CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014

Page created by Anthony King
 
CONTINUE READING
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
May - June 2014

CRISIL CRBCustomised Research Bulletin

                  Real Estate
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
CRISIL CRBCustomised Research Bulletin

About CRISIL Limited
CRISIL is a global analytical company providing ratings, research, and risk and policy advisory services. We are India's
leading ratings agency. We are also the foremost provider of high-end research to the world's largest banks and leading
corporations.

About CRISIL Research
CRISIL Research is India's largest independent and integrated research house. We provide insights, opinions, and analysis
on the Indian economy, industries, capital markets and companies. We are India's most credible provider of economy and
industry research. Our industry research covers 70 sectors and is known for its rich insights and perspectives. Our analysis is
supported by inputs from our network of more than 4,500 primary sources, including industry experts, industry associations,
and trade channels. We play a key role in India's fixed income markets. We are India's largest provider of valuations of fixed
income securities, serving the mutual fund, insurance, and banking industries. We are the sole provider of debt and hybrid
indices to India's mutual fund and life insurance industries. We pioneered independent equity research in India, and are today
India's largest independent equity research house. Our defining trait is the ability to convert information and data into expert
judgements and forecasts with complete objectivity. We leverage our deep understanding of the macro economy and our
extensive sector coverage to provide unique insights on micro-macro and cross-sectoral linkages. We deliver our research
through an innovative web-based research platform. Our talent pool comprises economists, sector experts, company analysts,
and information management specialists.

CRISIL Privacy
CRISIL respects your privacy. We use your contact information, such as your name, address, and email id, to fulfil your request
and service your account and to provide you with additional information from CRISIL and other parts of McGraw Hill Financial
you may find of interest.
For further information, or to let us know your preferences with respect to receiving marketing materials, please visit
www.crisil.com/privacy. You can view McGraw Hill Financial’s Customer Privacy Policy at http://www.mhfi.com/privacy.

Last updated: May, 2013

Disclaimer
CRISIL Research, a division of CRISIL Limited (CRISIL), has taken due care and caution in preparing this Report based on the information
obtained by CRISIL from sources which it considers reliable (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.
This Report is not a recommendation to invest / disinvest in any company covered in the Report. CRISIL especially states that it has no
financial liability whatsoever to the subscribers / users / transmitters / distributors of this Report. CRISIL Research operates independently of,
and does not have access to information obtained by CRISIL’s Ratings Division / CRISIL Risk and Infrastructure Solutions Limited (CRIS),
which may, in their regular operations, obtain information of a confidential nature. The views expressed in this Report are that of CRISIL
Research and not of CRISIL’s Ratings Division / CRIS. No part of this Report may be published / reproduced in any form without CRISIL’s
prior written approval.
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
Key Offerings
              Industry

    n   Market Sizing

    n   Demand/Supply Gap
        Analysis

    n   Input/Commodity Price
        Forecasting

    n   Impact Analysis of
        Economic/Regulatory                 Company
        Variables
                                    n    Competitive
                                         Benchmarking

                                    n    Valuation studies

                                    n    Evaluation of various
                                         business models

                                    n    Customised Credit
                                         Reports                                 Project
                                    n    Vendor Assessment
                                                                       n    Feasibility/Pre-feasibility
                                                                            Studies

                                                                       n    Techno-economic
                                                                            viability studies (TEV)

                                                                       n    Project Vetting

                                                                       n    Location
                                                                            identification/assessment

                                                                       n    Sensitivity Analysis

Key Verticals
n   Automotive                  n       Infrastructure                  n    Power
n   Commodities                 n       Logistics                       n    Real Estate
n   Hotels & Hospitals          n       Oil & Gas                       n    & Others

                                                             CRISIL Industry Research covers 70 industries
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
CRISIL CRBCustomised Research Bulletin

CRISIL Customised Research

CRISIL Research, the leading independent and credible provider of economic, sectoral and
company research in India, utilises its proprietary information networks, database and
methodologies to provide you customised research inputs and conclusions for business
planning, monitoring and decision-making.

CRISIL Research provides research inputs and conclusions to support
your decisions while
n       Lending to an entity
n       Taking a stake in an entity
n       Transacting/partnering with an entity
n       Feasibility of entry into a new business segment
n       Feasibility of capacity expansion
n       Choice of location, fuel, other inputs
n       Choice of markets, targeted market share
n       Product mix choices
n       Production/sales planning

CRISIL Research provides you the following inputs to help you
identify/assess business opportunities or review business risks
n      Identification/assessment of new business themes/areas
n      Building futuristic scenarios and discontinuity analysis over the long term
n      Assessing the impact of changes in economic variables, commodity prices on your
       business
n      Field-based information on variables and tracking indicators for ongoing      review of
       opportunities/risks in your sectors of interest
n      Assessment of credit/investment quality of your portfolio
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
Foreword

           With a new government assuming power at the Centre, riding on a
           decisive electoral mandate, the portents for India’s economy are
           certainly positive. And the real estate sector is not an exception. After
           a sustained economic slowdown, that kept real estate demand and
           capital values subdued for last 4-5 quarters, the expectation is that
           the new government’s policies to address inflation, job creation and
           kickstart the investment cycle will provide a boost to growth leading
           to a gradual recovery in the sector.

           Creating jobs will particularly provide a shot in the arm to a sagging
           real estate sector’s fortunes, as more jobs will mean higher
           disposable incomes. Moreover, any amendments and greater clarity
           on the Land Acquisition Act may make it easier for developers to
           acquire land. However, as the impact of the new policies is unlikely to
           be instantaneous, the revival in demand will be gradual. Moreover,
           interest rates are expected to remain firm in the near term, which
           hints that growth in demand is expected to improve at a measured
           pace. As real estate demand improves, capital values in the 10 major
           cities are also likely to increase albeit marginally. In this issue, we
           have also examined unfolding trends in related sectors such as
           hotels, retail and hospitals.

           In 2013, new apartment sales declined across the top 10 cities we
           track, barring IT/ITeS hubs like Bengaluru and Pune. Worsening
           demand, amid huge unsold inventories, also pulled down capital
           values across most cities in the last 8-10 months. However, stable
           demand helped Pune and Bengaluru to ward off a fall in capital
           values. We expect real estate demand to revive and grow by 5-6 per
           cent in 2015. While significant pent-up demand is likely to drive up
           real estate absorption by 6-7 per cent in Mumbai, demand in the
           NCR, Chennai, Bangalore and Pune is likely to grow by around 5 per
           cent.
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
CRISIL CRB Customised Research Bulletin

       Foreword

                               The retailing sector too will see green shoots of a recovery in 2014-15.
                               After having slumped to decadal lows, we expect growth in the Indian
                               organized retail industry to improve to 13-14 per cent during the year.
                               Retailers’ margins will also improve further by 50-100 basis points, as the
                               effect of cost rationalization measures initiated in 2013-14 continues.
                               Organized retail penetration is also likely to reach 10 per cent by 2018-19
                               from 7.9 per cent in 2013-14.

                               For hotels too, a marginal recovery is in sight, but it will be visible only
                               from 2015-16. With room supply growing faster than demand in 2014-15,
                               both occupancy rates (ORs) and average room rates (ARRs) will decline.
                               As the situation reverses starting 2015-16, ORs will recover. However,
                               rising competition will keep ARRs rangebound and consequently
                               revenues per available room (RevPARs) are expected to remain flat over
                               the next 3-4 years at Rs 4,500.

                               For the healthcare industry, where a lack of infrastructure (low beds to
                               population ratio) is a major issue, the game changer will be a rise in
                               private   investments,    especially   for   in-patient   department   (IPD)
                               treatments. Among daycare models that we have analysed, the eye care
                               delivery market will be worth keeping an eye on, given the attractive
                               returns that it offers.

                               Prasad Koparkar
                               Senior Director
                               Industry & Customised Research

2
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
Contents

           Opinion
           Segment-wise review of the Indian real estate market       01

           Interview
           Binaifer F. Jehani, Director - CRISIL Research             03

           Economic Overview – June 2014                              05

           Industry Overview
           Healthcare delivery                                        06
           Hotels                                                     09
           Organised Retail                                           13

           Independent Equity Research Report
           Apollo Hospitals Enterprise Ltd, June 05, 2014             15

           Customised Research Services
           Real Estate                                                16

           Media Coverage                                             17

                                                                  3
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
CRISIL CRB Customised Research Bulletin

4
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
Opinion                                                                                                              Segment-wise review of the Indian real
                                                                                                                                                                                   estate market

                                                                                                                                                                  Planned v/s CRISIL Research's estimated supply
1. Residential Real Estate
                                                                                                                                                                  (2014-16)
Demand remained tepid in 2013 as well
                                                                                                                                                                                 NCR                                                  934
In 2013, high interest rates and sticky inflation                                                                                                                                                              419
                                                                                                                                                                       Mumbai - MMR                      322
                                                                                                                                                                                                 161
continued to exert pressure on demand across the 10                                                                                                                                                188
                                                                                                                                                                                 Pune
                                                                                                                                                                                              128
major     cities             (Mumbai,                                NCR,                   Bengaluru,                                     Kolkata,                         Bengaluru              184
                                                                                                                                                                                              124
Chennai, Hyderabad, Pune, Ahmedabad, Chandigarh                                                                                                                            Hyderabad             155
                                                                                                                                                                                             94
                                                                                                                                                                              Chennai          127
and Kochi) as potential buyers remained in a wait-and-                                                                                                                                      80
                                                                                                                                                                                                109
                                                                                                                                                                               Kolkata
watch mode. Consequently, new home bookings                                                                                                                                               63
                                                                                                                                                                          Ahmedabad          88
                                                                                                                                                                                             63
declined year-on-year across all cities barring Pune and                                                                                                             Chandigarh Tricity     74
                                                                                                                                                                                           39
Bengaluru. Average capital values too grew by a tepid                                                                                                                           Kochi    28
                                                                                                                                                                                         18
4-5 per cent y-o-y, mainly led by a rise in the first half.                                                                                                                Planned Supply (mn sq ft.)
                                                                                                                                                                           CRISIL Research's Estimated Supply (2014-16) (mn sq ft.)
In the latter half of the year, capital values remained
stable or declined marginally over the first half.                                                                                                                Source: CRISIL Research

Capital value index (for 10 major cities)                                                                                                                         2. Commercial office space
 300                                                                                                                                                              Rentals in most micromarkets stay below 2008
 280                                                                                                                                                              peaks
 260
 240                                                                                                                                                              During the global economic slowdown in 2008-09,
 220
                                                                                                                                                                  demand for commercial office space, especially from
 200
 180                                                                                                                                                              the IT/ITeS and BFSI sectors, plummeted causing
 160
 140                                                                                                                                                              average lease rentals to fall by 25-30 per cent between
 120                                                                                                                                                              the first half of 2008 and the second half of 2009. In
 100
                                                                                                                                                                  subsequent years, average lease rentals in the 10
                                                                                                                                                      H1 2014 E
                                                                                                                                 H1 2013
        2005
               2006
                      2007
                             H1 2008
                                       H2 2008
                                                 H1 2009
                                                           H2 2009
                                                                     H1 2010
                                                                               H2 2010
                                                                                         H1 2011
                                                                                                   H2 2011
                                                                                                             H1 2012
                                                                                                                       H2 2012

                                                                                                                                            H2 2013

                                                                                                                                                                  major cities have moved sideward, barring a few micro-
                                                                                                                                                                  markets which have recorded a rise or a fall. Demand
                                                           Capital Value Index
                                                                                                                                                                  gained momentum briefly in the first half of 2011, but
Note: Indexed to 2005; E- Estimated
                                                                                                                                                                  high vacancies restricted a sharp rise in lease rentals.
Source: CRISIL Research
                                                                                                                                                                  Weak demand has also slowed down execution of
Mumbai, NCR to house half of estimated supply                                                                                                                     many projects. Currently, lease rentals in almost 90 per
                                                                                                                                                                  cent of micromarkets in the 10 major cities are 25-30
Of the 2.2 billion sq ft of supply planned in the 10 cities,
                                                                                                                                                                  per cent below peak levels seen in the first half of 2008.
CRISIL Research expects only 54 per cent (1.2 billion
sq ft) to come up by 2016. Mumbai and NCR alone are
expected to account for 49 per cent of the estimated
supply.

                                                                                                                                                                                                                                            1
CRISIL CRBCustomised Research Bulletin - Real Estate - May - June 2014
CRISIL CRB Customised Research Bulletin

    Lease rental index (for commercial office spaces in                                                                                                                        3. Retail real estate
    10 major cities)                                                                                                                                                           Vacancy levels continue to stunt rise in rentals
     190                                                                                                                                                                       Post the 2008-09 slowdown, demand for retail real
     180
     170                                                                                                                                                                       estate space was weighed down by the prevailing
     160                                                                                                                                                                       oversupply. Since the first half of 2010, lease rentals in
     150
     140                                                                                                                                                                       the 10 major cities have also remained flat owing to the
     130
     120
                                                                                                                                                                               vacancies, failing to breach peak levels seen in the first
     110                                                                                                                                                                       half of 2008.
     100
            2005
                   2006
                          2007

                                                             H1 2009

                                                                                                                                               H1 2013
                                 H1 2008

                                                                        H2 2009
                                                                                  H1 2010
                                                                                            H2 2010
                                                                                                       H1 2011
                                                                                                                 H2 2011
                                                                                                                           H1 2012
                                                                                                                                     H2 2012

                                                                                                                                                         H2 2013
                                                                                                                                                                    H1 2014E
                                               H2 2008

                                                                                                                                                                               Lease rental index (for retail spaces in 10 major
                                                                                                                                                                               cities)
                                                                       Lease Rental Index
                                                                                                                                                                                220
    *Excludes Ahmedabad since transactions happen on outright                                                                                                                   200
    basis
                                                                                                                                                                                180
    Note: Indexed to 2005; E- Estimated
                                                                                                                                                                                160
    Source: CRISIL Research
                                                                                                                                                                                140
                                                                                                                                                                                120
    Only 31 per cent of the total planned supply to                                                                                                                             100
    materialise by 2016; oversupply to persist
                                                                                                                                                                                                       2007
                                                                                                                                                                                         2005
                                                                                                                                                                                                2006

                                                                                                                                                                                                                                                                                              H1 2012
                                                                                                                                                                                                              2008 H1
                                                                                                                                                                                                                        2008 H2
                                                                                                                                                                                                                                  H1 2009
                                                                                                                                                                                                                                            H2 2009
                                                                                                                                                                                                                                                      H1 2010
                                                                                                                                                                                                                                                                H2 2010
                                                                                                                                                                                                                                                                          H1 2011
                                                                                                                                                                                                                                                                                    H2 2011

                                                                                                                                                                                                                                                                                                        H2 2012
                                                                                                                                                                                                                                                                                                                  H1 2013
                                                                                                                                                                                                                                                                                                                            H2 2013
                                                                                                                                                                                                                                                                                                                                      H1 2014E
    Of the total 389 million sq ft of office space planned in
    the 10 major cities, CRISIL Research expects only 121
    million sq ft to metarialise during 2014 to 2016. Of this,                                                                                                                                                                         Lease Rental Index

    NCR, Bengaluru and Pune will together account for 61                                                                                                                       Note: Indexed to 2005; E- Estimated
    per cent. However, there is a clear evidence of                                                                                                                            Source: CRISIL Research

    oversupply as demand will amount to only 53 million sq
    ft during the period.                                                                                                                                                      NCR to see maximum additions in mall space
                                                                                                                                                                               during 2014 to 2016
                                                                                                                                                                               Of the total 70 million sq ft of planned retail real estate
    Planned v/s CRISIL Research's estimated supply
                                                                                                                                                                               space, CRISIL Research only 27 million sq ft to come
    (2014-16)
                                                                                                                                                                               up during 2014 to 2016. In other terms, about 90 malls
                      NCR                                                                        35
                                                                                                                                                                   86          out of the total planned 168 malls are likely to be
             Bengaluru                                                                                                                    68
                                                                         18                                                                                                    operational by 2016, of which 39 malls are expected to
                      Pune                                                                                                           64
                                                                             20                                                                                                be located in the NCR.
        Mumbai - MMR                                                                                                 53
                                                                        16
             Hyderabad                                                                                39
                                                         6
                   Kolkata                                                            31
                                                             9
                   Chennai                                                21
                                                         8
            Ahmedabad                                     10
                                           3
                    Kochi                                10
                                           2
      Chandigarh Tricity                           7
                                           3
                   Planned supply (mn sq ft.)
                   CRISIL Research expected supply (2014-16) (mn sq ft.)

    Source: CRISIL Research

2
Binaifer F. Jehani
                      Interview                                          Director, CRISIL Research

Binaifer F. Jehani, Director, CRISIL Research, Binaifer
leads the research function on the real estate sector at
CRISIL Research. She is responsible for overseeing a
large   team   of   analysts,   offering   comprehensive
research coverage on real estate, spanning residential,
commercial and retail space. Her areas of expertise
also comprise healthcare delivery, hospitality and
housing finance.

In addition, Binaifer manages customised assignments,
which involve gauging the feasibility, underlying market
potential, etc of prospective business models for
developers, private equity firms, investment bankers         Which segment within the real estate industry is
                                                             likely to grow faster in the next 2 years?
and banks. Research findings of such bespoke
assignments empower these players to make informed           With a new government taking power at the Centre,

and effective investment decisions.                          things should start looking up for the real estate industry
                                                             and the residential segment in particular. However, a

Binaifer joined CRISIL in 2004. During the course of her     recovery in demand will be gradual as prices remain

eight-year stint, she has successfully handled several       unaffordable. Over the past 8-10 months, tepid demand

projects, involving estimation of market and financial       had in fact pulled down capital values by 3-4 per cent

feasibility. These projects have driven critical business    across most of the 10 major cities. Buyers maintained a

activities in areas of expansion, capacity building, etc.    wait-and-watch mode given the political and economic

She has been an active participant at real estate            uncertainties. Therefore, capital values are likely to rise

forums, where she proffered valuable insights and            again only in 2015, and only by 2-4 per cent y-o-y,

opinions on vital sectoral issues.                           across the major cities.

In 2008, Binaifer pioneered the product called ‘City         In the commercial real estate market, high vacancies

Reality’, which determined underlying potential in the       are expected to restrict a rise in lease rentals in the

top ten cities of India. Further, in 2011, she was           near term, despite fewer project launches. However,

instrumental in conceptualising the ‘Reality Next’ report,   rentals will also not fall from current levels as we

covering the newly emerging cities, by going beyond          believe that they have already bottomed out. CRISIL

the conventional top ten Indian cities.                      Research, therefore, expects commercial office space
                                                             rentals to remain stable until 2015.

Binaifer is a Qualified Chartered Accountant and holds
                                                             Demand in which of the 10 major cities is expected
a Post Graduate Diploma in Business Administration
                                                             to outgrow the rest in the near term?
with specialisation in finance from Symbiosis Institute of
                                                             Pune and Bengaluru. Housing demand in both cities will
Business Management in Pune..
                                                             by far be driven by a growing IT/ITeS industry. The

                                                                                                                           3
CRISIL CRB Customised Research Bulletin

    rising preference for mid-range apartments has helped
    these cities weather an economic slowdown. Steady
    demand will drive up capital values in these markets by
    2-4 per cent between 2014 and 2015. Moreover, both
    cities are well-connected to peripheral areas, which
    house bulk of upcoming supply. The development of
    key infrastructure projects like the Metro Rail and the
    ring road is also expected to bolster demand in these
    cities.

    Which are the micromarkets which will                      see
    maximum appreciation in capital values?
    In the long term, certain micromarkets in large cities will
    definitely outperform others. For instance, in Mumbai,
    capital values in Chembur will rise sharply as various
    infrastructure projects – such as the Monorail and Metro
    rail   -   improve   connectivity.   In   Pune,   prices    in
    micromarkets like Kharadi and Chakan will also surge
    aided by infrastructure projects. In Bangalore, strong
    demand from the IT/ITeS sector, will drive up capital
    values in Hebbal and Whitefield.

    How is the retail industry expected to grow in the
    near term and how will this benefit demand for retail
    real estate space?
    We expect that a revival in consumer sentiments is key
    to the retail industry’s growth and by extension, demand
    for retail real estate space. Going forward, we expect
    organised retail industry to grow faster led by higher
    same store sales growth and new store rollouts,
    especially after hitting a decadal low in 2013-14. New
    store rollouts will drive up demand for retail real estate
    space, while prevailing high vacancies will restrict a rise
    in retail lease rentals in the near term..

4
Indian Economy                                                                Economic Overview – June 2014

                     High Threat                                                                          Medium Threat

                     Inflation (%)                                Credit grow th (%)                                  Currency                                   Interest rates (%)
 12                                                                30                                     70
                                                                                                                                                  11
                                                                                                          65
                                                                                                                                                  10
                                                                   20                                     60
  8
                                                                                                                                                   9
                                                                                                          55
                                                                   10                                     50                                       8
                                                                                                          45                                       7

                                                                                                                                                                                                               Mar-14
                                                                                                                                                                                                   Jan-14
                                                                                                                                                       May-13

                                                                                                                                                                                                                           May-14
                                                                                                                                                                 Jul-13

                                                                                                                                                                             Sep-13

                                                                                                                                                                                        Nov-13
 4                                                                 0
                                                                                                          40
 May-13 Aug-13 Nov-13 Feb-14 May-14                                May-13 Aug-13 Nov-13 Feb-14 May-14
                                                                                                           May-13 Aug-13 Nov-13 Feb-14 May-14
                  WPI                   CPI-IW                                   Non-food credit growth                Avg Rs per US$                                       1 Yr                   10 Yr

               Sectoral inflation (%)                            Industrial production grow th (%)               Trade Grow th (%)                       Foreign inflow (US$ bn)
 20                                                                                                                                                8
                                                                  4                                       20
                                                                                                                                                   4
                                                                                                          10                                       0
 10
                                                                                                                                                  -4
                                                                  0                                        0
                                                                                                                                                  -8

                                                                                                                                                                                                                  Mar-14
                                                                                                                                                                                                      Jan-14

                                                                                                                                                                                                                              May-14
                                                                                                                                                        May-13

                                                                                                                                                                   Jul-13

                                                                                                                                                                               Sep-13

                                                                                                                                                                                          Nov-13
  0
                                         Feb-14
      May-13

                                                  May-14
                              Nov-13
                  Aug-13

                                                                                                          -10

                                                                                                          -20
                                                                  -4                                         May-13 Aug-13 Nov-13 Feb-14 May-14
                           Primary                                                                                                                                             FDI+(ECBs/FCCBs)
                           Fuel                                     Apr-13 Jul-13 Oct-13 Jan-14 Apr-14
                           Manufacturing                                                                             Exports            Imports                                Net FII flows
                                                                                          Mfg

Macroeconomic Indicators - Forecasts
                                                    2013-14             2014-15F Rationale

Grow th                    Agriculture                     4.6*           3.0

                                                                                      Resumption of stalled projects, rise in mining output and higher external demand to
                           Industry                        0.7*           4.0
                                                                                      boost grow th. Industry to grow at 4.0%. Services and agriculture to grow by 7.6%
                                                                                      and 3.0% respectively. Risks to forecast from a deficient monsoon are how ever,
                           Services                        6.9*           7.6         rising.

                           Total                           4.7*           6.0

                                                                                      Lagged impact of rate hikes in 2013-14 to bring dow n non-food inflation. Low er crude
Inflation                  CPI - Average                   9.5            8.0
                                                                                      oil prices to ease inflation in fuel and transportation.

                                                                                      Fiscal deficit expected to remain at elevated levels in 2014-15. Low probability of
Fiscal deficit as a % of GDP                               4.5            4.3         adoption of tax reforms like goods and services tax to cap government revenues. In
                                                                                      addition, rollover of fuel subsidies from this year to limit the dow nside to subsidies.

                                                                                      Low er inflation, better liquidity conditions and higher deposit grow th to push yields
                           10- year G-Sec
Interest rate                                              8.8            8.6         dow n. How ever, high government borrow ings to refinance outstanding debt to limit the
                           (year end)
                                                                                      dow nside.

Exchange                   Re/US $                                                    Forecast revised dow n to reflect higher foreign inflow s than expected earlier, due to
                                                           60.1           60.0
rate                       (year end)                                                 monetary easing in the Eurozone and likely opening up of FDI across sectors.

Note *CSO Advanced Estimates,# Revised estimates, F: Forecasted
Source: Central Statistical Office, RBI, Budget docum ents, CRISIL Research

                                                                                                                                                                                                                                       5
CRISIL CRB Customised Research Bulletin

                   Industry Overview                                               Healthcare delivery

    ‘Eyeing’ the gains in healthcare delivery                   India, which is also the diabetes capital of the world, will
    Until a few years ago, words like ‘cataract’, corneal       contribute to a huge patient base for eye care
    implant, surgery, conjured images of long-drawn             treatments: about 75 per cent people with Type 2
    operations. No more. With private eye care chains           diabetes will develop diabetic retinopathy after 15 years
    widening their presence in India, all treatments — from     as a diabetic.
    optical treatments or cataract surgeries — take only a
    few hours at the most. Though costs seem to be a bar,       Eye care surgery market in 2013-14 (volumes)
    the patients queuing aren’t few. Rising incomes and
                                                                                                              Retina
    better insurance penetration have led to more people                                                     diseases
                                                                                                                5%
    seeking paid treatments. Moreover, as private eye care
                                                                                                                 Glaucoma
    centres/ chains require less space and a lower capital                                                          2%
    outgo, the returns and profits are also better vis-à-vis                                                       Cornea
                                                                                                                  diseases
    other healthcare delivery models studied by CRISIL                           Cataract                            3%
                                                                                  82%
    Research.
                                                                                                                 LASIK etc
                                                                                                                   3%

    Eye care chains to grow ‘easily’ as more patients
                                                                                                               Others
    queue up                                                                                                    5%

    Estimated to be worth Rs 120 billion as of 2013-14, the
    market for eye care treatments in India is poised to Rs     Source: CRISIL Research

    236 billion in the next five years. The emergence of
    private eye care ‘chains’, in a space dominated by          …better technology making paid eye care attractive
    hospitals and standalone centres, will underline the next   Almost 50 per cent of eye surgeries are performed free
    growth story in the eye care services market. But are       of cost or at highly subsidised rates currently. However,
    their takers? Definitely. An ageing and increasingly        the emergence of better technology (non-invasive
    diabetic population, greater preference for paid eye        treatments) is also aiding the shift away from low-cost
    care, shorter procedures and use of better technology       or free treatments. For instance, cataract surgeries are
    in most treatments will aid a steady rise in people         increasingly carried out using ‘phacoemulsification’,
    seeking eye care treatments.                                where the lens is emulsified and sucked out through a
                                                                small incision rather than manual surgeries, which carry
    Large patient population….                                  a   relatively     higher   risk   of   infections.     Though
    A majority of Indians with eye disorders struggle with      ‘phacoemulsification’ treatments are at least 40-50 per
    normal refractive disorders. However, the real gain lies    cent pricier than normal procedures, efficiency and the
    in tapping the rising demand for surgeries, especially      lesser time taken outweigh the cost factor.
    cataract surgeries, in a largely ageing and diabetic
    population. As life expectancy increases, roughly a
    tenth of Indians are likely to come under the above 60-
    year age bracket over the next five years. Secondly,

6
Key private players in the eye care space                            Returns attractive due to strong demand and low
                                                                     capital outgo
                     Center        Dr Agarw al's        Eye
                    for Sight     Eye Hospitals          Q
                                                                     As compared to most other single-specialty hospitals

Established in        1996              1976           2006
                                                                     such    as     cardiology,      oncology    or    multi-specialty
                                                                     hospitals, a tertiary eye care centre requires a capital
No of centers          45               44               24          investment of only Rs 60-70 million. A well-established
                                                                     tertiary centre can earn operating margins of 25-30 per
Locations        AP, Gujarat, MP, TN, Karnataka,     NCR, UP,        cent once it breaks even. Similarly, IRRs for an eye
                     Punjab,      AP, Rajasthan,     Haryana,
                                                                     care centre also fare better vis-à-vis other healthcare
                  UP,NCR,J&K,        Odisha,        Uttarkhand,
                  Maharashtra,     Andaman &          Gujarat        delivery models studied by CRISIL Research.
                   Rajasthan         Nicobar

                                                                     Eyeing the money
Revenues (Rs           1.2              1.1             0.25
billion)           ( 2012-13)       ( 2012-13)       ( 2011-12)      Type of center/hospital         Project IRRs Project Cost

                                                                     Eye care center ( 4500 sq ft)     17-18%     Rs 60-70 million
                     Lotus           Medfort          Vasan
                                                                     Dialysis center ( 1500 sq ft)     14-15%     Rs 9-10 million
                    Eyecare         Hospitals       Healthcare
                                                                     Cardiac super specialty
Established in        1993              n.a.           2002                                            13-14%     Rs 800-900 million
                                                                     hospital ( 100 beds)
                                                                     Oncology super specialty
                                                                                                       13-14%     Rs 1,700-1,800 million
                                                                     ( 200 beds)
No of centers           7               13              150
                                                                     Multispecialty Hospital
                                                                                                       16-17%     Rs 1,500-1,600 million
                                                                     ( 200 beds)
Locations          TN, Kerala       NCR, AP, TN    AP, NCR, WB,      Source: CRISIL Research
                                                    UP, TN, MP,
                                                    Rajasthan,
                                                      Punjab,
                                                   Maharashtra,      Hub-and-spoke model aids expansion
                                                      Kerala,
                                                                     Eye care chains are of three types – primary (the hub),
                                                    Karnataka,
                                                     Gujarat,        secondary and tertiary (the spokes). Primary centres
                                                     Haryana,
                                                                     are usually located in rural areas and are mainly for
                                                    Jharkhand
                                                                     outpatient services such as screening and consultation.
Revenues (Rs           0.3              n.a.              5          Charitable players mostly operate primary centres. In
billion)           ( 2012-13)                        ( 2011-12)      India, on account of shortage of doctors, there are a few
n.a.: Not available; AP: Andhra Pradesh; J&K: Jammu & Kashmir; MP:
                                                                     primary eye care centres with telemedicine facilities.
Madhya Pradesh; NCR: National Capital
                                                                     Secondary eye care centres are mainly located in
Region; TN: Tamil Nadu; UP: Uttar Pradesh
                                                                     smaller towns and cities. These centres mostly cater to
Source: CRISIL Research
                                                                     cataract surgeries. For other complex procedures,
                                                                     patients are referred to tertiary centres.
Strong demand for eye care (as highlighted above) and
lower capital outgo ensures attractive returns on
                                                                     Brand presence, consistent quality key to success
investment, which has prompted the entry of chains in
                                                                     Low capital costs alone do not make the case for an
this industry.
                                                                     eye care chain. To fully tap the potential of this
                                                                     segment, a strong brand presence is essential for any
                                                                     player before widening its reach. Associating with
                                                                     reputed doctors and consistently delivering quality

                                                                                                                                           7
CRISIL CRB Customised Research Bulletin

    treatments will build the brand. Chains must guardedly
    expand through the franchisee model as any negative
    publicity by word-of-mouth or otherwise can damage
    brand/ business prospects.

    Moreover, eye care is region-specific. A strong brand in
    one city may be unknown in another city. Hence,
    intense marketing efforts are necessary. For example,
    Vasan Healthcare opened eight centres between 2002
    and 2008, and over 120 centres in the next four years.

8
Industry Overview                                                                                               Hotels

Average occupancy rates (ORs) of premium segment                                                           demand growth slowed to 7 per cent. However, CRISIL
hotels in India are expected to improve marginally in                                                      Research expects room demand growth to improve to
2015-16 after remaining at decadal lows of 59 per cent                                                     9- 10 per cent 2014-15 onwards with a recovery in
in 2013-14 and 2014-15. Premium hotels have been                                                           business sentiments as the global and Indian macro-
reeling under severe stress, as a demand slowdown                                                          economic situation improves.
coinciding with huge supply additions. However, an
                                                                                                           Rising demand; fewer room additions hint at better
improvement is in sight from 2015-16 onwards, as                                                           times…
demand picks up and supply additions slow down.
While occupancy rates (ORs) are expected to recover                                                        Supply growth expected to moderate

first, intense competition will keep average room rates                                                     (nos)

(ARRs) remain under pressure over the next two years.                                                                                                            66,100
Consequently,                the        revenue              per       available                    room               56,850
                                                                                                                                              61,100
(RevPAR) is expected to remain flattish over next 2                                                                                                        39,850
                                                                                                                                      36,200
                                                                                                               33,300
years.

Room demand growth to improve to 9 per cent in
the next 2 years…

                                                                                                                    2013-14            2014-15 F             2015-16 F
Demand growth is expected to improve                                                                                            Room demand        Room supply

 0.25                                                                                                      F: Forecast
                                                                                                           Source: CRISIL Research
  0.2

                                                                                                           Room supply in business and leisure destinations
 0.15
                                                                                                            (nos)    48,050
  0.1                                                                                                         44,550

 0.05

    0
         2007-08

                   2008-09

                              2009-10

                                                                       2013-14

                                                                                 2014-15 F

                                                                                             2015-16 F
                                         2010-11

                                                   2011-12

                                                             2012-13

 -0.05
                                                                                                                                                       11,050 12,300 13,050

F: Forecast
                                                                                                             2013-14 2014-15 2015-16              2012-13 2013-14 2014-15
Source: CRISIL Research
                                                                                                                        F        F                                     F
                                                                                                             Business destinations                Lesiure destinations
                                                                                                                                Room demand        Room
Post the first economic slowdown in 2008-09, room
                                                                                                           F: Forecast
demand for premium hotels increased at a CAGR of 11
                                                                                                           Source: CRISIL Research
per cent between 2009-10 and 2011-12. As a global
economic slowdown in 2012-13 and 2013-14 too,                                                              Room additions by premium hotels are expected to
impacted both business and leisure travel, room                                                            increase at a slower 8 per cent over 2014-15 and 2015-

                                                                                                                                                                              9
CRISIL CRB Customised Research Bulletin

     16, as compared to an 11 per cent growth in the                                                                                                                                   However, ARRs to continue to slide with increasing
                                                                                                                                                                                       competition
     previous two years. Supply is moderating mainly on
     account of project delays and postponements in light of
                                                                                                                                                                                       Pan India- ARR and RevPAR
     the stress being felt by players. In an environment of
     room oversupply and falling RevPARs, the payback                                                                                                                                    (Rs per
                                                                                                                                                                                           day)
     period for new hotels has almost doubled to 10-12,
     years causing many plans for new hotels to be shelved
                                                                                                                                                                                                                                                                      7100
     or delayed.                                                                                                                                                                                                                                                                       7050

                                                                                                                                                                                                                                                                       4150            4250
     …ORs likely to improve

     Though pan-India supply will far exceed demand…

                                                                                                                                                                                                                                                                           2014-15 F

                                                                                                                                                                                                                                                                                        2015-16 F
                                                                                                                                                                                           2006-07

                                                                                                                                                                                                     2007-08

                                                                                                                                                                                                               2008-09

                                                                                                                                                                                                                         2009-10

                                                                                                                                                                                                                                                                 2013-14
                                                                                                                                                                                                                                                       2012-13
                                                                                                                                                                                                                                   2010-11

                                                                                                                                                                                                                                             2011-12
       (nos)                                                                                                                                                (per cent)
      80,000              73                                                                                                                                               80
                                                  71                                                                                                                                                                               ARR                 RevPAR
      60,000                                                      65                   65                                                                                  70
                                                                            61                  62           61                   59                59 60                              F: Forecast
      40,000                                                                                                                                                               60
                                                                                                                                                                                       Source: CRISIL Research
      20,000                                                                                                                                                               50

            0                                                                                                                                                              40
                          2006-07

                                              2007-08

                                                           2008-09

                                                                       2009-10

                                                                                                                                2013-14

                                                                                                                                                2014-15 F

                                                                                                                                                               2015-16 F

                                                                                                                                                                                       Average room rates (ARRs) for premium hotels are
                                                                                 2010-11

                                                                                             2011-12

                                                                                                            2012-13

                                                                                                                                                                                       expected to continue falling in 2014-15 and 2015-16
                 Room demand (LHS)                                                                          Room supply (LHS)                                                          (after an annual decline of 4 per cent in 2012-13 and
                 Occupancy rate (RHS)                                                                                                                                                  2013-14). Despite an improvement in occupancy rates,
     F: Forecast                                                                                                                                                                       an oversupply of rooms, intense competition (also from
     With an uptick in demand and incremental supply moderating                                                                                                                        branded mid-market hotels) will curb the pricing power
     over the next 2 years, occupancy rates are expected to
     improve from 2015-16 onwards                                                                                                                                                      of hotels. The revenue per available room (RevPAR),
     Source: CRISIL Research                                                                                                                                                           which takes into account both ARR and ORs, will
                                                                                                                                                                                       remain flat over the next 2 years.
     ...More rooms to be occupied in both business and
     leisure destinations
      (per cent)
       80
       75
       70
       65
       60
       55
       50
                2006-07

                                    2007-08

                                                        2008-09

                                                                       2009-10

                                                                                                                                          2013-14

                                                                                                                                                            2014-15 F

                                                                                                                                                                           2015-16 F
                                                                                   2010-11

                                                                                                  2011-12

                                                                                                                      2012-13

                           ORs : Business destinations                                                           ORs: Leisure destinations

     F: Forecast
     Source: CRISIL Research

10
City-wise forecasts                                                     Bengaluru: Room demand, room supply and ORs
                                                                          (nos)                                                 (per cent)
Business destinations                                                    10,000                                                         80
                                                                                                                                7,717
                                                                          8,000
                                                                                                                                         70
NCR: Room demand, room supply and ORs
                                                                          6,000
   (nos)                                                  (per cent)                                                     4,482           60
 20,000                                                           80      4,000
                                                     16,000                                                                              50
 16,000                                                                   2,000
                                                                 70
 12,000                                                                       0                                                          40
                                                 9,250                                2012-13     2013-14   2014-15 F    2015-16 F
   8,000                                                                            Room demand (LHS)             Room supply ( LHS)
                                                                 60                 Occupancy rate (RHS)
   4,000
                                                                        F: Forecast
         0                                                       50     Source: CRISIL Research
               2012-13     2013-14   2014-15 F    2015-16 F
             Room demand (LHS)            Room supply ( LHS)
             Occupancy rate (RHS)                                       Mumbai: Room demand, room supply and ORs
F: Forecast                                                                 (nos)                                                 (per cent)
Source: CRISIL Research
                                                                         12,000                                                         80
                                                                                                                           10100

                                                                          9,000
Chennai: Room demand, room supply and ORs                                                                               6,761           70

   (nos)                                                   (per cent)     6,000
  6,000                                                          80                                                                     60
                                                         5184
                                                                          3,000
  5,000
                                                                 70
  4,000                                                                       0                                                         50
                                                 2,823                               2012-13     2013-14    2014-15 F   2015-16 F
  3,000                                                          60
                                                                                    Room demand (LHS)            Room supply ( LHS)
  2,000                                                                             Occupancy rate (RHS)
                                                                 50
  1,000                                                                 F: Forecast
      0                                                          40     Source: CRISIL Research
              2012-13     2013-14    2014-15 F    2015-16 F
             Room demand (LHS)            Room supply ( LHS)
             Occupancy rate (RHS)

F: Forecast
Source: CRISIL Research

Large business destinations such as the National
Capital Region (NCR), Bengaluru and Chennai will see
supply additions far in excess of demand, which will pull
down RevPARs by 3-4 per cent. In contrast, Mumbai
will see relatively fewer room additions and, thus,
RevPARs will increase by 5 per cent over the next 2
years.

                                                                                                                                               11
CRISIL CRB Customised Research Bulletin

     Ahmedabad: Room demand, room supply and ORs                           Leisure destinations

        (nos)                                                 (per cent)
       2,000
                                                            1708
                                                                    80     Jaipur: Room demand, room supply and ORs
       1,600                                                                (nos)                                                 (per cent)
                                                                    70
                                                                            5,000                                                        80
       1,200                                          1,020                                                                  4225
                                                                    60      4,000
        800                                                                                                                              70

                                                                    50      3,000                                        2,442
        400
                                                                                                                                         60
                                                                            2,000
           0                                                        40
                 2012-13     2013-14    2014-15 F    2015-16 F                                                                           50
                                                                            1,000
                 Room demand (LHS)            Room supply ( LHS)
                 Occupancy rate (RHS)                                           0                                                        40
                                                                                       2012-13     2013-14   2014-15 F   2015-16 F
     F: Forecast
                                                                                      Room demand (LHS)           Room supply ( LHS)
     Source: CRISIL Research                                                          Occupancy rate (RHS)

                                                                           F: Forecast
     Hyderabad: Room demand, room supply and ORs                           Source: CRISIL Research

       (nos)                                               (per cent)
      6,000
                                                        5099
                                                                80         Goa: Room demand, room supply and ORs

                                                                             (nos)                                                (per cent)
      4,500                                                        70
                                                                            6,000                                                        80
                                                    2,895                                                                        5,152
      3,000                                                        60
                                                                            4,500                                                        70
                                                                                                                         3,776
      1,500                                                        50
                                                                            3,000                                                        60
          0                                                        40
                2012-13     2013-14     2014-15 F   2015-16 F
                                                                            1,500                                                        50
                Room demand (LHS)             Room supply ( LHS)
                Occupancy rate (RHS)                                            0                                                        40
                                                                                       2012-13    2013-14    2014-15 F 2015-16 F
     F: Forecast
                                                                                     Room demand (nos.)          Room supply (nos.)
     Source: CRISIL Research                                                         Occupancy rate (OR) %
                                                                           F: Forecast
     Among smaller business destinations, such Hyderabad                   Source: CRISIL Research.

     and Ahmedabad,          where      RevPARs       have already
     declined substantially, an increase of 5-8 per cent is                Among the large leisure destinations, Jaipur and Goa
     expected over the next 2 years.                                       will also record a rise of 3-5 per cent in RevPARs over
                                                                           the next 2 years.

12
Industry Overview                                                  Organised Retail

Growth in retail industry to improve marginally in               Operating margins to improve on continued cost
2014-15                                                          rationalisation measures

The overall retailing industry in India is estimated to be       Despite the slowdown in demand, retailers managed to

worth ~Rs 31 trillion in 2013-14. Growth in the industry         expand margins by ~100 bps in 2013-14 owing to

sunk to the levels of 10-11 per cent, the slowest in the         various cost rationalisation measures such as limited

past 10 years, owing to sluggish economic activities.            new store rollouts, closure of unprofitable stores, right

Slowdown in overall retailing growth also affected the           sizing of stores, increasing share of private labels, etc.

organised retailers. The growth in the 2.4 trillion              We expect operating margins to improve further by

organised retail industry is estimated to have dipped to         about 50-100 bps in 2014-15, on the back of rebound in

about 12 per cent in 2013-14, the slowest in the past 10         demand, continued cost rationalisation measures, lower

years on account of weak consumer spending due to                discounts and discount days and cautious new store

lower growth in disposable income and limited new                rollouts.

store rollouts
                                                                 Operating margins retail y-o-y growth (RHS)

We expect the economy to pick up in 2014-15, which, in            ( per cent)                                           ( per cent)
                                                                           9.5
turn, will help improve consumer sentiment. As a result,          10.0             8.6                                  8-9
                                                                                                                                40
                                                                    9.0                    8.2               8.1
we expect growth in the overall retailing industry to be                                                                        35
                                                                    8.0                            6.9
                                                                                    34                                          30
marginally higher at about 12 per cent. For organised               7.0
                                                                    6.0                                                         25
retailers, we expect growth to improve to about 13-14               5.0                     24                                  20
per cent, aided by higher same-store sales and new                  4.0    20                       20                          15
                                                                    3.0
store rollouts.                                                                                                       13-14     10
                                                                    2.0                                      12
                                                                    1.0                                                         5
                                                                    0.0                                                         0
Organised retail market y-o-y growth (RHS)                               2009-10 2010-11 2011-12 2012-13 2013-14 2014-15
                                                                                                              E          P
(Rs trillion)                                                           Operating margins      Organised retail y-o-y growth (RHS)
 3.0                                                       40%
          34%                                                    Note: - E- Estimated, P- Projected
                                                           35%
 2.5                                                             Source: CRISIL Research
                    24%                                    30%
 2.0
                              20%                          25%
 1.5                                                       20%   ORP to reach 10 per cent in 2018-19
                                                13-15%
                                        12%                15%
 1.0                                                             The overall retailing industry grew at 14-15 per cent
                                                           10%
 0.5                                                             CAGR during the past 5 years (2008-09 to 2013-14).
                                                           5%
          1.5       1.8        2.2      2.4       2.8
 0.0                                                       0%    India’s GDP grew by 6.8 per cent CAGR during the
        2010-11   2011-12    2012-13 2013-14 E 2014-15 P         period. Over the next 5 years, we expect GDP growth to
          Organised retail market        y-o-y growth (RHS)      slow down marginally to 6 per cent CAGR, pulling down
Note: - E- Estimated, P- Projected                               overall growth in the retailing industry to 12-13 per cent
Source: CRISIL Research                                          CAGR. We expect the organised sector of the industry
                                                                 to grow at a CAGR of 17-19 per cent during 2014-15 to
                                                                 2018-19, slower than the previous 5-year CAGR of 22

                                                                                                                                      13
CRISIL CRB Customised Research Bulletin

     per cent. Retailers are expected to be more cautious in
     terms of new store rollouts, right sizing of the stores and
     space rationalisation.

     Following the growth in the organised retail segment,
     we expect the ORP to reach 10 per cent by 2018-19
     from 7.9 per cent in 2013-14.

     Long term growth prospects for organised retail
         ( Rs
       trillion)

                                                              5.6

                                       2.4      2.8
                              2.2
            0.9

        2008-09           2012-13 2013-14 2014-15           2018-19
                                     E       P                 P

      ORP          5.8                  7.9                    10

     Note: - E- Estimated, P- Projected
     Source: CRISIL Research

     Very low ORP expected in food and grocery
     segment
     The food and grocery segment, the largest segment,
     will continue to have very low organised retail
     penetration (ORP) as the players continue to face stiff
     competition from the unorganised grocery stores. On
     the other hand, organised retailers will continue to have
     strong        presence   in    verticals   such   as   apparels,
     consumer durables, jewellery and footwear..

14
Apollo Hospitals Enterprise Ltd
         Independent Equity Research Report                                                        June 05, 2014
Apollo Hospitals Enterprise Ltd’s (Apollo’s) Q4FY14 results were below CRISIL          CFV matrix
Research’s estimates. While revenue growth of 17.7% y-o-y was broadly in line
with our expectations on account of better performance of the pharmacy business                 Excellent
                                                                                              Fundamentals
(27.6% y-o-y growth), the hospital business reported lackluster performance.
Revenue of the hospital business grew a moderate 12.6% on account of lower                                               5
occupancy as the ramp-up in the new hospitals has been slower than expected.

                                                                                                Fundam ental Grade
This resulted in an EBITDA margin contraction of 62 bps y-o-y and 85 q-o-q to                                            4
15%. Subsequently PAT grew by a modest 14.6% y-o-y, and was lower than our
expectations. We have lowered our earnings estimates for FY15 and FY16                                                   3
factoring in slower-than-expected ramp-up in new hospitals and delay in
commissioning of new hospitals While we expect commissioning of 1,000 new                                                2
beds in the next two years to aid revenue growth, we believe it would result in
temporary margin pressure. We expect the company to go back to its normal                                                1
margin levels of 16% plus post FY16. We maintain the fundamental grade of 5/5
given its strong positioning in the healthcare sector, established brand and strong               Poor
                                                                                                                                     1   2       3       4       5
management..                                                                                  Fundamentals

Growth across hospitals in Chennai, Hyderabad, tier II/III cities: muted
                                                                                                                                         Valuation Grade
q-o-q, up y-o-y

                                                                                                                             Dow nside
                                                                                                                              Strong

                                                                                                                                                                Upside
                                                                                                                                                                Strong
Inpatient volumes grew by a moderate 6.3% y-o-y on account of slow ramp up in
the new hospitals - Ayanambakkam, Jayanagar and Trichy and decline in
occupancy in the existing hospitals. During the quarter, occupancy across
hospitals was under pressure mainly due to postponement of surgeries. Going
forward, we expect occupancy to improve gradually; this coupled with addition of
beds is expected to drive revenues. Of the capacity addition plan of 2,310 beds,
we expect 560 and 900 beds to be operational by FY15-end and FY16-end                  KEY STOCK STATISTICS
respectively. We expect the hospitals business’ revenues to grow at a two-year         NIFTY/SENSEX                                                     7402/24806
CAGR of 16.2%; new hospitals are estimated to contribute 10% to revenues in
FY16.                                                                                  NSE/BSE ticker                                                  APOLLOHOSP
Pharmacy business going strong; expect healthy revenues with margin                    Face value (₹ per share)                                                       5
improvement                                                                            Shares outstanding (mn)                                                  139.1
As witnessed in the last few quarters, the pharmacy business maintained strong
                                                                                       Market cap (₹ mn)/(US$ mn)                                      131,808/2222
growth momentum. Revenues grew by a robust 27.6% y-o-y to ₹3,649 mn on
account of increase in revenue per store (up 17.5% y-o-y to ₹2.24 mn) and              Enterprise value (₹ mn)/(US$ mn)                                140,548/2369
addition of more than 100 stores during the past one year. EBITDA margin across        52-w eek range (₹)/(H/L)                                              1,071/801
stores (mature and non-mature) recorded steady improvement driven by growth in
revenue per store; this coupled with higher contribution from private labels led to    Beta                                                                          0.7
60 bps y-o-y improvement in EBITDA margin to 3.3%. Going forward, we expect            Free float (%)                                                           65.7%
strong revenue growth of 21% during FY14-16 driven by an expected 14% growth
in same-store-sales and addition of 100 stores per annum. EBITDA margin is             Avg daily volumes (30-days)                                            224,110
expected to improve to 3.9% in FY16 from 3.3% in FY14.                                 Avg daily value (30-days) (₹ mn)                                         207.4
Earnings estimates lowered; fair value revised to ₹1,010 per share from
₹1,040                                                                                 Shareholding pattern
Factoring in lower volumes and delay in capacity addition, we have lowered             100%
FY15-16 EPS estimates by 3.5% and 4.4% respectively. We continue to value                                        20.3%           20.3%         20.3%         20.3%
Apollo by the discounted cash flow (DCF) method. In line with the revision in           80%                      2.9%            3.3%          3.3%          3.8%
earnings estimates, we have lowered our fair value to ₹1,010 from ₹1,040. At the        60%
current market price, our valuation grade is 3/5.                                                                42.4%           42.1%         42.1%         41.6%
.                                                                                       40%

KEY FORECAST (CONSOLIDATED)                                                             20%                      34.4%           34.4%         34.4%         34.4%
(₹ m n)                     FY12         FY13        FY14#       FY15E       FY16E       0%
Operating income           31,475     37,697        43,842      51,389      60,203                              Jun-13     Sep-13              Dec-13    Mar-14
EBITDA                      5,168       6,121         6,724       7,842       9,378                                Promoter    FII           DII  Others
Adj net income              2,193       3,044         3,167       3,732       4,458
Adj EPS (₹)                  16.3         21.9         22.8        26.8        32.0
                                                                                       Performance vis-à-vis market
EPS grow th (%)              13.3         34.1           4.0       17.8        19.5
                                                                                                                                         Returns
Dividend yield (%)             0.4         0.6           0.6        0.7          0.8
RoCE (%)                     12.6         12.8         12.2        12.8        13.7                                          1-m         3-m         6-m        12-m
RoE (%)                      10.1         11.6         11.0        11.9        13.0    Apollo                                 4%         5%          14%         -8%
PE (x)                       58.1         43.3         41.6        35.3        29.6    CNX 500                               14%         23%         25%         28%
P/BV (x)                       5.1         4.8           4.4        4.0          3.7
EV/EBITDA (x)                25.7         22.5         20.9        18.4        15.8
NM: Not meaningful; CMP: Current market price; # : Based on abridged financials.
Source: Com pany, CRISIL Research estim ates

                                                                                                                                                                           15
CRISIL CRB Customised Research Bulletin

         Customised Research Services                                               Real Estate

     Coverage

     Source: CRISIL Research

     Key Offerings

     Real estate: Residential, Commercial, Malls & Multiplexes, IT/SEZs etc
        Feasibility study/ Land development mix
        Market potential of a city and Area-wise analysis
        Valuation

     Education: Play schools, K-12, Coaching Institutes, Engineering Institutes, Management Institutes, etc
        Market analysis, Industry sizing and Feasibility Study
        Competitive analysis
        Franchisee evaluation
        Valuation

     Healthcare: Speciality, Super-speciality, Multi-speciality, and allied segments like diagnostic centres,
     standalone clinics, etc.
        Market analysis, Industry sizing and Feasibility Study
        Competitor analysis/Benchmarking
        Valuation
        Studies on allied services like health insurance, medical colleges, pharmacies and diagnostic centres

     Hospitality: Premium, budget hotels, Service apartments, Quick-service restaurants, coffee shops, etc.
        Market analysis and Feasibility study
        Valuations
        Management company/Franchisee evaluation

16
Media Coverage

                 17
Our Capabilities
Making Markets Function Better

Economy and Industry Research
n   Largest team of economy and industry research analysts in India
n   Coverage on 70 industries and 139 sub-sectors; provide growth forecasts, profitability analysis,
    emerging trends, expected investments, industry structure and regulatory frameworks
n   90 per cent of India's commercial banks use our industry research for credit decisions
n   Special coverage on key growth sectors including real estate, infrastructure, logistics, and financial
    services
n   Inputs to India's leading corporates in market sizing, demand forecasting, and project feasibility
n   Published the first India-focused report on Ultra High Net-worth Individuals
n   All opinions and forecasts reviewed by a highly qualified panel with over 200 years of cumulative
    experience

Funds and Fixed Income Research
n   Largest and most comprehensive database on India's debt market, covering more than 15,000
    securities
n   Largest provider of fixed income valuations in India
n   Value more than Rs.53 trillion (USD 960 billion) of Indian debt securities, comprising outstanding
    securities
n   Sole provider of fixed income and hybrid indices to mutual funds and insurance companies; we
    maintain12 standard indices and over 100 customised indices
n   Ranking of Indian mutual fund schemes covering 70 per cent of assets under management and
    Rs.4.7 trillion (USD 85 billion) by value
n   Retained by India's Employees' Provident Fund Organisation, the world's largest retirement scheme
    covering over 60 million individuals, for selecting fund managers and monitoring their performance

Equity and Company Research
n   Largest independent equity research house in India, focusing on small and mid-cap companies;
    coverage exceeds 125 companies
n   Released company reports on 1,442 companies listed and traded on the National Stock Exchange; a
    global first for any stock exchange
n   First research house to release exchange-commissioned equity research reports in India
n   Assigned the first IPO grade in India
Contact us
Binaifer Jehani                                                     Prosenjit Ghosh
Phone: +91 22 3342 4091 | Mobile: +91 88791 25243                   Phone: +91 22 3342 8008 | Mobile: +91 99206 56299
E-mail: binaifer.jehani@crisil.com                                  E-mail: prosenjit.ghosh@crisil.com

Our Offices

Ahmedabad                                                       Hyderabad
706, Venus Atlantis                                             3rd Floor, Uma Chambers
Nr. Reliance Petrol Pump                                        Plot No. 9&10, Nagarjuna Hills
Prahladnagar, Ahmedabad - 380015, India                         (Near Punjagutta Cross Road)
Phone: +91 79 4024 4500                                         Hyderabad - 500 482, India
Fax: + 91 79 2755 9863                                          Phone: +91 40 2335 8103/05
                                                                Fax: + 91 40 2335 7507
Bengaluru
W-101, Sunrise Chambers                                         Kolkata
22, Ulsoor Road                                                 Horizon, Block 'B', 4th Floor
Bengaluru - 560 042, India                                      57 Chowringhee Road
Phone: +91 80 2558 0899                                         Kolkata - 700 071, India
        +91 80 2559 4802                                        Phone: +91 33 2289 1949/50
Fax: +91 80 2559 4801                                           Fax: + 91 33 2283 0597

Chennai                                                         Pune
Thapar House                                                    1187/17, Ghole Road
43/44, Montieth Road, Egmore                                    Shivaji Nagar
Chennai - 600 008, India                                        Pune - 411 005, India
Phone: +91 44 2854 6205/06                                      Phone: +91 20 2553 9064/67
        +91 44 2854 6093                                        Fax: +91 20 4018 1930
Fax: + 91 44 2854 7531

Gurgaon
Plot No. 46
Sector 44
Opp. PF Office
Gurgaon - 122 003, India
Phone: +91 124 6722 000

                                               Stay Connected   |        Twitter   |   LinkedIn   |        YouTube   |      Facebook

                           CRISIL Limited
                           CRISIL House, Central Avenue
                           Hiranandani Business Park, Powai, Mumbai - 400 076. India
                           Phone: +91 22 3342 3000 | Fax: +91 22 3342 8088
                           www.crisil.com
                                                                                            CRISIL Ltd is a Standard & Poor's company
You can also read