27 September 2019 India | Logistics | Flash Update

Mahindra Logistics | NOT RATED

Key takeaways from management meeting
We recently met the senior management team of Mahindra Logistics (MLL) as Mr. Achal Lohade
achal.lohade@jmfl.com | Tel: (91 22) 66303081
Rampraveen Swaminathan will be taking over the CEO’s office from Mr. Pirojshaw Sarkari
Shrenik Bachhawat
with effect from 01October’19. Management has highlighted that there will be no change in shrenik.bachhawat@jmfl.com | Tel: (91 22) 66303074
strategy and MLL will continue to focus on a) an asset light business model, b) increased
focus on digitization to optimise the network, c) continuous investment in IT infrastructure,
and d) faster revenue/business growth in non-Mahindra segment with higher value added
mix. Recent auto slowdown is a major overhang for MLL as c.60% of the revenues are
dependent on Auto sector, though growth in select verticals such as FMCG, pharma ad e-
commerce continues to remain robust (c.20% YoY in 1QFY20) even in the challenging macro
scenario.
 New CEO takes the seat; strategy unchanged: Mr. Rampraveen Swaminathan will
takeover as CEO from 01October’19. The current CEO, Mr. Pirojshaw Sarkari (Phil), will be
moving to a senior leadership role in the Mahindra group itself. Mr. Swaminathan has
two decades of rich experience in various B2B businesses like automotive, paper and the
energy sectors. While the overall strategy remains intact, Mr. Swaminathan believes that
there will be increased focus on value added warehousing services along with increasing
the non-Mahindra revenue mix.

 Asset light model and digitization are the key USPs: MLL operates on a completely asset
light business model. It partners with the transport operators (c.1500 vendors) for vehicles
and takes large warehouses on lease from industrial infrastructure developers. Asset light
model empowers the company with scalability, which indeed helps in reducing the ill-
effects of business slowdown. Digitization helps MLL in designing efficient tailor made
supply chain solutions for clients across diverse industries. High level of digitization
coupled with continuous investment in technology will help MLL in improving the
network optimization along with value added service capabilities which will prove to be
margin accretive going forward.

 Warehousing has a long runway for growth: In the post-GST era, the shift from smaller
unorganised warehouses to large scale tech-driven warehouses is playing out as a)
storage space can be optimized, b) fewer stock points to manage, and c) efficiency in
stock management due to high automation and abortion of boundary restrictions across
the country. MLL offers warehousing services along with various value added services as
part of the integrated logistics solution which differentiates it from the traditional
warehouses players. MLL currently has c.15.7mn sqft of warehouse area under
management and it plans to add 1mn sqft in FY20 (c.0.4mn sqft has been added FYTD).

 Growth in non-Mahindra non-auto impressive; Bulk undergoes some change: MLL is

expected to benefit from requirement of large scale automated warehouses by MNCs and
FMCG companies. It believes that many companies will eventually shift to 3PL players in
the long run in order to drive efficiencies across supply chain. MLL is continuously adding
clientele in FMCG, pharma and e-commerce verticals. Revenues from consumer, pharma JM Financial Research is also available on:
and e-commerce clients have grown by more than 20% YoY in 1QFY20 despite Bloomberg - JMFR <GO>,
challenging macro scenario. Currently the non-Mahindra business is transportation-centric Thomson Publisher & Reuters
S&P Capital IQ and FactSet and Visible
with c.25% of warehousing and value-added services in FY19, which the company aims
Alpha
to take it to c.40% over the coming years. In bulk business, MLL has lost a large business
of a particular client (though some of the other services retained) and hence dragged Please see Appendix I at the end of this
non-Mahindra segment performance in 1QFY20, though it was partially offset few report for Important Disclosures and
Disclaimers and Research Analyst
clients. The management is positive on the segment going forward.
Certification.
JM Financial Institutional Securities Limited
Mahindra Logistics 27 September 2019
 MLL stands strong with its vendors: In India, more than 50% of the transport fleet
owners have less than 5 trucks. In the current slowdown scenario, the fleet owners and
vendors are under severe stress due to a) weak demand scenario, b) lower transit times in
post-GST era leading to lower compensations, c) negative operating leverage due to low
volumes, d) prospective increase in vehicle cost in BS-VI and e) monthly EMIs for the
owned vehicles. While MLL is facing few delays in payments from its clients, it is paying its
vendors on time as it recognises the issues faced by them and hence continues to support
them in current difficult environment (though it does not provide any advances).

 Tax cut augurs well for manufacturing activity: MLL believes that large industrial/FMCG
players will be the key beneficiaries of the recent tax cut, and the tax benefit should give
a push to the industrial/manufacturing activity in the country. Even MLL’s profitability will
get a boost as they are paying tax at 35% as of now. Company has certain deferred tax
assets pertaining to its subsidiaries, and the management is evaluating its accounting
treatment.

 Other highlights:

a) Working capital days: Receivable days have inched up marginally, but the quality
remains intact. Typically Mahindra group has a 30-day payment cycle, while non-
Mahindra clients pay within 30-60 days.

b) Festive season: MLL has received a positive guidance from the e-commerce clients for
the coming festive season demand (no quantum shared). The e-commerce
companies have increased their warehousing space with MLL in order to fulfil the
bulk demand. Even MLL has increased its manpower capacity in order to cater to
heavy flows during the festive season.

c) Last mile delivery: MLL does not provide last mile 2-wheeler delivery services as it is
highly competitive and not at all remunerative. Management is clear on its strategy
to increase revenues with acceptable margins.

JM Financial Institutional Securities Limited Page 2

Mahindra Logistics 27 September 2019

Financial Summary (Consolidated)

Exhibit 1.Balance Sheet
Y/E March FY14A FY15A FY16A FY17A FY18A FY19A

Share capital 591 598 598 680 711 715

Reserves & surplus 653 2,084 2,449 2,797 3,485 4,268

Networth 1,243 2,682 3,047 3,477 4,196 4,982

Total loans 0 40 236 392 346 377

Deferred tax (assets)/liability -53 -71 -88 -132 -141 -187

Sources of funds 1,191 2,651 3,196 3,785 4,471 5,229

Fixed assets 397 412 722 977 1,250 1,496

Less: Accum Depreciation 241 194 270 405 592 783

Net block 156 261 495 615 659 713

CWIP 2 0 28 7 6 26

Investments 0 1,103 681 580 501 813

Current assets 3,140 3,754 4,622 6,834 8,554 10,312

Sundry debtors 1,530 1,994 2,452 4,121 5,200 6,385

Cash & bank balance 872 1,021 836 502 660 700

Loans & advances 722 739 1,334 2,211 2,693 3,227

Current liabilities & provisions 2,107 2,467 2,632 4,252 5,248 6,635

Current Liabilities 2,031 2,352 2,467 4,088 5,068 6,420

Provisions 76 115 165 164 180 215

Net current assets 1,033 1,287 1,991 2,582 3,306 3,677

Application of funds 1,191 2,651 3,196 3,785 4,471 5,229

Source: Company, JM Financial

Exhibit 2.Profit and Loss

Y/E March FY14A FY15A FY16A FY17A FY18A FY19A

Net sales 17,507 19,309 20,641 26,666 34,161 38,513

Growth (%) 14.3% 10.3% 6.9% 29.2% 28.1% 12.7%

Total Expenses 16,994 18,739 20,116 25,903 32,964 37,001

EBITDA 513 570 525 763 1,197 1,512

EBITDA (%) 2.9% 3.0% 2.5% 2.9% 3.5% 3.9%

Growth (%) 40.7% 11.1% -7.8% 45.2% 57.0% 26.3%

Depreciation & amortisation 32 60 84 146 197 220

EBIT 481 509 441 617 1,000 1,293

Pre tax profit 543 592 558 678 1,021 1,334

Taxes 177 207 199 217 368 468

Reported Net Profit 366 393 364 456 640 859

Adjusted Profit (excl forex/XO) 366 393 364 456 640 859

Margin (%) 2.1% 2.0% 1.8% 1.7% 1.9% 2.2%

Adjusted profit growth 49.9% 7.2% -7.2% 25.1% 40.4% 34.2%

Diluted share capital (# mn) 60.8 61.3 61.3 69.5 71.1 71.5

Reported EPS (Rs)-Diluted 6.0 6.4 5.9 6.6 9.0 12.1

Adjusted EPS (Rs)-Diluted 6.0 6.4 5.9 6.6 9.0 12.1

Adjusted Growth (%) 42.2% 6.5% -7.2% 10.4% 37.0% 34.2%

Source: Company, JM Financial

JM Financial Institutional Securities Limited Page 3

Mahindra Logistics 27 September 2019
Exhibit 3.Cash Flow Statement
Y/E March FY14A FY15A FY16A FY17A FY18A FY19A

Profit Before Tax 543 592 559 678 1,021 1,334

Depreciation/amortisation 32 60 83 146 197 220

Net Interest (Int expense-Int income) -59 -67 -77 -36 10 -2

(Inc)/dec in working capital 64 -171 -645 -656 -483 -265

Others 18 3 -19 52 75 82

Taxes Paid -111 -150 -380 -526 -701 -419

Net cash from operations 487 268 -479 -342 119 950

Capex -99 -108 -353 -231 -372 -342

FCF 387 160 -832 -573 -253 608

(Inc)/dec in investments 0 -1,613 241 106 86 -254

Other Investing activities (incl int income) 60 74 122 91 287 -352

Cash flow from inv. -39 -1,648 10 -34 1 -947

Inc/(dec) in capital 18 1,012 0 14 40 3

Inc/(dec) in loans 0 20 196 62 3 23

Dividends paid + div tax 0 0 0 0 0 -129

Other financing activities (incl int paid) -1 -2 -12 -33 -5 -11

Financial cash flow 17 1,029 184 42 39 -113

Net inc/dec in cash 465 -351 -285 -335 159 -111

Opening cash balance 407 872 1,121 836 502 660

Closing cash balance 872 1,021 836 502 660 700

Source: Company, JM Financial

Exhibit 4.Key Ratios

Y/E March FY14A FY15A FY16A FY17A FY18A FY19A

ROCE (%) 34.9% 19.5% 12.2% 13.6% 16.1% 18.0%

ROIC (%) 78.7% 68.3% 24.0% 18.4% 20.7% 23.2%

ROE (%) 34.8% 20.0% 12.7% 14.0% 16.7% 18.7%

Net Debt-equity ratio (x) -0.7 -0.4 -0.2 0.0 -0.1 -0.1

Valuation ratios (x)

PER 62.3 58.5 63.0 57.1 41.7 31.1

PBV 18.3 8.6 7.5 7.5 6.4 5.4

EV/EBITDA 42.8 38.6 42.6 34.0 22.0 17.5

EV/Sales 1.3 1.1 1.1 1.0 0.8 0.7

Source: Company, JM Financial

JM Financial Institutional Securities Limited Page 4

Mahindra Logistics 27 September 2019

APPENDIX I

JM Financial Inst itut ional Secur ities Lim ited

(formerly known as JM Financial Securities Limited)
Corporate Identity Number: U67100MH2017PLC296081
Member of BSE Ltd., National Stock Exchange of India Ltd. and Metropolitan Stock Exchange of India Ltd.
SEBI Registration Nos.: Stock Broker - INZ000163434, Research Analyst – INH000000610
Registered Office: 7th Floor, Cnergy, Appasaheb Marathe Marg, Prabhadevi, Mumbai 400 025, India.
Board: +9122 6630 3030 | Fax: +91 22 6630 3488 | Email: jmfinancial.research@jmfl.com | www.jmfl.com
Compliance Officer: Mr. Sunny Shah | Tel: +91 22 6630 3383 | Email: sunny.shah@jmfl.com

Definition of ratings
Rating Meaning
Buy Total expected returns of more than 15%. Total expected return includes dividend yields.
Hold Price expected to move in the range of 10% downside to 15% upside from the current market price.
Sell Price expected to move downwards by more than 10%

Research Analyst(s) Certification

The Research Analyst(s), with respect to each issuer and its securities covered by them in this research report, certify that:

All of the views expressed in this research report accurately reflect his or her or their personal views about all of the issuers and their securities; and

No part of his or her or their compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed in this research
report.

Important Disclosures

This research report has been prepared by JM Financial Institutional Securities Limited (JM Financial Institutional Securities) 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 associates solely for the purpose of information of the select
recipient of this report. This report and/or any part thereof, may not be duplicated in any form and/or reproduced or redistributed without the prior written
consent of JM Financial Institutional Securities. This report has been prepared independent of the companies covered herein.

JM Financial Institutional Securities is registered with the Securities and Exchange Board of India (SEBI) as a Research Analyst and a Stock Broker having trading
memberships of the BSE Ltd. (BSE), National Stock Exchange of India Ltd. (NSE) and Metropolitan Stock Exchange of India Ltd. (MSEI). No material disciplinary
action has been taken by SEBI against JM Financial Institutional Securities in the past two financial years which may impact the investment decision making of the
investor.

JM Financial Institutional Securities renders stock broking services primarily to institutional investors and provides the research services to its institutional
clients/investors. JM Financial Institutional Securities and its associates are part of a multi-service, integrated investment banking, investment management,
brokerage and financing group. JM Financial Institutional Securities and/or its associates might have provided or may provide services in respect of managing
offerings of securities, corporate finance, investment banking, mergers & acquisitions, broking, financing or any other advisory services to the company(ies)
covered herein. JM Financial Institutional Securities and/or its associates might have received during the past twelve months or may receive compensation from
the company(ies) mentioned in this report for rendering any of the above services.

JM Financial Institutional Securities and/or its associates, 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) covered under this report or (c) act as an advisor or lender/borrower to,
or may have any financial interest in, such company(ies) or (d) considering the nature of business/activities that JM Financial Institutional Securities is engaged in,
it may have potential conflict of interest at the time of publication of this report on the subject company(ies).

Neither JM Financial Institutional Securities nor its associates or the Research Analyst(s) named in this report or his/her relatives individually own one per cent or
more securities of the company(ies) covered under this report, at the relevant date as specified in the SEBI (Research Analysts) Regulations, 2014.

The Research Analyst(s) principally responsible for the preparation of this research report and members of their household are prohibited from buying or selling
debt or equity securities, including but not limited to any option, right, warrant, future, long or short position issued by company(ies) covered under this report.
The Research Analyst(s) principally responsible for the preparation of this research report or their relatives (as defined under SEBI (Research Analysts) Regulations,
2014); (a) do not have any financial interest in the company(ies) covered under this report or (b) did not receive any compensation from the company(ies) covered
under this report, or from any third party, in connection with this report or (c) do not have any other material conflict of interest at the time of publication of this
report. Research Analyst(s) are not serving as an officer, director or employee of the company(ies) covered under this report.

While reasonable care has been taken in the preparation of this report, it does not purport to be a complete description of the securities, markets or
developments referred to herein, and JM Financial Institutional Securities does not warrant its accuracy or completeness. JM Financial Institutional Securities may
not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. This
report is provided for information only and is not an investment advice and must not alone be taken as the basis for an investment decision.

JM Financial Institutional Securities Limited Page 5

Mahindra Logistics 27 September 2019

The investment discussed or views expressed or recommendations/opinions given herein may not be suitable for all investors. The user assumes the entire risk of
any use made of this information. The information contained herein may be changed without notice and JM Financial Institutional Securities reserves the right to
make modifications and alterations to this statement as they may deem fit from time to time.

This report is neither an offer nor solicitation of an offer to buy and/or sell any securities mentioned herein and/or not an official confirmation of any transaction.

This report is not directed or intended for distribution to, or use by any person or entity who is a citizen or resident of or located in any locality, state, country or
other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject JM Financial Institutional
Securities and/or its affiliated company(ies) to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be
eligible for sale in all jurisdictions or to a certain category of investors. Persons in whose possession this report may come, are required to inform themselves of
and to observe such restrictions.

Persons who receive this report from JM Financial Singapore Pte Ltd may contact Mr. Ruchir Jhunjhunwala (ruchir.jhunjhunwala@jmfl.com) on +65 6422 1888 in
respect of any matters arising from, or in connection with, this report.

Additional disclosure only for U.S. persons: JM Financial Institutional Securities has entered into an agreement with JM Financial Securities, Inc. ("JM Financial
Securities"), a U.S. registered broker-dealer and member of the Financial Industry Regulatory Authority ("FINRA") in order to conduct certain business in the
United States in reliance on the exemption from U.S. broker-dealer registration provided by Rule 15a-6, promulgated under the U.S. Securities Exchange Act of
1934 (the "Exchange Act"), as amended, and as interpreted by the staff of the U.S. Securities and Exchange Commission ("SEC") (together "Rule 15a-6").

This research report is distributed in the United States by JM Financial Securities in compliance with Rule 15a-6, and as a "third party research report" for
purposes of FINRA Rule 2241. In compliance with Rule 15a-6(a)(3) this research report is distributed only to "major U.S. institutional investors" as defined in Rule
15a-6 and is not intended for use by any person or entity that is not a major U.S. institutional investor. If you have received a copy of this research report and are
not a major U.S. institutional investor, you are instructed not to read, rely on, or reproduce the contents hereof, and to destroy this research or return it to JM
Financial Institutional Securities or to JM Financial Securities.

This research report is a product of JM Financial Institutional Securities, which is the employer of the research analyst(s) solely responsible for its content. The
research analyst(s) preparing this research report is/are resident outside the United States and are not associated persons or employees of any U.S. registered
broker-dealer. Therefore, the analyst(s) are not subject to supervision by a U.S. broker-dealer, or otherwise required to satisfy the regulatory licensing
requirements of FINRA and may not be subject to the Rule 2241 restrictions on communications with a subject company, public appearances and trading
securities held by a research analyst account.

JM Financial Institutional Securities only accepts orders from major U.S. institutional investors. Pursuant to its agreement with JM Financial Institutional Securities,
JM Financial Securities effects the transactions for major U.S. institutional investors. Major U.S. institutional investors may place orders with JM Financial
Institutional Securities directly, or through JM Financial Securities, in the securities discussed in this research report.

Additional disclosure only for U.K. persons: Neither JM Financial Institutional Securities nor any of its affiliates is authorised in the United Kingdom (U.K.) by the
Financial Conduct Authority. As a result, this report is for distribution only to persons who (i) have professional experience in matters relating to investments
falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (as amended, the "Financial Promotion Order"), (ii)
are persons falling within Article 49(2)(a) to (d) ("high net worth companies, unincorporated associations etc.") of the Financial Promotion Order, (iii) are outside
the United Kingdom, or (iv) are persons to whom an invitation or inducement to engage in investment activity (within the meaning of section 21 of the Financial
Services and Markets Act 2000) in connection with the matters to which this report relates may otherwise lawfully be communicated or caused to be
communicated (all such persons together being referred to as "relevant persons"). This report is directed only at relevant persons and must not be acted on or
relied on by persons who are not relevant persons. Any investment or investment activity to which this report relates is available only to relevant persons and will
be engaged in only with relevant persons.

Additional disclosure only for Canadian persons: This report is not, and under no circumstances is to be construed as, an advertisement or a public offering of the
securities described herein in Canada or any province or territory thereof. Under no circumstances is this report to be construed as an offer to sell securities or as
a solicitation of an offer to buy securities in any jurisdiction of Canada. Any offer or sale of the securities described herein in Canada will be made only under an
exemption from the requirements to file a prospectus with the relevant Canadian securities regulators and only by a dealer properly registered under applicable
securities laws or, alternatively, pursuant to an exemption from the registration requirement in the relevant province or territory of Canada in which such offer or
sale is made. This report is not, and under no circumstances is it to be construed as, a prospectus or an offering memorandum. No securities commission or
similar regulatory authority in Canada has reviewed or in any way passed upon these materials, the information contained herein or the merits of the securities
described herein and any representation to the contrary is an offence. If you are located in Canada, this report has been made available to you based on your
representation that you are an “accredited investor” as such term is defined in National Instrument 45-106 Prospectus Exemptions and a “permitted client” as
such term is defined in National Instrument 31-103 Registration Requirements, Exemptions and Ongoing Registrant Obligations. Under no circumstances is the
information contained herein to be construed as investment advice in any province or territory of Canada nor should it be construed as being tailored to the
needs of the recipient. Canadian recipients are advised that JM Financial Securities, Inc., JM Financial Institutional Securities Limited, their affiliates and authorized
agents are not responsible for, nor do they accept, any liability whatsoever for any direct or consequential loss arising from any use of this research report or the
information contained herein.

JM Financial Institutional Securities Limited Page 6