wendt (india) ltd · 2011-10-11 · wendt (india) ltd’s (wendt) q4fy11 revenues and profitability...

10
© CRISIL Limited. All Rights Reserved. Wendt (India) Ltd Enhancing investment decisions Q4FY11 Result Update

Upload: others

Post on 13-Jun-2020

3 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved.

Wendt (India) Ltd

Enhancing investment decisions

Q4FY11 Result Update

Page 2: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved.

Explanation of CRISIL Fundamental and Valuation (CFV) matrix

The CFV Matrix (CRISIL Fundamental and Valuation Matrix) addresses the two important analysis of an investment making process –

Analysis of Fundamentals (addressed through Fundamental Grade) and Analysis of Returns (Valuation Grade) The fundamental

grade is assigned on a five-point scale from grade 5 (indicating Excellent fundamentals) to grade 1 (Poor fundamentals) The

valuation grade is assigned on a five-point scale from grade 5 (indicating strong upside from the current market price (CMP)) to

grade 1 (strong downside from the CMP).

CRISIL Fundamental Grade

Assessment CRISIL Valuation Grade

Assessment

5/5 Excellent fundamentals 5/5 Strong upside (>25% from CMP)

4/5 Superior fundamentals 4/5 Upside (10-25% from CMP)

3/5 Good fundamentals 3/5 Align (+-10% from CMP)

2/5 Moderate fundamentals 2/5 Downside (- 10-25% from CMP)

1/5 Poor fundamentals 1/5 Strong downside (<-25% from CMP)

Analyst Disclosure Each member of the team involved in the preparation of the grading report, hereby affirms that there exists no conflict of interest

that can bias the grading recommendation of the company. Additional Disclosure This report has been sponsored by NSE - Investor Protection Fund Trust (NSEIPFT). Disclaimer: This Exchange-commissioned Report (Report) is based on data publicly available or from sources considered reliable by CRISIL

(Data). However, CRISIL does not guarantee the accuracy, adequacy or completeness of the Data / Report and is not responsible for

any errors or omissions or for the results obtained from the use of Data / Report. The Data / Report are subject to change without

any prior notice. Opinions expressed herein are our current opinions as on the date of this Report. Nothing in this Report constitutes

investment, legal, accounting or tax advice or any solicitation, whatsoever. The Report is not a recommendation to buy / sell or hold

any securities of the Company. CRISIL especially states that it has no financial liability, whatsoever, to the subscribers / users of this

Report. This Report is for the personal information only of the authorized recipient in India only. This Report should not be

reproduced or redistributed or communicated directly or indirectly in any form to any other person – especially outside India or

published or copied in whole or in part, for any purpose.

Page 3: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

42

© CRISIL Limited. All Rights Reserved. CRISIL EQUITIES | 1

Wendt (India) Ltd

Near-term weakness

Fundamental Grade 4/5 (Superior fundamentals)

Valuation Grade 3/5 (CMP is aligned)

Industry Machinery

Fair Value Rs 1,229 CMP Rs 1,299

May 04, 2011

Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower than Crisil Equities’ expectations, primarily due to change in product mix and certain delayed shipments. Also, Wendt had launched a few new products, offering lower introductory prices. However, for FY11, Wendt reported 46% growth in revenues due to strong demand from auto, engineering, cutting tools and steel industries. Also, EBITDA margins expanded 321 bps owing to increased share in revenues of high-margin machine segment from 15.2% in FY10 to 28.1% in FY11. So, we maintain our fundamental grade of 4/5.

Q4FY11 and FY11 result analysis

• Wendt’s Q4 revenues were up by 25.1% y-o-y largely driven by ~ 107%

y-o-y growth in the machine segment. Superabrasives reported subdued

growth of 9.4% y-o-y contributing 77% to total revenues.

• However, contrary to our expectations, revenues declined 4.6% y-o-y

owing to delayed shipments and change in product mix. This, we believe,

is a temporary phenomenon and we expect sequential growth to resume

from Q1FY12 onwards.

• EBIT margin expanded 221 bps y-o-y as the high-margin machine

segment’s revenue share increased 22.8% vs. 13.5% in Q4FY10.

However, margins declined 532bps q-o-q due to a drop in revenues, new

product launches and lower contribution from the machine segment.

• In Q4FY11, PAT increased by 35% y-o-y on account of good show at the

operating level and less than proportionate growth in depreciation. EPS

stood at Rs 18.9 compared to Rs 14 in Q4FY10.

• Wendt has declared a dividend of Rs 25 per share, same as last year.

Key developments Status quo on Wendt’s parentage: 3M completed its acquisition of Winterthur Technologies, the holding company of Wendt GmbH, which holds a 40% stake in Wendt India. However, there is no further development on Carborundum Universal India’s (CUMI) plan to acquire Wendt GmbH’s 40% stake in Wendt India. Company plans to enter Indonesia: Wendt is looking to establish a presence in Indonesia primarily to service the glass, automobile and engineering industry. Further details of investments are yet to be disclosed by the management.

Valuations: Current market price is aligned We marginally lower our estimates and continue to value Wendt based on the discounted cash flow (DCF) method. We maintain our fair value estimate at Rs 1,229.

KEY FORECAST

(Rs mn) FY09 FY10 FY11# FY12E FY13E

Operating income 568 633 922 1,124 1,302

EBITDA 145 172 281 338 399

Adj PAT 92 98 168 210 257

Adj EPS-Rs 46.1 49.2 84.2 104.8 128.6

EPS growth (%) 7.5 7.2 68.7 24.5 22.7

RoCE (%) 27.4 29.3 44.0 43.2 41.3

RoE (%) 21.1 20.5 30.4 30.8 30.4

PE (x) 8.9 14.3 14.6 11.7 9.6

P/BV (x) 1.8 2.8 4.0 3.3 2.6

EV/EBITDA (x) 4.8 7.3 8.0 6.3 4.9

NM: Not meaningful; CMP: Current Market Price

#FY11 numbers based on the abridged financials

Source: Company, CRISIL Equities estimate

CFV MATRIX

KEY STOCK STATISTICS NIFTY 5537

NSE ticker WENDT

Face Value (Rs per share) 10

Shares outstanding (mn) 2.0

Market cap (Rs mn)/(US$ mn) 2,598/59 Enterprise value (Rs mn)/(US$ mn) 2,553/58 52-week range (Rs) (H/L) 1,389/722

Beta 0.20

Free float (%) 20.3%

Avg daily volumes (30-days) 417

Avg daily value (30-days) (Rs mn) 0.51

SHAREHOLDING PATTERN

PERFORMANCE VIS-À-VIS MARKET

Returns

1-m 3-m 6-m 12-m

Wendt 16% 22% 26% 69% NIFTY -6% 3% -12% 8%

ANALYTICAL CONTACT Chetan Majithia (Head) [email protected]

Nivedita C. Joshi [email protected]

Vishal Rampuria [email protected]

Client servicing desk

+91 22 3342 3561 [email protected]

1 2 3 4 5

1

2

3

4

5

Valuation Grade

Fu

nd

am

en

tal G

rad

e

Poor Fundamentals

ExcellentFundamentals

Str

ong

Do

wnsi

de

Str

ong

Upsi

de

79.7% 79.7% 79.7% 79.7%

0.1% 0.1% 0.1% 0.1%

20.2% 20.2% 20.2% 20.2%

0%

10%

20%

30%

40%

50%

60%

70%

80%

90%

100%

Jun-10 Sep-10 Dec-10 Mar-11

Promoter DII Others

Page 4: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved. CRISIL EQUITIES | 2

Wendt (India) Ltd

Q4FY11 Result Summary

(Rs mn) Q4FY11 Q3FY11 Q4FY10 q-o-q (%) y-o-y (%) FY11 FY10 y-o-y (%)

Net sales 240 252 192 (4.6) 25.1 922 633 45.6

Consumption of Raw Materials 89 77 73 15.9 22.1 291 219 33.1

Raw material as a % of sales 37% 31% 38% 2,141 bps (93) bps 32% 35% (860) bps

(Increase) / Decrease in Stock in Trade (8) (4) (8) (131.4) (1.3) (8) (3) 139.5

Other expenses 63 64 51 (0.9) 23.5 234 137 70.0

Employees Cost 31 33 27 (7.0) 13.3 124 108 15.3

EBITDA 66 82 49 (19.8) 33.9 281 172 62.9

EBITDA margin 27.3% 32.5% 25.5% (519) bps 179 bps 30.4% 27.2% 321 bps

Depreciation 9 9 8 (1.1) 12.5 36 31 16.0

EBIT 57 73 41 (22.1) 38.0 245 141 73.0

Interest and finance charges - 0 - 0 - 2 (100.0)

Operating PBT 57 73 41 (21.9) 38.0 245 139 76.0

Other Income 3 2 5 45.5 (36.0) 10 12 (10.7)

PBT 60 75 46 (19.9) 30.0 255 151 69.4

Tax 22 25 18 (11.3) 22.2 87 52 66.1

PAT 38 50 28 (24.2) 35.0 168 98 71.1

Adj PAT 38 50 28 (24.2) 35.0 168 98 71.1

Adj PAT margin 15.7% 19.8% 14.6% (4) bps 115 bps 18.3% 15.5% 272 bps

No of equity shares (mn) 2.0 2.0 2.0 - - 2.0 2.0 -

Adj EPS (Rs) 18.9 25.0 14.0 (24.2) 35.0 84.2 49.2 71.1

Source: Company, CRISIL Equ it ies

Revenue growth driven by growth across offerings Changing revenue-mix

Source: Company, CRISIL Equ it ies Source: Company, CRISIL Equ it ies

Segmental EBIT margin trend Machine segment dragged q-o-q profitability

Source: Company, CRISIL Equ it ies Source: Company, CRISIL Equ it ies

117 110 156 169 192 198 232 252 240

27.4%

20.0%

29.3%

27.8%

25.5%

29.6%

32.1% 32.5%

27.3%

0%

5%

10%

15%

20%

25%

30%

35%

-

50

100

150

200

250

300

Mar

-09

Jun-

09

Sep-

09

Dec-

09

Mar

-10

Jun-

10

Sep-

10

Dec-

10

Mar

-11

(Rs mn)

Sales EBITDA margin (RHS)

69%

94%82% 79%

87%72% 74%

65%77%

31%

6%18% 21%

13%28% 26%

35%23%

0%

10%

20%

30%

40%

50%

60%

70%

80%

90%

100%

Mar

-09

Jun-

09

Sep-

09

Dec-

09

Mar

-10

Jun-

10

Sep-

10

Dec-

10

Mar

-11

Machines and Accessories Superabrasives

32%

0%

33%

25%18%

24%29% 28%

29%

12%

-22%

11%

34%

72%

39% 36% 38%

16%

-40%

-20%

0%

20%

40%

60%

80%

Mar

-09

Jun-

09

Sep-

09

Dec-

09

Mar

-10

Jun-

10

Sep-

10

Dec-

10

Mar

-11

Superabrasives Machines and Accessories

drop in margin is expected to be a temporary phenomenon

26 12 28 32 28 36 45 50 38

22.2%

10.9%

17.6%18.9%

14.6%

17.9%19.4% 19.8%

15.7%

0%

5%

10%

15%

20%

25%

-

10

20

30

40

50

60

Mar

-09

Jun-

09

Sep-

09

Dec-

09

Mar

-10

Jun-

10

Sep-

10

Dec-

10

Mar

-10

(Rs mn)

PAT PAT margin (RHS)

Page 5: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved. CRISIL EQUITIES | 3

Wendt (India) Ltd

Share price movement Fair value movement since initiation

-Indexed to 100

Source: NSE, CRISIL Equ ities Source: NSE, CRISIL Equ ities

KEY DEVELOPMENTS

3M acquires stake in Wendt’s parent

The US-based technology devices manufacturer 3M completed the acquisition of

a controlling interest in Swiss-based Winterthur Technologies AG (WT), the

holding company of Wendt GmbH, which holds a 40% stake in Wendt (India).

This has resulted in an indirect acquisition of the Indian subsidiary by 3M.

CUMI, the other 40% stake holder in Wendt (India), having the first right of

refusal for Wendt GmbH’s exit, has objected to the acquisition and wants to

acquire Wendt GmbH’s stake. We believe that the ownership change, if any, is

less likely to impact Wendt’s business, since CUMI, a Murugappa group

company, is a market leader in the domestic conventional abrasive segment

and will be the technology provider. Also, Wendt (India) has developed an

indigenous R&D team to reduce technology dependence on the parent. But the

situation remains a monitorable.

0

50

100

150

200

250

300

Oct

-08

Jan-

09

Apr

-09

Jul-

09

Oct

-09

Jan-

10

Apr

-10

Jul-

10

Oct

-10

Jan-

11

Apr

-11

Wendt (India) Ltd. NIFTY

0

1,000

2,000

3,000

4,000

5,000

6,000

0

200

400

600

800

1,000

1,200

1,400

1,600

Aug

-10

Aug

-10

Sep-

10

Oct

-10

Oct

-10

Nov

-10

Dec-

10

Dec-

10

Jan-1

1

Feb-1

1

Mar

-11

Mar

-11

Apr-

11

(Rs mn)

Total Traded Quantity(RHS) CRISIL Fair Value Wendt

No. of units

Page 6: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved. CRISIL EQUITIES | 4

Wendt (India) Ltd

EARNINGS ESTIMATE REVISED DOWNWARDS

Particulars Unit

FY12E FY13E

Old New % change Old New % change

Revenue (Rs mn) 1,160 1,124 -3.2% 1,358 1,302 -4.1%

EBITDA (Rs mn) 358 338 -5.8% 416 399 -4.1%

EBITDA margin % 30.9 30.0 -84bps 30.7 30.7 -1bps

PAT (Rs mn) 230 210 -8.8% 273 257 -5.8%

PAT margin % 19.8 18.7 -116bps 20.1 19.8 -36bps

EPS- Rs x 115.0 104.8 -8.8% 136.6 128.6 -5.8%

Reason for change in estimates Line item FY11 FY12

Revenues Change in product mix to impact revenue growth

EBITDA margin • Selling and distribution expenses to remain

on the higher side owing to new product

launch

• No material change

PAT margin • Lower EBITDA margins • Lower growth in revenues and

lower other income

Page 7: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved. CRISIL EQUITIES | 5

Wendt (India) Ltd

VALUATION We continue to value Wendt based on the discounted cash flow method and

maintain our fair value estimate of Rs 1,229. At this value, the implied P/E

multiples are 11.7x FY12E and 9.6x FY13E based on our earnings estimate.

One-year forward P/E band One-year forward EV/EBITDA band

Source: NSE, CRISIL Equ ities Source: NSE, CRISIL Equ ities

P/E – premium / discount to NIFTY P/E movement

Source: NSE, CRISIL Equ ities Source: NSE, CRISIL Equ ities

CRISIL IER reports released on Wendt (India) Ltd Date Nature of report Fundamental

grade

Fair value Valuation

grade

CMP

(on the date of report)

2-Aug-10 Initiating coverage* 4/5 Rs 746 2/5 Rs 858

3-Nov-10 Q2FY11 result update 4/5 Rs 1,066 3/5 Rs 1,017

31-Jan-11 Q3FY11 result update 4/5 Rs 1,229 4/5 Rs 1,042

04-May-11 Q4FY11 result update 4/5 Rs 1,229 3/5 Rs 1,299

* For detailed initiating coverage report please visit: www.ier.co.in

CRISIL Independent Equity Research reports are also available on Bloomberg (CRI <go>) and Thomson Reuters.

0

200

400

600

800

1,000

1,200

1,400

1,600

1,800

Apr-

06

Jul-

06

Oct

-06

Jan-0

7

Apr-

07

Jul-

07

Oct

-07

Jan-0

8

Apr-

08

Jul-

08

Oct

-08

Jan-0

9

Apr-

09

Jul-

09

Oct

-09

Jan-1

0

Apr-

10

Jul-

10

Oct

-10

Jan-1

1

Apr-

11

(Rs)

Wendt 4x 7x 10x 13x 16x

0

200

400

600

800

1,000

1,200

1,400

1,600

1,800

Apr-

06

Jul-

06

Oct

-06

Jan-0

7

Apr-

07

Jul-

07

Oct

-07

Jan-0

8

Apr-

08

Jul-

08

Oct

-08

Jan-0

9

Apr-

09

Jul-

09

Oct

-09

Jan-1

0

Apr-

10

Jul-

10

Oct

-10

Jan-1

1

Apr-

11

(Rs)

Wendt 1x 2x 3x 4x

-60%

-50%

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

50%

Apr

-06

Jul-

06

Oct

-06

Jan-

07

Apr

-07

Jul-

07

Oct

-07

Jan-

08

Apr

-08

Jul-

08

Oct

-08

Jan-

09

Apr

-09

Jul-

09

Oct

-09

Jan-

10

Apr

-10

Jul-

10

Oct

-10

Jan-

11

Apr

-11

Premium/Discount to NIFTY Median premium/discount to NIFTY

0

5

10

15

20

25

Apr

-06

Jul-

06

Oct

-06

Jan-

07

Apr

-07

Jul-

07

Oct

-07

Jan-

08

Apr

-08

Jul-

08

Oct

-08

Jan-

09

Apr

-09

Jul-

09

Oct

-09

Jan-

10

Apr

-10

Jul-

10

Oct

-10

Jan-

11

Apr

-11

1yr Fwd PE (x) Median PE

+1 std dev

-1 std dev

Page 8: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved. CRISIL EQUITIES | 6

Wendt (India) Ltd

FINANCIALS

Note: All ratios are computed on Adj PAT

#FY11 numbers based on the abridged financials

Source: Company, CRISIL Equities estimate

Income statement Balance Sheet

(Rs mn) FY09 FY10 FY11# FY12E FY13E (Rs mn) FY09 FY10 FY11# FY12E FY13E

Operating income 568 633 922 1,124 1,302 Liabilities

EBITDA 145 172 281 338 399 Equity share capital 20 20 20 20 20

EBITDA margin 25.6% 27.2% 30.4% 30.0% 30.7% Reserves 443 478 588 732 919

Depreciation 25 31 36 40 44 Minorities - - - - -

EBIT 120 141 245 298 355 Net worth 463 498 608 752 939

Interest 2 2 - 1 1 Convertible debt - - - - -

Operating PBT 118 139 245 297 353 Other debt 4 - 7 12 15

Other income 19 12 10 19 34 Total debt 4 - 7 12 15

Exceptional inc/(exp) 1 1 - - - Deferred tax liability (net) 23 23 24 30 38

PBT 138 152 255 316 387 Total liabilities 490 521 639 795 992

Tax provision 45 52 87 106 130 Assets

Minority interest - - - - - Net fixed assets 243 308 329 354 381

PAT (Reported) 93 100 168 210 257 Capital WIP 54 19 29 32 36

Less: Exceptionals 1 1 - - - Total fixed assets 297 326 358 386 418

Adjusted PAT 92 98 168 210 257 Investments 9 9 9 9 9

Current assets

Ratios Inventory 56 80 109 132 143

FY09 FY10 FY11# FY12E FY13E Sundry debtors 125 122 158 197 228

Growth Loans and advances 21 22 36 45 52

Operating income (%) (2.5) 11.5 45.6 21.8 15.9 Cash & bank balance 26 27 52 138 282

EBITDA (%) (2.1) 18.5 62.9 20.3 18.2 Marketable securities 90 128 182 201 222

Adj PAT (%) 3.3 6.8 71.1 24.5 22.7 Total current assets 318 379 537 714 928

Adj EPS (%) 3.3 6.8 71.1 24.5 22.7 Total current liabilities 139 198 271 320 367

Net current assets 179 181 266 394 560

Profitability Intangibles/Misc. expenditure 4 6 6 6 6

EBITDA margin (%) 25.6 27.2 30.4 30.0 30.7 Total assets 490 521 639 795 992

Adj PAT Margin (%) 16.2 15.5 18.3 18.7 19.8

RoE (%) 21.1 20.5 30.4 30.8 30.4 Cash flow

RoCE (%) 27.4 29.3 44.0 43.2 41.3 (Rs mn) FY09 FY10 FY11# FY12E FY13E

RoIC (%) 27.5 25.1 35.2 39.2 45.7 Pre-tax profit 137 151 255 316 387

Total tax paid (44) (52) (86) (99) (123)

Valuations Depreciation 25 31 36 40 44

Price-earnings (x) 8.9 14.3 14.6 11.7 9.6 Working capital changes (5) 36 (6) (23) (1)

Price-book (x) 1.8 2.8 4.0 3.3 2.6 Net cash from operations 113 165 199 233 308

EV/EBITDA (x) 4.8 7.3 8.0 6.3 4.9 Cash from investments

EV/Sales (x) 1.3 2.1 2.4 1.9 1.5 Capital expenditure (88) (60) (68) (68) (76)

Dividend payout ratio (%) 43.0 49.9 29.7 26.7 23.3 Investments and others 22 (37) (54) (19) (21)

Dividend yield (%) 4.9 3.5 2.0 2.3 2.4 Net cash from investments (66) (97) (122) (87) (97)

Cash from financing

B/S ratios Equity raised/(repaid) - - - - -

Inventory days 50 66 62 65 60 Debt raised/(repaid) 1 (4) 7 5 3

Creditors days 87 102 99 94 94 Dividend (incl. tax) (47) (58) (59) (66) (70)

Debtor days 79 70 57 58 58 Others (incl extraordinaries) 8 (5) - - -

Working capital days 39 26 11 14 15 Net cash from financing (38) (67) (52) (61) (67)

Gross asset turnover (x) 1.6 1.5 1.8 2.0 2.0 Change in cash position 9 1 25 86 144

Net asset turnover (x) 2.5 2.3 2.9 3.3 3.5 C losing cash 26 27 52 138 282

Sales/operating assets (x) 2.1 2.0 2.7 3.0 3.2

Current ratio (x) 2.3 1.9 2.0 2.2 2.5 Quarterly financials

Debt-equity (x) 0.0 - 0.0 0.0 0.0 (Rs mn) Q4FY10 Q1FY11 Q2FY11 Q3FY11 Q4FY11

Net debt/equity (x) (0.2) (0.3) (0.4) (0.4) (0.5) Net Sales 192 198 232 252 240

Interest coverage 54.3 58.4 NM 313.5 262.7 Change (q-o-q) 13.6% 3.1% 17.4% 8.3% -4.6%

EBITDA 49 59 75 82 66

Per share Change (q-o-q) 4.3% 19.6% 27.5% 9.5% -19.8%

FY09 FY10 FY11# FY12E FY13E EBITDA margin 25.5% 29.6% 32.1% 32.5% 27.3%

Adj EPS (Rs) 46.1 49.2 84.2 104.8 128.6 PAT 28 36 45 50 38

CEPS 58.6 64.6 102.1 124.7 150.9 Adj PAT 28 36 45 50 38

Book value 231.4 249.1 304.0 376.1 469.6 Change (q-o-q) -12.5% 26.8% 27.3% 10.4% -24.2%

Dividend (Rs) 20.0 24.9 25.0 28.0 30.0 Adj PAT margin 14.6% 17.9% 19.4% 19.8% 15.7%

Actual o/s shares (mn) 2.0 2.0 2.0 2.0 2.0 Adj EPS 14.0 17.8 22.6 25.0 18.9

Page 9: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved.

CRISIL Independent Equity Research Team

Mukesh Agarwal Director +91 (22) 3342 3035 [email protected]

Tarun Bhatia Director, Capital Markets +91 (22) 3342 3226 [email protected]

Chetan Majithia Head, Equities +91 (22) 3342 4148 [email protected]

Sudhir Nair Head, Equities +91 (22) 3342 3526 [email protected]

Nagarajan Narasimhan Director, Research +91 (22) 3342 3536 [email protected]

Ajay D'Souza Head, Research +91 (22) 3342 3567 [email protected]

Manoj Mohta Head, Research +91 (22) 3342 3554 [email protected]

Sachin Mathur Head, Research +91 (22) 3342 3541 [email protected]

Sridhar C Head, Research +91 (22) 3342 3546 [email protected] CRISIL’s Equity Offerings The Equity Group at CRISIL Research provides a wide range of services including:

Independent Equity Research IPO Grading White Labelled Research Valuation on companies for use of Institutional Investors, Asset Managers, Corporate

Other Services by the Research group include

CRISINFAC Industry research on over 60 industries and Economic Analysis Customised Research on Market sizing, Demand modelling and Entry strategies Customised research content for Information Memorandum and Offer documents

Page 10: Wendt (India) Ltd · 2011-10-11 · Wendt (India) Ltd’s (Wendt) Q4FY11 revenues and profitability were lower ... is a temporary phenomenon and we expect sequential growth to resume

© CRISIL Limited. All Rights Reserved.

About CRISIL

CRISIL is India's leading Ratings, Research, Risk and Policy Advisory Company.

About CRISIL Research CRISIL Research is the country’s largest independent and integrated research house with strong domain expertise

on Indian economy, industries and capital markets. We leverage our unique research platform and capabilities to

deliver superior perspectives and insights to over 1200 domestic and global clients, through a range of research

reports, analytical tools, subscription products and customised solutions.

Vinaya Dongre – Head, Business Development

Email : [email protected] I Phone : 9920225174

To know more about CRISIL IER, please contact our team members:

Sagar Sawarkar – Senior Manager, Business Development

Email : [email protected] I Phone : 9821638322

Kolkata Priyanka Agarwal - Manager, Business Development Email : [email protected] I Phone : 9903060685 Mumbai Supriya Tapase - Manager, Business Development Email : [email protected] I Phone : 9820745668 New Delhi Vipin Saboo - Manager, Business Development Email : [email protected] I Phone : 9820779873

Ahmedabad I Mumbai I Pune Salil Srivastava - Manager, Business Development Email : [email protected] I Phone : 9833996430 Bengaluru I Chennai Anand Krishnamoorthy - Manager, Business Development Email : [email protected] I Phone : 9884704111 Hyderabad Kaliprasad Ponnuru - Manager, Business Development Email : [email protected] I Phone : 9642004668

Regional Contacts:

Head Office: CRISIL House, Central Avenue, Hiranandani Business Park, Powai, Mumbai - 400 076 Phone : 91-22-3342 3000 Web: www.crisil.com Download reports from: www.ier.co.in