Infosys Ltd

IT - Software Services

Infosys Ltd

IT - Software Services

CMP
Rs. 1002.15
Rating:
Buy
September 18, 2020

Stock Info

BSE
500209
NSE
INFY
Bloomberg
INFY:IN
Reuters
INFY:NS
Sector
IT - Software Services
Face Value (Rs)
5
Equity Capital (Rs mn)
2122
Mkt Cap (Rs mn)
427027.31
52w H/L (Rs)
1021.00 - 509.25
Avg Daily Vol (BSE+NSE)
8,991,869

Shareholding Pattern

(as on 30-Jun)
%
Promoter
13.15
FIIs
30.47
DIIs
25.26
Public & Others
31.12
Source: Ace equity, StockAxis Research

Price performance

Return (%)
1m
3m
12m
Absolute
3.66
40.44
20.81
Sensex
0.82
13.56
6.24
Source: Ace equity, StockAxis Research

Indexed Stock Performance

Infosys Ltd Sensex
Infosys Ltd
Source: Ace equity, StockAxis Research

Robust growth in Digital service business and leader in technology space

Infosys Ltd. (Infosys) is India’s leading information technology (IT) company. The company provides consulting, technology, outsourcing and next-generation digital services to clients across 46 countries. Infosys has nearly 4 decades of experience in managing the systems and workings of global enterprises. The company facilitates continuous improvement of its clients’ operations through building and transferring digital skills, expertise and ideas from its innovation ecosystem.

Strong momentum in large deal wins
Infosys reported order wins of US$1.74 billion in Q1 FY 2021, which grew 6% QoQ. Infosys won 15 large deals in Q1 (13 in North America and 2 in Europe). Across verticals, financial services won 6 deals. Management indicated that the company’s deal pipeline was very healthy and includes digital transformation and vendor consolidation opportunities (reducing the number of vendors to few partners). Infosys signed its largest deal in its history, which could be worth $1.5 billion, involves digital transformation and migration of record keeping services to cloud-based platform for Vanguard.

Robust Margin improvement
Infosys delivered 22.7% operating margins in Q1 FY2021, which is an expansion of 220 bps YoY and 150 bps QoQ. Higher operating margins were achieved after rewarding employees with higher variable pay during the quarter. Margin improvement was led by cost control initiatives like i) hiring freeze and improved bench utilization, ii) discretionary cost cutting like travel, marketing and rate negotiations, iii) automation and onsite mix. We believe some of these changes are structural in nature and are not going to reverse very soon, as work from home is here to stay for the long term.

Structural changes in the IT industry
We believe that to navigate businesses through the current crisis, digitization and use of technology will be of prime importance. There is high demand for services like i) digital transformation, ii) cyber security, iii) cloud. Several sectors are also seeking technology-based solutions immediately to tackle the health and economic crises – notably in healthcare, life sciences, banking, telecommunications and essential retail.

Robust growth in Digital revenue
Infosys has strong digital capabilities and offerings that enable clients to achieve business transformation by adopting digital technologies. Digital services and solutions contributed 39% of revenue in FY2020 as compared to 31% in FY2019. For Q1 FY2021, digital revenue grew by 25% YoY in constant currency (CC) terms and now contributes 44.5% of total revenue, as compared to 35.7% for Q1 FY2020 and 41.9% for Q4 FY2020.

Outlook and Valuation:
Infosys delivered strong Q1, where management has guided for 0-2% YoY growth in CC terms for FY21 with EBIT margin in the range of 21-23%. Notwithstanding higher variable pay to employees during the quarter, the company delivered robust margin expansion. We see strong upside in Infosys over the medium-to-long term given growth, margin expansion and narowing valuation divergence to TCS. Hence, we initiate ‘Buy’ on the stock. The stock is currently trading at 22x FY22 earnings.

Consolidated Financial Statements

Rs in cr. Net Sales EBITDA EBITDA % PAT EPS ROE % PE EV/EBITDA
FY18 70522.00 18893.00 27.00% 16100.00 35.54 24.00% 7.70 11.70
FY19 82675.00 20170.00 24.00% 15410.00 35.44 24.00% 20.89 14.72
FY20 90791.00 21756.00 24.00% 16639.00 38.97 25.00% 16.36 11.46
FY21E 98740.40 25014.80 25.00% 18050.30 42.38 26.00% 23.17 15.36
FY22E 106509.90 25895.50 24.00% 19012.40 44.64 24.00% 22.00 14.49

Investment Rationale

Strong momentum in large deal wins
Infosys reported order wins of US$1.74 billion in Q1 FY 2021, which grew 6% QoQ. Infosys won 15 large deals in Q1 (13 in North America and 2 in Europe). Across verticals, financial services won 6 deals. Management indicated that the company’s deal pipeline was very healthy and includes digital transformation and vendor consolidation opportunities.

Infosys

Strategic partnership with Vanguard
Infosys and Vanguard announced a strategic partnership, which involves digital transformation and migration of record keeping services to cloud-based platform. According to news reports, the deal could be worth $1.5 billion, which will be largest deal in the history of Infosys. Infosys will assist Vanguard in providing record keeping business, including software platforms, administration and associated processes.

Revenue growth
Increase in revenues was mainly attributed to large deal wins, which is improving year-on-year.

Infosys

Client addition
Infosys reported 0.8% growth QoQ in revenues from its top 10 clients. The largest account saw a 7% QoQ increase in revenues. Given the pandemic, we believe the company’s top clients’ performance was strong. There was strong addition of clients except in US$ 100 million+ category, which saw a reduction in the number of clients by 3 (from 28 in the last quarter to 25 during the quarter).

Client base in terms of business size

Particulars Q2FY19 Q3FY19 Q4FY19 Q1FY20 Q2FY20 Q3FY20 Q4FY20 Q1FY21
US$1 mn+ 633 651 662 680 693 705 718 729
US$10 mn+ 205 214 222 228 228 232 234 236
US$50 mn+ 58 59 60 59 61 61 61 60
US$100 mn+ 23 23 25 27 27 28 28 25

Robust Margin improvement
Infosys delivered 22.7% operating margins in Q1 FY2021, which is an expansion of 220 bps YoY and 150 bps QoQ. Higher operating margins were achieved after rewarding employees with higher variable pay during the quarter. Margin improvement was led by cost control initiatives like i) hiring freeze and improved bench utilization, ii) discretionary cost cutting like travel, marketing and rate negotiations, iii) automation and onsite mix.

Infosys

For Q1 FY21, there was 230 bps margin improvement QoQ because of lower travel and visa cost, while 110 bps improvement was because of lower SG&A (selling, general and administrative expenses), which was mainly offset by increase in salary cost and higher onsite mix. We believe some of these changes are structural in nature and are not going to reverse very soon, as work from home is here to stay for the long term.

Structural changes in the IT industry
We believe that to navigate businesses through the current crisis, digitization and use of technology will be of prime importance. There is high demand for services like i) digital transformation, ii) cyber security, iii) cloud.

It is evident that companies that have previously digitized their operations have been more resilient. The pandemic has positively impacted the IT industry, with more and more organizations globally having realized the importance of technology and increased their spending on digital transformation.  Consequently, in the medium to long term, it is very likely that businesses will continue to spend on technology related initiatives with a greater focus on automation, remote working, cloud-based applications, optimization of legacy technology costs, etc. Several sectors are also seeking technology-based solutions immediately to tackle the health and economic crises – notably in healthcare, life sciences, banking, telecommunications and essential retail.

On the cost side, work from home, reduction in discretionary spends like branding, marketing, re-negotiation of rents and no travel costs are improving margins. Voluntary attrition rate has been at a multi-quarter low at 11%.

Robust growth in Digital revenue
Infosys has strong digital capabilities and offerings that enable clients to achieve business transformation by adopting digital technologies. Digital services and solutions contributed 39% of revenue in FY2020 as compared to 31% in FY2019. For Q1 FY2021, digital revenue grew by 25% YoY in constant currency (CC) terms and now contributes 44.5% of total revenue, as compared to 35.7% for Q1 FY2020 and 41.9% for Q4 FY2020.

To benefit from increased demand for cloud, Infosys has recently launched ‘Infosys Cobalt’ – a set of services, solutions, and platforms for enterprises to accelerate their cloud journey. Infosys Cobalt helps businesses redesign the enterprise, from the core, and also build new cloud-first capabilities to create seamless experiences in public, private and hybrid cloud.

Infosys

Recent acquisitions to power digital offering
In September 2020, Infosys acquired Kaleidoscope Innovation, a full-spectrum product design, development and insights firm innovating across medical, consumer and industrial markets. Kaleidoscope designs microsurgical instruments, devices used in minimally invasive surgery, drug delivery devices for ophthalmic therapies and user-centric wearables. It also offers usability testing in support of regulatory submissions, including the delivery mechanism for aortic stents. This acquisition will help Infosys improve its capabilities in the design of smart products and strengthens digital offerings in medical devices.

During the month of September, Infosys also acquired GuideVision, a leading ServiceNow elite partner in Europe. GuideVision is an enterprise service management consultancy specialised in offering strategic advisory, consulting, implementations, training and support on the ServiceNow platform. GuideVision’s end-to-end offerings, enables over 100 enterprise clients to simplify complex business and IT processes. This acquisition will strengthen Infosys digital capabilities towards cloud-powered enterprise trasnsformation.

Financials

Revenue
We expect Revenue / EBIT / PAT to grow at 8.3% / 8.9% / 6.9% CAGR for FY20-22 E; Revenue growth will be led by large deal wins and increased adoption of cloud and digital trasnformation. We expect margins to improve from 20.8% in FY 20 to 22% in FY 21, led by cost control initiatives and rupee depreciation. Margins will cool off a bit in FY22 as things normalize post pandemic, and travel and marketing expenses rise.

The increase in revenues in FY2020 was primarily attributable to an increase in large deal wins and strong growth in digital revenues across all the segments.

Segmental Revenues
Financial services and Retail are the biggest contributors at 32% and 15% of total revenue respectively, followed by Communication and Energy utilities at 13% each.

Infosys

Infosys’ core banking platform ‘Finacle’ is seeing increased adoption, as globally banks are moving to cloud. Finacle now has more than 200 banking customers globally, whereas majority of new deals are only digital. We expect strong traction in Financial services led by Finacle.

Particulars FY 2018 FY 2019 FY 2020
Financial Services 23,172 26,477 28,625
% of Total Revenue 32.9% 32.0% 31.5%
Growth %   14.3% 8.1%
Retail 11,345 13,556 14,035
% of Total Revenue 16.1% 16.4% 15.5%
Growth %   19.5% 3.5%
Communication 8,883 10,426 11,984
% of Total Revenue 12.6% 12.6% 13.2%
Growth %   17.4% 14.9%
Energy Utilities,  Resources & Services 8,297 10,390 11,736
% of Total Revenue 11.8% 12.6% 12.9%
Growth %   25.2% 13.0%
Manufacturing 6,671 8,152 9,131
% of Total Revenue 9.5% 9.9% 10.1%
Growth %   22.2% 12.0%
Hi Tech 5,131 6,177 6,972
% of Total Revenue 7.3% 7.5% 7.7%
Growth %   20.4% 12.9%
Life Sciences 4,698 5,203 5,837
% of Total Revenue 6.7% 6.3% 6.4%
Growth %   10.7% 12.2%
Others 2,325 2,294 2,471
% of Total Revenue 3.3% 2.8% 2.7%
Total Revenue 70,523 82,677 90,793


The continued investment in improving digital capabilities and offerings to enable clients transform their business and embrace digital technologies has paid off. This is evident from the rise in Digital revenue as a percent of total revenue from 25% in FY2018 to 39% in FY2020.

Revenue distribution by offerings

Particulars FY 2018 FY 2019 FY 2020
Digital 25.50% 31.2% 39.2%
Core 74.50% 68.8% 60.8%

Customer concentration

Revenue (%) 2017 2018 2019 2020
Revenue from Top Customer 3.4 3.4 3.6 3.1
Revenue from Top 10 Customer 21.0 19.3 19.0 19.2

Revenue by geography

Particulars FY 2018 FY 2019 FY 2020
North America 42,575 50,038 55,807
% of Total Revenue 60.4% 60.5% 61.5%
Growth% 0.4% 17.5% 11.5%
Europe 16,738 19,942 21,916
% of Total Revenue 23.7% 24.1% 24.1%
Growth 8.7% 19.1% 9.9%
India 2,231 2,048 2,365
% of Total Revenue 3.2% 2.5% 2.6%
Growth 2.3% -8.2% 15.5%
Others 8,978 10,647 10,703
% of Total Revenue 12.7% 12.9% 11.8%
Growth 5.6% 18.6% 0.5%
Total Reveue 70,522 82,675 90,791

Digital Revenue

Particulars FY 2019 FY 2020
Financial Services 8,277 11,562
% of Total Digital Revenue 32.1% 32.5%
Growth %   39.7%
Retail 4,715 6,165
% of Total Digital Revenue 18.3% 17.3%
Growth %   30.8%
Communication 3,598 4,843
% of Total Digital Revenue 13.9% 13.6%
Growth %   34.6%
Energy Utilities,  Resources & Services 3,061 4,485
% of Total Digital Revenue 11.9% 12.6%
Growth %   46.5%
Manufacturing 2,427 3,481
% of Total Digital Revenue 9.4% 9.8%
Growth %   43.4%
Hi Tech 2,084 2,541
% of Total Digital Revenue 8.1% 7.1%
Growth %   21.9%
Life Sciences 1,289 1,850
% of Total Digital Revenue 5.0% 5.2%
Growth %   43.5%
Others 346 690
% of Total Digital Revenue 1.3% 1.9%
Total 25,798 35,621

Margins

Segmental Operating Profit FY 2018 FY 2019 FY 2020
Financial Services 6,370 6,878 7,306
Margins % 27.5% 26.0% 25.5%
Retail 3,303 4,034 4,212
Margins % 29.1% 29.8% 30.0%
Communication 2,619 2,517 2,424
Margins % 29.5% 24.1% 20.2%
Energy Utilities,  Resources & Services 2,411 2,542 3,216
Margins % 29.1% 24.5% 27.4%
Manufacturing 1,274 1,853 2,059
Margins % 19.1% 22.7% 22.5%
Hi Tech 1,446 1,548 1,604
Margins % 28.2% 25.1% 23.0%
Life Sciences 1,391 1,419 1,431
Margins % 29.6% 27.3% 24.5%
Others 199 116 64
Margins % 8.6% 5.1% 2.6%
Total 19,015 20,909 22,318

Industry

Software and computing technology is transforming businesses in every industry around the world in a profound and fundamental way. The continued reduction in the unit cost of hardware, the explosion of network bandwidth, advanced software technologies and technology-enabled services are fueling the rapid digitization of business processes and information. The digital revolution is cascading across industries, redefining customer expectations, automating core processes and enabling software-based disruptive market offerings and business models. This disruption is characterized by personalized user experiences, innovative products and services, increased business agility, extreme cost performance and a disintermediation of the supply chain.

Leveraging technologies and models of the digital era to both extend the value of existing investments and, in parallel, transform and future-proof businesses, is increasingly becoming a top strategic imperative for business leaders.

Infosys
Growth numbers are in CAGR terms
Source: Gartner – Forecast

The Indian IT services market is expected to grow at 10% CAGR over 2019-2025 and generate revenues of $ 350 billion, while Global IT services spend is expected to grow at 4.8% CAGR over 2019-2022 according to Gartner report on Trends, Disruptors and the Future of Business & IT Services.

Infosys
Growth numbers are in CAGR terms
Source: Gartner – Forecast

The fast pace of technology change and the need for technology professionals who are highly skilled in both traditional and digital technology areas are driving businesses to rely on third parties to realize their business transformation. Several new technology solutions and service providers have emerged over the years, offering different models for clients to consume their solutions and service offerings such as data analytics companies, software-as-a-service businesses, digital design boutiques, and specialty business process management firms.

The COVID-19 pandemic has disrupted demand and supply chains across industries, negatively impacting the business of companies. However, it is becoming evident that companies that have previously digitized their operations have been more resilient. Consequently, in the medium to long term, it is very likely that businesses will continue to spend on technology related initiatives with a greater focus on automation, remote working, cloud-based applications, optimization of legacy technology costs, etc. Several sectors are also seeking technology-based solutions immediately to tackle the health and economic crises – notably in healthcare, life sciences, banking, telecommunications and essential retail.

Risks & Concerns

  • Foreign currency exposure: Foreign currency forwards and options contracts are entered into to mitigate the risk of changes in exchange rates on foreign currency exposures.
  • Global economic recession: Clients’ business operations may be negatively impacted due to the economic downturn – resulting in postponement, termination, suspension of some ongoing projects and / or reduced demand for services and solutions.
  • Cyber Security and Data privacy breach: Due to large number of employees working remotely, exposure to cyber security and data privacy breach incidents has increased.
  • Legislation and Regulatory compliance: Government may enact restrictive legislation that could limit companies in those countries from outsourcing work.

Outlook & valuation

  • We believe Infosys is a key beneficiary of increasing IT spends globally. The business is seeing significant traction in cyber security, workplace transformation, digital, and cloud. The deal pipeline is robust with healthy large deal wins.
  • Infosys delivered strong Q1, where management has guided for 0-2% YoY growth in CC terms for FY21 with EBIT margin in the range of 21-23%. Notwithstanding higher variable pay to employees during the quarter, the company delivered robust margin expansion.
  • The IT sector has shown strong capacity to recover quickly from the pandemic led disruption. With better-than-expected revenue and margins, we see scope for sector re-rating.
  • Infosys continued to outperform TCS on the growth front for the 5th consecutive quarter and margin difference has also narrowed. We believe Infosys’ valuation should expand and the P/E difference as compared to TCS should narrow.
  • We see strong upside in Infosys over the medium-to-long term given growth, margin expansion and narowing valuation divergence to TCS. Hence, we initiate ‘Buy’ on the stock. The stock is currently trading at 22x FY22 earnings.
Infosys
Infosys
Infosys

Financial Statement

Profit & Loss statement

Yr End March (Rs in cr.) FY18 FY19 FY20 FY21E FY22E
Net Sales 70522.00 82675.00 90791.00 98740.40 106509.90
Growth % 3.00% 17.00% 10.00% 9.00% 8.00%
Expenditure 51629.00 62505.00 69035.00 73725.60 80614.40
Employee Costs 38893.00 45315.00 50887.00 54359.10 59172.30
Other Expenses 12736.00 17190.00 18148.00 19366.50 21442.10
EBITDA 18893.00 20170.00 21756.00 25014.80 25895.50
Growth % 3.60% 6.80% 7.90% 15.00% 3.50%
EBITDA Margin % 26.80% 24.40% 24.00% 25.30% 24.30%
Depreciation 1863.00 2011.00 2893.00 3269.70 3516.10
EBIT 17030.00 18159.00 18863.00 21745.00 22379.40
EBIT Margin % 24.10% 22.00% 20.80% 22.00% 21.00%
Other Income 3311.00 2882.00 3314.00 2298.60 2936.60
Interest - - 170.00 170.00 170.00
PBT 20341.00 21041.00 22007.00 23873.70 25146.10
Tax 4241.00 5631.00 5368.00 5823.30 6133.70
Effective Tax Rate % 21.00% 27.00% 24.00% 24.00% 24.00%
PAT 16100.00 15410.00 16639.00 18050.30 19012.40
Growth % 12.00% -4.30% 8.00% 8.50% 5.30%
PAT Margin % 23.00% 19.00% 18.00% 18.00% 18.00%
Basic EPS (Rs) 35.54 35.44 38.97 42.38 44.64

Balance Sheet

Yr End March (Rs cr) FY18 FY19 FY20 FY21E FY22E
Share Capital 1088.00 2170.00 2122.00 2122.00 2122.00
Reserves & Surplus 63835.00 62778.00 63328.00 72353.00 81859.00
Net Worth 64923.00 64948.00 65450.00 74475.00 83981.00
Minority Interest 1.00 58.00 394.00 394.00 394.00
Non Current Liabilities -421.00 -278.00 4324.00 4324.00 4324.00
Long Term Borrowings - - - - -
Deffered Tax Liabilities -741.00 -700.00 -776.00 -776.00 -776.00
Long Term Provisions 76.00 74.00 66.00 66.00 66.00
Other Long Term Liabilities 244.00 348.00 5034.00 5034.00 5034.00
Current Liabilities 14105.00 18638.00 20856.00 20600.00 20816.00
Short Term Borrowings - - - - -
Trade Payables 694.00 1655.00 2852.00 2596.00 2812.00
Other Current Liabilities 10876.00 14840.00 15942.00 15942.00 15942.00
Short Term Provisions 2535.00 2143.00 2062.00 2062.00 2062.00
Total Liabilities 78608.00 83366.00 91024.00 99793.00 109515.00
Assets
Net Block 12574.00 15710.00 23789.00 23519.00 23003.00
Capital Work in Progress 1606.00 1388.00 954.00 954.00 954.00
Non Current Investments 5756.00 4634.00 4137.00 4137.00 4137.00
Long Term Loans & Advances 8239.00 8069.00 6818.00 6818.00 6818.00
Current Assets 50433.00 53565.00 55326.00 64365.00 74603.00
Cureent Investmets 6407.00 6627.00 4655.00 4655.00 4655.00
Other Current Assets 8075.00 8592.00 9731.00 9731.00 9731.00
Sundry Debtors 13142.00 14827.00 18487.00 16842.00 18142.00
Cash & Bank Balance 19818.00 19568.00 18649.00 29334.00 38271.00
Loans & Advance 2991.00 3951.00 3804.00 3804.00 3804.00
Total Assets 78608.00 83366.00 91024.00 99793.00 109515.00

Cash Flow Statement

Yr End March (Rs cr) FY18 FY19 FY20 FY21E FY22E
PAT 16029.00 15404.00 16594.00 18050.30 19012.40
Depreciation 1863.00 2011.00 2893.00 3269.70 3516.10
Changes in Working Capital 84.00 -453.00 -2367.00 1389.70 -1084.90
Other Items -4758.00 -2121.00 -117.00 - -
Cash Flow From Operations 13218.00 14841.00 17003.00 22709.80 21443.50
Capital Expenditure -1998.00 -2445.00 -3307.00 -3000.00 -3000.00
Free Cash Flow 11220.00 12396.00 13696.00 19709.80 18443.50
Others 6450.00 1870.00 3068.00 - -
Cash Flow From Investments 4452.00 -575.00 -239.00 -3000.00 -3000.00
Dividend Paid (incl tax) -7464.00 -13705.00 -9515.00 -9025.20 -9506.20
Others -13041.00 -811.00 -8169.00 - -
Cash Flow From Financing -20505.00 -14516.00 -17684.00 -9025.20 -9506.20
Net Change in Cash -2835.00 -250.00 -920.00 10684.60 8937.30
Cash at the beginning of the year 22653.00 19818.00 19568.00 18648.00 29333.60
Cash at the end of the year 19818.00 19568.00 18648.00 29332.60 38270.90

Key Ratios

Yr End March FY18 FY19 FY20 FY21E FY22E
Basic EPS (Rs) 35.54 35.44 38.97 42.38 44.64
Diluted EPS (Rs) 35.50 35.38 38.91 42.38 44.64
DPS (Rs) 43.50 21.50 17.50 21.20 22.30
BVPS (Rs) 148.90 149.40 154.60 175.80 198.10
           
ROE % 23.90% 23.70% 25.40% 25.70% 23.90%
ROCE % 24.00% 23.70% 25.60% 25.80% 24.00%
           
Inventory Days - - - - -
Sundry Debtors Days 66.00 62.00 67.00 65.00 60.00
Trade Payble Days 3.00 5.00 9.00 10.00 9.00
           
P/BV(X) 3.80 5.00 4.10 5.60 5.00
EV/EBITDA (X) 11.70 14.70 11.50 15.40 14.50
M Cap/Sales (X) 3.50 3.90 3.00 4.20 3.90
Net Debt/Equity (X) - - - - -
Net Debt/EBITDA (X) - - - - -