Bajaj Auto Ltd

Automobile Two & Three Wheelers

Bajaj Auto Ltd

Automobile Two & Three Wheelers

CMP
Rs. 3492.65
Rating:
Buy
Target:
Rs. 4200.00

Stock Info

BSE
532977
NSE
BAJAJ-AUTO
Bloomberg
BJAUT:IN
Reuters
BJAT.NS
Sector
Automobile Two & Three Wheelers
Face Value (Rs)
10
Equity Capital (Rs cr)
289
Mkt Cap (Rs cr)
101113.52
52w H/L (Rs)
3528.00 - 1788.65
Avg Daily Vol (BSE+NSE)
333,333

Shareholding Pattern

(as on 30-Sep)
%
Promoter
53.69
FIIs
13.56
DIIs
10.41
Public & Others
22.34

Price performance

Return (%)
1m
3m
12m
Absolute
5.25
18.34
15.06
Sensex
6.63
24.28
19.08

Indexed Stock Performance

Bajaj Auto Ltd Sensex
Bajaj Auto Ltd
Source: Ace equity, StockAxis Research

Established player in motorcycle segment

Company Profile
Incorporated in 1945, Bajaj Auto is a part of Bajaj group and manufactures motorcycles, scooters and auto rickshaws. It was founded by Jamnalal Bajaj in Rajasthan in 1945 and is an Indian multinational two-wheeler and three-wheeler manufacturing company based in Pune, Maharashtra. The company has plants in Chakan (Pune), Waluj (near Aurangabad) and Pantnagar in Uttarakhand. The oldest plant at Akurdi (Pune) houses the R&D centre 'Ahead'. In 2007, KTM and Bajaj Auto entered into a technological partnership whereby Bajaj Auto acquired 14.5% stake in KTM through its subsidiary company Bajaj Auto International Holdings BV. Since then, Bajaj’s stake has grown over 48% as on FY20.

Rationale for investment

Established market position in the motorcycle segment
The company has an established market position and remains the second-largest player in motorcycle segment with a domestic market share of 17% as of September 2020. Over the past few years, the company has exhibited robust product development capabilities, which is reflected in model launches under the KTM and Husqvarna brands in the premium segment, Pulsar and Platina brands in the executive and economy segment. The company has been the frontline player in the two-wheelers industry due to its innovative products such as providing latest features like disk-brakes, anti-skid technology and dual suspension in low price bikes segment.

Exports market will provide impetus to growth
The company is the largest exporter of 2Ws and 3Ws in India with a share of 59.6% and 59.1%, respectively FY20. This is majorly due to early entry into markets like Africa and South America with a competent pricing strategy. Currently, it exports to over 79 countries in Latin America, Africa, South Asia, the Middle East, Asia Pacific and Europe. Further the company’s aim is to grow exports supported by i) deepening penetration in existing markets whereby ~80- 90% of its export revenue is generated from markets where it is either market leader or close number 2 player and has minimum 25% market share (aids in setting pricing in foreign market).

Dominance in three wheelers to continue going forward
The company is the world’s largest manufacturer and seller of three-wheelers and remained by far the market leader, accounting for 58.1% of all three-wheeler sales, and 61.6% of passenger vehicle sales in FY20. The company’s three wheeler export growth in the past has been driven by entry into new markets and this will continue going forward as well. The company’s success in its export business has been led by top management commitment and extremely deep understanding of its export markets.

Partnership business auguring well for the company
KTM is an Austrian motorcycle company that specializes in making 2-stroke and 4-stroke motorcycles for street and off-road riding. Currently, KTM’s renowned motorcycles in India are – Duke 200, Duke 250, Duke 390, RC 200 and RC 390. In FY20, KTM comfortably crossed the 64,000-unit mark by growing at 26% YoY majorly due to new product launches in 125cc category and revamp in its existing models. The brand strengthened its presence in the 125cc premium sports bikes with the launch of RC125. The 125cc pair of bikes i.e Duke and RC have helped the company to boost brand’s growth in smaller towns and attract young customers buying their first bike.

Outlook & Valuation

We expect the company to capture growth opportunities supported by i) strong demand for its premium portfolio like Pulsar, KTM and Husqvarna ii) demand rebound in overseas market for 3Ws iii) improved product mix with higher operating leverage iv) improved demand outlook for electric 2Ws/3Ws v) current lean inventory and new capex plans. Further we believe the key driver for the company’s growth shall be continued preference of personal mobility, differentiated products with strong brand appeal enticing all kinds of buyers and robust demand in exports market. Amongst peers, Bajaj Auto is fairly valued at PE of 16.7x FY23E EPS vis-à-vis Hero MotoCorp valuation of 17x FY23E EPS and TVS valuation of 22x FY23E EPS and thus we recommend to buy.

Consolidated Financial Statements

Rs in Cr Net Sales EBITDA EBITDAM PAT EPS ROE P/E EV/EBITDA
FY18 25219.00 4836.00 19.00% 4219.00 146.00 21.00% 19.00 15.00
FY19 30358.00 5190.00 17.00% 4928.00 170.00 21.00% 17.00 16.00
FY20 29919.00 5096.00 17.00% 5212.00 180.00 24.00% 11.00 11.00
FY21E 27010.00 4770.00 18.00% 4443.00 154.00 18.00% 23.00 21.00
FY22E 31922.00 5664.00 18.00% 5230.00 181.00 19.00% 19.00 17.00
FY23E 36953.00 6599.00 18.00% 6027.00 209.00 21.00% 17.00 14.00

Investment Rationale

Established market position in the motorcycle segment
The company has an established market position and remains the second-largest player in motorcycle segment with a domestic market share of 17% as of September 2020. Over the past few years, the company has exhibited robust product development capabilities, which is reflected in model launches under the KTM and Husqvarna brands in the premium segment, Pulsar and Platina brands in the executive and economy segment. The company has been the frontline player in the two-wheelers industry due to its innovative products such as providing latest features like disk-brakes, anti-skid technology and dual suspension in low price bikes segment.

Over the years, the company has brought tremendous transformation in its products and design, engineering and manufacturing process. Further the company has been open to creating more exciting and distinctive offerings to its customers. We expect the company’s performance to remain stable going forward driven by a healthy market position, strong product development capabilities, an established brand, and a diversified product portfolio. The company is also looking to gain crucial edge in the electric two-wheeler market with Bajaj Chetak.

Exhibit 1: Domestic motorcycle market share trends

Bajaj Auto

Source: Company Annual Report

Exports market will provide impetus to growth
The company is the largest exporter of 2Ws and 3Ws in India with a share of 59.6% and 59.1%, respectively FY20. This is majorly due to early entry into markets like Africa and South America with a competent pricing strategy. Currently, it exports to over 79 countries in Latin America, Africa, South Asia, the Middle East, Asia Pacific and Europe. Further the company’s aim is to grow exports supported by i) deepening penetration in existing markets whereby ~80- 90% of its export revenue is generated from markets where it is either market leader or close number 2 player and has minimum 25% market share (aids in setting pricing in foreign market). The company aims to hit top 2 position and increase market share in other markets as well over the next 2-3 years and ii) enter larger geographies like Brazil, Indonesia, Thailand and Vietnam which has huge growth potential. Further the company is also looking at entering parts of Europe such as Portugal, Spain etc. where it has done the initial work on understanding the product requirements.

Exhibit 2: Export Performance

Bajaj Auto

Two wheeler export sales have been good in the last couple of years on the back of very strong growth in Africa, as large economies like Nigeria and Uganda continued to grow by over 20% CAGR. The company has further improved its dominant position in Africa and launched a second brand, CT 110 in Kenya and Guinea Conakry to fulfil the need for greater mileage for some customers. It has a strong presence in the ASEAN region, driven by market share gains in the Philippines. Also, growth in South Asia and the Middle East was driven by recovery in Egypt and increasing penetration in newer markets like Iraq. The company is seeing stable volume in Latin America on the back of growth in Mexico and Central America.

Exhibit 3: Export Region-wise share

Bajaj Auto

Dominance in three wheelers to continue going forward
The company is the world’s largest manufacturer and seller of three-wheelers and remained by far the market leader, accounting for 58.1% of all three-wheeler sales, and 61.6% of passenger vehicle sales in FY20. The company’s three wheeler export growth in the past has been driven by entry into new markets and this will continue going forward as well. The company has identified further 15 countries where currently they don’t sell three wheelers and expects these markets to contribute ~10,000 monthly volumes in the next 3 years. Overall, the company is aiming to grow 3W exports at ~10% CAGR over next few years. We believe recovery in Sri Lanka volumes will further aid volumes as all imports had been banned in Sri Lanka due to pandemic scenario. The company’s success in its export business has been led by top management commitment and extremely deep understanding of its export markets.

Exhibit 4: Dominant share in 3W market

Bajaj Auto

We believe that domestic 3W recovery will depend on i) how fast consumers come back to public transport. The company is looking at utilization levels of 80-90% levels, which will likely indicate normalization of customer preference of public transport and ii) improving comfort levels of financiers to lend to three wheelers. Further the company’s strategy is to work with different financiers to offer some innovative financing solution. In FY19, the quadricycle, Qute, was successfully launched in four states: Kerala, Gujarat, Odisha and Rajasthan. Further in FY20, the company sold 942 units of Qute in domestic market. Moreover, a partnership with Uber enabled the company to sell 270 Qutes in the Bangalore market, with over 150 such vehicles now running on the Uber platform.

Partnership business auguring well for the company
KTM is an Austrian motorcycle company that specializes in making 2-stroke and 4-stroke motorcycles for street and off-road riding. Currently, KTM’s renowned motorcycles in India are – Duke 200, Duke 250, Duke 390, RC 200 and RC 390. In FY20, KTM comfortably crossed the 64,000-unit mark by growing at 26% YoY majorly due to new product launches in 125cc category and revamp in its existing models. The brand strengthened its presence in the 125cc premium sports bikes with the launch of RC125. The 125cc pair of bikes i.e Duke and RC have helped the company to boost brand’s growth in smaller towns and attract young customers buying their first bike. Further KTM revamped its existing models with the launch of the 2020 range whereby the popular Duke 200 was revamped in a completely new form, as was the Duke390 with a Quick shifter+. Furthermore, the company joined the big league of superbikes in India with the launch of the KTM 790 Duke, which will cater to top-end biking enthusiasts.

Exhibit 5: KTM Sales in India

Bajaj Auto

In 2017, Bajaj Auto and Triumph Motorcycles Ltd teamed up to develop and manufacture motorcycles with mid to high displacement engines (350cc-700 cc cruiser bike range). The motorbike will be designed and developed by Triumph and manufactured by Bajaj Auto at its Chakan plant. The bikes will be sold by Triumph through their dealership network while Bajaj Auto will sell it in some international markets. We expect first products from this collaboration to be launched by end of FY22. Further both the companies have done joint market research in India which has given good directions for styling and other product related aspects. There was some delay due to pandemic but now business operations are back to normal and their major focus has shifted to marketing, branding aspects. Further we believe both partners are evaluating if they can leverage Bajaj’s distribution network for Triumph in some countries.

Electric Vehicles to be new growth driver
The company launched its first electric scooter, Chetak at a price range of Rs 1.08-1.10 lakhs (on-road price). The scooter is powered by 3kWh Li-ion battery, with range of 95kms and full charge time of 5 hours. Moreover, the Chetak offers a fully-connected riding experience by virtue of being embedded with mobility solutions like data communication, security and user authentication that ensure customers to have a seamless ownership and riding experience. The Chetak mobile app gives the rider a comprehensive overview of all aspects of his/her vehicle and its ride history. It offers two drive modes i.e Eco and Sport — and a reverse assist mode to ensure that all the demands of a rider are satisfied. The Chetak will also be sold through the company’s pro-biking dealerships.

We believe the company is getting prepared for the Electric vehicle revolution in India and there is a strong possibility that at some point, battery costs will drop which shall lead to shift in EVs. As a result, its current endeavor including manufacturing of Chetak is to understand the EV space – consumer requirements, vendor networks, production issues, and ensure that when the shift happens, consumers recognize Bajaj as a credible EV player. It is also working with KTM and looking to develop high end sports electric bikes.

Rich product pipeline going forward
We expect the company’s overall domestic motorcycle product pipeline to be robust over the next 2-3 years. The company’s strategy to gain market share in motorcycle segment are i) Uplift customers to the executive segment (125-150cc segment) wherein the Pulsar 125cc has achieved tremendous success and has increased the overall share of this segment ii) Focus on innovation and styling in the sports segment whereby the company has roped in designers from Japan and Europe and has opened a design center in Bangkok.

Financials

Revenue is expected to grow @~ 17% CAGR over FY21E-FY23E
We expect Bajaj Auto’s consolidated revenue to grow at ~17% CAGR over FY21E-FY23E to Rs 36952 crores majorly supported by i) robust demand in premium portfolio with products like Pulsar (on the back of market share gains in Pulsar 125), KTM and Husqvarna ii) higher demand in export markets, iii) faster than expected recovery in three wheeler market and iv) strong volume recovery. 

Bajaj Auto

EBITDA is expected to grow @~ 17.6% CAGR over FY21E-FY23E
We expect Bajaj Auto’s consolidated EBITDA to grow at ~17.6% CAGR over FY21E-FY23E to Rs 6599 crores and EBITDA margins to expand by 90 bps to 17.9% aided by better product mix and higher operating leverage and cost rationalization. Further we expect the adverse impact of higher input costs to be offset by improvement in segment mix.

Bajaj Auto

Net Profit is expected to grow @~ 16.4% CAGR over FY21E-FY23E
We expect Net profit to grow at ~16.4% CAGR over FY21E-FY23E to Rs 6027 crores and PAT margins to be stable at 16.3% in FY23E. Further we expect PAT to grow supported by gaining market share in almost every single international market and expect demand momentum to continue.

Bajaj Auto

Industry

After an outstanding growth in FY19, Indian industry’s domestic sale and exports of motorcycles declined by 12.8% in FY20 to 14.35 million units. It was not just the relative lack of demand but the motorcycle industry was subjected to several regulations which significantly increased the cost of ownership. Notable among these were: (i) compulsory five-year third party insurance which was introduced in October 2018, (ii) more rigorous braking norms from April 2019, and (iii) the implementation of the more stringent emission norms under BS-VI from April 2020.

Exhibit 9: Industry Sales of Two wheelers (Domestic+ Exports)

Bajaj Auto

Source: SIAM, Company Annual report

Indian motorcycle industry is dominated by the commuter segment i.e. powered by up to 125cc engine mainly due to better fuel economy. This segment was over 80% of total motorcycles in FY13. Over the years and with the launch of models with bigger engines (Bajaj Pulsar, TVS Apache, Royal Enfield Classic etc), the commuter segment shrunk to 65% in FY17. The segment has now gained back owing to slowdown caused by pandemic in the last few months. 2Ws had a steep price increase of almost 15% post insurance cost increase in September 2018 and implementation of new safety norms in April 2019. In a short span we have seen the steepest price increase ever. This, we believe, has led to down-trading to sub-125cc segment, which has also forced OEMs like Bajaj Auto to launch a 125cc version of Pulsar.

Motorcycles are rural centric products as it’s the only mode of commute due to lack of public transport system. Also, 1/3rd of the rural households own a 2W vs 1/7th of urban households and hence there is a correlation between farm income and Motorcycle sales growth. We expect farm income to grow in a stable manner going forward and this growth should reflect in rural spending in FY22 and hence could support motorcycle sales. We believe as the BS-VI price increase have settled down, rural demand shall pick up motorcycle sales in FY22.

Peer comparison
Hero MotoCorp has a dominant share in the motorcycle segment with its commuter segment models like Splendor and Passion whereas Honda dominates the scooter segment with the Activa. Hero MotoCorp’s market share has been 50% plus for the last five years and for FY20, its market share is 51.3%. Hero MotoCorp is followed by Bajaj Auto with a market share of 18.7% in FY20. Bajaj Auto is second largest player and its market share has been hovering in the range of 16%-19% in last five years. In last five years, the emerging players in the motorcycle market are TVS motors (market share hovering in the range of 6%-8%) and Royal Enfield (market share hovering in the range of 2%-4%). Hero MotoCorp dominates the sub-125cc segment with a market share of 65% as of FY20 whereas Bajaj Auto dominates the 125-250cc segment with the help of its Pulsar range. Royal Enfield dominates the 250cc plus segment with the help of its Classic 350 model.

Exhibit 10: Industry Motorcycle Market share

Bajaj Auto

Source: SIAM

Hero MotoCorp leads in network and reach and its main focus area is mass motorcycle segment. However, in recent past they have shown more inclination to penetrate sports and premium categories. TVS Scooters major focus area has been scooter segment, moped and sports motorcycle. Bajaj Auto has its focus area sports motorcycle, 3W and entry level motorcycle segment. Bajaj Auto has the leanest cost structure resulting into highest margins amongst its peers.

Bajaj Auto

Risks & Concerns

  1. Rise in raw material prices may adversely impact margins.
  2. Any stress in the company’s export geographies could lead to lower volumes.
  3. Three-wheelers business faces a risk from electrification if the company cannot adapt to the technology.
  4. Foreign exchange risk, as around 42% of revenue comes from exports.

Outlook & valuation

We expect the company to capture growth opportunities supported by i) strong demand for its premium portfolio like Pulsar, KTM and Husqvarna ii) demand rebound in overseas market for 3Ws iii) improved product mix with higher operating leverage iv) improved demand outlook for electric 2Ws/3Ws v) current lean inventory and new capex plans. Further we believe the key driver for the company’s growth shall be continued preference of personal mobility, differentiated products with strong brand appeal enticing all kinds of buyers and robust demand in exports market. Amongst peers, Bajaj Auto is fairly valued at PE of 16.7x FY23E EPS vis-à-vis Hero MotoCorp valuation of 17x FY23E EPS and TVS valuation of 22x FY23E EPS and thus we recommend to buy.

Financial Statement

Profit & Loss statement

Yr End March (Rs Cr) 2018 2019 2020 2021E 2022E 2023E
Net Sales 25218.93 30357.63 29918.65 27010.14 31922.00 36952.71
Growth % 16.00% 20.00% -1.00% -10.00% 18.00% 16.00%
Expenditure
Material Cost 17679.00 22146.00 21384.00 19177.00 22569.00 26089.00
Employee Cost 1069.00 1257.00 1391.00 1290.00 1389.00 1583.00
Other Expenses 1635.00 1766.00 2049.00 1773.00 2300.00 2682.00
EBITDA 4836.00 5190.00 5096.00 4770.00 5664.00 6599.00
Growth % 9.00% 7.00% -2.00% -6.00% 19.00% 17.00%
EBITDA Margin 19.00% 17.00% 17.00% 18.00% 18.00% 18.00%
Depreciation & Amortization 315.00 266.00 246.00 258.00 273.00 302.00
EBIT 4521.00 4924.00 4849.00 4512.00 5391.00 6297.00
EBIT Margin % 18.00% 16.00% 16.00% 17.00% 17.00% 17.00%
Other Income 1158.00 1344.00 1525.00 1432.00 1603.00 1761.00
Interest & Finance Charges 1.00 4.00 3.00 6.00 5.00 4.00
Profit Before Tax - Before Exceptional 5678.00 6264.00 6371.00 5938.00 6989.00 8054.00
Profit Before Tax 5646.00 6606.00 6371.00 5938.00 6989.00 8054.00
Tax Expense 1714.00 2028.00 1480.00 1495.00 1759.00 2027.00
Effective Tax rate 30.00% 32.00% 23.00% 25.00% 25.00% 25.00%
Exceptional Items -32.00 342.00 0.00 0.00 0.00 0.00
Net Profit 3931.00 4578.00 4890.00 4443.00 5230.00 6027.00
Growth % 3.00% 16.00% 7.00% -9.00% 18.00% 15.00%
Net Profit Margin 16.00% 15.00% 16.00% 16.00% 16.00% 16.00%

Balance Sheet

Yr End March (Rs Cr) 2018 2019 2020 2021E 2022E 2023E
Share Capital 289.00 289.00 289.00 289.00 289.00 289.00
Total Reserves 20136.00 22944.00 21373.00 23941.00 26965.00 30449.00
Shareholders' Funds 20425.00 23234.00 21662.00 24231.00 27254.00 30738.00
Non Current Liabilities
Long Term Burrowing 121.00 125.00 126.00 126.00 126.00 126.00
Deferred Tax Assets / Liabilities 323.00 543.00 346.00 346.00 346.00 346.00
Long Term Provisions 112.00 15.00 81.00 81.00 81.00 81.00
Current Liabilities
Trade Payables 3244.00 3787.00 3200.00 3431.00 3471.00 3963.00
Other Current Liabilities 726.00 931.00 880.00 880.00 880.00 880.00
Short Term Provisions 141.00 156.00 174.00 174.00 174.00 174.00
Total Equity & Liabilities 25141.00 28834.00 26510.00 29310.00 32373.00 36349.00
Assets
Net Block 1821.00 1708.00 1645.00 1787.00 2064.00 2382.00
Non Current Investments 13186.00 19082.00 17188.00 17188.00 17188.00 17188.00
Long Term Loans & Advances 589.00 748.00 958.00 958.00 958.00 958.00
Current Assets
Currents Investments 5765.00 1576.00 2780.00 2780.00 2780.00 2780.00
Inventories 743.00 962.00 1064.00 858.00 969.00 1132.00
Sundry Debtors 1492.00 2560.00 1725.00 2106.00 2018.00 2264.00
Cash and Bank 793.00 933.00 316.00 2769.00 5531.00 8779.00
Short Term Loans and Advances 62.00 130.00 177.00 177.00 177.00 177.00
Total Assets 25141.00 28834.00 26510.00 29310.00 32373.00 36349.00

Cash Flow Statement

Yr End March (Rs Cr) 2018 2019 2020 2021E 2022E 2023E
Profit After Tax 3931.00 4578.00 4890.00 4443.00 5230.00 6027.00
Depreciation 315.00 266.00 246.00 258.00 273.00 302.00
Others 635.00 -54.00 220.00 0.00 0.00 0.00
Changes in Working Capital 1091.00 -798.00 366.00 57.00 16.00 82.00
Cash From Operating Activities 4328.00 2487.00 3850.00 4758.00 5519.00 6411.00
Purchase of Fixed Assets -183.00 -164.00 -283.00 -400.00 -550.00 -620.00
Free Cash Flows 4145.00 2323.00 3568.00 4358.00 4969.00 5791.00
Others -1883.00 -251.00 1822.00 0.00 0.00 0.00
Cash Flow from Investing Activities -2053.00 -338.00 1556.00 -400.00 -550.00 -620.00
Increase / (Decrease) in Loan Funds 0.00 3.00 0.00 0.00 0.00 0.00
Equity Dividend Paid -1588.00 -1736.00 -5195.00 -1555.00 -1830.00 -2109.00
Others 0.00 -4.00 -2.00 0.00 0.00 0.00
Cash from Financing Activities -1885.00 -2074.00 -6247.00 -1875.00 -2207.00 -2543.00
Net Cash Inflow / Outflow 389.00 74.00 -840.00 2483.00 2763.00 3248.00
Opening Cash & Cash Equivalents 288.00 776.00 916.00 285.00 2769.00 5531.00
Closing Cash & Cash Equivalent 776.00 916.00 285.00 2769.00 5531.00 8779.00

Key Ratios

Yr End March 2018 2019 2020 2021E 2022E 2023E
Basic EPS 146.00 170.00 180.00 154.00 181.00 209.00
Diluted EPS 146.00 170.00 180.00 154.00 181.00 209.00
Cash EPS (Rs) 157.00 179.00 189.00 163.00 190.00 219.00
DPS 60.00 60.00 120.00 54.00 63.00 73.00
Book value (Rs/share) 706.00 803.00 749.00 838.00 943.00 1064.00
ROCE (%) Post Tax 21.00% 19.00% 22.00% 19.00% 20.00% 21.00%
ROE (%) 21.00% 21.00% 24.00% 18.00% 19.00% 21.00%
Inventory Days 11.00 10.00 12.00 13.00 10.00 10.00
Receivable Days 18.00 24.00 26.00 26.00 24.00 21.00
Payable Days 40.00 42.00 43.00 45.00 39.00 37.00
PE 18.90 17.10 11.20 22.70 19.30 16.70
P/BV 4.00 4.00 3.00 4.00 4.00 3.00
EV/EBITDA 15.00 16.00 11.00 21.00 17.00 14.00
Dividend Yield (%) 2.00% 2.00% 6.00% 2.00% 2.00% 2.00%
P/Sales 3.00 3.00 2.00 4.00 3.00 3.00
Net debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt/ EBITDA -1.00 0.00 -1.00 -1.00 -1.00 -2.00
Sales/Net FA (x) 13.00 17.00 18.00 16.00 17.00 17.00