Date post: | 15-Feb-2018 |
Category: |
Documents |
Upload: | hoangkhuong |
View: | 216 times |
Download: | 2 times |
Edelweiss Research is also available on www.edelresearch.com, Bloomberg EDEL <GO>, Thomson First Call, Reuters and Factset.
Edelweiss Securities Limited
Shoppers Stop’s (SSL) Q4FY17 revenue belied expectation on account of stores being non-functional due to a few malls going under renovation. Key positives were: i) 5.8% YoY LTL sales growth for HyperCity (2.1% YoY in base); and ii) EBITDA increased marginally by 12bps YoY due to lower other expenses (down 153bps YoY). Key negatives were: i) LTL departmental store sales dip of 1.1% YoY (lowest in past many quarters); and ii) LTL department store volume decline of 3.3% YoY (lowest in 22 quarters). It posted a loss of INR361mn due to impairment loss of HyperCity (INR360mn) and NGIPL (INR118mn). We are enthused by SSL’s investments in omni-channels and expect its LTL sales growth to bounce back with recovery in urban consumption. Maintain ‘BUY’.
Non-functional stores pinch growth
SSL’s departmental stores’ LTL sales declined 1.1% YoY in Q4FY17, while LTL volume
fell 3.3% YoY due to stores being non-functional owing to a few malls going under
renovation; the impact is expected to wane by Q2FY18. Proportion of private labels
slipped 200bps YoY resulting in to lower EBITDA margin. Overall conversion ratio
increased by 1.1%. While average selling price rose 2.2% YoY, transaction size grew
7.2% YoY. Hypercity reported robust LTL spurt of 5.8% YoY.
Q4FY17 conference call: Key takeaways
In SSL, the company is targeting 6.5% YoY LTL growth in departmental stores and 40-
50bps YoY EBITDA margin expansion in FY18. The company will invest in brand
marketing. Further, the company is focussing on reducing sale period (55 days versus
65 days in base). In Hypercity, the company estimates double-digit LTL in FY18 and
EBITDA to break even at the company level by Q4FY18. LTL online growth stood at
50% YoY. It will be fully omni-channel by September 2017.
Outlook and valuations: Positive; maintain ‘BUY’
The government’s recent directive (press note 3) on online players is a positive for
physical retailers. Further, SSL is envisaged to reap benefits of its expansion strategy
aided further by a normal monsoon and improvement in discretionary spends. We
maintain ‘BUY/SP’ with SOTP-based target price of INR415. At CMP, the stock is trading
at 9.8x FY19E EV/EBITDA.
RESULT UPDATE
SHOPPERS STOP External factors impair growth
COMPANYNAME
EDELWEISS 4D RATINGS
Absolute Rating BUY
Rating Relative to Sector Performer
Risk Rating Relative to Sector Low
Sector Relative to Market Underweight
MARKET DATA (R: SHOP.BO, B: SHOP IN)
CMP : INR 360
Target Price : INR 415
52-week range (INR) : 406 / 265
Share in issue (mn) : 83.5
M cap (INR bn/USD mn) : 30 / 468
Avg. Daily Vol.BSE/NSE(‘000) : 71.1
SHARE HOLDING PATTERN (%)
Current Q2FY17 Q1FY17
Promoters *
67.1 67.1 67.1
MF's, FI's & BK’s 13.4 13.3 13.4
FII's 4.2 3.4 3.4
Others 15.4 16.1 16.2
* Promoters pledged shares (% of share in issue)
: 21.8
PRICE PERFORMANCE (%)
Stock Nifty
EW Retail Index
1 month (3.7) 1.3 3.9
3 months 16.3 6.2 9.8
12 months (7.1) 20.4 34.9
Abneesh Roy +91 22 6620 3141
Rajiv Berlia +91 22 6623 3377
Alok Shah +91 22 6620 3040
India Equity Research| Retail
May 8, 2017
Financials (INR mn)
Year to March Q4FY17 Q4FY16 % change Q3FY17 % change FY17 FY18E FY19E
Revenues 9,103 8,825 3.2 10,112 (10.0) 49,101 56,299 64,528
EBITDA 525 499 5.3 684 (23.2) 1,743 2,745 4,067
Adj. Profit 117 101 16.6 190 (38.3) (241) 339 1,031
Adj. dil. EPS 1.4 1.2 16.6 2.3 (38.3) (2.9) 4.1 12.4
Diluted P/E (x) (124.9) 88.8 29.2
ROAE (%) (13.0) (2.6) 13.3
Retail
2 Edelweiss Securities Limited
Shoppers stop: Departmental store
Outlook: From Q1FY18 onwards, the company will invest heavily in marketing. A new brand
campaign has already been rolled out in South, followed by in the East. A number of new
brands have already been launched and Rheson (by Rhea and Sonam Kapoor) will be
launched in the next 10 days. The company expects to achieve positive cash flows next year.
The company is targeting 6-7% LTL sales growth.
Margin: Remained at 5.3% (5.3% in Q4FY16). Margin did not expand as the proportion of
private labels did not increase. The company expects 40-50bps margin expansion in FY18.
Store addition: 1 departmental store opened at Ranchi (33,941 sq ft) during the quarter. 1
Bobbi Brown standalone store opened at Market City Pune during the quarter. Renovations
and refurbishment of 5 stores is on the cards. 1 departmental store closed at Delhi (Rajouri)
during Q4FY17. Will open 4 new stores in FY18 and revamp 4 stores.
One-time adjustment / exceptional item: Provision for investment impairment considered
in standalone results for Hypercity (INR360mn – investment of INR5bn after impairment)
and NGIPL (INR118mn) in Q4FY17. As on March 31, 2017, carrying value of NGIPL
investment in SSL’s consolidated balance sheet was written down by INR128mn to reflect
enterprise value of INR58mn, post above stated impairment. This is a one time impact and
hence non-recurring.
SS department store growth: Sales up 1.9% YoY during Q4FY17. The slow growth is not a
reflection of demonetisation impact, but more on account of some stores being non-
functional owing to malls under renovation, etc., (Malad, Bengaluru stores, etc). LTL sales
growth overall was -1.1% YoY with stores >5 years at -4.9% YoY and stores <5 years at 6.3%.
SSL is estimating double digit sales growth in FY18.
LTL volume growth: down 3.3% YoY.
Customer entry: down 2.4% YoY. LTL stores declined 10.4%.
Conversion ratio: up 1.1% YoY with LTL stores growing 3% YoY.
Transaction size: up 7.2% YoY with LTL stores growing 8.2% YoY.
Opex: Going forward, SSL does not expect opex to rise beyond 7% YoY.
Average selling price: up 2.2% YoY.
Apparel: 61.5% of overall sales.
Private label mix: Private brand sales fell 5.4% YoY. Private label sales mix down 2%. Overall
private and exclusive label was at 15.1%.
Standalone debt: INR5.75bn. Debt will not rise and may dip by INR300-400mn by FY18.
Discounting: Sales season was curtailed by 10 days. No product in sale season is sold at an
operating loss.
Shoppers Stop
3 Edelweiss Securities Limited
Online: In the next 2-3 years, online should form 10% of total sales.
Home care: SSL has defocused from Home and Mother care segments. DLF is managing the
Mothercare segment.
Hypercity
Outlook: FY17 was a year for rebuilding. The company is seeing traction of positive LTL sales
growth. Aiming double digit sales growth in FY18 coupled with 40-50bps margin expansion.
Company level EBITDA should turn positive by Q4FY18.
LTL sales growth: up 5.8% YoY. H2FY17 is ~8.5% YoY. Stores >5 years were at 3.9% YoY and
stores <5 years were at 13.9% YoY.
Gross margin: 21.9%; excluding slow-moving inventory provision it stood at 22.0%.
EBITDA: Opex growth was higher than sales growth. Some investment in own app, which
should be launched by H2FY18.
Fashion mix: 16.4%.
Store additions: Not targeting many store openings. 1 store in FY18 and 1-2 stores in FY19. 4
stores are getting right sized and this will help improve productivity and margin. All these
measures will help double digit volume growth in FY18. ~100,000 sq ft to be right sizing of
stores.
Sales per square feet: INR2,073.
Customer entry: up 10.7%; LTL stores declined 2.4%.
Conversion ratio: up 9.8%; LTL stores grew 10.3%.
Transaction size: down 3.6%; LTL stores declined 2.1%.
Average selling price: up 5.9%; LTL stores grew 6%.
Others
GST: Some disruption apparent on the procurement front, but not from customers. Impact
of service tax is ~190bps. Set-off of about 100bps can be done (some clarity is awaited). The
company has not factored in any margin benefit currently from GST.
Strategy decisions: Dmart’s positioning is different from Hypercity’s.
Capex and investments: Capex around INR1bn each including new store openings,
renovations, IT infrastructure in Shoppers and Hypercity.
Lease charges: Rentals are for 15 years (lock in) with 15% escalation over 3 years. Overall
rentals in key malls pinch at times. The company does not own any store.
Retail
4 Edelweiss Securities Limited
Outlook and valuations: Positive; maintain ‘BUY’
SSL is one of the best run retail companies and is envisaged to reap benefits of its expansion
strategy. We expect SSS growth to be aided by a normal monsoon and improvement in
discretionary spends led by implementation of OROP and Seventh Pay Commission coupled
with direct benefit transfer. The company has maintained momentum in its retail space
expansion even amidst slowdown, which will aid future growth (to open at least 3–4 SSL
departmental stores p.a.). SSL’s omni-channel strategy to counter online competition is on
track. Space rationalisation in Hypercity, higher fashion mix benefits and better assortments
will help bring back growth in Hypercity (to clock company level EBITDA break even by
Q4FY17).
Also, the government’s recent directive (press note 3) is aimed at curbing irrational
discounting by online players. Stress in many online players is a positive for physical
retailers. However, entry of single brand retailers such as H&M, Forever21 and heightening
competitive intensity upon acquisition of Myntra by Flipkart will remain key monitorables.
We have valued SSL on EV/sales, as it is operating at low profitability (due to losses in
Hypercity and sharp expansion in shoppers stop departmental stores), which does not
reflect inherent profitability of current business (thus, EV/EBITDA or P/E valuations are not
fair). We roll forward to FY19E and assign 0.9x FY19E EV/sales target multiple for SSL’s
departmental business and 0.4x for Hypercity, arriving at a target price of INR415. We
maintain ‘BUY/SP’.
Table 1: Target price
Source: Edelweiss research
FY19E
Methodology Target multiple
Per share
contribution
Shoppers stop Sales 47,473 EV/Sales 0.9x 42,726
Hypercity (51%) Sales 6,844 P/S 0.4x 2,738
EV (INR mn) 45,464
less debt (INR mn) 12,118
add: cash + investments (INR mn) 1,320
Net cash (INR mn) 34,666
No of shares (mn) 83
Value of share (INR) 415
Shoppers Stop
5 Edelweiss Securities Limited
Chart 1: Sales growth YoY Chart 2: SSL’s same store sales growth
Chart 3: LTL volume growth for departmental stores Chart 4: Sales per sq ft on chargeable area
Chart 5: Customer entry YoY Chart 6: Conversion ratio
Source: Company, Edelweiss research
0.0
6.0
12.0
18.0
24.0
30.0Q
4FY
13
Q1
FY1
4Q
2FY
14
Q3
FY1
4Q
4FY
14
Q1
FY1
5Q
2FY
15
Q3
FY1
5Q
4FY
15
Q1
FY1
6Q
2FY
16
Q3
FY1
6Q
4FY
16
Q1
FY1
7Q
2FY
17
Q3
FY1
7Q
4FY
17
(%)
Deparment stores All formats
(10.0)
(4.0)
2.0
8.0
14.0
20.0
Q4
FY1
3Q
1FY
14
Q2
FY1
4Q
3FY
14
Q4
FY1
4Q
1FY
15
Q2
FY1
5Q
3FY
15
Q4
FY1
5Q
1FY
16
Q2
FY1
6Q
3FY
16
Q4
FY1
6Q
1FY
17
Q2
FY1
7Q
3FY
17
Q4
FY1
7
(%)
0.0
3.0
6.0
9.0
12.0
15.0
Q4
FY1
3Q
1FY
14
Q2
FY1
4Q
3FY
14
Q4
FY1
4Q
1FY
15
Q2
FY1
5Q
3FY
15
Q4
FY1
5Q
1FY
16
Q2
FY1
6Q
3FY
16
Q4
FY1
6Q
1FY
17
Q2
FY1
7Q
3FY
17
Q4
FY1
7
(mn
)
Customer entry
(5.0)
1.0
7.0
13.0
19.0
25.0
Q4
FY1
4
Q1
FY1
5
Q2
FY1
5
Q3
FY1
5
Q4
FY1
5
Q1
FY1
6
Q2
FY1
6
Q3
FY1
6
Q4
FY1
6
Q1
FY1
7
Q2
FY1
7
Q3
FY1
7
Q4
FY1
7
(%)
SS deparment stores Stores>5yrs Stores<5yrs
0
600
1,200
1,800
2,400
3,000
Q4
FY1
3Q
1FY
14
Q2
FY1
4Q
3FY
14
Q4
FY1
4Q
1FY
15
Q
2FY
15
Q3
FY1
5Q
4FY
15
Q
1FY
16
Q
2FY
16
Q3
FY1
6Q
4FY
16
Q1
FY1
7
Q2
FY1
7
Q3
FY1
7
Q4
FY1
7
(IN
R)
Shoppers' stop department stores
0.0
6.0
12.0
18.0
24.0
30.0
Q4
FY1
3Q
1FY
14
Q2
FY1
4Q
3FY
14
Q4
FY1
4Q
1FY
15
Q2
FY1
5Q
3FY
15
Q4
FY1
5Q
1FY
16
Q2
FY1
6Q
3FY
16
Q4
FY1
6Q
1FY
17
Q2
FY1
7Q
3FY
17
Q4
FY1
7
(%)
Conversion ratio (%)
Retail
6 Edelweiss Securities Limited
Chart 7: Transaction size Chart 8: Average selling price
Chart 9: Private label mix Chart 10: Percentage sales mix
Chart 11: Category wise sales Chart 12: Division wise sales
Source: Company, Edelweiss research
1,600
1,950
2,300
2,650
3,000
3,350
Q4
FY1
3Q
1FY
14
Q2
FY1
4Q
3FY
14
Q4
FY1
4Q
1FY
15
Q2
FY1
5Q
3FY
15
Q4
FY1
5Q
1FY
16
Q2
FY1
6Q
3FY
16
Q4
FY1
6Q
1FY
17
Q2
FY1
7Q
3FY
17
Q4
FY1
7
(IN
R)
Transaction size
12.0
13.5
15.0
16.5
18.0
19.5
Private label mix
(%)
Q4FY16 Q4FY17
0.0
15.0
30.0
45.0
60.0
75.0
Apparels Non Apparels
(%)
Q4FY16 Q4FY17
0
300
600
900
1,200
1,500
Q4
FY1
3Q
1FY
14
Q2
FY1
4Q
3FY
14
Q4
FY1
4Q
1FY
15
Q2
FY1
5Q
3FY
15
Q4
FY1
5Q
1FY
16
Q2
FY1
6Q
3FY
16
Q4
FY1
6Q
1FY
17
Q2
FY1
7Q
3FY
17
Q4
FY1
7
(IN
R)
Average selling price
0.0
15.0
30.0
45.0
60.0
75.0
Bought Out Consignment/ SOR
Concession
(%)
Q4FY16 Q4FY17
0.0
10.0
20.0
30.0
40.0
50.0
Mens Ladies Childrens Non Apparels
(%)
Q4FY16 Q4FY17
Shoppers Stop
7 Edelweiss Securities Limited
Chart 13: Hypercity—LTL YoY sales growth
Source: Company, Edelweiss research
Table 2: Hypercity—P&L snapshot
Source: Company, Edelweiss research
(4.0)
0.0
4.0
8.0
12.0
16.0
Q4
FY1
2
Q1
FY1
3
Q2
FY1
3
Q3
FY1
3
Q4
FY1
3
Q1
FY1
4
Q2
FY1
4
Q3
FY1
4
Q4
FY1
4
Q1
FY1
5
Q2
FY1
5
Q3
FY1
5
Q4
FY1
5
Q1
FY1
6
Q2
FY1
6
Q3
FY1
6
Q4
FY1
6
Q1
FY1
7
Q2
FY1
7
Q3
FY1
7
Q4
FY1
7
(%)
(INR mn) Q4FY17 Q4FY16 % change Q3FY17 % change
Retail sales (including VAT) 2,668 2,275 17.3 3,289 (18.9)
Retail sales (net of VAT) 2,468 2,112 16.9 3,041 (18.8)
Gross margin 541 469 15.3 689 (21.6)
DC cost 26 21 20.3 30 (16.1)
Shrinkage 21 22 (6.7) 18 14.9
Margin on sales 494 425 16.3 641 (22.9)
Store operating expenses 607 513 18.4 660 (8.0)
Other retail operating income 75 73 2.5 73 2.0
Store EBITDA (38) (14) NM 54 NM
Profit on sale of property options - - NM 249 NM
Service office expenses 165 122 35.1 145 14.1
Company EBIDTA (203) (136) NM 158 NM
Exceptional item - - NM - NM
Depreciation 96 112 (14.3) 90 6.7
Finance charges 97 97 0.3 91 6.1
PAT (395) (345) NM (23) NM
Retail
8 Edelweiss Securities Limited
Financial snapshot (INR mn) Year to March Q4FY17 Q4FY16 % change Q3FY17 % change FY17 FY18E FY19E
Net revenues 9,103 8,825 3.2 10,112 (10.0) 49,101 56,299 64,528 Raw material costs 5,736 5,481 4.7 6,388 (10.2) 31,892 36,326 40,715
Employee expenses 711 665 6.9 700 1.6 3,886 4,222 4,840
Lease charges 859 812 5.7 935 (8.2) 4,285 4,898 5,614
Other expenses 1,272 1,368 (7.0) 1,406 (9.5) 7,296 8,107 9,292
Total expenditure 8,577 8,326 3.0 9,428 (9.0) 47,359 53,553 60,460
EBITDA 525 499 5.3 684 (23.2) 1,743 2,745 4,067
Depreciation 247 258 (4.1) 293 (15.5) 1,510 1,696 1,883
EBIT 278 241 15.4 391 (29.0) 233 1,049 2,185
Other income 58 73 (20.0) 87 (33.6) 251 260 270
Interest 132 141 (6.3) 150 (12.0) 874 900 950
Add: Prior period items
Add: Exceptional items (478) (128)
Profit before tax (274) 172 NA 328 NA (518) 409 1,505
Provision for taxes 86 72 20.4 138 (37.6) 203 462 805
Minority interest (415) (462) (402)
Associate profit share (63) (70) (70)
Reported net profit (361) 101 NA 190 NA (369) 339 1,031
Adjusted Profit 117 101 16.6 190 (38.3) (241) 339 1,031
Diluted shares (mn) 84 83 84 83 83 83
Adjusted Diluted EPS 1.4 1.2 16.6 2.3 (38.3) (2.9) 4.1 12.4
Diluted P/E (x) - - - (124.9) 88.8 29.2
ROAE (%) - - - (13.0) (2.6) 13.3
Purchases (% of revenue) 63.0 62.1 63.2 65.0 64.5 63.1
Employee cost 7.8 7.5 6.9 7.9 7.5 7.5
Lease charges 9.4 9.2 9.2 8.7 8.7 8.7
Other expenses as % of net revenues 14.0 15.5 13.9 14.9 14.4 14.4
EBITDA 5.8 5.7 6.8 3.5 4.9 6.3
Reported net profit 1.3 1.1 1.9 (1.3) (0.2) 1.0
Shoppers Stop
9 Edelweiss Securities Limited
Company Description
SSL, part of the K Raheja Group of Companies, is a focused luxury segment department store
player. It has presence in high opportunity segments like home improvement through Home
Stop; infant and mothers to be care through Mothercare (a franchise with Mothercare PLC);
cosmetics and beauty care through M.A.C. and Clinique (a retail agreement with Estee
Lauder); the books and music space through Crossword; and in airport retailing through a JV
with Nuance from Switzerland. It also acquired majority stake in HyperCity, a hypermarket
venture promoted by a group company which focuses on mass segment of retailing.
Shopper’s Stop Ltd along with its associate companies HyperCity Retail (India) Ltd and
Timezone Entertainment Pvt. Ltd operates more than 5mn sq ft in the country. Investment Theme
The Indian retail landscape is evolving with interplay of several demographic and economic
factors. The big opportunity lies in the growing share of organised retail with the growing
trend among consumers to allocate a larger share of income to consumption and gradual
improvement in lifestyle. The improving liquidity is also positive as it means better delivery
of retail space for expansion. SSL is a niche play with strong brand position in the lifestyle
space. It has assiduously positioned itself as a retailer since 1991 of superior quality
products and services, offering an international shopping experience. This strong positioning
and brand recall gives the company a strategic advantage in the light of increasing
competition. With its steadfast focus on systems and processes and its ability to attract
global brands as venture partners, it is well placed to emerge as a leading departmental
store player in the long run.
Key Risks
Store rollout delays
A large number of retailers are facing delays in roll outs due to delays by developers. This is
a significant risk and can lead to cost overruns. Additionally, delays can also lead to capital
crunch with a large number of stores bunching up.
Increased competition
Pressure on margins due to cost escalation and competition
Escalation in lease rentals
Escalation in lease rentals and administration expenses can impact margins.
10 Edelweiss Securities Limited
Retail
Financial Statements
Income statement (INR mn)
Year to March FY16 FY17 FY18E FY19E
Net revenue 44,320 49,101 56,299 64,528
Materials costs 28,632 31,892 36,326 40,715
Gross profit 15,687 17,210 19,973 23,813
Employee costs 3,330 3,886 4,222 4,840
Electricity expenses 1,210 1,228 1,407 1,613
Rent and lease expenses 4,227 4,285 4,898 5,614
Other Expenses 3,983 4,890 5,348 6,130
Ad. & sales costs 1,146 1,178 1,351 1,549
Total operating expenses 13,897 15,467 17,227 19,745
EBITDA 1,791 1,743 2,745 4,067
Depreciation 1,297 1,510 1,696 1,883
EBIT 494 233 1,049 2,185
Add: Other income 259.72 250.63 260.00 270.00
Less: Interest Expense 848 874 900 950
Add: Exceptional items - (128) - -
Profit Before Tax (95) (518) 409 1,505
Less: Provision for Tax 334 203 462 805
Less: Minority Interest (428) (415) (462) (402)
Associate profit share 25 (63) (70) (70)
Reported Profit 26 (369) 339 1,031
Exceptional Items - (128) - -
Adjusted Profit 26 (241) 339 1,031
Shares o /s (mn) 83 83 83 83
Diluted shares o/s (mn) 83 83 83 83
Adjusted Diluted EPS 0.3 (2.9) 4.1 12.4
Dividend per share (DPS) 0.8 (1.1) 1.2 3.7
Dividend Payout Ratio(%) 244.7 25.0 30.0 30.0
Common size metrics
Year to March FY16 FY17 FY18E FY19E
Film exhibtion cost 64.6 65.0 64.5 63.1
Rent and lease expenses 9.5 8.7 8.7 8.7
Staff costs 7.5 7.9 7.5 7.5
S G & A expenses 9.0 10.0 9.5 9.5
EBITDA margins 4.0 3.5 4.9 6.3
Net Profit margins (0.9) (1.3) (0.2) 1.0
Growth ratios (%)
Year to March FY16 FY17 FY18E FY19E
Revenues 3.4 10.8 14.7 14.6
EBITDA (33.2) (2.7) 57.5 48.1
Adjusted Profit (94.0) (1,041.5) 240.7 204.3
EPS (94.0) (1,041.5) 240.7 204.3
Key Assumptions
Year to March FY16 FY17 FY18E FY19E
Macro
GDP(Y-o-Y %) 7.2 6.5 7.1 7.7
Inflation (Avg) 4.9 4.8 5.0 5.2
Repo rate (exit rate) 6.8 6.3 6.3 6.3
USD/INR (Avg) 65.0 67.5 69.0 69.0
Company
Revenue growth (Y-o-Y %)
SS-deptstore-Totalstores 77 80 84 88
SS depstore-New addition 5 4 4 4
SS - SSS growth (%) 8.5 3.0 8.0 10.0
HyperCity gross sales growth (%) 3.0 15.9 12.0 11.0
EBITDA margin (%)
Shoppers-COGS (% of rev) 64.2 64.0 64.1 63.1
HyperCity COGS as % of sales 75.9 79.0 77.5 77.0
Staff costs (% of rev) 7.0 7.4 7.5 7.5
A&P as % of sales 2.4 2.4 2.4 2.4
Electricity (% of rev) 2.5 2.5 2.5 2.5
Rent costs (% of rev) 8.9 8.2 8.7 8.7
Financial assumptions
Tax rate (%) 41.4 41.5 42.0 42.0
Capex (INR mn) 1,260 1,274 1,919 1,930
Debtor days 8 8 8 8
Inventory days 64 70 70 70
Payable days 57 59 59 59
Dep. (% gross block) 9.8 10.2 10.2 10.2
11 Edelweiss Securities Limited
Shoppers Stop
Peer comparison valuation
Market cap EV / EBITDA (X) EV / Sales (X) ROAE (%)
Name (USD mn) FY18E FY19E FY18E FY19E FY18E FY19E
Shoppers Stop 468 14.7 9.8 0.7 0.6 (2.6) 13.3
Aditya Birla Fashion and Retail Ltd 1,964 23.4 16.7 1.7 1.4 14.7 25.4
Jubilant Foodworks 1,035 16.1 13.3 2.1 1.8 18.1 18.2
Titan Company 6,688 26.7 21.9 2.5 2.2 25.0 25.7
Wonderla Holidays 334 17.4 12.2 6.6 5.6 13.8 17.5
Median - 17.4 13.3 2.1 1.8 14.7 18.2
AVERAGE - 19.7 14.8 2.7 2.3 13.8 20.0
Source: Edelweiss research
Cash flow metrics
Year to March FY16 FY17 FY18E FY19E
Operating cash flow 1,424 1,453 1,313 2,943
Investing cash flow (1,763) (1,023) (1,659) (1,660)
Financing cash flow 276 3 1,268 (821)
Net cash Flow (63) 433 922 462
Capex (1,260) (1,274) (1,919) (1,930)
Dividend paid (63) 92 (102) (309)
Profitability and efficiency ratios
Year to March FY16 FY17 FY18E FY19E
ROAE (%) (7.4) (13.0) (2.6) 13.3
ROACE (%) 5.6 3.5 8.6 14.8
Inventory Days 64 70 70 70
Debtors Days 8 8 8 8
Payable Days 57 59 59 59
Cash Conversion Cycle 15 19 19 19
Current Ratio 1.6 1.7 1.8 1.9
Gross Debt/EBITDA 4.8 5.4 4.2 3.0
Gross Debt/Equity 1.6 1.9 2.5 2.5
Adjusted Debt/Equity 1.6 1.9 2.5 2.5
Interest Coverage Ratio 0.6 0.3 1.2 2.3
Operating ratios
Year to March FY16 FY17 FY18E FY19E
Total Asset Turnover 3.3 3.5 3.7 3.9
Fixed Asset Turnover 4.8 5.4 6.2 7.1
Equity Turnover 8.2 9.7 11.9 13.6
Valuation parameters
Year to March FY16 FY17 FY18E FY19E
Adj. Diluted EPS (INR) 0.3 (2.9) 4.1 12.4
Y-o-Y growth (%) (94.0) (1,041.5) 240.7 204.3
Adjusted Cash EPS (INR) 15.8 15.2 24.4 34.9
Diluted P/E (x) 1,176.4 (124.9) 88.8 29.2
P/B (x) 5.7 6.3 6.0 5.3
EV / Sales (x) 0.9 0.8 0.7 0.6
EV / EBITDA (x) 21.5 22.6 14.7 9.8
Dividend Yield (%) 0.2 (0.3) 0.3 1.0
Balance sheet (INR mn)
As on 31st March FY16 FY17 FY18E FY19E
Share capital 417 418 418 418
Reserves & Surplus 4,837 4,375 4,592 5,252
Shareholders' funds 5,254 4,792 5,009 5,669
Minority Interest 15 52 (410) (812)
Short term borrowings 3,812 5,618 5,618 5,618
Long term borrowings 4,749 3,710 6,000 6,500
Total Borrowings 8,562 9,327 11,618 12,118
Long Term Liabilities 10 - - -
Def. Tax Liability (net) 17 (43) (43) (43)
Sources of funds 13,858 14,129 16,174 16,932
Gross Block 12,947 13,658 15,158 16,658
Net Block 7,743 7,129 7,159 7,043
Capital work in progress 338 501 520 550
Intangible Assets 1,624 1,794 1,969 2,102
Total Fixed Assets 9,706 9,425 9,647 9,695
Non current investments - - - -
Cash and Equivalents 130 76 928 1,320
Inventories 5,913 5,776 7,387 8,270
Sundry Debtors 1,017 568 1,245 1,425
Loans & Advances 3,725 3,335 3,335 3,335
Other Current Assets 306 1,342 1,342 1,342
Current Assets (ex cash) 10,960 11,021 13,309 14,373
Trade payable 5,016 4,908 6,226 6,971
Other Current Liab 1,922 1,485 1,485 1,485
Total Current Liab 6,938 6,393 7,711 8,456
Net Curr Assets-ex cash 4,022 4,628 5,598 5,917
Uses of funds 13,858 14,129 16,174 16,932
BVPS (INR) 62.9 57.4 60.0 67.9
Free cash flow (INR mn)
Year to March FY16 FY17 FY18E FY19E
Reported Profit 26 (369) 339 1,031
Add: Depreciation 1,297 1,510 1,696 1,883
Interest (Net of Tax) - - 603 637
Others (391) 271 (355) (288)
Less: Changes in WC (493) (41) 970 319
Operating cash flow 1,424 1,453 1,313 2,943
Less: Capex 1,260 1,274 1,919 1,930
Free Cash Flow 164 179 (606) 1,013
12 Edelweiss Securities Limited
Retail
Insider Trades
Reporting Data Acquired / Seller B/S Qty Traded
07 Apr 2017 Casa Maria Properties LLP Sell 2660000.00
07 Apr 2017 Cape Trading LLP Buy 4125361.00
07 Apr 2017 Raghukool Estate Development LLP Sell 2670000.00
07 Apr 2017 Capstan Trading LLP Sell 2670000.00
07 Apr 2017 Anbee Constructions LLP Buy 3874639.00
*in last one year
Bulk Deals Data Acquired / Seller B/S Qty Traded Price
31 Mar 2017 Raghukool Estate Developement Llp Sell 2670000 360.00
31 Mar 2017 Casa Maria Properties Llp Sell 2660000 360.00
31 Mar 2017 Anbee Constructions Llp Buy 3874639 360.00
31 Mar 2017 Capstan Trading Llp Sell 2670000 360.00
31 Mar 2017 Cape Trading Llp Buy 4125361 360.00
*in last one year
Holding – Top10 Perc. Holding Perc. Holding
Palm shelter estate 14.15 Cape trading pvt ltd 12.44
Anbee construction p 12.44 Reliance capital tru 9.31
Raghukool estate dev 6.7 Capstan trading pvt 6.54
Casa maria propertie 6.29 Icici prudential lif 4.45
Birla sun life asset 4.08 K raheja corp pvt lt 4.05
*in last one year
Additional Data
Directors Data Chandru L. Raheja Chairman B. S. Nagesh Vice Chairman
Ravi C. Raheja Non Executive Director Neel C.Raheja Non Executive Director
Nitin J. Sanghavi Director Deepak Ghaisas Director
Nirvik Singh Director Gulu L. Mirchandani Director
Shahzaad Dalal Director
Auditors - Deloitte Haskins & Sells, Mumbai
*as per last annual report
13 Edelweiss Securities Limited
Company Absolute
reco
Relative
reco
Relative
risk
Company Absolute
reco
Relative
reco
Relative
Risk
Aditya Birla Fashion and Retail Ltd BUY SO L Future Retail HOLD SU H
Jubilant Foodworks HOLD SU M Shoppers Stop BUY SP L
Titan Company BUY SO L Wonderla Holidays BUY SO M
RATING & INTERPRETATION
ABSOLUTE RATING
Ratings Expected absolute returns over 12 months
Buy More than 15%
Hold Between 15% and - 5%
Reduce Less than -5%
RELATIVE RETURNS RATING
Ratings Criteria
Sector Outperformer (SO) Stock return > 1.25 x Sector return
Sector Performer (SP) Stock return > 0.75 x Sector return
Stock return < 1.25 x Sector return
Sector Underperformer (SU) Stock return < 0.75 x Sector return
Sector return is market cap weighted average return for the coverage universe
within the sector
RELATIVE RISK RATING
Ratings Criteria
Low (L) Bottom 1/3rd percentile in the sector
Medium (M) Middle 1/3rd percentile in the sector
High (H) Top 1/3rd percentile in the sector
Risk ratings are based on Edelweiss risk model
SECTOR RATING
Ratings Criteria
Overweight (OW) Sector return > 1.25 x Nifty return
Equalweight (EW) Sector return > 0.75 x Nifty return
Sector return < 1.25 x Nifty return
Underweight (UW) Sector return < 0.75 x Nifty return
14 Edelweiss Securities Limited
Retail
Edelweiss Securities Limited, Edelweiss House, off C.S.T. Road, Kalina, Mumbai – 400 098.
Board: (91-22) 4009 4400, Email: [email protected]
Aditya Narain
Head of Research
Coverage group(s) of stocks by primary analyst(s): Retail
Aditya Birla Fashion and Retail Ltd, Future Retail, Jubilant Foodworks, Shoppers Stop, Titan Company, Wonderla Holidays
Distribution of Ratings / Market Cap
Edelweiss Research Coverage Universe
Rating Distribution* 161 67 11 240 * 1stocks under review
Market Cap (INR) 156 62 11
Date Company Title Price (INR) Recos
Recent Research
04-May-17 Retail Q1CY17: On road to gradual recovery; Sector Update
07-Apr-17 Retail Launch Pad: Night delivery, refurbished menus sweeteners; Sector Update
21-Mar-17 Shoppers Stop
Gunning for profitable growth; Visit Note
333 Buy
> 50bn Between 10bn and 50 bn < 10bn
Buy Hold Reduce Total
Rating Interpretation
Buy appreciate more than 15% over a 12-month period
Hold appreciate up to 15% over a 12-month period
Reduce depreciate more than 5% over a 12-month period
Rating Expected to
-
149
297
446
594
743
Jan
-14
Feb
-14
Mar
-14
Ap
r-1
4
May
-14
Jun
-14
Jul-
14
Au
g-1
4
Sep
-14
Oct
-14
No
v-1
4
De
c-1
4
(IN
R)
One year price chart
250
280
310
340
370
400
May
-16
May
-16
Jun
-16
Jul-
16
Jul-
16
Au
g-1
6
Sep
-16
Oct
-16
Oct
-16
No
v-1
6
De
c-1
6
De
c-1
6
Jan
-17
Feb
-17
Feb
-17
Mar
-17
Ap
r-1
7
Ap
r-1
7
(IN
R)
Shoppers' Stop
15 Edelweiss Securities Limited
Shoppers Stop
DISCLAIMER
Edelweiss Securities Limited (“ESL” or “Research Entity”) is regulated by the Securities and Exchange Board of India (“SEBI”) and is licensed to carry on the business of broking, depository services and related activities. The business of ESL and its Associates (list available on www.edelweissfin.com) are organized around five broad business groups – Credit including Housing and SME Finance, Commodities, Financial Markets, Asset Management and Life Insurance.
This Report has been prepared by Edelweiss Securities Limited in the capacity of a Research Analyst having SEBI Registration No.INH200000121 and distributed as per SEBI (Research Analysts) Regulations 2014. This report does not constitute an offer or solicitation for the purchase or sale of any financial instrument or as an official confirmation of any transaction. Securities as defined in clause (h) of section 2 of the Securities Contracts (Regulation) Act, 1956 includes Financial Instruments and Currency Derivatives. The information contained herein is from publicly available data or other sources believed to be reliable. This report is provided for assistance only and is not intended to be and must not alone be taken as the basis for an investment decision. The user assumes the entire risk of any use made of this information. Each recipient of this report should make such investigation as it deems necessary to arrive at an independent evaluation of an investment in Securities referred to in this document (including the merits and risks involved), and should consult his own advisors to determine the merits and risks of such investment. The investment discussed or views expressed may not be suitable for all investors.
This information is strictly confidential and is being furnished to you solely for your information. This information should not be reproduced or redistributed or passed on directly or indirectly in any form to any other person or published, copied, in whole or in part, for any purpose. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject ESL and associates / group companies to any registration or licensing requirements within such jurisdiction. The distribution of this report in certain jurisdictions may be restricted by law, and persons in whose possession this report comes, should observe, any such restrictions. The information given in this report is as of the date of this report and there can be no assurance that future results or events will be consistent with this information. This information is subject to change without any prior notice. ESL reserves the right to make modifications and alterations to this statement as may be required from time to time. ESL or any of its associates / 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. ESL is committed to providing independent and transparent recommendation to its clients. Neither ESL nor any of its associates, group companies, directors, employees, agents or representatives shall be liable for any damages whether direct, indirect, special or consequential including loss of revenue or lost profits that may arise from or in connection with the use of the information. Our proprietary trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed herein. Past performance is not necessarily a guide to future performance .The disclosures of interest statements incorporated in this report are provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in the report. The information provided in these reports remains, unless otherwise stated, the copyright of ESL. All layout, design, original artwork, concepts and other Intellectual Properties, remains the property and copyright of ESL and may not be used in any form or for any purpose whatsoever by any party without the express written permission of the copyright holders.
ESL shall not be liable for any delay or any other interruption which may occur in presenting the data due to any reason including network (Internet) reasons or snags in the system, break down of the system or any other equipment, server breakdown, maintenance shutdown, breakdown of communication services or inability of the ESL to present the data. In no event shall ESL be liable for any damages, including without limitation direct or indirect, special, incidental, or consequential damages, losses or expenses arising in connection with the data presented by the ESL through this report.
We offer our research services to clients as well as our prospects. Though this report is disseminated to all the customers simultaneously, not all customers may receive this report at the same time. We will not treat recipients as customers by virtue of their receiving this report.
ESL and its associates, officer, directors, and employees, research analyst (including relatives) worldwide may: (a) from time to time, have long or short positions in, and buy or sell the Securities, 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 subject company/company(ies) discussed herein or act as advisor or lender/borrower to such company(ies) or have other potential/material conflict of interest with respect to any recommendation and related information and opinions at the time of publication of research report or at the time of public appearance. ESL may have proprietary long/short position in the above mentioned scrip(s) and therefore should be considered as interested. The views provided herein are general in nature and do not consider risk appetite or investment objective of any particular investor; readers are requested to take independent professional advice before investing. This should not be construed as invitation or solicitation to do business with ESL.
16 Edelweiss Securities Limited
Retail
ESL or its associates may have received compensation from the subject company in the past 12 months. ESL or its associates may have managed or co-managed public offering of securities for the subject company in the past 12 months. ESL or its associates may have received compensation for investment banking or merchant banking or brokerage services from the subject company in the past 12 months. ESL or its associates may have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past 12 months. ESL or its associates have not received any compensation or other benefits from the Subject Company or third party in connection with the research report. Research analyst or his/her relative or ESL’s associates may have financial interest in the subject company. ESL and/or its Group Companies, their Directors, affiliates and/or employees may have interests/ positions, financial or otherwise in the Securities/Currencies and other investment products mentioned in this report. ESL, its associates, research analyst and his/her relative may have other potential/material conflict of interest with respect to any recommendation and related information and opinions at the time of publication of research report or at the time of public appearance.
Participants in foreign exchange transactions may incur risks arising from several factors, including the following: ( i) exchange rates can be volatile and are subject to large fluctuations; ( ii) the value of currencies may be affected by numerous market factors, including world and national economic, political and regulatory events, events in equity and debt markets and changes in interest rates; and (iii) currencies may be subject to devaluation or government imposed exchange controls which could affect the value of the currency. Investors in securities such as ADRs and Currency Derivatives, whose values are affected by the currency of an underlying security, effectively assume currency risk.
Research analyst has served as an officer, director or employee of subject Company: No
ESL has financial interest in the subject companies: No
ESL’s Associates 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 has 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: No
ESL has 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: No
Subject company may have been client during twelve months preceding the date of distribution of the research report.
There were no instances of non-compliance by ESL on any matter related to the capital markets, resulting in significant and material disciplinary action during the last three years except that ESL had submitted an offer of settlement with Securities and Exchange commission, USA (SEC) and the same has been accepted by SEC without admitting or denying the findings in relation to their charges of non registration as a broker dealer.
A graph of daily closing prices of the securities is also available at www.nseindia.com
Analyst Certification:
The analyst for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report.
Additional Disclaimers
Disclaimer for U.S. Persons
This research report is a product of Edelweiss Securities Limited, which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s) preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are not subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account.
This report is intended for distribution by Edelweiss Securities Limited only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any U.S. person, which is not the Major Institutional Investor.
17 Edelweiss Securities Limited
Shoppers Stop
Access the entire repository of Edelweiss Research on www.edelresearch.com
In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major Institutional Investors, Edelweiss Securities Limited has entered into an agreement with a U.S. registered broker-dealer, Edelweiss Financial Services Inc. ("EFSI"). Transactions in securities discussed in this research report should be effected through Edelweiss Financial Services Inc. Disclaimer for U.K. Persons
The contents of this research report have not been approved by an authorised person within the meaning of the Financial Services and Markets Act 2000 ("FSMA"). In the United Kingdom, this research report is being distributed only to and is directed only at (a) persons who have professional experience in matters relating to investments falling within Article 19(5) of the FSMA (Financial Promotion) Order 2005 (the “Order”); (b) persons falling within Article 49(2)(a) to (d) of the Order (including high net worth companies and unincorporated associations); and (c) any other persons to whom it may otherwise lawfully be communicated (all such persons together being referred to as “relevant persons”). This research report must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this research report relates is available only to relevant persons and will be engaged in only with relevant persons. Any person who is not a relevant person should not act or rely on this research report or any of its contents. This research report must not be distributed, published, reproduced or disclosed (in whole or in part) by recipients to any other person. Disclaimer for Canadian Persons
This research report is a product of Edelweiss Securities Limited ("ESL"), which is the employer of the research analysts who have prepared the research report. The research analysts preparing the research report are resident outside the Canada and are not associated persons of any Canadian registered adviser and/or dealer and, therefore, the analysts are not subject to supervision by a Canadian registered adviser and/or dealer, and are not required to satisfy the regulatory licensing requirements of the Ontario Securities Commission, other Canadian provincial securities regulators, the Investment Industry Regulatory Organization of Canada and are not required to otherwise comply with Canadian rules or regulations regarding, among other things, the research analysts' business or relationship with a subject company or trading of securities by a research analyst. This report is intended for distribution by ESL only to "Permitted Clients" (as defined in National Instrument 31-103 ("NI 31-103")) who are resident in the Province of Ontario, Canada (an "Ontario Permitted Client"). If the recipient of this report is not an Ontario Permitted Client, as specified above, then the recipient should not act upon this report and should return the report to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any Canadian person. ESL is relying on an exemption from the adviser and/or dealer registration requirements under NI 31-103 available to certain international advisers and/or dealers. Please be advised that (i) ESL is not registered in the Province of Ontario to trade in securities nor is it registered in the Province of Ontario to provide advice with respect to securities; (ii) ESL's head office or principal place of business is located in India; (iii) all or substantially all of ESL's assets may be situated outside of Canada; (iv) there may be difficulty enforcing legal rights against ESL because of the above; and (v) the name and address of the ESL's agent for service of process in the Province of Ontario is: Bamac Services Inc., 181 Bay Street, Suite 2100, Toronto, Ontario M5J 2T3 Canada. Disclaimer for Singapore Persons
In Singapore, this report is being distributed by Edelweiss Investment Advisors Private Limited ("EIAPL") (Co. Reg. No. 201016306H) which is a holder of a capital markets services license and an exempt financial adviser in Singapore and (ii) solely to persons who qualify as "institutional investors" or "accredited investors" as defined in section 4A(1) of the Securities and Futures Act, Chapter 289 of Singapore ("the SFA"). Pursuant to regulations 33, 34, 35 and 36 of the Financial Advisers Regulations ("FAR"), sections 25, 27 and 36 of the Financial Advisers Act, Chapter 110 of Singapore shall not apply to EIAPL when providing any financial advisory services to an accredited investor (as defined in regulation 36 of the FAR. Persons in Singapore should contact EIAPL in respect of any matter arising from, or in connection with this publication/communication. This report is not suitable for private investors.
Copyright 2009 Edelweiss Research (Edelweiss Securities Ltd). All rights reserved