Multiplex

December 30, 2019

Price Charts (Inox) Another superhit quarter for multiplexes! 13,000 450 12,000 400 Multiplexes remain the only segment that continues to deliver a strong 11,000 350 performance notwithstanding the economic slowdown. The strong content 10,000 300 9,000 performance, yet again, has resulted in ~35%+ growth in box office 250 collections (ex-regionals) so far in Q3FY20. Most importantly, this was 8,000 7,000 200

notwithstanding CAA protest in the key region of NCR. Moreover, the 6,000 150

Jan-17 Jul-17 Jan-18 Jul-18 Jan-19 Jul-19 Dec-19 H1CY20 content pipeline also looks strong with movies like Street Dancer 3D, : The Unsung Warrior, , 3, BHOOT: Part One – Price (R.H.S) Nifty (L.H.S) The Haunted Ship, Shubh Mangal Zyada Saavdhaan, , ’83, Coolie No.1, Laxmmi Bomb, etc. due for release. We now incorporate the Update Sector strong box office performance in Q3 in our estimates. Deriving comfort from Price Charts (PVR) 13,000 2,000 strong growth trigger, we remain positive on our multiplexes universe and 1,800 11,000 maintain BUY recommendation with a target price of | 2200/share for PVR 1,600 and | 465/share for Inox Leisure. 9,000 1,400 1,200 7,000 Content delivers yet again in Q3FY20 1,000

5,000 800

Dec-16 Jun-17 Dec-17 Jun-18 Dec-18 Jun-19 Dec-19 We note that for Q3, so far, the box office collections (excluding regionals) have been a stupendous 35%+ YoY. Net box office collections for Q3FY20 Nifty (L.H.S) Price (R.H.S) were led by four movies (possibly five including that has collected ~| 66 crore, so far) with | 100 crore+ collections. The collections

for the quarter were driven by movies like War, 4, 3, Bala, Good Newwz and Pati Patni aur Woh. Going ahead, we expect multiplexes Key Highlights to continue their organic expansion spree as the overall business economic  Box office collection has been robust in remains favourable. While PVR is expected to add 75 screens for FY21, for Q3FY20, aided by strong content Inox, we expect 60 screens addition for the year as few properties have performance faced delays due to approvals.  Maintain BUY rating on Inox and PVR Movie pipeline strong, going ahead with revised target price of | 465/share and | 2200/share, respectively The H1CY20 content pipeline also looks strong with movies like Street

Dancer 3D, Tanhaji: The Unsung Warrior, Chhapaak, , BHOOT: Part

Retail Equity Research Equity Retail

One – The Haunted Ship, Shubh Mangal Zyada Saavdhaan, Sooryavanshi, – ’83, Coolie No.1, Laxmmi Bomb, etc, due for release. We highlight that both Research Analyst players are also comfortable in terms of leverage. While Inox has net debt Bhupendra Tiwary, CFA to equity of 0.05x as on Q2FY20 (virtually debt free including treasury [email protected] shares), PVR, post raising | 500 crore through QIP in Q3FY20, is comfortably placed with net debt equity at 0.5x currently.

Valuation & Outlook Securities ICICI We continue to believe that the multiplex industry is the best placed media segment for growth driven by traction in content performance. Both PVR and Inox remain key beneficiaries of a flourishing multiplex business, which is one of the proxies on rising urban discretionary consumption spends. We value PVR at 14.5x FY21E EV/EBITDA (ex-Ind-AS 116) and arrive at a target price of | 2200 with a BUY rating. We value Inox at 10x FY21E (ex-Ind-AS 116) EV/EBITDA (~30% discount to target EV/EBITDA multiple of PVR) to arrive at a target price of | 465/share and maintain BUY rating. Sector Update | Multiplex ICICI Direct Research

Exhibit 1: Quarterly trend of box office (excluding regional) collections Q1FY18 Collections (| cr) Q1FY19 Collections (| cr) Q1FY20 Collections (| cr) Baahubali 2 511 Avengers: Infinity War 223 Avengers: Endgame 366 Tubelight 121 Race 3 161 Bharat 209 The Fate Of The Furious 77 123 Kabir Singh* 182 Medium 69 120 102 Half Girlfriend 60 Veere Di Wedding 80 81 Top 5 839 Top 5 707 Top 5 940 Others 175 Others 436 Others 371 Total Collections 1,014 Total Collections 1,143 Total Collections 1,310 YoY (%) 13% YoY (%) 15% Q2FY18 Q2FY19 Q2FY20 Toilet - Ek Prem Katha 134 * 268 Mission Mangal 200 78 Stree 127 The Lion King 159 Jab Harry Met Sejal 63 Gold 107 150 55 Satyameva Jayate 89 Saaho 149 Jagga Jasoos 53 Mission: Impossible - Fallout 77 Super 30 147 Top 5 382 Top 5 669 Top 5 805 Others 458 Others 372 Others 644 Total Collections 840 Total Collections 1,040 Total Collections 1,449 YoY (%) 24% 39% Q3FY18 Q3FY19 Q3FY20TD * 252 2.0(Hindi) 188 War 318 Again 206 Thugs Of Hindostan 145 Houseful 4 206 2* 101 137 134 Fukrey Returns 79 * 96 Bala 117 62 Zero 95 Pati Patni aur Woh 85 Top 5 700 Top 5 661 Top 5 859 Others 197 Others 366 Others 552 Total Collections 897 Total Collections 1,027 Total Collections 1,411 YoY (%) 15% YoY (%) 37% Q4FY18 Q4FY19 300 Uri - The Surgical Strike 243 102 Total 151 Raid 97 Simmba* 144 Tiger Zinda Hai* 87 139 PadMan 79 Kesari 117 Top 5 665 Top 5 794 Others 253 Others 474 Total Collections 918 Total Collections 1,268 YoY (%) 38% * collections during the quarter Source: Company, Koimoi.com, ICICI Direct Research

ICICI Securities | Retail Research 2 Sector Update | Multiplex ICICI Direct Research

Financial to be seen ex-Ind AS for comparability Multiplexes have transitioned to Ind-AS 116, which has led to major accounting changes. The present value of lease rentals is recognised as rights of use (RoU) assets with lease liability is created. RoU is to be amortised on a straight line basis while lease payment is apportioned between finance charge and reduction of lease liability. The overall effect is likely to be higher EBITDA and lower PBT in initial years (higher PBT in later years) but no impact on cash flows.

Exhibit 2: Excerpt of Inox Leisure P&L (excluding Ind-AS 116) (Year-end March) FY18 FY19 FY20E FY21E Total operating Income 1,348.1 1,692.2 2,009.3 2,352.9 Growth (%) 10.4 25.5 18.7 17.1 Employee Expenses 96.4 115.2 146.5 169.6 Exhibition Cost 367.3 444.2 525.1 616.3 Cost of F&B 74.4 112.5 136.9 174.8 Rent 203.9 302.3 386.9 447.4 Other Expenses 397.0 409.7 448.5 470.0 Total Operating Expenditure 1,138.9 1,383.8 1,643.8 1,878.1 EBITDA 209.2 308.3 365.4 474.7 Margin (%) 15.5 18.2 18.2 20.2 Source: Company, ICICI Direct Research

Exhibit 3: Excerpt of PVR P&L (excluding Ind-AS 116) (Year-end March) FY18 FY19 FY20E FY21E Total operating Income 2,334.1 3,085.6 3,718.9 4,212.7 Growth (%) 7.9 32.2 20.5 13.3 Film Distributors Cost 537.7 701.9 815.4 950.3 F&B Cost 159.1 238.7 284.5 320.5 Employee Expenses 254.1 337.3 414.9 451.2 Other Expenses 981.5 1,221.3 1,512.1 1,677.9 Total Operating Expenditure 1,932.3 2,499.2 3,027.0 3,400.0 EBITDA 401.8 586.3 692.0 812.7 Growth (%) 12.6 45.9 18.0 17.5 Margins (%) 17.2 19.0 18.6 19.3 Source: Company, ICICI Direct Research

ICICI Securities | Retail Research 3 Sector Update | Multiplex ICICI Direct Research

Financial Summary (PVR)

Exhibit 4: Profit & Loss statement Exhibit 5: Cash flow statement (Year-end March) FY18 FY19 FY20E FY21E (Year-end March) FY18 FY19 FY20E FY21E Total operating Income 2,334.1 3,085.6 3,718.9 4,212.7 PAT 123.3 183.2 129.5 224.4 Growth (%) 7.9 32.2 20.5 13.3 Add: Depreciation 153.7 191.3 543.4 601.0 Film Distributors Cost 537.7 701.9 815.4 950.3 Add: Interest Paid 83.7 128.0 468.2 466.0 F&B Cost 159.1 238.7 284.5 320.5 (Inc)/dec in Current Assets -14.4 -95.4 -98.5 -82.2 Employee Expenses 254.1 337.3 414.9 451.2 Inc/(dec) in CL and Provisions 41.9 366.2 128.2 64.4 Other Expenses 981.5 1,221.3 1,014.2 1,103.7 Others 0.0 0.0 0.0 0.0 Total Operating Expenditure 1,932.3 2,499.2 2,529.0 2,825.8 CF from operating activities 388.3 773.2 1,170.8 1,273.6 EBITDA 401.8 586.3 1,189.9 1,386.9 (Inc)/dec in Investments -16.7 8.7 0.0 0.0 Growth (%) 12.6 45.9 102.9 16.6 (Inc)/dec in Fixed Assets -230.2 -844.2 -450.0 -450.0 Depreciation 153.7 191.3 543.4 601.0 Others -52.7 -241.2 480.2 -294.6 Interest 83.7 128.0 468.2 466.0 CF from investing activities -299.6 -1076.7 30.2 -744.6 Other Income 31.3 33.1 25.0 30.0 Issue/(Buy back) of Equity 0.0 0.0 4.5 0.0 Exceptional Items 0.6 0.0 0.0 0.0 Inc/(dec) in loan funds 10.9 451.9 -300.0 -150.0 PBT 195.2 300.2 203.3 349.8 Dividend paid & dividend tax -10.9 -13.3 -12.0 -12.0 MI/PAT from associates 1.4 7.3 2.0 1.3 Less: Interest Paid 83.7 128.0 468.2 466.0 Total Tax 70.4 109.7 71.8 124.2 Others -169.5 -261.7 -948.4 -932.1 PAT 123.3 183.2 129.5 224.4 CF from financing activities -85.8 304.9 -787.6 -628.0 Growth (%) 28.8 48.5 -29.3 73.3 Net Cash flow 2.9 1.5 413.4 -99.1 EPS (|) 26.4 39.2 25.3 43.8 Opening Cash 29.9 32.8 34.2 447.6 Source: Company, ICICI Direct Research * PAT is not comparable from FY20 onwards as IND Closing Cash 32.8 34.2 447.6 348.5 AS 116 has been implemented Source: Company, ICICI Direct Research

Exhibit 6: Balance sheet Exhibit 7: Key Ratios (Year-end March) FY18 FY19 FY20E FY21E (Year-end March) FY18 FY19 FY20E FY21E Liabilities Per share data (|) Equity Capital 46.7 46.7 51.2 51.2 EPS (Diluted) 26.4 39.2 25.3 43.8 Reserve and Surplus 1,028.6 1,192.8 1,298.4 1,510.8 Cash EPS 59.3 80.2 131.3 161.1 Total Shareholders funds 1,075.4 1,239.5 1,349.6 1,562.0 BV 230.2 265.3 263.4 304.8 Total Debt 830.5 1,282.4 982.4 832.4 DPS 2.3 2.8 2.6 2.6 Others 1.4 579.2 4,745.4 4,810.8 Cash Per Share 7.0 7.3 87.3 68.0 Total Liabilities 1,907.3 3,101.1 7,077.5 7,205.2 Operating Ratios (%) EBITDA Margin 17.2 19.0 32.0 32.9 Assets EBIT / Net Sales 10.6 12.8 17.4 18.7 Total Fixed Assets 1,683.7 2,336.6 2,556.0 2,744.8 PAT Margin 5.3 5.9 3.5 5.3 Investments 18.7 9.9 9.9 9.9 Inventory days 3.1 3.6 3.6 3.6 Right of Use - - 3,313.2 3,273.3 Debtor days 24.3 21.7 22.5 22.5 Goodwill on Consolidation 7.9 685.0 685.0 685.0 Creditor days 39.3 43.5 40.0 40.0 Debtors 155.6 183.9 229.2 259.7 Return Ratios (%) Inventory 19.8 30.3 36.6 41.4 RoE 11.5 14.8 9.6 14.4 Loans and Advances 1.0 1.2 1.2 1.2 RoCE 14.7 13.8 9.5 11.3 Other Current Assets 87.5 143.9 190.8 237.8 RoIC 15.5 18.9 27.3 30.4 Cash 32.8 34.1 447.6 348.5 Valuation Ratios (x) Total Current Assets 296.7 393.5 905.4 888.6 P/E 72.1 48.6 75.4 43.5 Total Current Liabilities 441.6 807.7 935.9 1,000.4 EV / EBITDA 26.3 18.8 12.2 10.4 Net Current Assets -144.9 -414.3 -30.5 -111.7 EV / Net Sales 4.5 3.6 3.9 3.4 Other Non Current Assets 341.9 483.9 543.9 603.9 Market Cap / Sales 4.2 3.2 2.6 2.3 Application of Funds 1,907.3 3,101.1 7,077.5 7,205.2 Price to Book Value 8.3 7.2 7.2 6.2 Source: Company, ICICI Direct Research Solvency Ratios Net Debt/EBITDA 2.0 2.1 0.4 0.3 Net Debt / Equity 0.7 1.0 0.4 0.3 Current Ratio 1.0 0.9 1.1 1.1 Quick Ratio 0.9 0.8 1.0 1.0 Source: Company, ICICI Direct Research

ICICI Securities | Retail Research 4 Sector Update | Multiplex ICICI Direct Research

Financial Summary (Inox Leisure)

Exhibit 8: Profit & Loss statement Exhibit 9: Cash flow statement (Year-end March) FY18 FY19 FY20E FY21E (Year-end March) FY18 FY19 FY20E FY21E Total operating Income 1,348.1 1,692.2 2,009.3 2,352.9 PAT 114.7 133.5 110.6 173.7 Growth (%) 10.4 25.5 18.7 17.1 Add: Depreciation 86.7 95.5 252.9 283.2 Employee Expenses 96.4 115.2 146.5 169.6 Add: Interest Paid 28.9 23.7 213.5 230.9 Exhibition Cost 367.3 444.2 525.1 616.3 (Inc)/dec in Current Assets -39.8 -31.5 -41.4 -45.0 Cost of F&B 74.4 112.5 136.9 174.8 Inc/(dec) in CL and Provisions 57.0 74.1 59.7 64.9 Rent 203.9 302.3 131.9 159.2 CF from operating activities 247.4 295.2 595.3 707.6 Other Expenses 397.0 409.7 448.5 470.0 (Inc)/dec in Investments -1.7 11.8 0.0 0.0 Total Operating Expenditure 1,138.9 1,383.8 1,388.9 1,590.0 (Inc)/dec in Fixed Assets -147.0 -256.0 -250.0 -280.0 EBITDA 209.2 308.3 620.4 762.9 Others -45.3 -7.5 326.8 -88.6 Growth (%) 44.5 47.4 101.2 23.0 CF from investing activities (194.0) (251.7) 76.8 (368.6) Depreciation 86.7 95.5 252.9 283.2 Issue/(Buy back) of Equity 0.0 6.4 0.0 0.0 Interest 28.9 23.7 213.5 230.9 Inc/(dec) in loan funds -25.1 -181.9 -30.0 0.0 Other Income 14.5 14.9 15.5 16.0 Less: Interest Paid 28.9 23.7 213.5 230.9 Exceptional Items 10.4 5.0 0.0 0.0 Others -55.3 106.9 -782.8 -485.7 PBT 97.7 199.1 169.6 264.8 CF from financing activities (51.5) (44.9) (599.4) (254.8) Total Tax -17.0 65.6 58.9 91.1 Net Cash flow 1.9 -1.4 72.8 84.3 PAT 114.7 133.5 110.6 173.7 Opening Cash 13.2 15.0 13.6 86.4 Adjusted PAT 71.3 136.8 110.6 173.7 Closing Cash 15.0 13.6 86.4 170.7 Growth (%) 132.9 92.0 -19.2 57.0 Source: Company, ICICI Direct Research Adj EPS (|) 7.4 13.3 10.8 16.9 Source: Company, ICICI Direct Research PAT is not comparable from Fy20 onwards as IND AS 116 has been implemented

Exhibit 10: Balance Sheet Exhibit 11: Key Rations (Year-end March) FY18 FY19 FY20E FY21E (Year-end March) FY18 FY19 FY20E FY21E Liabilities Per share data (|) Equity Capital 96.2 102.6 102.6 102.6 EPS 11.9 13.0 10.8 16.9 Reserve and Surplus 606.1 893.9 648.6 798.4 Adj EPS 7.4 13.3 10.8 16.9 Interest in benefit trust (32.7) (32.7) (32.7) (32.7) BV 69.6 94.0 70.1 84.7 Total Shareholders funds 669.6 963.8 718.5 868.4 DPS 0.0 0.0 1.2 2.3 Total Debt 291.9 110.0 80.0 80.0 Cash Per Share 1.6 1.3 8.4 16.6 Others 77.8 85.4 2,443.6 2,557.8 Operating Ratios (%) Total Liabilities 1,039.3 1,159.2 3,242.1 3,506.2 EBITDA Margin 15.5 18.2 30.9 32.4 PBT / Net Sales 9.1 12.6 18.3 20.4 Assets PAT Margin 5.3 8.1 5.5 7.4 Total Fixed Assets 825.6 986.2 1,127.6 1,287.7 Inventory days 2.5 2.6 2.6 2.6 Investments 13.6 1.2 1.2 1.2 Debtor days 20.6 19.0 19.0 19.0 Rights of Use Assets 0.0 0.0 1,692.4 1,732.1 Creditor days 30.7 34.4 34.4 34.4 Debtors 76.1 88.2 104.6 122.5 Return Ratios (%) Inventory 9.4 12.2 14.5 16.9 RoE 10.6 14.2 15.4 20.0 Loans and Advances 80.1 94.4 112.1 131.3 RoCE 13.2 19.6 11.8 14.1 Other Current Assets 24.6 26.9 31.9 37.4 RoIC 14.8 22.2 33.2 37.7 Cash 15.0 13.7 86.4 170.7 Valuation Ratios (x) Total Current Assets 205.2 235.4 349.5 478.8 P/E 32.9 30.1 36.3 23.1 Total Current Liabilities 245.5 319.5 379.3 444.1 EV / EBITDA 20.5 13.4 10.3 8.4 Net Current Assets -40.2 -84.2 -29.8 34.7 EV / Net Sales 3.2 2.4 3.2 2.7 Other Non Current Assets 240.4 256.1 450.5 450.5 Market Cap / Sales 3.0 2.4 2.0 1.7 Application of Funds 1,039.3 1,159.2 3,242.1 3,506.2 Price to Book Value 5.6 4.2 5.6 4.6 Source: Company, ICICI Direct Research Solvency Ratios Debt/EBITDA 1.4 0.4 0.1 0.1 Net Debt / Equity 0.4 0.1 0.1 0.1 Current Ratio 1.4 1.2 1.2 1.2 Quick Ratio 1.3 1.1 1.1 1.1 Source: Company, ICICI Direct Research

ICICI Securities | Retail Research 5 Sector Update | Multiplex ICICI Direct Research

RATING RATIONALE ICICI Direct endeavours to provide objective opinions and recommendations. ICICI Direct assigns ratings to its stocks according to their notional target price vs. current market price and then categorizes them as Buy, Hold, Reduce and Sell. The performance horizon is two years unless specified and the notional target price is defined as the analysts' valuation for a stock Buy: >15% Hold: -5% to 15%; Reduce: -15% to -5%; Sell: <-15%

Pankaj Pandey Head – Research [email protected]

ICICI Direct Research Desk, ICICI Securities Limited, 1st Floor, Akruti Trade Centre, Road No 7, MIDC, Andheri (East) – 400 093 [email protected]

ICICI Securities | Retail Research 6 Sector Update | Multiplex ICICI Direct Research

ANALYST CERTIFICATION

I/We, Bhupendra Tiwary, CFA, MBA (Finance), Research Analysts, 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. 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. It is also confirmed that above mentioned Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months and do not serve as an officer, director or employee of the companies mentioned in the report.

Terms & conditions and other disclosures:

ICICI Securities Limited (ICICI Securities) is a full-service, integrated investment banking and is, inter alia, engaged in the business of stock brokering and distribution of financial products. ICICI Securities Limited is a Sebi registered Research Analyst with SEBI Registration Number – INH000000990. ICICI Securities Limited Sebi Registration is INZ000183631 for stock broker. ICICI Securities is a subsidiary of ICICI Bank which is ’s largest private sector bank and has its various subsidiaries engaged in businesses of housing finance, asset management, life insurance, general insurance, venture capital fund management, etc. (“associates”), the details in respect of which are available on www.icicibank.com

ICICI Securities is one of the leading merchant bankers/ underwriters of securities and participate in virtually all securities trading markets in India. We and our associates might have investment banking and other business relationship with a significant percentage of companies covered by our Investment Research Department. ICICI Securities generally prohibits its analysts, persons reporting to analysts and their relatives from maintaining a financial interest in the securities or derivatives of any companies that the analysts cover.

Recommendation in reports based on technical and derivative analysis centre on studying charts of a stock's price movement, outstanding positions, trading volume etc as opposed to focusing on a company's fundamentals and, as such, may not match with the recommendation in fundamental reports. Investors may visit icicidirect.com to view the Fundamental and Technical Research Reports.

Our proprietary trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed herein.

ICICI Securities Limited has two independent equity research groups: Institutional Research and Retail Research. This report has been prepared by the Retail Research. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Research.

The information and opinions in this report have been prepared by ICICI Securities and are subject to change without any notice. The report and information contained herein is strictly confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in any form, without prior written consent of ICICI Securities. While we would endeavour to update the information herein on a reasonable basis, ICICI Securities is under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent ICICI Securities from doing so. Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable regulations and/or ICICI Securities policies, in circumstances where ICICI Securities might be acting in an advisory capacity to this company, or in certain other circumstances.

This report is based on information obtained from public sources and sources believed to be reliable, but no independent verification has been made nor is its accuracy or completeness guaranteed. This report and information herein is solely for informational purpose and shall not be used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. ICICI Securities will not treat recipients as customers by virtue of their receiving this report. Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific circumstances. The securities discussed and opinions expressed in this report may not be suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial positions and needs of specific recipient. This may not be taken in substitution for the exercise of independent judgment by any recipient. The recipient should independently evaluate the investment risks. The value and return on investment may vary because of changes in interest rates, foreign exchange rates or any other reason. ICICI Securities accepts no liabilities whatsoever for any loss or damage of any kind arising out of the use of this report. Past performance is not necessarily a guide to future performance. Investors are advised to see Risk Disclosure Document to understand the risks associated before investing in the securities markets. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and may be subject to change without notice.

ICICI Securities 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.

ICICI Securities or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from the 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.

ICICI Securities encourages independence in research report preparation and strives to minimize conflict in preparation of research report. ICICI Securities or its associates 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 ICICI Securities nor Research Analysts and their relatives 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.

ICICI Securities or its subsidiaries collectively or Research Analysts or their relatives do not own 1% or more of the equity securities of the Company mentioned in the report as of the last day of the month preceding the publication of the research report.

Since associates of ICICI Securities are engaged in various financial service businesses, they might have financial interests or beneficial ownership in various companies including the subject company/companies mentioned in this report.

ICICI Securities may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report.

Neither the Research Analysts nor ICICI Securities have been engaged in market making activity for the companies mentioned in the report.

We submit that no material disciplinary action has been taken on ICICI Securities by any Regulatory Authority impacting Equity Research Analysis activities.

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 ICICI Securities and affiliates to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such restriction.

ICICI Securities | Retail Research 7