DOMs IPONote 121223
DOMs IPONote 121223
DOMs IPONote 121223
IPO NOTE
DOMS Industries Limited
IPO Note
enjoys high market shares of 29%/30% by value in FY23 respectively.
POST ISSUE DETAILS Financials: DOMS has witnessed robust growth in its financial
M.Cap @ ₹790/sh. (₹ bn) 47.9 performance with revenue CAGR of 73% over FY21-23 and PAT turning
Shareholding pattern positive in FY22. Its EBITDA margin improved sharply from 7.5% in FY21
Promoters 75% to 16.7% in 1HFY24. It enjoys lower working capital cycle (35 days) among
Non-Promoters 25% its peers and has one of the highest fixed asset turnover of 3.9x as of
1HFY24. Its return ratios are healthy with RoE of 25.5% post dilution.
Issue Size: ₹12bn IPO consists of Fresh Issue of ₹3.5bn and OFS of ₹8.5bn
by promoters. The funds raised will be utilized to establish new
manufacturing facility and for general corporate purpose. The market cap
post listing would stand at ₹48bn.
View: We like DOMS given its leading market position, strong brand
name, diversified portfolio and robust financials. Its widespread
distribution channel, backward integration and expansion plans could
boost its profitability going forward. Further, its partnership with FILA
enables them to access global markets. The IPO is priced at 32.4x 1HFY24
P/E (on diluted & annualized basis) which seems reasonable. Hence, we
recommend Subscribe. Given the current buoyant market, the issue
could see listing gains as well.
Exhibit 1: Financials & Valuations (₹ mn)
Y/E March FY21 FY22 FY23 1HFY24
Revenue 4,028 6,836 12,119 7,618
Growth (%) - 69.7 77.3 151.4
Adj PAT -60 171 1,029 739
Growth (%) - LTP 500.2 187.4
EPS (₹) -1.0 2.8 17.0 12.2
RoE (%)* -2.6 7.1 35.2 25.5
P/E (x)* -795.5 279.7 46.6 32.4
*Calculated on diluted/annualized basis at upper price band of ₹790; Source: RHP, MOFSL
Peer Comparison
Exhibit 2: Key Matrix as on FY23
M.Cap. Rev. CAGR EBITDA CAGR PAT CAGR EBITDA M ROE P/E
Company INR Bn FY21-23 (%) FY21-23 (%) FY21-23 (%) FY23 (%) FY23 (x) FY23 (x)
DOMs 479 73.5 149.3 LTP 15.4 35.2 46.6
Cello World 167 30.9 23.3 31.0 23.4 25.2 58.6
Flair Writing 41 77.8 182.8 986.3 19.5 31.4 34.5
Camlin 23 38.6 144.9 LTP 6.8 9.7 28.1
Linc 10 37.8 149.0 706.2 12.8 23.4 21.0
Source: Company RHP, MOFSL
*Price Data as on 12th Dec, 2023
^Calculated on fully diluted & annualized basis at upper price band of ₹790
Source: Company RHP, Bloomberg, MOFSL
More than 70% of Gross Product Sales in 1HFY24 is attributable to general trade
distribution channel. Failure to manage distribution network efficiently could have
an adverse impact on operation.
There is an outstanding civil litigation against company by one of the listed peers.
Any adverse decision could impact the reputation and business.
Dec 2023 2
DOMS
Dec 2023 3
DOMS
Exhibit 6: Diversified Product Portfolio (contribution as a % of Total Gross Product Sales in 1HFY24)
Dec 2023 4
DOMS
Exhibit 9: F.I.L.A Partnership- Enabling Product Expertise and Access to Global Markets
Dec 2023 5
DOMS
Industry Outlook
Exhibit 11: Robust Growth Expected in Stationery & Art Material Market
Dec 2023 6
DOMS
Financials
Exhibit 12: Revenue breakup: distribution channel Exhibit 13: Revenue grew at 73% CAGR over FY21-23
wise(%)
12,119
7 8 8 8
17 15 13 11
7,618
6,836
4,028
76 76 79 81
16.7
15.4
2,00 0 18. 0
800
1,80 0
16. 0
1,60 0 600
14. 0
1,40 0
10.2 12. 0
1,029
739
400
1,20 0
7.5
10. 0
1,00 0
800
1,867 8.0
200
171
600
1,274 6.0
4.0
697 -60
400
200
300 2.0
-200
- 0.0
Exhibit 16: Reducing Net Working Capital Exhibit 17: Healthy return ratios
39 35 7 7
0
-3
FY21 FY22 FY23 1HFY24 FY21 FY22 FY23 1HFY24
Dec 2023 7
DOMS
Financials
Consolidated – Income Statement (₹ mn)
Y/E March FY21 FY22 FY23 1HFY24
Net Sales 4,028 6,836 12,119 7,618
Change (%) - 69.7 77.3 -
Total Expenditure 3,728 6,139 10,252 6,344
% of Sales 92.5 89.8 84.6 83.3
EBITDA 300 697 1,867 1,274
Margin (%) 7.5 10.2 15.4 16.7
Depreciation 348 380 407 228
EBIT -47 317 1,460 1,047
Int. and Finance Charges 88 103 119 78
Other Income 60 26 46 24
Exceptional expense - - - 1
PBT -76 240 1,388 991
Tax -16 69 359 252
Tax Rate (%) 20.5 28.7 25.9 25.5
Reported PAT -60 171 1,029 739
Adjustments - - - -
Adjusted PAT -60 171 1,029 739
Change (%) - LTP 500.2 -
Margin (%) -1.5 2.5 8.5 9.7
Source: Company RHP, MOFSL
Dec 2023 8
DOMS
Ratios
Y/E March FY21 FY22 FY23 1HFY24
Basic (INR)
EPS -1.0 2.8 17.0 12.2
Cash EPS 4.7 9.1 23.7 15.9
BV/Share 38.5 40.7 55.6 135.4
DPS 0.0 0.0 0.0 0.0
Valuation (x)
P/E -795.5 279.7 46.6 32.4
Cash P/E 166.8 86.9 33.4 24.8
P/BV 20.5 19.4 14.2 5.8
EV/Sales 12.2 7.2 4.0 3.0
EV/EBITDA 163.1 70.3 26.2 17.8
Dividend Yield (%) 0.0 0.0 0.0 0.0
Return Ratios (%)
RoE -2.6 7.1 35.2 25.5
RoCE 0.3 6.6 26.4 21.0
Working Capital Ratios
Fixed Asset Turnover (x) 1.8 3.0 4.4 3.9
Asset Turnover (x) 1.1 1.8 2.8 1.9
Inventory (Days) 109 75 52 46
Debtor (Days) 38 24 13 10
Creditor (Days) 51 37 25 21
Leverage Ratio (x)
Net Debt/Equity 0.4 0.4 0.3 -0.3
Source: Company RHP, MOFSL
*All ratios are diluted & annualized & calculated at the upper price band of ₹790
Dec 2023 9
DOMS
Disclosures:
The following Disclosures are being made in compliance with the SEBI Research Analyst Regulations 2014 (herein after referred to as the Regulations).
Motilal Oswal Financial Services Ltd. (MOFSL) is a SEBI Registered Research Analyst having registration no. INH000000412. MOFSL, the Research Entity (RE) as defined in the Regulations, is engaged in the business of providing Stock broking services, Depository
participant services & distribution of various financial products. MOFSL is a listed public company, the details in respect of which are available on www.motilaloswal.com. MOFSL is registered with the Securities & Exchange Board of India (SEBI) and is a registered
Trading Member with National Stock Exchange of India Ltd. (NSE) and Bombay Stock Exchange Limited (BSE), Multi Commodity Exchange of India Limited (MCX) and National Commodity & Derivatives Exchange Limited (NCDEX) for its stock broking activities & is
Depository participant with Central Depository Services Limited (CDSL) National Securities Depository Limited (NSDL),NERL, COMRIS and CCRL and is member of Association of Mutual Funds of India (AMFI) for distribution of financial products and Insurance
Regulatory & Development Authority of India (IRDA) as Corporate Agent for insurance products. Details of associate entities of Motilal Oswal Financial Services Ltd. are available on the website at
http://onlinereports.motilaloswal.com/Dormant/documents/Associate%20Details.pdf
Details of pending Enquiry Proceedings of Motilal Oswal Financial Services Limited are available on the website at https://galaxy.motilaloswal.com/ResearchAnalyst/PublishViewLitigation.aspx
MOFSL, it’s associates, Research Analyst or their relatives may have any financial interest in the subject company. MOFSL and/or its associates and/or Research Analyst or their relatives may have actual beneficial ownership of 1% or more securities in the subject
company at the end of the month immediately preceding the date of publication of the Research Report or date of the public appearance. MOFSL and its associate company(ies), their directors and Research Analyst and their relatives may have any other potential
conflict of interests at the time of publication of the research report or at the time of public appearance, 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 associates of MOFSL even though there might exist an inherent conflict of interest in some of the stocks mentioned in the research report..
In the past 12 months, MOFSL or any of its associates may have:
a) received any compensation/other benefits from the subject company of this report
b) managed or co-managed public offering of securities from subject company of this research report,
c) received compensation for investment banking or merchant banking or brokerage services from subject company of this research report,
d) received compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company of this research report.
• MOFSL and it’s 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 MOFSL or its associates during twelve months preceding the date of distribution of the research report.
• Research Analyst may have served as director/officer/employee in the subject company.
• MOFSL and research analyst may engage in market making activity for the subject company.
MOFSL and its associate company(ies), and Research Analyst and their relatives from time to time may have:
a) 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 associates of MOFSL even though there might exist an inherent conflict of interest in some of the stocks mentioned in the research report.
Above disclosures include beneficial holdings lying in demat account of MOFSL which are opened for proprietary investments only. While calculating beneficial holdings, It does not consider demat accounts which are opened in name of MOFSL for other purposes
(i.e holding client securities, collaterals, error trades etc.). MOFSL also earns DP income from clients which are not considered in above disclosures.
To enhance transparency, MOFSL 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. MOFSL and / or its affiliates do and seek to do business including
investment banking with companies covered in its research reports. As a result, the recipients of this report should be aware that MOFSL may have a potential conflict of interest that may affect the objectivity of this report.
Terms & Conditions:
This report has been prepared by MOFSL and is meant for sole use by the recipient and not for circulation. The report and information contained herein is strictly confidential and may not be altered in any way, transmitted to, copied or distributed, in part or in
whole, to any other person or to the media or reproduced in any form, without prior written consent of MOFSL. The report is based on the facts, figures and information that are considered true, correct, reliable and accurate. The intent of this report is not
recommendatory in nature. The information is obtained from publicly available media or other sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to
its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. The report is prepared solely for informational purpose and does not constitute an offer document or solicitation of offer to buy or sell or subscribe
for securities or other financial instruments for the clients. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. MOFSL will not treat recipients as customers by virtue of their receiving this report.
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.
Disclosure of Interest Statement
Analyst ownership of the stock No
A graph of daily closing prices of securities is available at www.nseindia.com, www.bseindia.com. Research Analyst views on Subject Company may vary based on Fundamental research and Technical Research. Proprietary trading desk of MOFSL or its associates
maintains arm’s length distance with Research Team as all the activities are segregated from MOFSL research activity and therefore it can have an independent view with regards to subject company for which Research Team have expressed their views.
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 MOFSL &
its group companies to registration or licensing requirements within such jurisdictions.
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 Financial Services Limited (SEBI Reg No. INH000000412) has an agreement with Motilal Oswal capital Markets (Hong Kong) Private Limited
for distribution of research report in Hong 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 U.S.
MOTILAL Oswal Financial Services Limited (MOFSL) 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 MOFSL 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 MOFSL, 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., MOFSL 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 Singapore
In Singapore, this report is being distributed by Motilal Oswal Capital Markets Singapore Pte Ltd (“MOCMSPL”) (Co.Reg. NO. 201129401Z) which is a holder of a capital markets services license and an exempt financial adviser in Singapore, as per the approved
agreement under Paragraph 9 of Third Schedule of Securities and Futures Act (CAP 289) and Paragraph 11 of First Schedule of Financial Advisors Act (CAP 110) provided to MOCMSPL by Monetary Authority of Singapore. Persons in Singapore should contact
MOCMSPL in respect of any matter arising from, or in connection with this report/publication/communication. This report is distributed solely to persons who qualify as “Institutional Investors”, of which some of whom may consist of "accredited" institutional
investors as defined in section 4A(1) of the Securities and Futures Act, Chapter 289 of Singapore (“the SFA”). Accordingly, if a Singapore person is not or ceases to be such an institutional investor, such Singapore Person must immediately discontinue any use of
this Report and inform MOCMSPL.
Disclaimer:
This report is intended for distribution to Retail Investors.
The report and information contained herein is strictly confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in
any form, without prior written consent. This report and information herein is solely for informational purpose and may not be used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments.
Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific circumstances. The securities discussed and opinions expressed in this report may not
be suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial positions and needs of specific recipient. This may not be taken in substitution for the exercise of independent judgment by any
recipient. Each recipient of this document should make such investigations as it deems necessary to arrive at an independent evaluation of an investment in the securities of companies referred to in this document (including the merits and risks involved), and
should consult its own advisors to determine the merits and risks of such an investment. The investment discussed or views expressed may not be suitable for all investors. Certain transactions -including those involving futures, options, another derivative
products as well as non-investment grade securities - involve substantial risk and are not suitable for all investors. No representation or warranty, express or implied, is made as to the accuracy, completeness or fairness of the information and opinions contained
in this document. The Disclosures of Interest Statement incorporated in this document is provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in the report. This information is subject to change without
any prior notice. The Company reserves the right to make modifications and alternations to this statement as may be required from time to time without any prior approval. MOFSL, its associates, their directors and the employees may from time to time, effect
or have effected an own account transaction in, or deal as principal or agent in or for the securities mentioned in this document. They may perform or seek to perform investment banking or other services for, or solicit investment banking or other business from,
any company referred to in this report. Each of these entities functions as a separate, distinct and independent of each other. The recipient should take this into account before interpreting the document. This report has been prepared on the basis of information
that is already available in publicly accessible media or developed through analysis of MOFSL. The views expressed are those of the analyst, and the Company may or may not subscribe to all the views expressed therein. This document is being supplied to you
solely for your information and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, copied, in whole or in part, for any purpose. 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 MOFSL 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 certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to
observe such restriction. Neither the Firm, not its directors, employees, agents or representatives shall be liable for any damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in
connection with the use of the information. The person accessing this information specifically agrees to exempt MOFSL or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not to hold MOFSL or any of
its affiliates or employees responsible for any such misuse and further agrees to hold MOFSL 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.
Investment in securities market are subject to market risks. Read all the related documents carefully before investing.
Registration granted by SEBI and certification from NISM in no way guarantee performance of the intermediary or provide any assurance of returns to investors.
Registered Office Address: Motilal Oswal Tower, Rahimtullah Sayani Road, Opposite Parel ST Depot, Prabhadevi, Mumbai-400025; Tel No.: 022 - 71934200 / 71934263; www.motilaloswal.com. Correspondence Address: Palm Spring Centre, 2nd Floor, Palm Court
Complex, New Link Road, Malad (West), Mumbai- 400 064. Tel No: 022 71881000. Details of Compliance Officer: Neeraj Agarwal, Email Id: [email protected], Contact No.:022-40548085.
Grievance Redressal Cell:
Contact Person Contact No. Email ID
Ms. Hemangi Date 022 40548000 / 022 67490600 [email protected]
Ms. Kumud Upadhyay 022 40548082 [email protected]
Mr. Ajay Menon 022 40548083 [email protected]
Registration details of group entities.: Motilal Oswal Financial Services Ltd. (MOFSL): INZ000158836 (BSE/NSE/MCX/NCDEX); CDSL and NSDL: IN-DP-16-2015; Research Analyst: INH000000412 . AMFI: ARN .: 146822. IRDA Corporate Agent – CA0579. Motilal Oswal
Financial Services Ltd. is a distributor of Mutual Funds, PMS, Fixed Deposit, Insurance, Bond, NCDs and IPO products.
Customer having any query/feedback/ clarification may write to [email protected]. In case of grievances for any of the services rendered by Motilal Oswal Financial Services Limited (MOFSL) write to [email protected], for DP to
[email protected].
Dec 2023 10