Intellect Design Arena LTD: Stock Price & Q4 Results of Intellect Design Arena Limited - HDFC Securities
Intellect Design Arena LTD: Stock Price & Q4 Results of Intellect Design Arena Limited - HDFC Securities
Intellect Design Arena LTD: Stock Price & Q4 Results of Intellect Design Arena Limited - HDFC Securities
Page | 2
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
20 (5) 5.0
31.9
29.4
32.1
30.7
34.5
33.6
37.4
37.4
41.8
1.2
15 (10) 0.0
SG&A investment has been
3QFY16
4QFY16
1QFY17
2QFY17
3QFY17
4QFY17
1QFY18
2QFY18
2QFY16
3QFY16
4QFY16
1QFY17
2QFY17
3QFY17
4QFY17
1QFY18
2QFY18
almost completed, and will
remain at current levels
Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research
1,056
1,032
200 10% 4%
820
803
983
933
882
923
338
336
156
199
198
167
142
192
50
93
2%
0 0% 0 0%
2QFY16
3QFY16
4QFY16
1QFY17
2QFY17
3QFY17
4QFY17
1QFY18
2QFY18
2QFY16
3QFY16
4QFY16
1QFY17
2QFY17
3QFY17
4QFY17
1QFY18
2QFY18
Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research
Page | 3
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
R&D And SG&A Investment Burning Cash License & Implementation Fee As % Of Revenue
Total R&D expenses (including R&D Expenses (including cap.) % of Revenue (RHS)
Licence +AMC % Implemention %
(Rs mn)
capitalisation) increased 6.9%
80%
QoQ to Rs 451.5mn (16.8% of 500 25% 70%
65% 64% 65% 67% 67% 66% 66%
revenue) 70%
400 20% 61%
57%
60%
300 15%
50% 43%
40%
200 10% 40% 35% 36% 35% 33% 33% 34% 34%
30%
Middle-East, Africa and India 100 5% 30%
338
336
321
416
421
428
447
422
452
are the key focus markets 20%
0 0%
1QFY16
2QFY16
3QFY16
4QFY16
1QFY17
2QFY17
3QFY17
4QFY17
1QFY18
2QFY18
2QFY16
3QFY16
4QFY16
1QFY17
2QFY17
3QFY17
4QFY17
1QFY18
2QFY18
Source: Company, HDFC sec Inst Research Source: Company, HDFC sec Inst Research; TTM basis
Page | 4
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
Change In Estimates
Particulars Earlier estimates Revised estimates % change
FY18E
Revenue (USD mn) 154 161 4.6
Revenue (Rs mn) 9,943 10,398 4.6
EBITDA (Rs mn) 579 661 14.1
EBITDA margin (%) 5.8 6.4 53
APAT 186 148 (20.3)
FY19E
Revenue (USD mn) 176 184 4.3
Revenue (Rs mn) 11,451 11,948 4.3
EBITDA (Rs mn) 1,236 1,295 4.7
EBITDA margin (%) 10.8 10.8 4
APAT 767 690 (10.0)
Source: Company, HDFC sec Inst Research
Assumptions
Particulars FY16 FY17 FY18E FY19E FY20E
Total License & AMC Growth (%) 30.2 16.2 24.1 21.8 18.8
Total System Integration Growth (%) 21.7 6.8 14.6 9.8 12.6
Total USD Revenue Growth (%) 24.4 10.0 18.0 14.4 15.1
USD/INR Rate 65.5 67.1 64.7 65.0 65.0
EBITDA Margin (%) (3.4) (2.7) 6.4 10.8 11.0
Source: Company, HDFC sec Inst Research
Page | 5
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
Peer Valuation
Mcap Revenue (USD mn) EBITDA (Rs bn) EBITDA Margin % EV/revenue (x) EV/EBITDA (x)
Relative 17-20E
YE (Rs
Valuation FY17 FY18E FY19E FY20E CAGR % FY17 FY18E FY19E FY20E FY17 FY18E FY19E FY20E FY17 FY18E FY19E FY20E FY17 FY18E FY19E FY20E
bn)
Majesco Mar 12.6 121.8 127.3 153.5 185.8 15.0 0.3 0.3 0.8 1.3 3.9 4.2 8.0 10.5 1.4 1.4 1.2 0.9 35.7 33.4 14.4 8.6
Intellect Mar 18.3 136.2 160.7 183.8 211.5 15.6 (0.2) 0.7 1.3 1.6 (2.7) 6.4 10.8 12.0 2.1 1.7 1.6 1.4 (77.4) 27.5 14.5 11.9
Source: Company, Bloomberg, HDFC sec Inst Research
Page | 6
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
Page | 7
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
Page | 8
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
RECOMMENDATION HISTORY
Date CMP Reco Target
Intellect Design Arena TP
5-Nov-16 140 BUY 223
240 13-Feb-17 114 BUY 199
220 11-Apr-17 106 BUY 201
200 4-May-17 123 BUY 205
180 15-Aug-17 103 BUY 180
160
4-Oct-17 119 BUY 184
140
10-Nov-17 146 BUY 190
120
100
80
Rating Definitions
60
BUY : Where the stock is expected to deliver more than 10% returns over the next 12 month period
Aug-17
Oct-17
Jan-17
Apr-17
Jul-17
Sep-17
Nov-17
Mar-17
Dec-16
May-17
Nov-16
Feb-17
Jun-17
NEUTRAL : Where the stock is expected to deliver (-)10% to 10% returns over the next 12 month period
SELL : Where the stock is expected to deliver less than (-)10% returns over the next 12 month period
Page | 9
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
Disclosure:
We, Amit Chandra, MBA & Apurva Prasad, MBA, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject
issuer(s) or securities. HSL has no material adverse disciplinary history as on the date of publication of this report. We also certify that no part of our compensation was, is, or will be directly or indirectly related to
the specific recommendation(s) or view(s) in this report.
Research Analyst or his/her relative or HDFC Securities Ltd. does not have any financial interest in the subject company. Also Research Analyst or his relative or HDFC Securities Ltd. or its Associate may have
beneficial ownership of 1% or more in the subject company at the end of the month immediately preceding the date of publication of the Research Report. Further Research Analyst or his relative or HDFC Securities
Ltd. or its associate does not have any material conflict of interest.
Any holding in stock –No
HDFC Securities Limited (HSL) is a SEBI Registered Research Analyst having registration no. INH000002475.
Disclaimer:
This report has been prepared by HDFC Securities Ltd and is meant for sole use by the recipient and not for circulation. The information and opinions contained herein have been compiled or arrived at, based upon
information obtained in good faith from sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to its
accuracy, completeness or correctness. All such information and opinions are subject to change without notice. This document is for information purposes only. Descriptions of any company or companies or their
securities mentioned herein are not intended to be complete and this document is not, and should not be construed as an offer or solicitation of an offer, to buy or sell any securities or other financial instruments.
This report is not directed to, or intended for display, downloading, printing, reproducing or for distribution to or use by, any person or entity who is a citizen or resident or located in any locality, state, country or
other jurisdiction where such distribution, publication, reproduction, availability or use would be contrary to law or regulation or what would subject HSL or its affiliates to any registration or licensing requirement
within such jurisdiction.
If this report is inadvertently send or has reached any individual in such country, especially, USA, the same may be ignored and brought to the attention of the sender. This document may not be reproduced,
distributed or published for any purposes without prior written approval of HSL.
Foreign currencies denominated securities, wherever mentioned, are subject to exchange rate fluctuations, which could have an adverse effect on their value or price, or the income derived from them. In addition,
investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively assume currency risk.
It should not be considered to be taken as an offer to sell or a solicitation to buy any security. HSL may from time to time solicit from, or perform broking, or other services for, any company mentioned in this mail
and/or its attachments.
HSL and its affiliated company(ies), their directors and employees may; (a) from time to time, have a long or short position in, and buy or sell the securities of the company(ies) mentioned herein or (b) be engaged in
any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or act as an advisor or
lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions.
HSL, its directors, analysts or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to the investments made or any action taken on basis of this report,
including but not restricted to, fluctuation in the prices of shares and bonds, changes in the currency rates, diminution in the NAVs, reduction in the dividend or income, etc.
HSL and other group companies, its directors, associates, employees may have various positions in any of the stocks, securities and financial instruments dealt in the report, or may make sell or purchase or other
deals in these securities from time to time or may deal in other securities of the companies / organizations described in this report.
HSL or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve
months.
HSL or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from t date of this report for services in respect of managing or
co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction in the normal course of business.
HSL or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. Accordingly, neither HSL nor
Research Analysts have any material conflict of interest at the time of publication of this report. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or
brokerage service transactions. HSL may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report.
Research entity has not been engaged in market making activity for the subject company. Research analyst has not served as an officer, director or employee of the subject company. We have not received any
compensation/benefits from the subject company or third party in connection with the Research Report.
HDFC securities Limited, I Think Techno Campus, Building - B, "Alpha", Office Floor 8, Near Kanjurmarg Station, Opp. Crompton Greaves, Kanjurmarg (East), Mumbai 400 042 Phone: (022) 3075 3400 Fax: (022)
2496 5066
Compliance Officer: Binkle R. Oza Email: complianceofficer@hdfcsec.com Phone: (022) 3045 3600
HDFC Securities Limited, SEBI Reg. No.: NSE-INB/F/E 231109431, BSE-INB/F 011109437, AMFI Reg. No. ARN: 13549, PFRDA Reg. No. POP: 04102015, IRDA Corporate Agent License No.: HDF 2806925/HDF
C000222657, SEBI Research Analyst Reg. No.: INH000002475, CIN - U67120MH2000PLC152193
Mutual Funds Investments are subject to market risk. Please read the offer and scheme related documents carefully before investing.
Page | 10
INTELLECT DESIGN ARENA : RESULTS REVIEW 2QFY18
HDFC securities
Institutional Equities
Unit No. 1602, 16th Floor, Tower A, Peninsula Business Park,
Senapati Bapat Marg, Lower Parel,Mumbai - 400 013
Board : +91-22-6171 7330 www.hdfcsec.com
Page | 11