Manappuram Finance Limited Research Report

Manappuram Finance Limited Research Report

Industry

Market Price

Recommendation

Target

Time Horizon

NBFC

90.80

Buy

127

1 Year

 

Q4 FY 2022 Review

Manappuram Finance limited reported net revenue of ₹1,481.35 crores for the quarter ended March 31, 2022, compared to ₹1,622.32 croresfor March 31, 2021.Profit After Tax was ₹260.95 croresfor the quarter ended March 31, 2022, as compared to ₹468.35 crores, during the corresponding quarter of the previous year respectively.

 

Manappuram Finance Limited - Investment Summary

CMP (₹)

90.80

52 Week H/L

88.1/224.5

Market Cap (crores)

₹7,685

Face Value (₹)

2.00

Promoter Holding (%)

35.06

Non-Promoter Holding (%)

64.94

Total (%)

100.00

Book Value

₹98

EPS TTM

₹15.70

 

Overview

  • Manappuram Finance Limited has 5,000 branches with an employee strength of more than 40,000 on a consolidated basis.

  • Manappuram was the first company to start online gold lending in FY 2015.

  • It is the second-largest listed player in the gold loan segment with a consolidated AUM of ₹303 billion.

  • The Board of directors has declared a dividend of ₹0.75 per share for FY 2022.

 

Manappuram Finance limited Investment Summary

 

Beta: 1.05

Alpha:-19.45

Risk Reward Ratio: 1.73

Margin of Safety: 26%

 

Manappuram Finance Limited - Quarterly Summary

Quarterly (INR in crores)

Mar-22

Dec-21

Sep-21

Jun-21

Mar-21

 Income from Operations

1,481.35

1,484.45

1531.92

1563.3

1,622.32

 Finance costs

494.83

531.07

492.37

493.1

523.92

 Net Interest Income

986.52

953.38

1,039.55

1,070.20

1,098.40

 

 

 

 

 

 

 Other Income

9.96

22.4

22.5

10.44

7.93

 Total Income

996.48

975.78

1,062.05

1,080.64

1,106.33

 

 

 

 

 

 

Fees and Commission Expenses

4.27

7.74

4.76

9.25

8.22

Impairment on Financial Instruments

151.37

104.78

107.77

122.25

106.59

Employee Benefits Expenses

301.08

305.68

287.8

230.45

233.44

Depreciation and Amoritzation

58.14

55.65

41.41

42.78

43.93

Other Expenses

127.68

153.75

125.28

89.54

92.07

 EBT

353.94

348.18

495.03

586.37

622.08

 

 

 

 

 

 

Tax Expenses

92.99

87.17

125.15

149.42

153.73

 PAT

260.95

261.01

369.88

436.95

468.35

 

Business

  • Manappuram Finance Limited was incorporated on July 15, 1992, in Thrissur, Kerala.

  • The company is a non-deposit-taking Non-Banking Finance Company.

  • The company provides a wide range of fund-based and fee-based services including goal loans, money exchange facilities, etc.

  • The company has four subsidiaries: Manappuram Home Finance Limited, Manappuram Insurance Brokers Limited, Asirvad Microfinance Limited, and Manappuram Comptech and Consultants Limited.

  • In the past three years, the manappuram group has diversified into other businesses such as microfinance, Vehicle Finance, loan against property and affordable housing finance, and insurance business.

  • Business segment updates (Q4FY2022):

    • Gold Loan Business:

      • Gold loan AUM stood at ₹202 billion decreased by 1.4% Q-o-Q basis and increased by 5.7% Y-o-Y basis.

      • Gold Holdings stood at 68 tons down by 2.9% Q-o-Q basis and up by 4% Y-o-Y basis.

      • PAT for FY 2022 was ₹1,304 crores.

    • Micro Finance Business (MFI):

      • Asirvad Microfinance Limited’s AUM stands at ₹7,002 crores, down by 1.2% Q-o-Q basis and up by 1.7% Y-o-Y basis.

      • Collection efficiency from MFI business in Q4FY2022 stood at 99% and disbursement during the quarter was ₹1,124 crores.

    • Vehicle Finance Business:

      • The Company reported an AUM of ₹1,643 crores, up by 8.8% & 56.1% Q-o-Q and Y-o-Y basis.

      • Collection efficiency for the quarter was 104% as compared to 103% in Q3FY2022.

    • Home Loan Business:

      • Its total AUM was ₹845 crores, up by 3.5% & 26.91% Q-o-Q and Y-o-Y basis.

      • Collection efficiency for the Q4FY2022 was 109%, compared to 100% in Q3FY2022.

      • It operates from 73 branches and reported a profit of ₹7.2 crores during the year.

  • Out of the total revenue, 77% has been generated from Gold & others, and 23% from Microfinance in FY 2022 compared to 83% and 17% in FY 2021, respectively.

Manappuram Finance limited Revenue Break-up

 

Manappuram Finance Limited - Revenue Trend

Topline and Bottomline trend (crores)

Manappuram Finance Llimited Topline and Bottomline trend

 

Manappuram Finance limited EBT Margin

 

Manappuram Finance limited shareholding Pattern

 

Manappuram Finance Limited - Ratio Analysis

 

Mar-18

Mar-19

Mar-20

Mar-21

Mar-22

ROE

18%

23%

28%

26%

17%

ROA

1.79%

1.84%

2.46%

4.09%

4%

Capital Adequacy Ratio

26.98%

23.27%

21.41%

29.02%

31%

Net Yield

24.01%

23.28%

25.30%

24.92%

20.70%

GNPA

0.69%

0.55%

0.88%

1.92%

3%

NNPA

0.33%

0.32%

0.47%

1.53%

2.70%

 

Manappuram Finance Limited - Financial Overview

Manappuram Finance Limited - Profit and Loss Statement (₹ in crores)

 

2018

2019

2020

2021

2022

Interest Income

3,354

4,046

5,280

6,190

5,840

Dividend Income

2

5

9

13

11

Fees And Commission Income

59

84

31

18

23

Net Gain on Fair Value Changes

1

30

126

71

117

Other Operating Income

5

15

19

39

70

Total Revenue from Operations

3,421

4,180

5,465

6,331

6,061

 

 

 

 

 

 

Finance Cost

1,030

1,345

1,832

2,219

2,011

Net Interest Income

2,390

2,835

3,633

4,112

4,050

 

 

 

 

 

 

Other Income

58

63

86

44

65

Total Income

2,449

2,897

3,719

4,156

4,115

 

 

 

 

 

 

Fees And Commission Expenses

13

20

24

20

26

Impairment on Financial Instrument

177

55

238

440

486

Employees Benefits Expenses

626

720

830

843

1,125

Other Expenses

528

571

456

366

496

Depreciation, Amortisation And Impairment

68

75

164

171

198

EBT

1,037

1,457

2,007

2,316

1,784

 

 

 

 

 

 

Tax Expenses

361

508

527

591

455

PAT

676

949

1,480

1,725

1,329

 

 

 

 

 

 

EPS

 

 

 

 

 

Basic

8

11

18

20

85

Diluted

8

11

17

20

85

 

 

 

 

 

 

Number Of Shares

 

 

 

 

 

Basic

84

84

84

85

16

Diluted

84

84

85

85

16

 

Cash Flow Statement (₹ in crores)

 

Mar-18

Mar-19

Mar-20

Mar-21

Net Profit Before Tax

1,037

1,457

2,007

2,316

Net Cash from Operating Activities

-33

-1,661

-3,620

-619

Net Cash Used for Investing Activities

-148

-371

26

-186

Net Cash From (Used For) Financing Activities

293

2,388

6,049

59

Net Increase in Cash and Cash Equivalents

112

356

2,455

-747

Cash And Cash Equivalents at The Beginning of the Year

373

484

840

3,296

Cash And Cash Equivalents at The End of the Year

484

840

3,296

2,548

 

Manappuram Finance Limited -Balance Sheet (₹ in crores)

 

2018

2019

2020

2021

2022

Assets: -

 

 

 

 

 

Financial Assets

 

 

 

 

 

Cash and Cash Equivalents

484.28

840.38

3295.52

2548.21

2370.75

Bank Balance Other Than Above

239.84

323.82

371.25

364.21

326.58

Derivative Financial Instruments

-

3.231

136.997

-

-

Receivables

1.088

2.713

2.477

-

2.74

Loans

15243.87

17810.01

24297.08

26507.61

28971.05

Investments

4.925

173.755

90.483

338.011

420.7

Other Financial Assets

456.945

607.579

263.024

365.57

330.16

Total Financial Assets

16430.95

19761.48

28456.84

30123.61

32421.98

 

         

Non-Financial Assets:

         

Current Tax Assets (Net)

106

169

96

20

92

Deferred Tax Assets (Net)

109.825

77.059

101.357

185.454

174.03

Investment Property

0.085

0.086

0.086

0.086

0.09

Property, Plants and Equipment

268.656

312.473

327.22

286.65

353.17

Capital WIP

0.147

0.89

3.461

7.507

13.03

Right Of Use Assets

0

0

419

576

637

Goodwill

36

36

36

36

36

Other Intangible Assets

6

18

21

28

26

Other Non-Financial Assets

73

70

75

75

57

Total Non-Financial Assets

599

684

1,078

1,214

1,389

 

         

Total Assets

17029.61

20445.68

29535.08

31337.78

33810.55

 

         

Equities & Liabilities

         

Equity

         

Equity Share Capital

169

169

169

169

169

Other Equity

3,645

4,378

5,577

7,138

8,199

Non-Controlling Interest

29

46

58

47

16

Total Equity

3,842

4,593

5,804

7,355

8,384

 

         

Financial Liabilities

         

Derivative Financial Instruments

7

-

-

36

30

Trade Payables

0

0

0

0

0

Total Outstanding Dues of Micro Enterprises and Small Enterprises

-

0

-

0

-

Other Creditors

118.155

132.626

108.894

124.172

141.63

Debt Securities

5429.544

5598.653

8055.504

11282.4

9321.83

Borrowings (Other than Debt Securities)

7057.557

9577.084

14394.63

11214.21

14476.78

Deposits

-

1.92

0.01

0.07

0.07

Subordinated Liabilities

119.955

119.588

123.377

219.579

319.8

Lease Liability

0

0

448.654

600.532

697.99

Other Financial Liabilities

353.711

273.04

193.227

338.478

250.09

Total Financial Liabilities

13,086

15,703

23,324

23,815

25,238

 

         

Non-Financial Liabilities

         

Provisions

44.962

54.767

72.315

71.894

72.79

Deferred Tax Liabilities (Net)

0

0

0

0

-

Other Non-Financial Liabilities

56.668

95.453

334.08

95.798

114.99

Total Non-Financial Liabilities

101.63

150.22

406.395

167.692

187.78

 

         

Total Equities & Liabilities

17,029.61

20,445.68

29,535.08

31,337.78

33,810.55

 

Industry Overview
  • Financial Service Industry:

    • India has a diversified sector undergoing rapid expansion, both in terms of strong growth of existing financial service firms and new entities entering the market.

    • The sector comprises commercial banks, insurance companies, non-banking financial companies, pension funds, mutual funds, and other smaller entities.

    • The banking regular allowed new entities such as payment banks to be created recently, they're adding to the type of entities operating in the sector. However financial sector with commercial banks accounting for more than 64% of the total assets held by the financial system.

    • India is expected to be the 4th largest private wealth globally by 2028.

  • NBFC Industry:

    • NBFC plays a critical role in financial intermediation and promoting inclusive growth by providing last-mile access to financial services to meet the diversified financial needs of the under-banked customer.

    • NBFC has to face liquidity challenges following the default by Infrastructure Leasing & Financial Services Limited in FY 2019 and was dealt a second blow when the covid-19 pandemic stuck.

    • After facing challenges over the past few years, NBFCs in India could see normalization of business activities and grow their loan book by 8%-10% year-on-year basis in FY 2023.

    • Customized product offerings, the introduction of a scale-based regulatory framework for NBFCs by RBI, and higher loan-to-value are some of the growth drivers for NBFCs.

  • Gold Loan Industry:

    • The Asset Under Management of gold loan NBFCs is expected to rise 10%-12% in FY 2022-23, On the back of buoyancy in the gold prices and limited borrowing avenues for a selected customer segment.

    • Even though banks are targeting the gold loan segment aggressively, NBFCs are expected to remain key players in this segment due to their pan-India presence, the ability to facilitate the transaction in a very period, and hassle-free process.

    • The circular from RBI released on November 12, 2021 on the up-gradation of bad loans is likely to have a minimal impact on gold loan NBFCs. This is on account such entities have a bullet repayment system.

 

Concall Overview (Q4FY2022)
  • Goal loans above two lakhs ticket size constituted 33% of the AUM.

  • The blended disbursement yield in gold finance is 21%, and the company would look to maintain these yields. Few players have already increased the lending rates and the market will gradually overcome the reasonable price war.

  • Guided for targeted ROA 5% and ROE 20%.

  • The management expects gold loan growth to pick up from June 2022. It expects gold loan growth of 10% and consolidated AUM growth of 15% in FY 2023.

 

Manappuram Finance Limited - Technical Analysis

Manappuram Finance limited Technical Analysis

  • Stock is trading belowEMA 200 and MA 200indicators, with a strong support level of ₹98and a resistance level of ₹143.

  • Share is consolidating at the current level and can break out once it crosses the level of ₹98.

 

Recommendation Rationale:
  • Manappuram Financial Limited has a well-established track record of operations for more than 25 years in the gold loan financing segment and has consequently established a brand image in the market.

  • Experience promoters and management, as they have been in this business for more than six decades.

  • It is the second-largest gold loan NBFC in India

  • The consistent efforts in advertising and branding have increased its brand call significantly.

  • The company has a fairly diversified fund profile, with access to funding from banks and market instruments like NCDs and Commercial Paper.

  • The company has put in place adequate risk management systems.

  • The ROA and ROE are 4.1% and 16.9% for FY 2022.

  • The Company is well capitalized with a capital adequacy ratio of 31%.

  • The decrease in Covid-19 cases, recovery in the economy, and improvement in the performance of the overall business will lead to improvement in the asset quality of the company. The company has set a target of 20% ROE for FY 2023.

 

Valuation
  • The Company’s Net Interest Income has increased at a CAGR of14 % from FY 2019 to 2022

  • The company result for FY 2022 was impacted due to covid-19, an increase in competition, and slow recovery in economics.

  • Company has shown good growth in terms revenue and profit from FY 2017 to FY 2021.

  • The company is expecting gold loan growth to pick-up from June FY 2022.

  • we expect the company could post higher Net Interest income for the FY 2023, corresponding to the previous year.

  • We have taken data for the last five years (2018-2022) and forecasted revenue for FY 2023-2026. Revenue growth is assumed to be10%.

Estimated Income Statement (₹ incrores):

 

Mar-23

Mar-24

Mar-25

Mar-26

 

2023-E

2024-E

2025-E

2026-E

 Total Revenue from operations

6,667

7,334

8,067

8,874

 

       

 Finance cost

2,275

2,502

2,752

3,028

 Net Interest Income

4,392

4,832

5,315

5,846

 

       

 Other income

72

79

87

96

 Total Income

4,464

4,911

5,402

5,942

 

       

 Fees and Commission Expenses

24.94

27.43

30.17

33.19

 Impairment on Financial Instrument

499.13

549.05

603.95

664.35

 Employees Benefits Expenses

1062.62

1265.07

1338.67

1501.64

 Other Expenses

465.42

511.96

563.16

619.47

 Depreciation, Amortisation and Impairment

217.78

239.56

263.51

289.86

 EBT

2,194

2,318

2,602

2,833

 

       

 Tax Expenses

548.59

579.40

650.57

708.35

 PAT 

1,646

1,738

1,952

2,125

 

  • We initiate coverage on Manappuram Finance Limited with a “BUY” and a 1-year Target Price of ₹ 127.

 

Disclaimer: This report is only for the information of our customers Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind.

Post a Comment
Error message
Error message
Error message

 

DISCLAIMER

This report is only for the information of our customers. Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind. ATS and/or its group companies do not as assume any responsibility or liability resulting from the use of such information.

 

 

<