institutional equity research camlin fine sciences (cfin...

INSTITUTIONAL EQUITY RESEARCH

Page | 1 | PHILLIPCAPITAL INDIA RESEARCH Please see penultimate page for additional important disclosures. PhillipCapital (India) Private Limited. (“PHILLIPCAP”) is a foreign broker-dealer unregistered in the USA. PHILLIPCAP research is prepared by research analysts who are not registered in the USA. PHILLIPCAP research is distributed in the USA pursuant to Rule 15a-6 of the Securities Exchange Act of 1934 solely by Rosenblatt Securities Inc, an SEC registered and FINRA-member broker-dealer.

Camlin Fine Sciences (CFIN IN) Rapid value growth on cards

INDIA | SPECIALTY CHEMICALS | Company Update

12 August 2020

Top takeaways from Q1FY21 Camlin’s Consolidated Sales at Rs 3.06bn (+17.5% yoy/+4.4% qoq) was 23% ahead of PC

estimates of Rs 2.49bn. The EBITDA margin surprised us positively by 490bps at 17.8% (+400bps/+610bps

yoy/qoq). Thus, the EBITDA reached at Rs 543mn, a beat of 69%. Reported PAT (led by forex loss of Rs 30mn and high tax provision of 32%) was Rs

153mn (5 fold jump qoq). However, Core PAT (adjusted for forex and normal tax of 25%) was Rs 207mn (+42% yoy), a beat of 77% to our estimates.

Standalone sales was Rs 1.2bn (-15.6% yoy). EBITDA margins expanded by 390bps to 13.4% (10.0% in Q4). Thus, EBITDA was at Rs 162.8mn (+19%yoy). The PAT (adjusted for forex & EO charge of Rs 7mn) was at Rs 38mn, a growth of 126%.

Conference call takeaways CFIN reported healthy 18% sales growth despite Covid challenges in Q1, primarily led by

>30% growth in its antioxidants or self-life business as the increased demand for packaged food has raised the demand for antioxidants. The growth was complemented by Mexico (+27%), Brazil(+32%) and Wanglong China (+27%). On the other hand, margins expansion was supplemented by improved product mix, low raw material price and improved realization.

CFIN has already commenced the trial run of its greenfield Dahej plant in January 2020 and guides to commence the commercial operations in early Q2FY21.The operations were affected due to Covid-19 initially and a blast in adjoining plant. We estimate this plant could bring c.400bps cost saving for CFIN.

CFIN has already started the process of minority stake buy-out in its 65% Mexico subsidiary (accounted for 24%/43% of consolidated sales/EBITDA in Q1) and Chinese Vanillin JV. While the stake buyouts will happen soon, the planned relocation of its vanillin plant from China to Dahej is expected to take 12-18 months time.

CFIN has officially marked its entry into “Health and Wellness business (manufacturing of Nutrition, Food and Feed Ingredients)” by acquiring a small facility (with minimal investments) in Karnataka and that will be operational from Q3FY21. This is a low volume and high value business and guided to contribute Rs 500mn to the topline (and expandable to Rs. 1000mn). This strengthens CFIN’s position in global niche food additive business.

Capex for FY21: Apart from the China plant relocation cost of Rs 250mn, CFIN guides for a capex worth Rs 600mn for MEHQ and Ethyl Vanillin facility in Dahej. It also guides for expanding its Tarapur plant capacity by 30% through debottlenecking (performance chemicals) and that will be operational in Q3FY21.

Outlook and valuation: CFIN’s Q1 operating performance was way ahead of our estimates led by improved product mix and benign RM prices. Going ahead, we expect CFIN to deliver rapid value growth led by -1) commissioning of Dahej plant in Q2, 2) the ongoing efforts to consolidate position in their strategic businesses of Blends/Vanillin and 3) its entry into high value nutrition business. Factoring robust Q1 results, we have raised FY21/FY22 EBITDA estimates by 10% and value CFIN at Rs 140 i.e 9xFY22 EV/EBITDA (Rs 110 was earlier i.e. 8xFY22EV/EBITDA). Recommend BUY with TP of Rs 140.

BUY (Maintain) CMP RS 88/ TARGET RS 140 (+60%)

SEBI CATEGORY: SMALL CAP

COMPANY DATA

O/S SHARES (MN) : 121

MARKET CAP (RSBN) : 10

MARKET CAP (USDMN) : 0.1

52 - WK HI/LO (RS) : 90 / 33

LIQUIDITY 3M (USDMN) : 0.4

PAR VALUE (RS) : 1

SHARE HOLDING PATTERN, %

Jun 20 Mar 20 Dec 19

PROMOTERS : 22.7 22.7 22.7

FII / NRI : 2.1 2.1 0.9

FI / MF : 18.1 20.2 21.4

NON PRO : 18.6 17.5 19.5

PUBLIC & OTHERS : 38.6 37.5 35.5

KEY FINANCIALS

Rs mn FY20 FY21E FY22E

Net Sales 10,491 12,288 15,332

EBIDTA 1,307 1,966 2,775

Net Profit 477 908 1,524

EPS, Rs 3.9 7.5 9.7

PER, x 22.4 11.8 9.1

EV/EBIDTA, x 11.7 7.8 6.0

PBV,x% 2.7 2.1 1.9

ROE, % 7.4 19.0 20.5

Debt/Equity (%) 130.4 133.3 94.9

CHANGE IN ESTIMATES

__Revised Est. __ __% Revision__

Rs bn FY21E FY22E FY21E FY22E

Revenue 12.29 15.33 0.0 0.0

EBITDA 1.97 2.78 9.6 9.7

Core PAT 0.91 1.52 14.6 12.5

EPS (Rs) 5.8 9.7 14.6 12.5

Surya Patra, Research Analyst (+ 9122 6246 4121) [email protected]

(Rs mn) Q1FY21 Q4FY20 qoq Ch % Q1FY20 yoy Ch % vs. expect. % Comments

Net Sales 3,057 2,929 4.4 2,601 17.5 22.6 Improved product mix

EBITDA 543 343 58.4 358 51.6 68.8

Improved product mix, low raw material price and improved

realization

EBITDA margin 17.8 11.7 13.8 486bps

Reported PAT 154 27 475.5 156 -1.1 35.1

Core PAT 207 144 43.9 145 42.5 81.9 Adjusted for forex

EPS (Rs) 1.7 1.2 43.9 1.2 42.5 76.9

Page | 2 | PHILLIPCAPITAL INDIA RESEARCH

CAMLIN FINE SCIENCES QUARTERLY UPDATE

Q1FY21: Results at a glance

(Rs mn) Q4FY19 Q1FY20 Q2FY20 Q3FY20 Q4FY20 Q1FY21 QoQ (%) YoY (%)

Total Income 2680 2601 2223 2739 2929 3057 4.4 17.5

Adjusted RM cost 1551 1353 1037 1404 1544 1633 5.7 20.7

% of sales 57.9 52.0 46.7 51.3 52.7 53.4

Gross Profit 1130 1248 1186 1335 1384 1424 2.9 14.1

Gross Margin% 42.1 48.0 53.3 48.7 47.3 46.6

Employee Expenses 237 227 236 258 276 254 -8.1 11.9

% of sales 8.8 8.7 10.6 9.4 9.4 8.3

Other Expenses 679 663 649 787 765 628 -18.0 -5.4

% of sales 25.3 25.5 29.2 28.7 26.1 20.5

Total operating expenditure 2466 2243 1923 2448 2586 2514 -2.8 12.1

% of sales 92.0 86.2 86.5 89.4 88.3 82.2

Operating profit 214 358 300 290 343 543 58.4 51.6

OPM (%) 8.0 13.8 13.5 10.6 11.7 17.8

Other Income 46 7 6 7 16 5

Depreciation 73 76 77 84 91 95

EBIT 187 289 230 213 268 453 69.1 56.8

EBIT margin (%) 7.0 11.1 10.3 7.8 9.1 14.8

Interest 53 83 144 83 84 108

PBT 134 206 86 130 184 345 87.9 67.9

Exceptional Item 67 -21 0 -12 57 30

Core PBT after EO 67 227 86 143 127 315 148.0 38.9

Total tax 4 63 10 104 107 110

Tax rate (%) 2.7 30.4 12.1 80.2 58.0 31.7

Reported profit 64 164 75 38 21 206 902.5 25.1

Net profit margin (%) 2.4 6.3 3.4 1.4 0.7 6.7

Reported PAT after MI 74 156 69 52 27 154 475.5 -1.1

Core PAT 104 145 58 111 144 207 43.9 42.5

Core EPS 0.9 1.2 0.5 0.9 1.2 1.7 43.9 42.5

Source: Company, PhillipCapital India Research Estimates

Q1FY21: Subsidiaries revenue performance

(Rs mn) Q4FY19 Q1FY20 Q2FY20 Q3FY20 Q4FY20 Q1FY21 QoQ (%) YoY (%)

CFS India 1,715 1,436 1,435 1,532 1,395 1,212 -13.1 -15.6

CFS Brazil 108 119 149 173 176 157 -10.8 31.6

CFS North America 128 122 97 91 76 88 15.8 -27.9

CFS Europe 872 1,031 787 533 739 1,119 51.4 8.5

CFS Mexico 520 568 610 645 748 723 -3.3 27.3

CFS Wanglong 310 463 283 728 291 591 103.1 27.6




CFIN’s Vertically Integrated Business Model

Strategic forward integration into Blends and Vanillin swings business model from food ingredients to high value food additives

Source: Company, PhillipCapital India Research

Hydroquinone Catechol

Phenol

Tertiary Butylhydroquinone

(TBHQ)

Butylated Hydroxyanisole

(BHA)

Antioxidant Blends

MEHQ

TBC

Guaiacol Guethol

Veterol OrthoDiethoxy Benzene

Vanillin Ethynil Vanillin

Ascorbyl palmitate

Di-phenol Business Shelf-life Extension Solutions

Performance Chemicals Aroma Chemicals

NegoLyte for Lockheed Martin



Financials

Income Statement Y/E Mar, Rs mn FY19 FY20 FY21e FY22e

Net sales 8,922 10,491 12,288 15,332 Growth, % 23 18 17 25 Total income 8,922 10,491 12,288 15,332 Raw material expenses -4,748 -5,338 -6,144 -7,359 Employee expenses -879 -997 -1,106 -1,426 Other Operating expenses -2,598 -2,850 -3,072 -3,772 EBITDA (Core) 697 1,307 1,966 2,775 Growth, % 350.4 87.6 50.4 41.2 Margin, % 7.8 12.5 16.0 18.1 Depreciation -290 -328 -300 -367 EBIT 407 979 1,666 2,408 Growth, % (463.5) 140.7 70.2 44.5 Margin, % 4.6 9.3 13.6 15.7 Interest paid -354 -335 -472 -529 Other Non-Operating Income 138 31 123 153 Pre-tax profit 168 582 1,317 2,033 Tax provided -137 -284 -329 -508 Profit after tax 31 298 988 1,524 Net Profit 31 298 988 1,524 Growth, % (135.8) 338.7 90.4 67.9 Net Profit (adjusted) 109 477 908 1,524 Unadj. shares (m) 121 121 121 157 Wtd avg shares (m) 121 121 121 157

Balance Sheet Y/E Mar, Rs mn FY19 FY20 FY21e FY22e

Cash & bank 1,034 648 2,330 4,143 Debtors 2,093 2,528 2,901 3,407 Inventory 2,854 2,981 3,154 3,767 Loans & advances 250 251 295 368 Other current assets 730 540 540 540 Total current assets 6,962 6,949 9,220 12,225 Investments 105 74 74 74 Gross fixed assets 3,147 3,859 5,657 6,671 Less: Depreciation -867 -1,245 -1,545 -1,912 Add: Capital WIP 1,034 2,232 1,372 772 Net fixed assets 3,314 4,846 5,484 5,531 Total assets 10,868 12,341 15,251 18,302

Current liabilities 1,856 2,289 2,901 3,620 Provisions 94 107 107 107 Total current liabilities 1,950 2,397 3,009 3,728 Non-current liabilities 4,615 5,343 7,033 7,141 Total liabilities 6,565 7,740 10,042 10,869 Paid-up capital 121 121 121 157 Reserves & surplus 3,588 3,910 5,088 7,277 Shareholders’ equity 4,303 4,601 5,209 7,433 Total equity & liabilities 10,868 12,341 15,251 18,302


Cash Flow Y/E Mar, Rs mn FY19 FY20 FY21e FY22e

PAT 6 303 908 1,524 Depreciation 290 328 300 367 Change in WC -928 73 23 -473 Cash flow from operating activities -633 704 1,231 1,418 Capital expenditure -622 -1,909 -939 -413 Misc Exp -94 349 0 0 Cash flow from investing activities -716 -1,561 -939 -413 Equity 35 -209 1,100 700 Dividends -62 0 0 0 Debt 881 647 1,690 108 Investments 1,049 32 -1,400 0 Cash flow from financing activities 1,902 470 1,390 808 Net chg in cash 554 -387 1,682 1,813 Opening cash balance 481 1,034 648 2,330 Closing cash balance 1,034 648 2,330 4,143

Valuation Ratios

FY19 FY20 FY21e FY22e

Per Share data

EPS (INR) 0.9 3.9 7.5 9.7 Growth, % (135.8) 338.7 90.4 29.9 Book NAV/share (INR) 30.6 33.2 43.0 47.4 FDEPS (INR) 0.9 3.9 7.5 9.7 CEPS (INR) 3.3 6.6 10.0 12.1 CFPS (INR) (6.3) 6.3 9.8 8.1 Return ratios

Return on equity (%) 0.8 7.4 19.0 20.5 Return on capital employed (%) 6.1 10.2 14.6 17.6 Turnover ratios

Asset turnover (x) 1.3 1.3 1.3 1.6 Sales/Total assets (x) 0.8 0.9 0.9 0.9 Sales/Net FA (x) 2.9 2.6 2.4 2.8 Working capital/Sales (x) 0.5 0.4 0.3 0.3 Receivable days 85.6 88.0 86.2 81.1 Working capital days 166.6 139.6 118.5 106.2 Liquidity ratios Current ratio (x) 3.8 3.0 3.2 3.4 Quick ratio (x) 2.2 1.7 2.1 2.3 Interest cover (x) 1.1 2.9 3.5 4.6 Total debt/Equity (%) 124.3 130.4 133.3 94.9 Net debt/Equity (%) 96.4 114.3 88.6 39.2 Valuation PER (x) 98.4 22.4 11.8 9.1 PEG (x) - y-o-y growth (0.7) 0.1 0.1 0.3 Price/Book (x) 2.9 2.7 2.1 1.9 EV/Net sales (x) 1.6 1.5 1.2 1.1 EV/EBITDA (x) 20.5 11.7 7.8 6.0 EV/EBIT (x) 35.1 15.6 9.2 7.0


CAMLIN FINE SCIENCE QUARTERLY UPDATE

Stock Price, Price Target and Rating History

Rating Methodology We rate stock on absolute return basis. Our target price for the stocks has an investment horizon of one year. We have different threshold for large market capitalisation stock and Mid/small market capitalisation stock. The categorisation of stock based on market capitalisation is as per the SEBI requirement.

Large cap stocks Rating Criteria Definition

BUY >= +10% Target price is equal to or more than 10% of current market price

NEUTRAL -10% > to < +10% Target price is less than +10% but more than -10%

SELL = +15% Target price is equal to or more than 15% of current market price

NEUTRAL -15% > to < +15% Target price is less than +15% but more than -15%

SELL



which PCIL believe is reliable. PhillipCapital (India) Pvt. Ltd. or any of its group/associate/affiliate companies do not guarantee that such information is accurate or complete and it should not be relied upon as such. Any opinions expressed reflect judgments at this date and are subject to change without notice.

Important: These disclosures and disclaimers must be read in conjunction with the research report of which it forms part. Receipt and use of the research report is subject to all aspects of these disclosures and disclaimers. Additional information about the issuers and securities discussed in this research report is available on request.

Certifications: The research analyst(s) who prepared this research report hereby certifies that the views expressed in this research report accurately reflect the research analyst’s personal views about all of the subject issuers and/or securities, that the analyst(s) have no known conflict of interest and no part of the research analyst’s compensation was, is, or will be, directly or indirectly, related to the specific views or recommendations contained in this research report.

Additional Disclosures of Interest: Unless specifically mentioned in Point No. 9 below: 1. The Research Analyst(s), PCIL, or its associates or relatives of the Research Analyst does not have any financial interest in the company(ies) covered in

this report. 2. The Research Analyst, PCIL or its associates or relatives of the Research Analyst affiliates collectively do not hold more than 1% of the securities of the

company (ies)covered in this report as of the end of the month immediately preceding the distribution of the research report. 3. The Research Analyst, his/her associate, his/her relative, and PCIL, do not have any other material conflict of interest at the time of publication of this

research report. 4. The Research Analyst, PCIL, and its associates have not received compensation for investment banking or merchant banking or brokerage services or for

any other products or services from the company(ies) covered in this report, in the past twelve months. 5. The Research Analyst, PCIL or its associates have not managed or co-managed in the previous twelve months, a private or public offering of securities for

the company (ies) covered in this report. 6. PCIL or its associates have not received compensation or other benefits from the company(ies) covered in this report or from any third party, in

connection with the research report. 7. The Research Analyst has not served as an Officer, Director, or employee of the company (ies) covered in the Research report. 8. The Research Analyst and PCIL has not been engaged in market making activity for the company(ies) covered in the Research report. 9. Details of PCIL, Research Analyst and its associates pertaining to the companies covered in the Research report:

Sr. no. Particulars Yes/No

1 Whether compensation has been received from the company(ies) covered in the Research report in the past 12 months for investment banking transaction by PCIL

No

2 Whether Research Analyst, PCIL or its associates or relatives of the Research Analyst affiliates collectively hold more than 1% of the company(ies) covered in the Research report

No

3 Whether compensation has been received by PCIL or its associates from the company(ies) covered in the Research report No

4 PCIL or its affiliates have managed or co-managed in the previous twelve months a private or public offering of securities for the company(ies) covered in the Research report

No

5 Research Analyst, his associate, PCIL or its associates have received compensation for investment banking or merchant banking or brokerage services or for any other products or services from the company(ies) covered in the Research report, in the last twelve months

No

Independence: PhillipCapital (India) Pvt. Ltd. has not had an investment banking relationship with, and has not received any compensation for investment banking services from, the subject issuers in the past twelve (12) months, and PhillipCapital (India) Pvt. Ltd does not anticipate receiving or intend to seek compensation for investment banking services from the subject issuers in the next three (3) months. PhillipCapital (India) Pvt. Ltd is not a market maker in the securities mentioned in this research report, although it, or its affiliates/employees, may have positions in, purchase or sell, or be materially interested in any of the securities covered in the report.

Suitability and Risks: This research report is for informational purposes only and is not tailored to the specific investment objectives, financial situation or particular requirements of any individual recipient hereof. Certain securities may give rise to substantial risks and may not be suitable for certain investors. Each investor must make its own determination as to the appropriateness of any securities referred to in this research report based upon the legal, tax and accounting considerations applicable to such investor and its own investment objectives or strategy, its financial situation and its investing experience. The value of any security may be positively or adversely affected by changes in foreign exchange or interest rates, as well as by other financial, economic, or political factors. Past performance is not necessarily indicative of future performance or results.

Sources, Completeness and Accuracy: The material herein is based upon information obtained from sources that PCIPL and the research analyst believe to be reliable, but neither PCIPL nor the research analyst represents or guarantees that the information contained herein is accurate or complete and it should not be relied upon as such. Opinions expressed herein are current opinions as of the date appearing on this material, and are subject to change without notice. Furthermore, PCIPL is under no obligation to update or keep the information current. Without limiting any of the foregoing, in no event shall PCIL, any of its affiliates/employees or any third party involved in, or related to computing or compiling the information have any liability for any damages of any kind including but not limited to any direct or consequential loss or damage, however arising, from the use of this document.

Copyright: The copyright in this research report belongs exclusively to PCIPL. All rights are reserved. Any unauthorised use or disclosure is prohibited. No reprinting or reproduction, in whole or in part, is permitted without the PCIPL’s prior consent, except that a recipient may reprint it for internal circulation only and only if it is reprinted in its entirety.

Caution: Risk of loss in trading/investment can be substantial and even more than the amount / margin given by you. Investment in securities market are subject to market risks, you are requested to read all the related documents carefully before investing. You should carefully consider whether trading/investment is appropriate for you in light of your experience, objectives, financial resources and other relevant circumstances. PhillipCapital and any of its employees, directors, associates, group entities, or affiliates shall not be liable for losses, if any, incurred by you. You are further cautioned that trading/investments in financial markets are subject to market risks and are advised to seek independent third party trading/investment advice outside PhillipCapital/group/associates/affiliates/directors/employees before and during your trading/investment. There is no guarantee/assurance as to returns or profits or capital protection or appreciation. PhillipCapital and any of its employees, directors, associates, and/or employees, directors, associates of PhillipCapital’s group entities or affiliates is not inducing you for trading/investing in the financial market(s). Trading/Investment decision is your sole responsibility. You must also read the Risk Disclosure Document and Do’s and Don’ts before investing.

Kindly note that past performance is not necessarily a guide to future performance.



For Detailed Disclaimer: Please visit our website www.phillipcapital.in IMPORTANT DISCLOSURES FOR U.S. PERSONS This research report is a product of PhillipCapital (India) Pvt. Ltd. which is the employer of the research analyst(s) who has prepared the research report. PhillipCapital (India) Pvt Ltd. is authorized to engage in securities activities in India. PHILLIPCAP is not a registered broker-dealer in the United States and, therefore, is not subject to U.S. rules regarding the preparation of research reports and the independence of research analysts. This research report is provided for distribution to “major U.S. 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”). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any U.S. person, which is not a Major Institutional Investor.

Any U.S. recipient of this research report wishing to effect any transaction to buy or sell securities or related financial instruments based on the information provided in this research report should do so only through Rosenblatt Securities Inc, 40 Wall Street 59th Floor, New York NY 10005, a registered broker dealer in the United States. Under no circumstances should any recipient of this research report effect any transaction to buy or sell securities or related financial instruments through PHILLIPCAP. Rosenblatt Securities Inc. accepts responsibility for the contents of this research report, subject to the terms set out below, to the extent that it is delivered to a U.S. person other than a major U.S. institutional investor.

The analyst whose name appears in this research report is not registered or qualified as a research analyst with the Financial Industry Regulatory Authority (“FINRA”) and may not be an associated person of Rosenblatt Securities Inc. and, therefore, may not be subject to applicable restrictions under FINRA Rules on communications with a subject company, public appearances and trading securities held by a research analyst account. Ownership and Material Conflicts of Interest Rosenblatt Securities Inc. or its affiliates does not ‘beneficially own,’ as determined in accordance with Section 13(d) of the Exchange Act, 1% or more of any of the equity securities mentioned in the report. Rosenblatt Securities Inc, its affiliates and/or their respective officers, directors or employees may have interests, or long or short positions, and may at any time make purchases or sales as a principal or agent of the securities referred to herein. Rosenblatt Securities Inc. is not aware of any material conflict of interest as of the date of this publication Compensation and Investment Banking Activities Rosenblatt Securities Inc. or any affiliate has not managed or co-managed a public offering of securities for the subject company in the past 12 months, nor received compensation for investment banking services from the subject company in the past 12 months, neither does it or any affiliate expect to receive, or intends to seek compensation for investment banking services from the subject company in the next 3 months. Additional Disclosures This research report is for distribution only under such circumstances as may be permitted by applicable law. This research report has no regard to the specific investment objectives, financial situation or particular needs of any specific recipient, even if sent only to a single recipient. This research report is not guaranteed to be a complete statement or summary of any securities, markets, reports or developments referred to in this research report. Neither PHILLIPCAP nor any of its directors, officers, employees or agents shall have any liability, however arising, for any error, inaccuracy or incompleteness of fact or opinion in this research report or lack of care in this research report’s preparation or publication, or any losses or damages which may arise from the use of this research report.

PHILLIPCAP may rely on information barriers, such as “Chinese Walls” to control the flow of information within the areas, units, divisions, groups, or affiliates of PHILLIPCAP.

Investing in any non-U.S. securities or related financial instruments (including ADRs) discussed in this research report may present certain risks. The securities of non-U.S. issuers may not be registered with, or be subject to the regulations of, the U.S. Securities and Exchange Commission. Information on such non-U.S. securities or related financial instruments may be limited. Foreign companies may not be subject to audit and reporting standards and regulatory requirements comparable to those in effect within the United States.

The value of any investment or income from any securities or related financial instruments discussed in this research report denominated in a currency other than U.S. dollars is subject to exchange rate fluctuations that may have a positive or adverse effect on the value of or income from such securities or related financial instruments.

Past performance is not necessarily a guide to future performance and no representation or warranty, express or implied, is made by PHILLIPCAP with respect to future performance. Income from investments may fluctuate. The price or value of the investments to which this research report relates, either directly or indirectly, may fall or rise against the interest of investors. Any recommendation or opinion contained in this research report may become outdated as a consequence of changes in the environment in which the issuer of the securities under analysis operates, in addition to changes in the estimates and forecasts, assumptions and valuation methodology used herein.

No part of the content of this research report may be copied, forwarded or duplicated in any form or by any means without the prior written consent of PHILLIPCAP and PHILLIPCAP accepts no liability whatsoever for the actions of third parties in this respect.

PhillipCapital (India) Pvt. Ltd. Registered office: 18th floor, Urmi Estate, Ganpatrao Kadam Marg, Lower Parel (West), Mumbai – 400013, India.

http://www.phillipcapital.in/

2020-08-13T09:14:53+0530SURYA N PATRA

institutional equity research camlin fine sciences (cfin...

Documents