2 February 2016

3QFY16 Results Update | Sector: Automobiles

Amara Raja Batteries

BSE SENSEX
24,539
Bloomberg
Equity Shares (m)
M.Cap.(INRb)/(USDb)
52-Week Range (INR)
1, 6, 12 Rel. Per (%)
Avg Val, INRm/ Vol m
Free float (%)

S&P CNX
7,456
AMRJ IN
170.8
147.1 / 2.2
1132 / 773
5/1/13
265
47.9

Financials & Valuations (INR b)

Y/E Mar
2015 2016E 2017E
Net Sales
42.1
47.8
56.5
EBITDA
7.1
8.6
10.5
PAT
4.2
5.2
6.9
EPS (INR)
24.3
30.3
40.3
Gr. (%)
12.3
24.4
33.3
BV/Sh (INR)
99.5 135.2 182.9
RoE (%)
27.2
25.8
25.4
RoCE (%)
37.6
36.1
33.6
P/E (x)
35.4
28.5
21.4
P/BV (x)
8.7
6.4
4.7

Estimate change
TP change
Rating change

CMP: INR861

TP: INR1,100 (+28%)

Buy

In-line; Highest ever EBITDA margins (18.7% v/s est 17.6%) off-set by
higher taxes
Net sales grew 15% YoY (+6% QoQ) to INR12.25b (in-line), driven by strong
growth in 4W replacement segment (driven by new capacities) and double digit
growth in the industrial segment.
EBITDA margins improved 180bp YoY (+150bp QoQ) to 18.7%, translating into
EBITDA growth of ~27% YoY (+15% QoQ).
RM Cost declined 240bp QoQ (-360bp YoY) to 61.6%, benefitting from lag
impact of ~9% correction in spot lead prices in 2QFY16. However, higher other
expenses (+150bp QoQ) due to higher marketing expense.
However, higher tax rate at 33.3% restricted adj. PAT to INR1.36b (v/s est
~INR1.33b) up 33% YoY (+11% QoQ).
Takeaways from Press Release: a) Significant investment in brand building was
initiated during 3QFY16, driving further market share gains in aftermarket business
in both 2W and 4W. b) It has started making deeper penetration in the domain of
the unorganized sector. c) Ramping up of new capacities is faster than expected,
enabling it to plan further capacity expansion which would be finalized by March
2016. d) New tubular battery plant is expected to commission operations by end
4QFY16, which would reduce dependence on trading operations in tubular
batteries. e) With improving power situation in the country, it has redesigned its
tubular battery plant making it fungible to produce products for different
applications. It is evaluating new technologies in energy storage space through
which it is realigning its business strategy.
Valuation and view: We will review our estimates post interaction with
management, however, we see limited change on our estimates. The stock trades
at 21.4x/17.6x FY17/18 EPS. Maintain Buy with a TP of ~INR1,100 (~22.5x FY18E
EPS).

Jinesh Gandhi ([email protected]); +91 22 3982 5416

Investors are advised to refer through important disclosures made at the last page of the Research Report.
Motilal Oswal research is available on www.motilaloswal.com/Institutional-Equities, Bloomberg, Thomson Reuters, Factset and S&P Capital.

Amara Raja Batteries

Exhibit 1: Net sales growth of 15% YoY
11,583

33.1

34.2

34.0

31.2

33.2

34.8

34.4

33.1

33.2

33.7

34.8

35.5

35.4

36.0

38.4

1QFY13

2QFY13

3QFY13

4QFY13

1QFY14

2QFY14

3QFY14

4QFY14

1QFY15

2QFY15

3QFY15

4QFY15

1QFY16

2QFY16

3QFY16

14.9
12,251

Source: Company, MOSL

Exhibit 4: PAT growth at 33% YoY boosted by lower tax rate

and higher other income

1,801

1,878

1,988

1,987

2,286

3QFY15

4QFY15

1QFY16

2QFY16

3QFY16

15

22

33

3QFY16

1,800
2QFY15

30

2QFY16

1,755
1QFY15

3QFY14

1,377
4QFY14

Source: Company, MOSL

2QFY14

1,503
3QFY14

17

0
1QFY14

1,420
2QFY14

39

2
4QFY13

1,454
1QFY14

29 31

23

3QFY13

1,121
4QFY13

39

2QFY13

1,218
3QFY13

500

1QFY13

1,085

1,000

1QFY16

18.7

3QFY15

17.117.016.917.517.517.2

Growth YoY (%)

95

2QFY15

15.5

1,500

4QFY14

17.617.4

2QFY13

13.9

16.3

1,195

15.116.0

PAT (INR m)

1QFY13

17.2

EBITDA (%)

1QFY15

Exhibit 3: EBITDA margin at 18.7% on lower RM cost

EBITDA

Source: Company, MOSL

4QFY15

10.5 9.2

3QFY16

10,698
4QFY15

Gross margin (%)

2QFY16

10,665
3QFY15

2QFY14

15.1

10,602

8,938
1QFY14

20.5

2QFY15

8,038
4QFY13

23.6

1QFY15

7,592
3QFY13

4QFY14

7,205
2QFY13

3QFY14

6,962

12.0 13.7

1QFY13

10.5

31.4

11,376

8,879
10,290

23.7
19.6

8,629

28.0

8,071

28.4

Growth YoY (%)

1QFY16

Net sales (INR m)

32.7

Exhibit 2: Gross margins up 360bp YoY

Source: Company, MOSL

Exhibit 5: Benefit of 9% correction in 2QFY16, is reflecting in 3QFY16 performance

INR/Ton

Apr-10
Jun-10
Aug-10
Oct-10
Dec-10
Feb-11
Apr-11
Jun-11
Aug-11
Oct-11
Dec-11
Feb-12
Apr-12
Jun-12
Aug-12
Oct-12
Dec-12
Feb-13
Apr-13
Jun-13
Aug-13
Oct-13
Dec-13
Feb-14
Apr-14
Jun-14
Aug-14
Oct-14
Dec-14
Feb-15
Apr-15
Jun-15
Aug-15
Oct-15
Dec-15

150,000
135,000
120,000
105,000
90,000
75,000
60,000

Source: Company, MOSL

Valuation and view

2 February 2016

Industry structure remains duopoly, but AMRJ is a strong No. 2: While the
industry structure remains largely duopoly, AMRJ has emerged as a formidable
challenger to leader EXIDE, with market leadership in telecom (46% share) and
UPS (32%) segments, and a fast gaining share in Autos. Over FY04-15, AMRJ
clocked a CAGR of 34% and 68% in net sales and PAT respectively, far exceeding
EXIDs 20% CAGR each in net sales and PAT. This has been driven through a
combination of technological innovations (first to introduce maintenance-free,
factory charged, extended warranty batteries), witty advertising and unique
2

Amara Raja Batteries

distribution model (franchisee based) supported with operational efficiency-led

competitive pricing.
AMRJ gearing up to be leader: AMRJ is gearing up to be a leader through i)
consolidating in existing areas, ii) entering new business opportunities within
battery space, mainly home UPS, Solar and Motive Power and iii) aided by
capacity and network expansion. Company aims to increase its share in the OEM
and replacement segments to 40% (from current 30%) and 30% (from current
24%) respectively over the medium term. In the telecom segment, AMRJ
expects to maintain its market share at current levels (60% currently).
Strong ~30% EPS CAGR over FY15-FY17E, robust return ratios and FCF; Buy:
FY16 is inflection year for AMRJwith new capacities driving top-line (~18%
CAGR over FY16-18E) and benign lead prices driving margins (+110bp by FY18),
translating into ~27% EPS CAGR (FY16-18E) after muted FY15. Stable
competitive environment, significant FCF generation (~INR8b over FY16-18) and
stable RoE of 23% coupled with potential shift from unorganized to organized
players due to GST would continue to drive stock re-rating. The stock trades at
21.4x/17.6x FY17/18 EPS. Maintain Buy with a TP of ~INR1,100 (~22.5x FY17E
EPS).

Exhibit 6: Valuations trading above historical average, reflecting improving fundamentals

P/E (x)
5 Yrs Avg(x)

35

15 Yrs Avg(x)
10 Yrs Avg(x)

P/B (x)
5 Yrs Avg(x)

8.0

28

15 Yrs Avg(x)
10 Yrs Avg(x)

6.0
21.6

21

15.4

14

3.7

4.0

11.0
2.0

10.0

4.8

2.7
1.9

Source: MOSL

Jan-16

Nov-14

Sep-13

Aug-12

Jun-11

Apr-10

Feb-09

Dec-07

Nov-06

Sep-05

Jul-04

May-03

Jan-01

Jan-16

Nov-14

Sep-13

Aug-12

Jun-11

Apr-10

Feb-09

Dec-07

Nov-06

Sep-05

Jul-04

May-03

Mar-02

Jan-01

Mar-02

0.0

Source: MOSL

Exhibit 7: Comparative valuation

Auto OEM's
Bajaj Auto
Hero MotoCorp
TVS Motor
M&M
Maruti Suzuki
Tata Motors
Ashok Leyland
Eicher Motors#
Auto Ancillaries
Bharat Forge
Exide Industries
Amara Raja Batteries
BOSCH

CMP * Rating
(INR)
2,363 Buy
2,522 Buy
293 Buy
1,209 Neutral
3,876 Buy
330 Buy
91 Buy
17,197 Buy

TP
(INR)
2,876
2,962
370
1,261
4,819
480
103
21,249

815
122
861
17,007

966
183
1,100
22,115

Buy
Buy
Buy
Buy

P/E (x)
FY15E FY16E
19.2
15.4
16.2
13.6
31.2
18.9
19.1
15.3
23.9
18.5
9.3
7.2
23.7
12.6
51.2
31.5
22.8
16.9
28.5
43.9

19
13.4
21.4
31.8

EV/EBITDA (x)
FY15E FY16E
11.9
10
10.3
8.8
18.4
12
14.6
12.7
11.2
9.7
3.3
2.8
11.4
7.1
27.8
17.8
12.1
10.1
16.8
28.9

10.7
8.2
13.2
21.6

RoE (%)
FY15E FY16E
31.4
34.3
42.8
41.8
24.7
32.6
15.7
15.7
17.6
19.8
18.4
18.8
19.9
30.9
33
40.4
22.2
13.7
25.8
15.6

23
15.4
25.4
18.8

RoCE (%)
FY15E FY16E
45.1
45.9
59.7
57.1
23.6
32
17.3
17.7
24.7
26.4
16.9
17.2
20.9
31.7
35.1
46.4
23.3
18.7
36.1
23

24.8
19.9
33.6
26.6

Source: Company, MOSL

2 February 2016

Amara Raja Batteries

Amara Raja| Story in charts: Robust ~27% EPS CAGR expected over FY16-18E
Exhibit 9: Expect net sales to register a CAGR of ~18% over
FY16-18E

Exhibit 8: Capacity for various batteries

Net sales (INR m)

4W (mn units)

2W (mn units)

MVRLA (mn units)

LVRLA (billion. Amph)

8.4
8.25 8.4

FY14

FY15

EBITDA (INR m)

FY13

FY14

FY15

FY16E

FY17E

FY18E

14.4

Source: Company, MOSL

Exhibit 11: Strong EPS growth of ~27% over FY16-18E

EBITDA margins (%)

19.0

18.6

17.9

16.8

16.3

15.2

EPS

45.2

Growth (%)

36.2

33.3
24.4

5,603

7,091

8,585

10,527

12,574

12.6

FY13

FY14

FY15

FY16E

FY17E

FY18E

FY12

17.2

21.7

24.3

30.3

40.3

48.9

FY13

FY14

FY15

FY16E

FY17E

FY18E

Source: Company, MOSL

Exhibit 12: FCF to turn positive in FY16E-18E

Exhibit 13: Return ratios to remain strong

4,813

3,115

6,615

210

8,313

RoCE (%)

FCF
6,210

3,917

1,840

2,273

1,763

-1,463

-434

Capex

Source: Company, MOSL

37.8
29.3

41.2
31.1

40.9
30.6

RoE (%)

37.6
27.2

36.1

33.6

25.8

25.4

30.9
23.1

-69

-809

3,225

1,914

2,723

CFO

21.2

12.3

4,515

3,396

26.3

FY12

17.3

FY12

Source: Company, MOSL

Exhibit 10: Expect margins to sustain and improve to 19% by

FY18E

18.0

66,251

FY13

13.6

56,464

FY12

16.0

47,831

42,113

22.5

34,367

FY11

4
1.65

1.5

25.2

29,614

3.5
2.25
1.5

34.3

23,645

4.7

4.5
3.5

Growth (%)

-3,986

-3,500

-3,500

FY17E

FY18E

-6,000
FY12

FY13

FY14

FY15

FY16E

Source: Company, MOSL

2 February 2016

FY12

FY13

FY14

FY15

FY16E

FY17E

FY18E

Source: Company, MOSL

Amara Raja Batteries

Financials and Valuations

Income Statement

Y/E Mar
Net Sales
Change (%)
EBITDA
EBITDA Margin (%)
Depreciation
EBIT
Interest
Other Income
Extraordinary items
PBT
Tax
Tax Rate (%)
Min. Int. & Assoc. Share
Reported PAT
Adjusted PAT
Change (%)

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

2 February 2016

2011
17,611
20.3
2,574
14.6
417
2,157

2012
23,645
34.3
3,396
14.4
465
2,931

2013
29,614
25.2
4,515
15.2
661
3,854

2014
34,367
16.0
5,603
16.3
646
4,957

2015
42,113
22.5
7,091
16.8
1,340
5,751

2016E
47,831
13.6
8,585
17.9
1,448
7,137

2017E
56,464
18.0
10,527
18.6
1,762
8,765

31
78
0
2,204
723
32.8
0
1,481
1,481
-11.3

25
280
0
3,186
1,036
32.5
0
2,151
2,151
45.2

10
466
-92
4,218
1,351
32.0
0
2,867
2,929
36.2

7
455
-39
5,367
1,692
31.5
0
3,674
3,701
26.3

2
423
-73
6,099
1,990
32.6
0
4,109
4,158
12.3

9
500
0
7,628
2,456
32.2
0
5,172
5,172
24.4

9
750
0
9,505
2,614
27.5
0
6,891
6,891
33.3

2011
171
6,289
6,459
1,000
205
7,664
5,388
2,237
3,151
375
161
7,472
2,847
3,057
451
1,117
3,496
2,028
1,468
3,977
7,664

2012
171
8,064
8,235
855
220
9,310
6,213
2,667
3,546
315
161
9,493
2,666
3,197
2,292
1,339
4,206
2,145
2,061
5,288
9,310

2013
171
10,427
10,598
881
195
11,674
6,803
3,214
3,589
1,030
161
12,925
2,929
3,807
4,108
2,082
6,030
3,537
2,493
6,895
11,674

2014
171
13,456
13,627
843
301
14,772
9,955
3,860
6,096
1,447
161
13,691
3,350
4,528
2,946
2,867
6,623
3,435
3,188
7,068
14,771

2015
171
16,825
16,996
741
368
18,106
14,414
4,970
9,444
863
161
13,414
4,181
5,541
2,222
1,469
5,775
4,136
1,639
7,638
18,106

2016E
171
22,929
23,100
773
368
24,241
20,277
6,419
13,858
1,000
161
16,426
4,578
6,293
3,885
1,669
7,204
4,802
2,402
9,222
24,241

2017E
171
31,062
31,233
773
368
32,375
23,777
8,181
15,596
1,000
161
23,826
5,443
7,429
8,984
1,970
8,209
5,784
2,425
15,617
32,375

(INR Million)
2018E
66,251
17.3
12,574
19.0
2,042
10,532
9
1,000
0
11,523
3,169
27.5
0
8,354
8,354
21.2

(INR Million)
2018E
171
40,922
41,093
773
368
42,234
27,277
10,223
17,054
1,000
161
33,750
6,428
8,717
16,293
2,312
9,731
6,804
2,927
24,019
42,234

Amara Raja Batteries

Financials and Valuations

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)
Inventory (No. of Days)
Creditors (No. of Days)
Leverage Ratios (%)
Net Debt/Equity (x)

Cash Flow Statement

Y/E Mar
Adjusted EBITDA
Non cash opr. exp (inc)
(Inc)/Dec in Wkg. Cap.
Tax Paid
Other operating activities
CF from Op. Activity
(Inc)/Dec in FA & CWIP
Free cash flows
(Pur)/Sale of Invt
Others
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

2 February 2016

2011

2012

2013

2014

2015

2016E

2017E

2018E

8.7
11.1
37.8
2.3
30.9

12.6
15.3
48.2
1.9
17.4

17.2
21.0
62.0
2.5
17.6

21.7
25.4
79.8
3.6
19.3

24.3
32.2
99.5
3.6
18.0

30.3
38.8
135.2
4.5
18.0

40.3
50.7
182.9
6.1
18.0

48.9
60.9
240.6
7.3
18.0

99.3
77.5
22.8
8.4
57.4
0.3

68.4
56.3
17.9
6.2
42.9
0.2

50.2
41.0
13.9
4.9
31.9
0.3

39.8
33.9
10.8
4.2
25.9
0.4

35.4
26.8
8.7
3.5
20.5
0.4

28.5
22.2
6.4
3.0
16.8
0.5

21.4
17.0
4.7
2.5
13.2
0.7

17.6
14.2
3.6
2.0
10.5
0.9

24.9
31.4

29.3
37.8

31.1
41.2

30.6
40.9

27.2
37.6

25.8
36.1

25.4
33.6

23.1
30.9

2.3
59
57
23

2.5
41
45
15

2.5
36
42
19

2.3
36
43
17

2.3
36
43
13

2.0
35
42
14

1.7
35
42
15

1.6
35
42
15

0.1

-0.2

-0.3

-0.2

-0.1

-0.1

-0.3

-0.4

2011
2,574
56
-1,138
-776
146
861
0
861
0
-612
-612
0
17
-21
-419
-422
-174
625
451

2012
3,396
233
120
-1,026
262
2,985
0
2,985
0
-727
-727
0
-271
84
-222
-409
1,848
444
2,292

2013
4,578
108
-94
-1,366
129
3,355
0
3,355
0
-1,194
-1,194
0
3
-17
-323
-336
1,825
2,283
4,108

2014
5,629
-435
-1,315
-1,606
514
2,788
0
2,788
-3,314
-134
-3,448
0
-87
-14
-430
-531
-1,192
4,138
2,946

2015
7,140
174
-1,475
-1,922
-35
3,882
0
3,882
0
-3,810
-3,810
0
-112
-84
-552
-748
-675
2,897
2,221

2016E
8,585
0
80
-2,456
0
6,210
0
6,210
0
-5,500
-5,500
0
32
-9
-932
-910
-200
2,221
2,021

2017E
10,527
0
-1,297
-2,614
0
6,615
0
6,615
0
-2,750
-2,750
0
0
-9
-1,242
-1,251
2,614
2,021
4,635

(INR Million)
2018E
12,574
0
-1,093
-3,169
0
8,313
0
8,313
0
-2,500
-2,500
0
0
-9
-1,506
-1,515
4,298
4,635
8,933

Amara Raja Batteries

Corporate profile
Exhibit 1: Sensex rebased

Company description
Commencing operations in 1992, AMRJ has become
Indias second-largest lead-acid battery manufacturer
(next to market leader EXID), with market leadership in
telecom and UPS segments. It is reckoned as one of the
pioneers in VRLA (valve regulated lead acid) batteries.
Johnson Control USA (JC) is an equal partner and acquired
26% equity in AMRJ in 1997.

Source: MOSL/Bloomberg

Exhibit 2: Shareholding pattern (%)

Promoter
DII
FII
Others

Sep-15
52.1
8.7
20.2
19.0

Exhibit 3: Top holders

Jun-15
52.1
9.2
18.8
19.9

Note: FII Includes depository receipts

Sep-14
52.1
8.8
18.1
21.1

Source: Capitaline

Holder Name
Franklin Templeton Investment Funds
ICICI Prudential Value Discovery Fund
Smallcap World Fund INC
HDFC Trustee Company Ltd - A/c HDFC Mid Cap Opportunities Fund
NA

% Holding
2.4
1.8
1.3
1.1
0.0
Source: Capitaline

Exhibit 5: Directors

Exhibit 4: Top management

Name
Ramachandra N Galla
Jayadev Galla
M R Rajaram

Designation
Chairman
Vice Chairman & M.D.
Company Secretary

Name
Bruce A Ronning Jr.
Nagarjun Valluripalli
Shu Qing Yang
Bhairavi Tushar Jain

Name
N Sri Vishnu Raju
Raymond J Brown
T R Narayanaswamy

Source: Capitaline

Exhibit 6: Auditors
Name
Brahmayya & Co
Chevuturi Associates
Deloitte Haskins & Sells LLP
E Phalguna Kumar & Co
Sagar & Associates

2 February 2016

*Independent

Exhibit 7: MOSL forecast v/s consensus

Type
Statutory
Statutory
Statutory
Statutory
Cost Auditor
Source: Capitaline

EPS
(INR)
FY16
FY17
FY18

MOSL
forecast
30.0
40.3
50.9

Consensus
forecast
29.2
37.1
44.2

Variation (%)
2.8
8.7
15.1
Source: Bloomberg

Disclosures

This document has been prepared by Motilal Oswal Securities Limited (hereinafter referred to as 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
Raja Batteries
affiliated company(ies). This report is for personal information of the selected recipient/s and does not construe to be any investment, legal or taxation advice to you. This research report Amara
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 some
companies covered by our Research Department. Our research professionals may provide 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 educate investors
on investments in 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 information. Our research professionals are paid on the profitability of MOSt which may 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 of 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 and their relatives may; (a) from time to time, have a long or short position in, act as principal in, and buy or sell the securities or derivatives thereof of companies
mentioned herein. (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.; however the same shall have no bearing
whatsoever on the specific recommendations made by the analyst(s), as the recommendations made by the analyst(s) are completely independent of the views of the affiliates of MOSt even though there might exist an inherent
conflict of interest in some of the stocks mentioned in the research report
Reports based on technical and derivative analysis center on studying charts company's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match
with a report on a company's fundamental analysis. In addition MOST has different business segments / Divisions with independent research separated by Chinese walls catering to different set of customers having various
objectives, risk profiles, investment horizon, etc, and therefore may at times have different contrary views on stocks sectors and markets.
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 MOSts 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.
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 its associates may have managed or co-managed public offering of securities, may have received compensation for investment banking or merchant banking or brokerage services, may have received any compensation for
products or services other than investment banking or merchant banking or brokerage services from the subject company in the past 12 months.
Most and its associates have not received any compensation or other benefits from the subject company or third party in connection with the research report.
Subject Company may have been a client of Most or its associates during twelve months preceding the date of distribution of the research report
MOSt and/or its affiliates and/or employees may have interests/positions, financial or otherwise of over 1 % at the end of the month immediately preceding the date of publication of the research 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.
Motilal Oswal Securities Limited is registered as a Research Analyst under SEBI (Research Analyst) Regulations, 2014. SEBI Reg. No. INH000000412
There are no material disciplinary action that been taken by any regulatory authority impacting equity research analysis activities

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

Disclosure of Interest Statement

Analyst ownership of the stock
Served as an officer, director or employee

AMARA RAJA BATTERIES

No
No

A graph of daily closing prices of securities is available at www.nseindia.com and http://economictimes.indiatimes.com/markets/stocks/stock-quotes

Regional Disclosures (outside India)

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.

For U.S.

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 Hong Kong:

This report is distributed in Hong Kong by Motilal Oswal capital Markets (Hong Kong) Private Limited, a licensed corporation (CE AYY-301) licensed and regulated by the Hong Kong Securities and Futures Commission (SFC)
pursuant to the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong) SFO. As per SEBI (Research Analyst Regulations) 2014 Motilal Oswal Securities (SEBI Reg No. INH000000412) has an agreement with
Motilal Oswal capital Markets (Hong Kong) Private Limited for distribution of research report in Kong Kong. This report is intended for distribution only to Professional Investors as defined in Part I of Schedule 1 to SFO. Any
investment or investment activity to which this document relates is only available to professional investor and will be engaged only with professional investors.
Nothing here is an offer or solicitation of these securities, products and services in any jurisdiction where their offer or sale is not qualified or exempt from registration. The Indian Analyst(s) who compile this report is/are not located in
Hong Kong & are not conducting Research Analysis in Hong Kong.

For Singapore

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:
Kadambari Balachandran
Email : [email protected]
Contact : (+65) 68189233 / 65249115
Office Address : 21 (Suite 31),16 Collyer Quay,Singapore 04931

Motilal Oswal Securities Ltd

2 February 2016

Motilal Oswal Tower, Level 9, Sayani Road, Prabhadevi, Mumbai 400 025
Phone: +91 22 3982 5500 E-mail: [email protected]