Automation Control Products Motion Control Building Products Customer Services

DI

Factory Automation

18 PD

Process Automation

15 Motion Control

Large Drives Process Automation Mechanical Drives Customer Services Process Solutions

POC Large Drives

7 MO Board Approval for demerger 8 Mechanical Drives

Process Solutions

MO Board Approval for demerger 8

While Board’s in-principle approval for sale its mobility business to its parent is secured it will wait and watch as Siemens AG decision post the regulator’s rejection of the Alstom deal

90 85 96

107 113

135 127 127

-

20

40

60

80

100

120

140

Rev Inflow Rev Inflow Rev Inflow Rev Inflow

FY15* FY16* FY17 FY18

Power and Gas Energy Management Building technologies Mobility Digital factory Process Industries & Drives Others

Page 13: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 13

Income Statement: (Rs mn) Year ending September FY16 FY17 FY18 FY19E FY20E Net Revenues 108,094 110,148 127,251 139,739 153,720 Growth (%) 2.8 1.9 15.5 9.8 10.0 Material Expenses 71,812 73,504 85,864 93,985 102,159 Employee Expenses 14,139 13,926 14,487 18,048 18,386 Other Operating Expenses 11,940 12,205 13,739 12,579 16,728 EBIDTA 10,203 10,512 13,161 15,126 16,446 EBIDTA (%) 9.4 9.5 10.3 10.8 10.7 EBIDTA Growth (%) 4.8 3.0 25.2 14.9 8.7 Depreciation 2,263 1,967 1,967 2,195 2,315 EBIT 7,940 8,546 11,194 12,931 14,131 Other Income (Incl. EO Items) 31,568 8,222 2,800 3,597 3,939 Interest 91 77 82 87 88 PBT 39,417 16,691 13,912 16,441 17,982 Tax 10,091 5,355 4,973 5,672 6,114 RPAT 29,326 11,336 8,939 10,769 11,868 EO items (net of tax) (22,824) (4,425) - - - APAT 6,502 6,911 8,939 10,769 11,868 APAT Growth (%) 12.3 6.3 29.3 20.5 10.2 EPS 18 19.4 25.1 30.2 33.3 EPS Growth (%) 12.3 6.3 29.3 20.5 10.2 Source: Company, HDFC sec Inst Research

Balance Sheet: (Rs mn) As at September FY16 FY17 FY18 FY19E FY20E SOURCES OF FUNDS Share Capital 712 712 712 712 712 Reserves 67,496 76,335 82,342 89,578 97,525 Total Shareholders’ Funds 68,208 77,047 83,054 90,290 98,237 Total Debt - - - - - Other Non Current Liabilities 2,394 2,573 2,750 3,025 3,328 Deferred Taxes (3,351) (2,442) (2,665) (2,665) (2,665) TOTAL SOURCES OF FUNDS 67,250 77,178 83,139 90,650 98,899 APPLICATION OF FUNDS Net Block 13,052 13,344 13,514 13,419 13,104 CWIP 791 1,430 624 624 624 Investments 550 550 550 550 550 Other Non Current Assets 8,632 10,855 15,935 17,529 19,281 Total Non-current Assets 23,025 26,179 30,623 32,122 33,559 Inventories 9,993 10,165 11,389 13,132 14,274 Debtors 30,059 34,156 36,504 40,832 45,831 Cash & bank balances 35,094 40,713 36,457 38,129 42,390 Other Current Assets 18,017 17,576 24,854 27,588 29,492 Total Current Assets 93,163 102,610 109,204 119,681 131,987 Creditors 21,920 26,556 30,303 32,187 34,986 Other Current Liabilities & Provns 27,019 25,054 26,385 28,966 31,660

Total Current Liabilities 48,939 51,611 56,688 61,152 66,646 Net Current Assets 44,224 50,999 52,516 58,528 65,340 TOTAL APPLICATION OF FUNDS 67,250 77,178 83,139 90,650 98,899

Source: Company, HDFC sec Inst Research

Page 14: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 14

Cash Flow: Standalone (Rs mn) Year ending September FY16 FY17 FY18 FY19E FY20E PBT 39,416 16,691 13,051 16,441 17,982 Non-operating & EO items (31,474) (6,826) (4,063) (3,597) (3,939) Interest expenses 91 77 82 87 88 Depreciation 2,264 1,966 1,967 2,195 2,315 Working Capital Change (1,720) 1,744 (8,361) (5,659) (4,001) Tax paid (3,493) (8,114) (4,973) (5,672) (6,114) OPERATING CASH FLOW ( a ) 5,084 5,538 (2,297) 3,794 6,331 Capex (2,874) 3,289 (1,788) (2,100) (2,000) Free cash flow (FCF) 2,210 8,827 (4,085) 1,694 4,331 Investments 26,721 (2,747) 1,196 - - Non operating income 1,327 2,137 1,769 3,597 3,939 INVESTING CASH FLOW ( b ) 25,174 2,679 1,177 1,497 1,939 Share capital Issuance - - - - - Dividend payment (16,073) (2,572) (3,054) (3,533) (3,921) Debt Issuance - - - - - Interest expenses (50) (26) (82) (87) (88) FINANCING CASH FLOW ( c ) (16,123) (2,598) (3,136) (3,620) (4,009) NET CASH FLOW (a+b+c) 14,135 5,619 (4,256) 1,672 4,261 Opening Cash & Equivalents 20,959 35,094 40,713 36,457 38,129 Closing Cash & Equivalents 35,094 40,713 36,457 38,129 42,390 Source: Company, HDFC sec Inst Research

Key Ratios: Standalone

FY16 FY17 FY18 FY19E FY20E PROFITABILITY (%) GPM 33.6 33.3 32.5 32.7 33.5 EBITDA Margin 9.4 9.5 10.3 10.8 10.7 EBIT Margin 7.3 7.8 8.8 9.3 9.2 APAT Margin 6.0 6.3 7.0 7.7 7.7 RoE 10.9 9.5 11.2 12.4 12.6 Core RoCE 21.6 18.6 18.7 18.3 18.4 RoCE 11.0 9.6 11.2 12.5 12.7 EFFICIENCY Tax Rate (%) 25.6 32.1 35.7 34.5 34.0 Asset Turnover (x) 3.6 3.4 3.7 3.8 4.0 Inventory (days) 34 34 33 34 34 Debtors (days) 101 113 105 107 109 Payables (days) 74 88 87 84 83 Cash Conversion (days) 61 59 50 57 60 Other Current Assets (days) 61 58 71 72 70 Other Current Liab (days) 91 83 76 76 75 Net Working Capital Cycle (Days) 31 34 46 53 54 Debt/EBITDA (x) 0.0 0.0 0.0 0.0 0.0 Net D/E (0.5) (0.5) (0.4) (0.4) (0.4) Interest Coverage 87.7 110.8 136.5 148.6 160.6 PER SHARE DATA EPS (Rs/sh) 18.3 19.4 25.1 30.2 33.3 CEPS (Rs/sh) 24.6 24.9 30.6 36.4 39.8 DPS (Rs/sh) 45.1 7.2 8.6 9.9 11.0 BV (Rs/sh) 192 216 233 254 276 VALUATION P/E 69.1 65.0 50.3 41.7 37.9 P/BV 6.6 5.8 5.4 5.0 4.6 EV/EBITDA 40.6 38.9 31.4 27.2 24.7 OCF/EV (%) 1.2 1.4 (0.6) 0.9 1.6 FCF/EV (%) 0.5 2.2 (1.0) 0.4 1.1 FCFE/Market Cap (%) 0.5 2.0 (0.9) 0.4 0.9 Dividend Yield (%) 3.6 0.6 0.7 0.8 0.9 Source: Company, HDFC sec Inst Research

Page 15: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 15

RECOMMENDATION HISTORY

Rating Definitions BUY : Where the stock is expected to deliver more than 10% returns over the next 12 month period NEUTRAL : Where the stock is expected to deliver (-)10% to 10% returns over the next 12 month period SELL : Where the stock is expected to deliver less than (-)10% returns over the next 12 month period

Date CMP Reco Target 17-May-19 1,130 NEU 1,165 29-May-19 1,262 NEU 1,165

700

800

900

1,000

1,100

1,200

May

-18

Jun-

18

Jul-1

8

Jul-1

8

Aug-

18

Sep-

18

Oct

-18

Nov-

18

Dec-

18

Jan-

19

Feb-

19

Mar

-19

Apr-

19

May

-19

Siemens TP

Page 16: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 16

Disclosure: We, Parikshit D Kandpal, CFA and Kunal Bhandari, ACA, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. HSL has no material adverse disciplinary history as on the date of publication of this report. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. Research Analyst or his/her relative or HDFC Securities Ltd. does not have any financial interest in the subject company. Also Research Analyst or his relative or HDFC Securities Ltd. or its Associate may have beneficial ownership of 1% or more in the subject company at the end of the month immediately preceding the date of publication of the Research Report. Further Research Analyst or his relative or HDFC Securities Ltd. or its associate does not have any material conflict of interest. Any holding in stock –No HDFC Securities Limited (HSL) is a SEBI Registered Research Analyst having registration no. INH000002475. Disclaimer: This report has been prepared by HDFC Securities Ltd and is meant for sole use by the recipient and not for circulation. The information and opinions contained herein have been compiled or arrived at, based upon information obtained in good faith from sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. This document is for information purposes only. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete and this document is not, and should not be construed as an offer or solicitation of an offer, to buy or sell any securities or other financial instruments. This report is not directed to, or intended for display, downloading, printing, reproducing or for distribution to or use by, any person or entity who is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, reproduction, availability or use would be contrary to law or regulation or what would subject HSL or its affiliates to any registration or licensing requirement within such jurisdiction. If this report is inadvertently send or has reached any individual in such country, especially, USA, the same may be ignored and brought to the attention of the sender. This document may not be reproduced, distributed or published for any purposes without prior written approval of HSL. Foreign currencies denominated securities, wherever mentioned, are subject to exchange rate fluctuations, which could have an adverse effect on their value or price, or the income derived from them. In addition, investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively assume currency risk. It should not be considered to be taken as an offer to sell or a solicitation to buy any security. HSL may from time to time solicit from, or perform broking, or other services for, any company mentioned in this mail and/or its attachments. HSL and its affiliated company(ies), their directors and employees may; (a) from time to time, have a long or short position in, and buy or sell the securities of the company(ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or act as an advisor or lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions. HSL, its directors, analysts or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to the investments made or any action taken on basis of this report, including but not restricted to, fluctuation in the prices of shares and bonds, changes in the currency rates, diminution in the NAVs, reduction in the dividend or income, etc. HSL and other group companies, its directors, associates, employees may have various positions in any of the stocks, securities and financial instruments dealt in the report, or may make sell or purchase or other deals in these securities from time to time or may deal in other securities of the companies / organizations described in this report. HSL or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. HSL or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from t date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction in the normal course of business. HSL or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. Accordingly, neither HSL nor Research Analysts have any material conflict of interest at the time of publication of this report. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. HSL may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Research entity has not been engaged in market making activity for the subject company. Research analyst has not served as an officer, director or employee of the subject company. We have not received any compensation/benefits from the subject company or third party in connection with the Research Report. HDFC securities Limited, I Think Techno Campus, Building - B, "Alpha", Office Floor 8, Near Kanjurmarg Station, Opp. Crompton Greaves, Kanjurmarg (East), Mumbai 400 042 Phone: (022) 3075 3400 Fax: (022) 2496 5066 Compliance Officer: Binkle R. Oza Email: [email protected] Phone: (022) 3045 3600 HDFC Securities Limited, SEBI Reg. No.: NSE-INB/F/E 231109431, BSE-INB/F 011109437, AMFI Reg. No. ARN: 13549, PFRDA Reg. No. POP: 04102015, IRDA Corporate Agent License No.: HDF 2806925/HDF C000222657, SEBI Research Analyst Reg. No.: INH000002475, CIN - U67120MH2000PLC152193 Mutual Funds Investments are subject to market risk. Please read the offer and scheme related documents carefully before investing.

Page 17: COMPANY UPDATE 29 MAY 2019 Siemens - Update...COMPANY UPDATE 29 MAY 2019 Siemens NEUTRAL HDFC securities Institutional Research is also available on Bloomberg HSLB  & Thomson

SIEMENS: COMPANY UPDATE

Page | 17

HDFC securities Institutional Equities Unit No. 1602, 16th Floor, Tower A, Peninsula Business Park, Senapati Bapat Marg, Lower Parel, Mumbai - 400 013 Board : +91-22-6171 7330 www.hdfcsec.com


Recommended