19 May 2014
Update | Sector: Others
Kaveri Seed Co
BSE Sensex
24,363
S&P CNX
7,264
CMP: INR545
TP: INR730
Buy
El-Nino – a non-event for Kaveri
Increase in acreages and market share gain to drive growth
Stock Info
Bloomberg
Equity Shares (m)
52-Week Range (INR)
1, 6, 12 Rel. Per (%)
M.Cap. (INR b)
M.Cap. (USD b)
KSCL IN
68.9
670/243
-20/58/96
37.5
0.6
El-Nino not to impact growth prospects of seed companies
Development of El-Nino conditions has led the India Meteorological
Department (IMD) to place its initial monsoon forecast at 95% of LPA. Even as
below normal monsoon risks FY15 growth prospects for agro-led businesses, we
believe seeds as a sector remains insulated from any such risks since seeding
comes at an advanced stage of the agricultural cycle. With rainfall expected to
hit the Kerala coast on June 5, we believe there is no risk for seed companies’
growth. Around 90% of Kaveri Seed’s (KSCL) cotton sales are concluded before
June, well ahead of any meaningful assessment of monsoon for the season.
Hence, we believe concerns over El-Nino for KSCL are overdone.
Financial Snapshot (INR Million)
Y/E March
2014E 2015E 2016E
Net Sales
10,548 13,575 17,424
EBITDA
Adj PAT
EPS (INR)
Gr (%)
BV/Sh. (INR)
RoE (%)
RoCE (%)
P/E (x)
P/BV (x)
2,264 3,122 4,088
2,135 2,912 3,847
31.2
68.4
49.9
51.2
17.5
7.3
42.5
36.4
46.9
49.2
12.8
5.1
56.2
32.1
44.0
46.2
9.7
3.7
Increase in acreages to stimulate faster growth
Cotton acreages are expected to grow by 3-7% in FY15 due to higher prices of
cotton and lower profitability in alternate crops like soyabeans. Further, our
channel checks suggest that farmers are likely to purchase the best available
cotton seeds in the market to ensure strong yields, given higher selling price for
cotton. Due to acreage increases and market share gains, we believe KSCL is in a
sweet spot for higher growth in FY15.
74.5 106.6 148.8
Non-South markets to drive growth, margin expansion
KSCL has just 7% market share in Maharashtra and Gujarat (~50% of total
cotton market), where players like Nuziveedu, Ajeet and Mayco have more than
20% market share, providing huge opportunity for growth. We expect increased
penetration of KSCL’s ATM seed sales and thus expect revenue for ATM to
double in FY15E. We also expect an increase in share of single cross maize for
KSCL (50% currently), which should drive margin expansion.
Shareholding pattern %
Mar-14 Dec-13 Mar-13
Promoter
Dom. Inst
Foreign
Others
63.6
10.4
10.9
15.0
63.6
10.5
9.6
16.2
65.0
10.4
6.4
18.2
BJP’s focus on agriculture sector, hybridization to give growth fillip
Highlights from BJP’s (the victorious party in general elections) manifesto
include: ensuring farmers get a minimum 50% profit over cost of production,
cheaper agriculture inputs and credit, and introduction of latest technologies
for farming and high yielding seeds. BJP government’s strong focus on
agriculture will additionally give fillip to growth.
Stock Performance (1-year)
Kaveri Seed
Sensex - Rebased
680
560
440
320
Valuation and view
We expect KSCL to post a revenue growth of ~29% and net profit growth of
~33% over FY14-16E. Given increase in cotton acreages in FY15 complimented
200
by market share gain we believe KSCL is on track to be the market leader in
cotton segment. Higher growth in corn segment driven by increase share of
single cross should drive margins higher. The stock trades at a PE of 12.8x/9.7x
FY15E/FY16E EPS. We believe the recent correction offers a buying opportunity.
Maintain
Buy
with a target price of INR730 (13x FY16E EPS of INR 56).
Niket Shah
(Niket.Shah@MotilalOswal.com); +91 22 3982 5426
Atul Mehra
(Atul.Mehra@MotilalOswal.com); +91 22 3982 5417
Investors are advised to refer through disclosures made at the end of the Research Report.

Kaveri Seed Co
El-Nino has no impact on seed companies
Development of El-Nino conditions has led IMD to place its initial monsoon
forecast at 95% of LPA. Also, it has placed very high probability of a 'below normal'
(90-96% of LPA) monsoon at 33% (nearly double its usual probability of 17%). Even
as below normal monsoon risks FY15 growth prospects for agro-led businesses, we
believe seeds as a sector remains insulated from any such risks since seeding
comes at an advanced stage of the agricultural cycle. This is despite the fact that
both cotton (100%) and kharif maize (90%) are largely rain-fed crops with minimal
availability of irrigation facilities.
With rainfall expected to hit the Kerala coast on June 5 and we believe there is no
risk for seed companies’ growth. Around 90% of KSCL’s cotton sales are concluded
before June, well ahead of any meaningful assessment of monsoon for the season.
Hence, we believe concerns over El-Nino for the company are overdone. Impact of
poor monsoon will be felt on crop protection sector (pesticides, fertilizers etc) as
farmers will reduce their use for crop protection, if rainfall is below normal.
KSCL has posted strong growth with minimal impact from variable weather conditions
Revenues (INR m)
91.2
59.4
31.8
1,621
FY10
44.1
2,337
3,724
7,120
10,548
48.1
13,575
28.7
28.4
Growth
17,424
FY11
FY12
FY13
FY14E
FY15E
FY16E
Source: Company, MOSL
Increase in acreages to stimulate faster growth
Cotton acreages have declined by 10-15% over 2011-13. However, acreages are
expected to grow by 3-7% in FY15 due to higher prices of cotton and lower
profitability in alternate crops like soyabean. Further, our channel checks suggest
that farmers will purchase the best available seeds in the market to ensure strong
yields, given strong selling price for cotton. Maize acreages, meanwhile, have
grown by 5% annually over the last couple of years and we expect them to grow by
5-8% annually for the next three to five years led by rising global maize prices, shift
in favor of newer varieties of hybrid maize which are 90-day crops instead of 120-
day crops which were grown earlier. Given acreage increases in cotton and maize
and market share gains, we believe KSCL is in a sweet spot for higher growth in
FY15.
Company sold 7m cotton packets in FY14 and is having 12m packets of cotton
seeds inventory. It always makes a provision for 25-30% buffer in case of cotton
inventory, which is carried forward to the next season. In case of maize, KSCL sold
13,000t in FY14 and builds 20-25% annual growth while planning maize inventory.
19 May 2014
2

Kaveri Seed Co
Non-South markets to drive growth, margin expansion
KSCL has just 7% market share in Maharashtra and Gujarat (~50% of total cotton
market), where players like Nuziveedu, Ajeet and Mayco have more than 20%
market share, thus providing huge opportunity. KSCL introduced ATM in 2012 to
tap Gujarat and North India markets; given the initial success of ATM, we expect
KSCL to double its sales in FY15E for ATM. Also, with the launch of six new hybrids
in FY15, we expect KSCL to further gain market share.
We believe that with an increase in rabi hybrid share, the share of single cross is
likely to increase, complimented by an increase in contribution of single cross for
KSCL seeds (50% currently), which should drive margin expansion.
Revenue assumptions for FY14-16E
Y/E March (INR m)
Seeds
Cotton
Growth %
Maize
Growth %
Bajra
Growth %
Rice
Growth %
Others
Growth %
Total seeds revenue
Growth %
Micro nutrients
Growth %
Kex Veg division
Growth %
Total revenues
Growth %
FY11
854
620
230
96
330
2,130
207
0
2,337
FY12
1,551
81
920
48
300
30
139
46
580
76
3,490
64
235
14
0
3,724
59
FY13
4,200
171
1,250
36
330
10
240
73
840
45
6,860
97
248
6
12
7,120
91
FY14E
6,572
56
1,863
49
410
24
562
1,34
790
-6
10,197
49
335
35
16
35
10, 548
48
FY15E
FY16E
8,547
10,676
30
25
2,382
3,361
28
41
451
496
10
10
893
1,401
59
57
880
984
11
12
13,153
16,918
29
29
402
483
20
20
19
23
20
20
13,575
17,424
29
28
Source: Company, MOSL
BJP’s focus on agriculture sector, hybridization to give growth fillip
BJP commits highest priority to agricultural growth, increase in farmer’s income
and rural development. Highlights from BJP’s (the victorious party in general
elections) manifesto include: ensuring farmers get a minimum 50% profit over cost
of production, cheaper agriculture inputs and credit, and introduction of latest
technologies for farming and high yielding seeds. BJP government’s strong focus on
agriculture will additionally give fillip to growth.
19 May 2014
3

Kaveri Seed Co
Financials and valuation
Income statement
Y/E March
Net Sales
Change (%)
EBITDA
EBITDA Margin (%)
Depreciation
EBIT
Interest
Other Income
PBT
Tax
Tax Rate (%)
Reported PAT
Adjusted PAT
Change (%)
Adj Cons PAT
2011
2,337
44.1
538
23.0
102
436
43
10
403
-22
-5.4
425
425
46.3
425
2012
3,724
59.4
770
20.7
100
670
33
26
610
29
4.7
581
631
48.7
631
2013
7,120
91.2
1,393
19.6
122
1,271
15
49
1,292
38
2.9
1,254
1,268
100.8
1,268
2014E
10,548
48.1
2,264
21.5
159
2,105
4
100
2,201
66
3.0
2,135
2,135
68.4
2,135
(INR Million)
2015E
13,575
28.7
3,122
23.0
186
2,937
4
132
3,065
153
5.0
2,912
2,912
36.4
2,912
2016E
17,424
28.4
4,088
23.5
210
3,878
3
176
4,050
202
5.0
3,847
3,847
32.1
3,847
Balance sheet
Y/E March
Share Capital
Reserves
Net Worth
Debt
Total Capital Employed
Gross Fixed Assets
Less: Acc Depreciation
Net Fixed Assets
Capital WIP
Investments
Current Assets
Inventory
Debtors
Cash & Bank
Loans & Adv, Others
Curr Liabs & Provns
Curr. Liabilities
Provisions
Net Current Assets
Total Assets
2011
137
1,757
1,894
301
2,196
1,285
232
1,053
63
368
2,270
1,649
362
45
214
1,560
1,505
56
710
2,195
2012
137
2,277
2,414
247
2,661
1,269
326
943
131
1,175
3,635
3,033
285
96
220
3,225
3,130
95
410
2,660
2013
137
3,311
3,448
31
3,479
1,813
439
1,374
81
1,318
5,902
4,912
686
143
161
5,196
5,039
157
705
3,479
2014E
137
4,969
5,106
31
5,137
2,113
598
1,515
105
1,318
9,576
6,988
1,011
1,367
210
7,378
6,875
503
2,198
5,137
(INR Million)
2015E
2016E
137
137
7,166
10,059
7,303
10,196
31
31
7,333
10,227
2,413
2,713
783
994
1,629
1,719
136
174
1,318
1,318
13,759
19,134
9,045
11,481
1,302
1,671
3,139
5,628
273
355
9,509
12,119
8,762
11,128
747
991
4,250
7,015
7,333
10,227
E: MOSL Estimates
19 May 2014
4

Kaveri Seed Co
Financials and valuation
Ratios
Y/E March
Basic (INR)
EPS
Cash EPS
Book Value
DPS
Payout (incl. Div. Tax.)
Valuation(x)
P/E
Cash P/E
Price / Book Value
EV/Sales
EV/EBITDA
Dividend Yield (%)
Profitability Ratios (%)
RoE
RoCE
Turnover Ratios (%)
Asset Turnover (x)
Debtors (No. of Days)
Inventory (No. of Days)
Creditors (No. of Days)
Leverage Ratios (%)
Net Debt/Equity (x)
2011
6.2
7.7
27.7
0.5
9.4
87.8
70.8
19.7
16.3
70.6
0.1
25.0
21.5
1.1
56.5
257.6
305.4
0.2
2012
9.2
10.7
35.2
0.8
11.0
59.1
51.0
15.5
10.2
49.2
0.1
29.3
28.6
1.4
27.9
297.3
386.7
0.1
2013
18.5
20.3
50.3
3.2
20.0
29.4
26.8
10.8
5.3
27.0
0.6
43.3
43.0
2.0
35.2
251.8
321.2
0.0
2014E
31.2
33.5
74.5
6.0
22.3
17.5
16.3
7.3
3.5
16.1
1.1
49.9
51.2
2.1
35.0
241.8
302.9
0.0
2015E
42.5
45.2
106.6
9.0
24.6
12.8
12.0
5.1
2.6
11.1
1.7
46.9
49.2
1.9
35.0
243.2
306.0
0.0
2016E
56.2
59.2
148.8
12.0
24.8
9.7
9.2
3.7
1.8
7.9
2.2
44.0
46.2
1.7
35.0
240.5
304.5
0.0
Cash flow statement
Y/E March
OP/(Loss) before Tax
Depreciation
Interest
Direct Taxes Paid
(Inc)/Dec in Wkg Cap
CF from Op. Activity
(Inc)/Dec in FA & CWIP
(Pur)/Sale of Invt
CF from Inv. Activity
Inc / (Dec) in Debt
Interest Paid
Divd Paid (incl Tax)
CF from Fin. Activity
Inc/(Dec) in Cash
Add: Opening Balance
Closing Balance
2011
400
102
43
-20
10
566
-125
-340
-465
-176
-43
-40
-255
-154
200
46
2012
610
100
33
30
357
1,099
-108
-783
-892
-60
-33
-64
-157
51
45
96
2013
1,319
122
15
36
-262
1,099
-420
-162
-582
-208
-15
-256
-471
47
96
143
2014E
2,201
159
4
66
-268
2,029
-324
0
-324
0
-4
-477
-481
1,224
143
1,367
(INR Million)
2015E
2016E
3,065
4,050
186
210
4
3
153
202
-279
-277
2,821
3,784
-330
-338
0
0
-330
-338
0
0
-4
-3
-715
-954
-719
-957
1,772
2,489
1,367
3,139
3,139
5,628
E: MOSL Estimates
19 May 2014
5

Disclosures
This report is for personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you. This research report does not constitute an offer, invitation or
inducement to invest in securities or other investments and Motilal Oswal Securities Limited (hereinafter referred as MOSt) is not soliciting any action based upon it. This report is not for public distribution
and has been furnished to you solely for your information and should not be reproduced or redistributed to any other person in any form.
Unauthorized disclosure, use, dissemination or copying (either whole or partial) of this information, is prohibited. The person accessing this information specifically agrees to exempt MOSt or any of its
affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not to hold MOSt or any of its affiliates or employees responsible for any such misuse and further agrees
to hold MOSt or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays.
The information contained herein is based on publicly available data or other sources believed to be reliable. While we would endeavour to update the information herein on reasonable basis, MOSt and/or
its affiliates are under no obligation to update the information. Also there may be regulatory, compliance, or other reasons that may prevent MOSt and/or its affiliates from doing so. MOSt or any of its
affiliates or employees shall not be in any way responsible and liable for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. MOSt or any
of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding any matter pertaining to this report, including without limitation the implied warranties of
merchantability, fitness for a particular purpose, and non-infringement. The recipients of this report should rely on their own investigations.
This report is intended for distribution to institutional investors. Recipients who are not institutional investors should seek advice of their independent financial advisor prior to taking any investment decision
based on this report or for any necessary explanation of its contents.
MOSt and/or its affiliates and/or employees may have interests/positions, financial or otherwise in the securities mentioned in this report. To enhance transparency, MOSt has incorporated a Disclosure of
Interest Statement in this document. This should, however, not be treated as endorsement of the views expressed in the report.
Disclosure of Interest Statement
1. Analyst ownership of the stock
2. Group/Directors ownership of the stock
3. Broking relationship with company covered
4. Investment Banking relationship with company covered
KAVERI SEED CO LTD
No
No
No
No
Kaveri Seed Co
The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is,
or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report. The research analysts, strategists, or research associates principally
responsible for preparation of MOSt research receive compensation based upon various factors, including quality of research, investor client feedback, stock picking, competitive factors and firm revenues.
Analyst Certification
This report is not directed or intended for distribution to or use by any person or entity resident in a state, country or any jurisdiction, where such distribution, publication, availability or use would be contrary
to law, regulation or which would subject MOSt & its group companies to registration or licensing requirements within such jurisdictions.
Regional Disclosures (outside India)
This report is intended for distribution only to persons having professional experience in matters relating to investments as described in Article 19 of the Financial Services and Markets Act 2000 (Financial
Promotion) Order 2005 (referred to as "investment professionals"). This document must not be acted on or relied on by persons who are not investment professionals. Any investment or investment activity
to which this document relates is only available to investment professionals and will be engaged in only with such persons.
For U.K.
Motilal Oswal Securities Limited (MOSL) is not a registered broker - dealer under the U.S. Securities Exchange Act of 1934, as amended (the"1934 act") and under applicable state laws in the United
States. In addition MOSL is not a registered investment adviser under the U.S. Investment Advisers Act of 1940, as amended (the "Advisers Act" and together with the 1934 Act, the "Acts), and under
applicable state laws in the United States. Accordingly, in the absence of specific exemption under the Acts, any brokerage and investment services provided by MOSL, including the products and services
described herein are not available to or intended for U.S. persons.
This report is intended for distribution only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the Exchange Act and interpretations thereof by SEC (henceforth referred to as "major
institutional investors"). This document must not be acted on or relied on by persons who are not major institutional investors. Any investment or investment activity to which this document relates is only
available to major institutional investors and will be engaged in only with major institutional investors. In reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities Exchange
Act of 1934, as amended (the "Exchange Act") and interpretations thereof by the U.S. Securities and Exchange Commission ("SEC") in order to conduct business with Institutional Investors based in the
U.S., MOSL has entered into a chaperoning agreement with a U.S. registered broker-dealer, Motilal Oswal Securities International Private Limited. ("MOSIPL"). Any business interaction pursuant to this
report will have to be executed within the provisions of this chaperoning agreement.
The Research Analysts contributing to the report may not be registered /qualified as research analyst with FINRA. Such research analyst may not be associated persons of the U.S. registered broker-
dealer, MOSIPL, and therefore, may not be subject to NASD rule 2711 and NYSE Rule 472 restrictions on communication with a subject company, public appearances and trading securities held by a
research analyst account.
For U.S.
Motilal Oswal Capital Markets Singapore Pte Limited is acting as an exempt financial advisor under section 23(1)(f) of the Financial Advisers Act(FAA) read with regulation 17(1)(d) of the Financial
Advisors Regulations and is a subsidiary of Motilal Oswal Securities Limited in India. This research is distributed in Singapore by Motilal Oswal Capital Markets Singapore Pte Limited and it is only directed
in Singapore to accredited investors, as defined in the Financial Advisers Regulations and the Securities and Futures Act (Chapter 289), as amended from time to time.
In respect of any matter arising from or in connection with the research you could contact the following representatives of Motilal Oswal Capital Markets Singapore Pte Limited:
Anosh Koppikar
Kadambari Balachandran
Email:anosh.Koppikar@motilaloswal.com
Email : kadambari.balachandran@motilaloswal.com
Contact(+65)68189232
Contact: (+65) 68189233 / 65249115
Office Address:21 (Suite 31),16 Collyer Quay,Singapore 04931
For Singapore
Motilal Oswal Securities Ltd
19 May 2014
Motilal Oswal Tower, Level 9, Sayani Road, Prabhadevi, Mumbai 400 025
Phone: +91 22 3982 5500 E-mail: reports@motilaloswal.com
6