Stock corner: Value Maruti Suzuki at slight premium, target price Rs 6,322

By: |
Published: October 26, 2019 1:07 AM

Our Ebitda margin estimates for FY20-21 move up to 10.3%/11.2% (vs 9.6%/10.9% earlier) as we factor in stronger results.

We maintain FY20/21F volume growth of -16%/+10%. Our Ebitda margin estimates for FY20-21 move up to 10.3%/11.2% (vs 9.6%/10.9% earlier) as we factor in stronger results. However, given that we estimate utilisation at 77% even in FY22F (vs 90% in FY19), we estimate FY22 margins will rise to ~12.6%.

Maruti Suzuki India (MSIL) reported a Q2FY20 Ebitda margin of 9.5% (Nomura: 8.5%, Consensus: 9.3%), helped by a 30 bps benefit to gross margin (Our estimate: 50 bps fall). The company said that the cost reduction helped margins. A fall in commodity prices and better inventory absorption may have also helped gross margins.

MSIL’s retail sales were slightly positive during the festive period, which is a good sign. However, the management said it needs to see if the turnaround sustains as the average `26,000/vehicle discount (was ~`17,000) helped demand. Inventory of 30-32 days at end-Q2 was stable (50% of this is BS-IV). Over the past 5-10 years, while the PV industry CAGR was only 6-7%, MSIL outperformed, helped by a strong model cycle and plugging of portfolio gaps. However, it may be more difficult to do so over FY20-22 as most of the white space is filled and given lack of diesel options under BS VI initially.

We maintain FY20/21F volume growth of -16%/+10%. Our Ebitda margin estimates for FY20-21 move up to 10.3%/11.2% (vs 9.6%/10.9% earlier) as we factor in stronger results. However, given that we estimate utilisation at 77% even in FY22F (vs 90% in FY19), we estimate FY22 margins will rise to ~12.6%.

Also, we expect competitive intensity in the small SUV/MPV segment to increase. Our EPS estimates over FY20-22 rise by 16%/6%/2% as we factor in higher other income also. We believe Street expectations are too high; our FY20-22 Ebitda estimates are 15%/17%/5% below consensus. We value MSIL at 12x FY22F EV-Ebitda (vs PE earlier), at a slight premium to its long-term average of 10-11x (to account for corporate tax cuts), discounted back to Sep-21F to arrive at our TP of `6,322 (implied 22x P/E). We prefer Ashok Leyland (‘buy’) given what we see as attractive valuations.

Get live Stock Prices from BSE, NSE, US Market and latest NAV, portfolio of Mutual Funds, calculate your tax by Income Tax Calculator, know market’s Top Gainers, Top Losers & Best Equity Funds. Like us on Facebook and follow us on Twitter.

Financial Express is now on Telegram. Click here to join our channel and stay updated with the latest Biz news and updates.

Next Stories
1Loan default: IndusInd Bank acquires 7.82% stake in Eveready by invoking pledged shares
2Blackstone, Brookfield among firms eyeing DB, Logix, other Indian malls to buy stakes
3Retain ‘add’ on Embassy Office Parks REIT with fair value of Rs 400/share