29 May 2018 Update | Sector: Consumer United Spirits

BSE SENSEX S&P CNX 34,949 10,633 CMP: INR3,386 TP: INR3,435(+1%) Neutral

High valuations and GST overhang cap potential upside

We attended United Spirits’ (UNSP) analyst meet. Key takeaways: Stock Info  Management reiterated its medium-term target of double-digit sales growth and Bloomberg UNSP IN mid-to-high teen margins. Double-digit sales will be driven by mid-teens growth in Equity Shares (m) 145.3 52-Week Range (INR) 4003 / 1988 the Prestige & Above (P&A) segment and low-single-digit growth in the residual 1, 6, 12 Rel. Per (%) -5/-3/56 Popular segment in its three states of operation. M.Cap. (INR b) 477.8  Unlike in the past, incremental expansion in the EBITDA margin will be more because M.Cap. (USD b) 7.0 of scale benefits and cost savings than gross margin. Avg Val ( INRm)/Vol m 1533.0  While the regulatory environment is becoming conducive, the amenability to further Free float (%) 41.5 price hike requested from states is still not clear.

 Despite assuming double-digit sales growth for both FY19 and FY20, EBITDA margins Financials Snapshot (INR b) Y/E Mar 2018 2019E 2020E of 15.5% in FY19 and 16.5% in FY20 (v/s 12.5% in FY18, 12.6% in 4QFY18) and a Net Sales 81.7 91.5 103.8 further reduction in the working capital, one-year-forward valuations remain high. EBITDA 10.2 14.2 17.1  Moreover, the overhang of possible inclusion of extra neutral alcohol (ENA) within PAT 4.9 8.0 10.5 the ambit of the goods and services tax (GST) remains, and the potential impact from EPS (INR) 33.7 55.4 72.0 this could knock off 10-15% from EBITDA. We, thus, maintain our Neutral rating on Gr. (%) 26.1 64.3 29.9 the stock with a DCF-based target price of INR3,435. BV/Sh .INR 172.3 261.9 350.8 RoE (%) 19.6 21.2 20.5 A big macro opportunity available to capitalize on RoCE (%) 12.3 16.8 18.6 P/E (x) 100.4 61.1 47.1 The size of the opportunity is big due to low per capita consumption and high P/BV (x) 19.6 12.9 9.7 potential for premiumization. Higher marketing spend, thus, is something that UNSP as ’s largest alcoholic beverages player is likely to incur in order to grow Shareholding pattern (%) consumption levels and premiumize its portfolio. As On Mar-18 Dec-17 Mar-17 Promoter 58.5 58.5 58.5 Five priorities underlined by management: DII 4.3 4.4 5.5 1. Giving a booster to already accelerating growth in core brands: Management FII 23.3 23.3 22.1 aims to achieve this via higher marketing spend (+18% in FY18), primarily Others 13.9 13.9 14.0 toward the core brand portfolio with region-specific advertising in some cases, FII Includes depository receipts tie-ups like the ‘ Startup Master Class’ and innovations like the recently launched ‘ Rum’ – all these are targeted to drive mid- Stock Performance (1-year) teens growth in the P&A segment. Popular segment brands that it has retained United Spirits Sensex - Rebased in , and are likely to grow in single-digits. 4,350 2. Improving route to the customer: UNSP aims to do this via a host of moves, 3,650 such as (a) increasing use of digital, (b) concentrated advertising at the retail 2,950 store level, (c) innovative methods like online ordering through fulfilment by 2,250 authorized retail outlets, (d) tie-ups with dinner reservation websites and (e) 1,550 organizing events to engage the customer. 3. Driving productivity to invest in growth: This is being driven by efficient Feb-18 Aug-17 Nov-17 May-18 May-17 commercial spends, a reduction in the number of own manufacturing units

(from 94 to 52), predominant use of contract manufacturing for further capacity expansion, and a slew of measures to boost the RoI.

Krishnan Sambamoorthy – Research Analyst ([email protected]); +91 22 3982 5428 Vishal Punmiya – Research Analyst ([email protected]); +91 22 3980 4261 Investors are advised to refer through important disclosures made at the last page of the Research Report. Motilal Oswal research is available on www.motilaloswal.com/Institutional-Equities, Bloomberg, Thomson Reuters, Factset and S&P Capital. United Spirits

4. Corporate citizenship: This is an area where the company has laid immense emphasis under the ownership. The aim is to work with the authorities for shaping policy decisions, adopting the highest levels of corporate governance, activities to benefit communities surrounding its units and campaigns to inculcate more responsible consumption of alcohol. 5. Creating a winning organization through automation and simplification, enhanced capabilities in digital, corporate relations, legal and compliance, investing in talent from outside the spirits industry, higher diversity (one out of every four senior management personnel is a female compared to zero representation a few years back), rapidly increasing usage of shared service center and full integration with Diageo.

FY18 performance and outlook going forward  Reported net sales declined 4% YoY in FY18. Sales were up 1% on an adjusted basis, mainly due to the impact of highway ban and route-to-market changes.  For FY18, reported sales in the P&A segment increased 3% YoY, with 4% growth on an adjusted basis. For the popular segment, reported sales declined 16% YoY, with a 4% fall on an adjusted basis.  In FY18, gross margin improved 465bp on a reported basis and 295bp on an adjusted basis. EBITDA margin expanded 114bp on a reported basis and was flattish on an adjusted basis.  Management reiterated its confidence on the growth prospects that it highlighted two quarters ago.  Unlike in the past, incremental expansion in the EBITDA margin will be less because of gross margin and more because of sales growth-led scale benefits and cost savings.  The company will try to mitigate 75% of the increase in COGS through cost savings.  Management is also looking to reduce working capital outgo further.

Other key highlights  Management stated that ENA may probably not be included under GST.  The route-to-market changes in West Bengal were smooth, while there have been some difficulties in . In Punjab, instead of moving from government to a single corporation, there are several wholesale syndicates each managing a few districts.  Price increases have been granted in 15 states over the past two years.  ‘Royal Challengers ’ IPL franchise is now generating money to repay its debts.  Brexit may lead to a reduction in import tariffs from the UK from the current levels of ~150%. The company is in favor of lower tariffs.

Valuation and view Despite assuming double-digit sales growth in both FY19 and FY20, EBITDA margins of 15.5% in FY19 and 16.5% in FY20 (v/s 12.5% in FY18, 12.6% in 4QFY18) and a further reduction in the working capital, one-year-forward valuations remain high. Moreover, the overhang of possible inclusion of ENA within the ambit of the GST remains, and the potential impact from this could knock off 10-15% from EBITDA. We maintain our Neutral rating on the stock with a DCF-based TP of INR3,435.

29 May 2018 2

United Spirits

Exhibit 1: India’s per capita consumption is among the lowest in Asia-Pacific countries

Source: Company, Euromonitor

Exhibit 2: Opportunity Size in India

Source: McKinsey, excludes consumers not buying branded goods, Company, MOSL

Exhibit 3: UNSP’s portfolio across the 3 India’s i.e. aspiring, middle and affluent consumers

*Average consumer prices in India, 750ml bottle, Consumer prices in rupees Source: Company, MOSL

29 May 2018 3 United Spirits

Exhibit 4: Volumes decline ~13% in FY18; underlying volumes down 2%

Volume growth (%) 19.1 14.2 11.1 12.0 7.3 3.0

(0.1) (2.4) (1.1) (3.1)

(12.8) FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 Source: Company, MOSL

Exhibit 5: Underlying net sales grew 1% in FY18

Source: Company, MOSL

Exhibit 6: Breakup of gross margin expansion; Reported gross margin expansion of 465 bp

Source: Company, MOSL

29 May 2018 4 United Spirits

Exhibit 7: Components affecting EBITDA margin expansion

Source: Company, MOSL

Exhibit 8: PAT margin saw an improvement of 489bp in FY18

Source: Company, MOSL

29 May 2018 5 United Spirits

Exhibit 9: DCF derived price target of INR3,435 implying 1% upside INR m 2017 2018E 2019E 2020E 2021E 2022E 2023E Total Revenue 85,476 81,701 91,536 103,842 122,197 145,248 173,010 EBITDA 9,710 10,215 14,188 17,134 21,629 27,307 33,737 Other income 1,111 1,080 1,242 1,428 1,643 1,889 2,172 Tax -1,923 -2,433 -3,965 -5,149 -6,776 -8,676 -10,843 WC change -2,477 324 -1,332 -4,491 -9,251 -11,824 -13,997 Capex -835 371 -2,000 -2,000 -3,000 -3,000 -3,500 FCF 5,586 9,557 8,133 6,922 4,245 5,696 7,569 PV of each FCF 5,586 9,557 7,341 5,638 3,120 3,779 4,533 Sum of PV of FCF 202,007 Terminal value 2,337,937 PV of terminal value 333,102 EV 535,109 Net debt 36,318 Equity value 498,791 No of shares 145 Per share value 3,433 Source: Company, MOSL

Exhibit 10: Valuation Matrix Target Reco CMP Mkt Cap P/E (x) RoE (%) Div. (%) Company Price EPS Growth YoY (%) (INR) (INR) Upside (%) INR B USD B FY18E FY19E FY20E FY18E FY19E FY20E FY18E FY17 Consumer Neutral 1,299 1,280 -1 1,266 18.6 1.9 21.1 19.0 61.5 50.7 42.6 25.3 0.7 Britannia Inds. Buy 5,814 6,400 10 701 10.3 13.5 28.4 24.0 69.5 54.1 43.7 32.9 0.4 Colgate-Palm. Buy 1,241 1,420 14 341 5.0 18.0 16.5 18.5 49.5 42.5 35.9 48.7 0.8 India Buy 385 435 13 666 9.8 7.2 16.0 15.5 49.5 42.7 36.9 25.9 0.6 Buy 1,039 1,390 34 237 3.5 -8.5 21.9 20.4 42.8 35.1 29.2 29.2 0.8 Future Cons. Buy 56 76 36 105 1.5 Loss LP 284.7 NM 198.7 51.6 -2.8 0.0 Godrej Cons. Neutral 1,131 1,155 2 763 11.2 11.7 14.9 15.9 53.6 46.7 40.2 24.9 0.5 GlaxoSmith C H L Neutral 6,443 6,255 -3 277 4.1 6.6 12.8 14.8 38.7 34.3 29.9 21.2 1.1 Hind. Unilever Buy 1,572 1,805 15 3,423 50.4 24.7 18.3 22.3 64.2 54.3 44.4 78.1 1.1 ITC Neutral 273 295 8 3,342 49.2 9.5 8.8 13.4 29.7 27.3 24.1 22.3 2.1 Jyothy Lab. Neutral 427 425 -1 77 1.1 -26.7 32.7 19.4 51.9 39.1 32.8 13.4 1.4 Neutral 320 350 9 410 6.0 2.0 18.3 18.2 49.9 42.2 35.7 34.0 1.3 Nestle India Neutral 9,519 9,535 0 932 13.7 13.2 35.2 10.4 68.0 50.3 45.5 40.3 0.7 P & G Hygiene Neutral 9,213 9,065 -2 304 4.5 -1.2 23.4 15.8 70.2 56.8 49.1 57.0 3.5 Buy 24,400 28,200 16 270 4.0 30.3 36.0 33.4 78.4 57.7 43.2 41.0 0.4 Pidilite Inds. Buy 1,169 1,330 14 587 8.6 8.1 14.8 14.3 64.6 56.3 49.3 26.1 0.4 United Breweries Buy 1,196 1,450 21 306 4.5 62.0 23.9 31.2 85.0 68.6 52.3 14.9 0.1 United Spirits Neutral 3,386 3,435 1 477.8 7.0 26.1 64.3 29.9 100.4 61.1 47.1 19.6 0.0 Source: Company, MOSL

29 May 2018 6 United Spirits

Financials and Valuations

Income Statement (INR Million) Y/E March 2015 2016 2017 2018 2019E 2020E Total Revenue 79,516 82,482 85,476 81,701 91,536 103,842 Change (%) -5.6 3.7 3.6 -4.4 12.0 13.4 Total Expenditure -72,863 -73,618 -75,766 -71,486 -77,348 -86,708 EBITDA 6,654 8,864 9,710 10,215 14,188 17,134 Margin (%) 8.4 10.7 11.4 12.5 15.5 16.5 Depreciation -1,097 -1,017 -1,323 -1,351 -1,419 -1,560 Int. and Fin. Charges -4,471 -4,469 -3,690 -2,611 -1,997 -1,398 Other Income 1,118 1,057 1,111 1,080 1,242 1,428 Profit before Taxes 2,203 4,435 5,808 7,333 12,014 15,604 Change (%) -23.8 101.3 31.0 26.3 63.8 29.9 Margin (%) 2.8 5.4 6.8 9.0 13.1 15.0 Tax 283 2,358 1,923 2,433 3,965 5,149 Tax Rate (%) -0.1 53.2 33.1 33.2 33.0 33.0 Adjusted PAT 1,920 2,077 3,885 4,900 8,049 10,454 Change (%) -10.4 8.2 87.1 26.1 64.3 29.9 Margin (%) 2.4 2.5 4.5 6.0 8.8 10.1 Non-rec. (Exp)/Income -21,485 -858 -2,186 717 0 0 Reported PAT -19,565 1,219 1,699 5,617 8,049 10,454

Balance Sheet (INR Million) Y/E March 2015 2016 2017 2018 2019E 2020E Share Capital 1,453 1,453 1,453 1,453 1,453 1,453 Reserves 17,967 15,687 17,925 23,585 36,601 49,515 Minority Interest 0 0 0 0 0 Net Worth 19,421 17,140 19,378 25,038 38,054 50,968 Loans 53,204 37,082 36,841 28,962 20,962 12,962 Deffered Tax Liabilities -873 -1,539 -1,241 -856 -496 -27 Capital Employed 71,752 52,683 54,978 53,144 58,520 63,902

Gross Block 16,289 17,389 19,822 19,322 21,322 23,322 Less: Accum. Depn. -5,610 -6,627 -7,950 -9,301 -10,719 -12,280 Net Fixed Assets 10,679 10,762 11,872 10,021 10,602 11,042 Capital WIP 660 2,449 851 980 980 980 Investments 5,511 93 3,238 2,775 2,775 2,775 Curr. Assets, L&A 72,456 67,082 70,763 72,083 80,543 90,607 Inventory 15,542 18,999 18,538 18,694 21,053 23,884 Account Receivables 17,455 23,140 29,605 26,998 28,840 32,717 Cash and Bank 2,397 3,362 523 1,198 4,661 5,112 Others 37,062 21,581 22,097 25,193 25,989 28,894 Curr. Liab. and Prov. 17,555 27,703 31,746 32,715 36,380 41,502 Account Payables 7,180 10,018 11,798 14,240 16,058 19,147 Other Liabilities 7,230 14,643 16,911 15,033 16,536 18,190 Provisions 3,145 3,042 3,037 3,442 3,786 4,165 Net Current Assets 54,901 39,379 39,017 39,368 44,163 49,105 Application of Funds 71,752 52,683 54,978 53,144 58,520 63,902 E: MOSL Estimates

29 May 2018 7 United Spirits

Financials and Valuations

Ratios Y/E March 2015 2016 2017 2018 2019E 2020E Basic (INR) EPS 13.2 14.3 26.7 33.7 55.4 72.0 Cash EPS 20.8 21.3 35.8 43.0 65.2 82.7 BV/Share 133.6 118.0 133.4 172.3 261.9 350.8 DPS 0.0 0.0 0.0 0.0 0.0 0.0 Payout % 0.0 0.0 0.0 0.0 0.0 0.0 Valuation (x) P/E 256.3 236.9 126.7 100.4 61.1 47.1 Cash P/E 163.1 159.0 94.5 78.7 52.0 40.9 EV/Sales 6.1 5.8 5.6 5.7 5.0 4.3 EV/EBITDA 73.4 53.8 49.0 45.8 32.2 26.1 P/BV 25.3 28.7 25.4 19.6 12.9 9.7 Dividend Yield (%) 0.0 0.0 0.0 0.0 0.0 0.0 Return Ratios (%) RoE 6.7 11.4 21.3 19.6 21.2 20.5 RoCE 8.4 6.7 11.8 12.3 16.8 18.6 RoIC 8.2 6.7 11.5 12.0 17.4 19.8 Working Capital Ratios Asset Turnover (x) 1.1 1.6 1.6 1.5 1.6 1.6 Leverage Ratio Debt/Equity (x) 2.7 2.2 1.9 1.2 0.6 0.3

Cash Flow Statement (INR Million) Y/E March 2015 2016 2017 2018 2019E 2020E OP/(loss) before Tax 2,203 4,435 5,808 7,333 12,014 15,604 Int./Div. Received -1,118 -1,057 -1,111 -1,080 -1,242 -1,428 Interest Paid 4,471 4,469 3,690 2,611 1,997 1,398 Direct Taxes Paid -283 -2,358 -1,923 -2,433 -3,965 -5,149 Incr/Decr in WC 7,561 16,487 -2,477 324 -1,332 -4,491 CF from Operations 12,834 21,976 3,987 6,755 7,473 5,933 Extraordinary Items -21,485 -858 -2,186 717 0 0 (Incr)/Decr in FA 40 -2,888 -835 371 -2,000 -2,000 Free Cash Flow -8,611 18,230 966 7,843 5,473 3,933 (Pur)/Sale of Investments 3,684 5,418 -3,145 463 0 0 CF from Invest. -17,760 1,672 -6,166 9,394 3,473 1,933 Issue of Shares 841 -3,500 539 467 5,390 2,883 (Incr)/Decr in Debt 4,191 -16,122 -241 -7,879 -8,000 -8,000 Dividend Paid 0 0 0 -424 -424 -424 Others -2,682 -3,061 -958 -7,638 -4,449 -1,874 CF from Fin. Activity 2,350 -22,683 -660 -15,474 -7,483 -7,414 Incr/Decr of Cash -2,576 965 -2,839 675 3,463 451 Add: Opening Balance 4,973 2,397 3,362 523 1,198 4,661 Closing Balance 2,397 3,362 523 1,198 4,661 5,112 E: MOSL Estimates

29 May 2018 8

United Spirits

N O T E S

29 May 2018 9

Explanation of Investment Rating Investment Rating Expected return (over 12-month) BUY >=15% United Spirits SELL < - 10% NEUTRAL > - 10 % to 15% UNDER REVIEW Rating may undergo a change NOT RATED We have forward looking estimates for the stock but we refrain from assigning recommendation *In case the recommendation given by the Research Analyst becomes inconsistent with the investment rating legend, the Research Analyst shall within 28 days of the inconsistency, take appropriate measures to make the recommendation consistent with the investment rating legend.

Disclosures: The following Disclosures are being made in compliance with the SEBI Research Analyst Regulations 2014 (herein after referred to as the Regulations).

Motilal Oswal Securities Ltd. (MOSL) is a SEBI Registered Research Analyst having registration no. INH000000412. MOSL, the Research Entity (RE) as defined in the Regulations, is engaged in the business of providing Stock broking services, Investment Advisory Services, Depository participant services & distribution of various financial products. MOSL is a subsidiary company of Motilal Oswal Financial Service Ltd. (MOFSL). MOFSL is a listed public company, the details in respect of which are available on www.motilaloswal.com. MOSL is registered with the Securities & Exchange Board of India (SEBI) and is a registered Trading Member with National Stock Exchange of India Ltd. (NSE) and Limited (BSE), Metropolitan Stock Exchange Of India Ltd. (MSE) for its stock broking activities & is Depository participant with Central Depository Services Limited (CDSL) & National Securities Depository Limited (NSDL) and is member of Association of Mutual Funds of India (AMFI) for distribution of financial products. Details of associate entities of Motilal Oswal Securities Limited are available on the website at http://onlinereports.motilaloswal.com/Dormant/documents/Associate%20Details.pdf

MOSL, it’s associates, Research Analyst or their relative may have any financial interest in the subject company. MOSL and/or its associates and/or Research Analyst may have actual/beneficial ownership of 1% or more securities in the subject company at the end of the month immediately preceding the date of publication of the Research Report. MOSL and its associate company(ies), their directors and Research Analyst and their relatives may; (a) from time to time, have a long or short position in, act as principal in, and buy or sell the securities or derivatives thereof of companies mentioned herein. (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.; however the same shall have no bearing whatsoever on the specific recommendations made by the analyst(s), as the recommendations made by the analyst(s) are completely independent of the views of the associates of MOSL even though there might exist an inherent conflict of interest in some of the stocks mentioned in the research report. Research Analyst may have served as director/officer, etc. in the subject company in the last 12 month period. MOSL and/or its associates may have received any compensation from the subject company in the past 12 months.

In the last 12 months period ending on the last day of the month immediately preceding the date of publication of this research report, MOSL or any of its associates may have: a) managed or co-managed public offering of securities from subject company of this research report, b) received compensation for investment banking or merchant banking or brokerage services from subject company of this research report, c) received compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company of this research report. d) Subject Company may have been a client of MOSL or its associates during twelve months preceding the date of distribution of the research report.

MOSL and it’s associates have not received any compensation or other benefits from the subject company or third party in connection with the research report. To enhance transparency, MOSL has incorporated a Disclosure of Interest Statement in this document. This should, however, not be treated as endorsement of the views expressed in the report. MOSL and / or its affiliates do and seek to do business including investment banking with companies covered in its research reports. As a result, the recipients of this report should be aware that MOSL may have a potential conflict of interest that may affect the objectivity of this report. Compensation of Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions.

Terms & Conditions: This report has been prepared by MOSL and is meant for sole use by the recipient and not for circulation. The report and information contained herein is strictly confidential 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 MOSL. The report is based on the facts, figures and information that are considered true, correct, reliable and accurate. The intent of this report is not recommendatory in nature. The information is obtained from publicly available media or other 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. The report is prepared solely for informational purpose and does not constitute an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments for the clients. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. MOSL will not treat recipients as customers by virtue of their receiving this report. Analyst Certification The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report.

Disclosure of Interest Statement United Spirits Analyst ownership of the stock No A graph of daily closing prices of securities is available at www.nseindia.com, www.bseindia.com. Research Analyst views on Subject Company may vary based on Fundamental research and Technical Research. Proprietary trading desk of MOSL or its associates maintains arm’s length distance with Research Team as all the activities are segregated from MOSL research activity and therefore it can have an independent view with regards to subject company for which Research Team have expressed their views.

Regional Disclosures (outside India) This report is not directed or intended for distribution to or use by any person or entity resident in a state, country or any jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject MOSL & its group companies to registration or licensing requirements within such jurisdictions.

For Hong Kong: This report is distributed in Hong Kong by Motilal Oswal capital Markets (Hong Kong) Private Limited, a licensed corporation (CE AYY-301) licensed and regulated by the Hong Kong Securities and Futures Commission (SFC) pursuant to the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong) “SFO”. As per SEBI (Research Analyst Regulations) 2014 Motilal Oswal Securities (SEBI Reg No. INH000000412) has an agreement with Motilal Oswal capital Markets (Hong Kong) Private Limited for distribution of research report in Hong Kong. This report is intended for distribution only to “Professional Investors” as defined in Part I of Schedule 1 to SFO. Any investment or investment activity to which this document relates is only available to professional investor and will be engaged only with professional investors.” Nothing here is an offer or solicitation of these securities, products and services in any jurisdiction where their offer or sale is not qualified or exempt from registration. The Indian Analyst(s) who compile this report is/are not located in Hong Kong & are not conducting Research Analysis in Hong Kong.

For U.S. Motilal Oswal Securities Limited (MOSL) is not a registered broker - dealer under the U.S. Securities Exchange Act of 1934, as amended (the"1934 act") and under applicable state laws in the United States. In addition MOSL is not a registered investment adviser under the U.S. Investment Advisers Act of 1940, as amended (the "Advisers Act" and together with the 1934 Act, the "Acts), and under applicable state laws in the United States. Accordingly, in the absence of specific exemption under the Acts, any brokerage and investment services provided by MOSL, including the products and services described herein are not available to or intended for U.S. persons. This report is intended for distribution only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the Exchange Act and interpretations thereof by SEC (henceforth referred to as "major institutional investors"). This document must not be acted on or relied on by persons who are not major institutional investors. Any investment or investment activity to which this document relates is only available to major institutional investors and will be engaged in only with major institutional investors. In reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities Exchange Act of 1934, as amended (the "Exchange Act") and interpretations thereof by the U.S. Securities and Exchange Commission ("SEC") in order to conduct business with Institutional Investors based in the U.S., MOSL has entered into a chaperoning agreement with a U.S. registered broker-dealer, Motilal Oswal Securities International Private Limited. ("MOSIPL"). Any business interaction pursuant to this report will have to be executed within the provisions of this chaperoning agreement.

The Research Analysts contributing to the report may not be registered /qualified as research analyst with FINRA. Such research analyst may not be associated persons of the U.S. registered broker-dealer, MOSIPL, and therefore, may not be subject to NASD rule 2711 and NYSE Rule 472 restrictions on communication with a subject company, public appearances and trading securities held by a research analyst account.

For Singapore In Singapore, this report is being distributed by Motilal Oswal Capital Markets Singapore Pte Ltd (“MOCMSPL”) (Co.Reg. NO. 201129401Z) which is a holder of a capital markets services license and an exempt financial adviser in Singapore, as per the approved agreement under Paragraph 9 of Third Schedule of Securities and Futures Act (CAP 289) and Paragraph 11 of First Schedule of Financial Advisors Act (CAP 110) provided to MOCMSPL by Monetary Authority of Singapore. Persons in Singapore should contact MOCMSPL in respect of any matter arising from, or in connection with this report/publication/communication. This report is distributed solely to persons who qualify as “Institutional Investors”, of which some of whom may consist of "accredited" institutional investors as defined in section 4A(1) of the Securities and Futures Act, Chapter 289 of Singapore (“the SFA”). Accordingly, if a Singapore person is not or ceases to be such an institutional investor, such Singapore Person must immediately discontinue any use of this Report and inform MOCMSPL.

Disclaimer: 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. This report and information herein is solely for informational purpose and may 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. 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. Each recipient of this document should make such investigations as it deems necessary to arrive at an independent evaluation of an investment in the securities of companies referred to in this document (including the merits and risks involved), and should consult its own advisors to determine the merits and risks of such an investment. The investment discussed or views expressed may not be suitable for all investors. Certain transactions -including those involving futures, options, another derivative products as well as non-investment grade securities - involve substantial risk and are not suitable for all investors. No representation or warranty, express or implied, is made as to the accuracy, completeness or fairness of the information and opinions contained in this document. The Disclosures of Interest Statement incorporated in this document is provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in the report. This information is subject to change without any prior notice. The Company reserves the right to make modifications and alternations to this statement as may be required from time to time without any prior approval. MOSL, its associates, their directors and the employees may from time to time, effect or have effected an own account transaction in, or deal as principal or agent in or for the securities mentioned in this document. They may perform or seek to perform investment banking or other services for, or solicit investment banking or other business from, any company referred to in this report. Each of these entities functions as a separate, distinct and independent of each other. The recipient should take this into account before interpreting the document. This report has been prepared on the basis of information that is already available in publicly accessible media or developed through analysis of MOSL. The views expressed are those of the analyst, and the Company may or may not subscribe to all the views expressed therein. This document is being supplied to you solely for your information and may not be reproduced, redistributed or passed on, directly or indirectly, 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 MOSL 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. Neither the Firm, not its directors, employees, agents or representatives shall be liable for any damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in connection with the use of the information. The person accessing this information specifically agrees to exempt MOSL or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not to hold MOSL or any of its affiliates or employees responsible for any such misuse and further agrees to hold MOSL or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays.

Registered Office Address: Motilal Oswal Tower, Rahimtullah Sayani Road, Opposite Parel ST Depot, Prabhadevi, Mumbai-400025; Tel No.: 022-3980 4263; www.motilaloswal.com. Correspondence Address: Palm Spring Centre, 2nd Floor, Palm Court Complex, New Link Road, Malad (West), Mumbai- 400 064. Tel No: 022 3080 1000. Compliance Officer: Neeraj Agarwal, Email Id: [email protected], Contact No.:022-38281085.

Registration details of group entities.: MOSL: SEBI Registration: INZ000158836 (BSE/NSE/MCX/NCDEX); CDSL: IN-DP-16-2015; NSDL: IN-DP-NSDL-152-2000; Research Analyst: INH000000412. AMFI: ARN 17397. Investment Adviser: INA000007100.IRDA Corporate Agent-CA0541. Motilal Oswal Asset Management Company Ltd. (MOAMC): PMS (Registration No.: INP000000670) offers PMS and Mutual Funds products. Motilal Oswal Wealth Management Ltd. (MOWML): PMS (Registration No.: INP000004409) offers wealth management solutions. *Motilal Oswal Securities Ltd. is a distributor of Mutual Funds, PMS, Fixed Deposit, Bond, NCDs, Insurance and IPO products. * Motilal Oswal Commodities Broker Pvt. Ltd. offers Commodities Products. * Motilal Oswal Real Estate Investment Advisors II Pvt. Ltd. offers Real Estate products. * Motilal Oswal Private Equity Investment Advisors Pvt. Ltd. offers Private Equity products

29 May 2018 10