11 November 2014
Update | Sector: Consumer
ITC
BSE Sensex
27,910
S&P CNX
8,363
CMP: INR364
TP: INR425
Buy
Stock Info
Bloomberg
Equity Shares (m)
52-Week Range (INR)
1, 6, 12 Rel. Per (%)
M.Cap. (INR b)
M.Cap. (USD b)
Karnataka
plans ban
on sale of loose Cigarettes and
smokeless tobacco
ITC IN
7,980.7
387/308
7/-26/-44
2,903.0
47.1
Policy environment hardens for players
Financial Snapshot (INR Billion)
Y/E Mar
2015E 2016E 2017E
Net Sales
374.2 429.1 489.5
EBITDA
Adj PAT
EPS (INR)
Growth (%)
BV/Share
( )
RoE (%)
RoCE (%)
P/E (x)
P/BV (x)
141.3 162.8 187.0
100.7 116.9 134.8
12.7
14.6
35.8
35.4
49.0
28.1
9.9
14.7
16.1
38.4
38.3
53.2
24.2
9.2
16.9
15.3
41.5
40.9
57.0
21.0
8.6
Shareholding pattern (%)
As on
Sep-14 Jun-14 Sep-13
Promoter
0.0
0.0
0.0
DII
34.8
35.0
34.3
FII
20.5
19.5
19.6
Others
44.6
45.5
46.1
Note: FII Includes depository receipts
Stock Performance (1-year)
Karnataka plans ban on loose cigarettes sales (as per media reports):
Pursuant to the Union Ministry of Health & Family Welfare’s request, the
Karnataka government is planning to impose a ban on the sale of loose
cigarettes and smokeless tobacco based on complaints that increased school
and college students are getting addicted to smoking. This will be the first-
ever instance of a state government banning sale of cigarettes in any format.
Over the past 24 months, state governments had imposed a ban on Gutka,
Pan Masala and other forms of smokeless tobacco.
Impact on ITC:
In India, ~73% of cigarettes are sold in loose format.
Karnataka contributes ~9-10% of volumes for ITC, in our view, and thus the
ban on loose cigarettes will impact cigarette volumes.
Counter measures:
However, if ITC launches cigarettes in smaller pack sizes
of say 2/3/5 sticks, the impact on volumes would be cushioned, in our view.
Currently, there is no law which prevents cigarette manufacturers from
launching the product in smaller pack sizes. We note that ITC has, in the past,
sold cigarettes in pack sizes lesser than 10. However, it will create more
disruption for the Cigarette industry in the near term as it transitions
customers used to consuming loose sticks to new pack sizes.
Will other states follow suit?
We would watch if other state governments
emulate Karnataka’s decision. We note that recently Mr Harsh Vardhan, Ex-
Health Minister of India, had mentioned about a ban on sale of loose
cigarettes along with other measures – more stringent fines on smoking in
public places, bigger pictorial warnings etc. However, in the recent Cabinet
expansion, Mr Vardhan has been divested of the Health portfolio.
ITC has managed adverse environments in the past:
ITC has negotiated
adverse policy environments in the past decade well – introduction of VAT
on cigarettes in FY08, 3-5x increase in excise duty of non-filter cigarettes
resulting in ITC’ exit from that segment in FY09 (20% of then volumes), ban
on smoking in public places, pictorial warnings, three consecutive years of
15%+ excise duty increase since FY13 – and managed to post Cigarette EBIT
at 18.7% CAGR over FY09-14 and 17.1% over FY04-14.
Valuation and view:
As stated above, ITC has a proven track record of
managing adverse policy environments and delivering consistent 15% plus
Cigarette EBIT CAGR. Secondly, its FMCG division is showing an improvement
in profitability and a macro recovery should augur well for other divisions.
Hence, a hardening policy environment in Cigarette will constrict the stock
valuations (as witnessed through underperformance of past 12 months, ITC
is now trading at 20-25% discount to tier II consumer names). Thus, despite
our long term positive view on ITC (Buy rating), if the Karnataka ban on sale
of loose cigarettes goes through, we expect the underperformance to
continue.
Gautam Duggad
(Gautam.Duggad@MotilalOswal.com); +91 22 3982 5404
Manish Poddar
(Manish.Poddar@MotilalOswal.com); +91 22 3027 8029
Investors are advised to refer through disclosures made at the end of the Research Report.

ITC
Financials and valuation
Income statement
Y/E Mar
Net Sales
Change (%)
EBITDA
EBITDA Margin (%)
Depreciation
EBIT
Interest
Other Income
Extraordinary items
PBT
Tax
Tax Rate (%)
Reported PAT
Adjusted PAT
Change (%)
2012
248.0
17.2
88.7
35.3
7.0
81.7
1.0
8.3
0.0
89.0
27.4
30.7
61.6
61.6
23.6
2013
296.1
19.4
106.5
35.6
8.0
98.5
1.1
9.4
0.0
106.8
32.7
30.6
74.2
74.2
20.4
2014
328.8
11.1
124.8
37.5
9.0
115.8
0.2
11.1
0.0
126.6
38.7
30.6
87.9
87.9
18.4
2015E
374.2
13.8
141.3
37.3
9.9
131.4
0.3
14.2
0.0
145.3
44.6
30.7
100.7
100.7
14.6
(INR Billion)
2016E
429.1
14.7
162.8
37.5
10.9
152.0
0.2
17.0
0.0
168.7
51.8
30.7
116.9
116.9
16.1
2017E
489.5
14.1
187.0
37.8
11.8
175.1
0.1
19.6
0.0
194.5
59.7
30.7
134.8
134.8
15.3
Balance sheet
Y/E Mar
Share Capital
Reserves
Net Worth
Debt
Deferred Tax
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
2012
7.8
180.1
187.9
0.8
8.7
197.4
138.0
48.2
89.8
23.9
63.2
113.0
56.4
9.8
28.2
18.6
92.4
57.3
35.2
20.5
197.4
2013
7.9
215.0
222.9
0.7
12.0
235.6
165.9
54.7
111.2
15.8
70.6
142.6
66.0
11.6
36.2
28.8
104.6
63.1
41.5
38.0
235.6
2014
8.0
254.7
262.6
0.5
13.0
276.1
181.8
62.3
119.5
23.6
88.2
161.0
73.6
21.7
32.9
32.8
116.2
68.5
47.7
44.8
276.1
2015E
8.0
276.4
284.4
0.5
12.3
297.2
201.8
72.2
129.6
25.0
96.9
193.1
98.4
22.6
43.0
29.2
147.5
80.0
67.5
45.7
297.2
(INR Billion)
2016E
2017E
8.0
8.0
297.6
322.0
305.5
329.9
0.5
0.5
11.6
10.8
317.7
341.2
221.8
241.8
83.0
94.9
138.7
146.9
25.0
25.0
108.4
123.5
220.9
248.4
110.0
123.7
23.5
26.8
55.8
63.6
31.6
34.2
175.3
202.5
93.5
108.2
81.8
94.4
45.5
45.9
317.7
341.2
E: MOSL Estimates
11 November 2014
2

ITC
Financials and valuation
Ratios
Y/E Mar
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)
2012
7.9
8.8
24.0
4.5
66.4
45.1
40.5
14.8
10.8
30.3
1.3
32.8
45.6
1.3
13.7
2013
9.4
10.4
28.2
5.3
65.4
37.8
34.2
12.6
9.0
25.1
1.5
33.3
45.8
1.3
13.2
2014
11.0
12.2
33.0
6.0
63.5
32.2
29.2
10.8
8.1
21.3
1.7
33.5
45.9
1.2
18.5
2015E
12.7
13.9
35.8
8.5
78.4
28.1
25.6
9.9
7.1
18.7
2.4
35.4
49.0
1.3
21.6
2016E
14.7
16.1
38.4
10.3
81.9
24.2
22.1
9.2
6.1
16.1
2.9
38.3
53.2
1.4
19.6
2017E
16.9
18.4
41.5
11.9
81.9
21.0
19.3
8.6
5.3
13.9
3.3
40.9
57.0
1.4
18.8
Cash flow statement
Y/E Mar
OP/(Loss) before Tax
Depreciation
Others
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 Net Worth
Inc / (Dec) in Debt
Interest Paid
Divd Paid (incl Tax)
Others
CF from Fin. Activity
Inc/(Dec) in Cash
Add: Opening Balance
Closing Balance
2012
89.0
10.0
0.0
-7.3
27.4
0.1
64.4
-21.0
-7.6
-28.6
7.6
-0.3
7.3
-34.4
-10.3
-30.1
5.8
22.4
28.2
2013
106.8
9.4
0.0
-8.3
32.7
-16.5
58.8
-19.7
-7.4
-27.2
9.2
-0.1
8.3
-35.2
-5.9
-23.7
8.0
28.2
36.1
2014
126.6
10.4
0.0
-10.8
38.7
-22.6
64.9
-23.7
-17.6
-41.3
6.9
-0.2
10.8
-41.5
-2.9
-26.8
-3.3
36.2
32.9
2015E
145.3
9.9
0.0
-13.9
44.6
0.5
97.2
-21.4
-8.7
-30.1
0.0
0.0
13.9
-47.7
-23.1
-57.0
10.1
32.9
43.0
(INR Billion)
2016E
2017E
168.7
194.5
10.9
11.8
0.0
0.0
-16.8
-19.4
51.8
59.7
1.4
-7.6
112.5
119.7
-20.0
-20.0
-11.5
-15.1
-31.5
-35.1
0.0
0.0
0.0
0.0
16.8
19.4
-67.5
-81.8
-17.6
-14.3
-68.3
-76.7
12.8
7.9
43.0
55.8
55.8
63.6
E: MOSL Estimates
11 November 2014
3

Disclosures
This research report has been prepared by MOSt to provide information about the company(ies) and sector(s), if any, covered in the report and may be distributed by it and/or its affiliated company(ies). This
ITC
report is for personal information of the select 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 general information and should not be reproduced or redistributed to any other person in any form. This report does not constitute a personal recommendation or take into
account the particular investment objectives, financial situations, or needs of individual clients. Before acting on any advice or recommendation in this material, investors should consider whether it is suitable
for their particular circumstances and, if necessary, seek professional advice. The price and value of the investments referred to in this material and the income from them may go down as well as up, and
investors may realize losses on any investments. Past performance is not a guide for future performance, future returns are not guaranteed and a loss of original capital may occur.
MOSt and its affiliates are a full-service, integrated investment banking, investment management, brokerage and financing group. We and our affiliates have investment banking and other business
relationships with a significant percentage of the companies covered by our Research Department Our research professionals provide important input into our investment banking and other business selection
processes. Investors should assume that MOSt and/or its affiliates are seeking or will seek investment banking or other business from the company or companies that are the subject of this material and that
the research professionals who were involved in preparing this material may participate in the solicitation of such business. The research professionals responsible for the preparation of this document may
interact with trading desk personnel, sales personnel and other parties for the purpose of gathering, applying and interpreting market information. Our research professionals are paid in part based on the
profitability of MOSt which include earnings from investment banking and other business. MOSt generally prohibits its analysts, persons reporting to analysts, and members of their households from
maintaining a financial interest in the securities or derivatives of any companies that the analysts cover. Additionally, MOSt generally prohibits its analysts and persons reporting to analysts from serving as an
officer, director, or advisory board member of any companies that the analysts cover. Our salespeople, traders, and other professionals or affiliates may provide oral or written market commentary or trading
strategies to our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with
the recommendations expressed herein. In reviewing these materials, you should be aware that any or all o the foregoing, among other things, may give rise to real or potential conflicts of interest . MOSt 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.
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. Any statements contained in this report attributed to a third party represent MOSt’s interpretation of the
data, information and/or opinions provided by that third party either publicly or through a subscription service, and such use and interpretation have not been reviewed by the third party. This Report is not
intended to be a complete statement or summary of the securities, markets or developments referred to in the document. While we would endeavor 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.
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
Analyst ownership of the stock
ITC
No
Analyst Certification
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.
Regional Disclosures (outside India)
For U.K.
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.
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.
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.
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 U.S.
For Singapore
Motilal Oswal Securities Ltd
11 November 2014
Motilal Oswal Tower, Level 9, Sayani Road, Prabhadevi, Mumbai 400 025
Phone: +91 22 3982 5500 E-mail: reports@motilaloswal.com
4