Вы находитесь на странице: 1из 4

Technology

India I Equities

Visit Note

6 December 2013

Hinduja Global Solutions


Healthcare spending to drive growth; margins to expand
Key takeaways from analyst meet
BPO market is large and fragmented. BPO market is pegged at US$240bn globally and is growing at 5.9% CAGR, as per Gartner. Despite being a large market, Indias largest BPO company Genpact is expected to end 2013 with revenues of US$2.1bn, representing <1% market share. The fragmented nature of the market suggests that there are opportunities for niche players like Hinduja Global Solutions (HGSL) to grow in the BPO industry. Healthcare spending to drive growth. HGSL derives 26% of its revenues from the healthcare vertical where the company has expertise in the payer market (Insurance) with all business processes covered under its offerings and has a small provider business (like hospitals) built through EBOS acquisition. The company is ranked 4th in market share amongst healthcare BPO providers. The company may look at M&A to build capability in this vertical. Moreover, there are entry barriers in this business with certifications playing a role in the eligibility and comfort of the client while outsourcing contracts. Lack of platforms is not a hindrance. HGSL has tied up with software product companies in the US for their platforms to provide end-to-end solutions to the customers. In such contracts, the company offers services on top of the platform, and customers get the platform they prefer. In terms of pricing structure, customers can either pay licensing fee directly to the software company or HGSL can structure it on a pay-as-you-go model. India business restructuring, better utilization to improve margins. HGSL has churned out non-profitable clients and is reducing dependence on Indian telecom clients to reduce concentration risks. Also, there was an excess capacity built in Philippines resulting into lower utilization levels. These problems stand resolved now and the company expects margins to improve here on. Our take. HGSL is trading at 10.7x FY13 EPS and 6.0x annualized 1HFY14 EPS. On an EV/EBITDA basis, it is trading at 4.4x FY13 EBITDA and 3.4x annualized 1HFY14 EBITDA. Risks Client concentration remains high with top 5 and top 20 contributing 45% and 78% of the revenues, respectively, for the company.
Key financials (YE Mar) FY10 FY11 FY12 FY13 1HFY14 Key data

Rating: Not Rated Share Price: `469

HGSL IN / HGSL.BO

52-week high / low Sensex / Nifty 3-m average volume Market cap Shares outstanding

`469 / `218 20,217 / 6,005 US$49.9m ` 8.6bn / US$0.14bn 20.57m

Shareholding pattern (%)

Sep 13 Jun 13 Mar 13

Promoters - of which, Pledged Free Float - Foreign Institutions - Domestic Institutions - Public

68.14 15.72 0.01 16.13

68.14 15.65 3.02 13.19

68.14 15.64 3.11 13.11

Relative price performance

Source: Bloomberg

Sales (US$m) Sales (`m) Net profit (`m) EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) after tax Dividend yield (%)
Source: Company, Anand Rathi Research

188 8,923 1,301 63 38 7.4 1.0 14 21 4

235 10,731 1,073 52 -17 9.0 1.0 11 8 4

321 15,540 1,061 52 -1 9.1 0.9 10 7 4

364 19,834 906 44 -15 10.7 0.8 8 6 4

201 12,064 806 39 78 6.0 0.7 12 8 2

Mohit Jain
+9122 66266531 mohitjain@rathi.com

Anand Rathi Shares and Stock Brokers Limited (hereinafter ARSSBL) is a full service brokerage and equities research firm and the views expressed therein are solely of ARSSBL and not of the companies which have been covered in the Research Report. This report is intended for the sole use of the Recipient and is to be circulated only within India and to no countries outside India. Disclosures and analyst certifications are present in Appendix. Anand Rathi Research India Equities

6 December 2013

Hinduja Global Solutions Healthcare spending to drive growth; margins to expand

Quick Glance Financials and Valuations


Fig 1 Income statement (`m)
Year-end: Mar FY10 FY11 FY12 FY13 1HFY14

Fig 2 Balance sheet


Year-end: Mar FY10 FY11 FY12 FY13 1HFY14

Revenues (US$m) growth (%) Revenues (`m) growth (%) Effective USD:INR Cost of Revenues SG&A EBITDA EBITDA margins (%) D&A EBIT EBIT margins (%) Other income Tax ETR (%) Minority Interest Net Profit Net margins (%) EPS (`) EPS growth (%)

188 9 8,923 12 47.4 (5,279) (2,016) 1,628 18.2 (386) 1,242 13.9 187 (128) -9 0 1,301 14.6 63 38

235 25 10,731 20 45.6 (6,866) (2,309) 1,555 14.5 (452) 1,103 10.3 198 (228) -18 0 1,073 10.0 52 -17

321 37 15,540 45 48.4 (10,348) (3,355) 1,837 11.8 (613) 1,224 7.9 (0) (163) -13 0 1,061 6.8 52 -1

364 13 19,834 28 54.4 (13,412) (4,185) 2,237 11.3 (772) 1,465 7.4 (157) (402) -31 0 906 4.6 44 -15

201 11 12,064 22 59.9 (8,211) (2,406) 1,448 12.0 (429) 1,018 8.4 97 (310) -28 0 806 6.7 39 78

Sources of Funds Share capital Reserves & Surplus S/Hs Equity Minority Interest Total Debt Other LT Liabilities Application of Funds Net Fixed Assets Intangibles/Goodwill Other LT Assets Current Assets Accounts Receivable Unbilled Revenues Cash & Investments Other CAs Current Liabilities Accounts Payable Unearned revenue Other CLs

10,810 206 9,285 9,491 0 1,148 171 10,810 2,994 0 13 9,041 1,728 0 6,423 890 1,239 533 0 705

11,819 206 9,782 9,988 0 1,461 370 11,819 2,073 1,692 54 9,785 1,785 0 6,186 1,814 1,784 403 0 1,381

18,248 206 11,089 11,295 0 6,747 206 18,248 3,104 5,778 64 12,467 2,726 0 7,199 2,541 3,165 775 0 2,390

17,121 206 12,149 12,355 0 4,501 266 17,121 3,940 5,515 143 11,065 3,600 0 4,062 3,403 3,541 815 0 2,726

19,592 206 14,158 14,364 0 4,924 304 19,592 3,996 6,689 148 13,199 4,554 0 4,908 3,738 4,441 1,010 0 3,430

Source: Company, Anand Rathi Research

Source: Company, Anand Rathi Research

Fig 3 Cash-flow statement (`m)


Year-end: Mar FY10 FY11 FY12 FY13 1HFY14

Fig 4 Ratio analysis @ `469


Year-end: Mar FY10 FY11 FY12 FY13 1HFY14

Cash from Operations PBT Operating Profit before WC Chg in Trade Receivables Chg in Other CA Chg in Trade Payables Chg in Other CL Others including taxes Net Cash from Operations Cash from Investments Capex Acquisitions Investments & Others Net Cash from Investing Cash from Financing Equity Issuance Change in Borrowings Dividends including DDT Others Net Cash from Financing

1,429 1,620 (74) (360) (94) (109) 982 (418) (127) 281 (264) 19 273 (360) (99) (167)

1,301 1,645 (297) (510) 312 (202) 948 (649) (545) 222 (972) 360 (480) (93) (213)

1,224 1,922 (730) 625 (366) 1,452 (905) (3,986) (418) (5,309) 5,708 (478) (284) 4,945

1,308 2,359 (857) 280 (351) 1,431 (587) (834) (411) (1,832) (1,764) (480) (438) (2,682)

1,115 1,544 (954) (335) 195 704 (310) 845 (550) 128 (422) 423 0 423

Return Ratios RoCE % (Post Tax) RoIC % (Post Tax) RoE % Cash Ratios CFO:Sales AR days (incl. unbilled) AP days Dupont Analysis RoE (%) EBIT margin (%) Invst Eff. (PBT/EBIT %) Tax load % (PAT/PBT) Total Asset turnover Lever % (Assets/Equity) Valuation ratios P/E (x) P/B (x) EV/EBITDA (x) EV / Operating CF (x)

21 52 0 11 71 27 14 14 115 91 83 114 7.4 1.0 6.1 10.1

8 18 11 9 61 16 11 10 118 82 95 116 9.0 1.0 6.4 10.4

7 13 10 9 64 21 10 8 100 87 103 141 9.1 0.9 5.4 6.8

6 8 8 7 66 17 8 7 89 69 112 150 10.7 0.8 4.4 6.9

8 11 12 7 69 17 12 8 110 72 131 137 6.0 0.7 3.4 5.8

Source: Company, Anand Rathi Research

Source: Company, Anand Rathi Research

Fig 5 Key Metrics


Year-end: Mar FY10 FY11 FY12 FY13 1HFY14

Fig 6 Key Metrics


Year-end: Mar FY10 FY11 FY12 FY13 1HFY14

Employees (EoP) Seats (EoP) Employees:Seats

15,615 14,708 106

19,442 17,047 114

23,899 22,234 107

23,100 23,036 100

24,669 24,827 99

Rev/Employee(US$) Rev/Seat (US$) EBITDA/Employee (`)

12,063 12,807 104,256

12,106 13,807 79,999

13,447 14,454 76,877

15,771 16,325 15,815 16,220 96,848 117,366

Source: Company, Anand Rathi Research

Source: Company, Anand Rathi Research

Anand Rathi Research

6 December 2013

Hinduja Global Solutions Healthcare spending to drive growth; margins to expand

Fig 1 Hinduja Global Solutions Fact Sheet


Year-end: Mar 4QFY11 4QFY12 4QFY13 1QFY14 2QFY14

Fig 2 Revenue by delivery

Revenues (US$m) Revenue by delivery (%) US (US and Canada) Europe India Philippines Revenue by vertical (%) Telecom and Technology

235

321

364

98

103

36 12 31 21

46 13 26 15

46 12 28 14

49 10 26 15

51 9 25 15

Source: Company, Anand Rathi Research

26 26 23 5 3 4 14

31 22 18 8 8 5 8

31 26 16 8 7 3 7

32 28 16 8 7 3 6

33 26 17 8 7 3 5

Fig 3 Revenue by vertical

Health Insurance Consumer Electronics BFS Media Chemicals and Biotech Others Client Concentration (%)

Source: Company, Anand Rathi Research

Top Client Top 5 Clients Top 10 Clients Top 20 Clients Client metrics Number of Clients Revenue per Active Client (US$m) Workforce Spread (%)

13 45 60 75

11 45 63 79

12 45 63 80

13 46 63 78

13 45 62 78

Fig 4 Client Concentration

106 2.2

485 0.7

535 0.7

543 0.7

NA NA

Source: Company, Anand Rathi Research

India Philippines US Canada UK/Europe Total

71 15 10 0 4 19,442

63 14 9 10 4 23,899

63 15 9 9 4 23,100

61 16 9 10 3 24,433

60 15 10 11 4 24,669

Fig 5 Workforce Spread

Seats Number of seats


Source: Company, Anand Rathi Research Source: Company, Anand Rathi Research

17,047

22,234

23,036

23,920

24,827

Anand Rathi Research

Appendix
Analyst Certification The views expressed in this Research Report accurately reflect the personal views of the analyst(s) about the subject securities or issuers and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations or views expressed by the research analyst(s) in this report. The research analysts are bound by stringent internal regulations and also legal and statutory requirements of the Securities and Exchange Board of India (hereinafter SEBI) and the analysts compensation are completely delinked from all the other companies and/or entities of Anand Rathi, and have no bearing whatsoever on any recommendation that they have given in the Research Report. The research analysts, strategists, or research associates principally responsible for the preparation of Anand Rathi Research have received compensation based upon various factors, including quality of research, investor client feedback, stock picking, competitive factors, firm revenues and overall investment banking revenues. Anand Rathi Ratings Definitions Analysts ratings and the corresponding expected returns take into account our definitions of Large Caps (>US$1bn) and Mid/Small Caps (<US$1bn) as described in the Ratings Table below: Ratings Guide Large Caps (>US$1bn) Mid/Small Caps (<US$1bn) Buy >15% >25% Hold 5-15% 5-25% Sell <5% <5%

Anand Rathi Research Ratings Distribution (as of 28 Feb 2013) Buy Anand Rathi Research stock coverage (184) 65% % who are investment banking clients 4%

Hold 27% 2%

Sell 8% 0%

Other Disclosures This report has been issued by ARSSBL which is a SEBI regulated entity, and which is in full compliance with all rules and regulations as are applicable to its functioning and governance. The investors should note that ARSSBL is one of the companies comprising within ANAND RATHI group, and ANAND RATHI as a group consists of various companies which may include (but is not limited to) its subsidiaries, its affiliates, its group companies who may hold positions, views, stakes and may service the companies covered in this report independent of ARSSBL. Investors are cautioned to be aware that there could arise a potential conflict of interest in the views held by ARSSBL and other companies of Anand Rathi who maybe affiliated, connected or catering to the companies mentioned in the Research Report; even though, ARSSBL and Anand Rathi are fully complaint with all procedural and operational regulatory requirements. Thus, investors should not use this as a sole basis for making their investment decision and should consider the recommendations mentioned in the Research Report bearing in mind the aforementioned. Further, the information herein has been obtained from various sources which we believe is reliable, and we do not guarantee its accuracy or completeness. Neither the information nor any opinion expressed herein constitutes an offer, or an invitation to make an offer, to buy or sell any securities or any options, futures or other derivatives related to such securities (hereinafter referred to as Related Investments). ARSSBL and/or Anand Rathi may trade for their own accounts as market maker / jobber and/or arbitrageur in any securities of the companies mentioned in the Research Report or in related investments, and may be on taking a different position from the ones which haven been taken by the public orders. ARSSBL and/or Anand Rathi and its affiliates, directors, officers, and employees may have a long or short position in any securities of the companies mentioned in the Research Report or in Related Investments. ARSSBL and/or Anand Rathi, may from time to time, perform investment banking, investment management, financial advisory or any other services not explicitly mentioned herein, or solicit investment banking or other business from, any entity and/or company mentioned in this Research Report; however, the same shall have no bearing whatsoever on the specific recommendations made by the analyst(s), as the recommendations made by the analyst(s) are completely independent of the views of the other companies of Anand Rathi, even though there might exist an inherent conflict of interest. Furthermore, this Research Report is prepared for private circulation and use only. It does not have regard to the specific investment objectives, financial situation and the specific financial needs or objectives of any specific person who may receive this Research Report. Investors should seek financial advice regarding the appropriateness of investing in any securities or investment strategies discussed or recommended in this Research Report, and, should understand that statements regarding future prospects may or may not be realized, and we can not guarantee the same as analysis and valuation is a tool to enable investors to make investment decisions but, is not an exact and/or a precise science. Investors should note that income from such securities, if any, may fluctuate and that each security's price or value may rise or fall. Past performance is not necessarily a guide to future performance. Foreign currency rates of exchange may adversely affect the value, price or income of any security or related investments mentioned in this report. Other Disclosures pertaining to distribution of research in the United States of America This material was produced by ARSSBL, solely for information purposes and for the use of the recipient. It is not to be reproduced under any circumstances and is not to be copied or made available to any person other than the recipient. It is distributed in the United States of America by Enclave Capital LLC (19 West 44th Street, Suite 1700, New York, NY 10036) and elsewhere in the world by ARSSBL or an authorized affiliate of ARSSBL (such entities and any other entity, directly or indirectly, controlled by ARSSBL, the Affiliates). This document does not constitute an offer of, or an invitation by or on behalf of ARSSBL or its Affiliates or any other company to any person, to buy or sell any security. The information contained herein has been obtained from published information and other sources, which ARSSBL or its Affiliates consider to be reliable. None of ARSSBL or its Affiliates accepts any liability or responsibility whatsoever for the accuracy or completeness of any such information. All estimates, expressions of opinion and other subjective judgments contained herein are made as of the date of this document. Emerging securities markets may be subject to risks significantly higher than more established markets. In particular, the political and economic environment, company practices and market prices and volumes may be subject to significant variations. The ability to assess such risks may also be limited due to significantly lower information quantity and quality. By accepting this document, you agree to be bound by all the foregoing provisions. 1. ARSSBL or its Affiliates may or may not have been beneficial owners of the securities mentioned in this report. 2. ARSSBL or its affiliates may have or not managed or co-managed a public offering of the securities mentioned in the report in the past 12 months. 3. ARSSBL or its affiliates may have or not received compensation for investment banking services from the issuer of these securities in the past 12 months and do not expect to receive compensation for investment banking services from the issuer of these securities within the next three months. 4. However, one or more of ARSSBL or its Affiliates may, from time to time, have a long or short position in any of the securities mentioned herein and may buy or sell those securities or options thereon, either on their own account or on behalf of their clients. 5. As of the publication of this report, ARSSBL does not make a market in the subject securities. 6. ARSSBL or its Affiliates may or may not, to the extent permitted by law, act upon or use the above material or the conclusions stated above, or the research or analysis on which they are based before the material is published to recipients and from time to time, provide investment banking, investment management or other services for or solicit to seek to obtain investment banking, or other securities business from, any entity referred to in this report. Enclave Capital LLC is distributing this document in the United States of America. ARSSBL accepts responsibility for its contents. Any US customer wishing to effect transactions in any securities referred to herein or options thereon should do so only by contacting a representative of Enclave Capital LLC. 2013 Anand Rathi Shares and Stock Brokers Limited. All rights reserved. This report or any portion thereof may not be reprinted, sold or redistributed without the prior written consent of Anand Rathi Shares and Stock Brokers Limited. Additional information on recommended securities/instruments is available on request.