Mastek Ltd

IT - Software Services

Mastek Ltd

IT - Software Services

CMP
Rs. 878.00
Rating:
Buy
3 years to get optimum return

Stock Info

BSE
523704
NSE
MASTEK
Bloomberg
MAST:IN
Reuters
MASTta.NS
Sector
IT - Software Services
Face Value (Rs)
5
Equity Capital (Rs mn)
12.1
Mkt Cap (Rs mn)
2135.42
52w H/L (Rs)
930.00 - 165.70
Avg Daily Vol (BSE+NSE)
27,461

Shareholding Pattern

(as on 30-Sep)
%
Promoter
44.63
FIIs
5.63
DIIs
14.06
Public & Others
35.68

Price performance

Return (%)
1m
3m
12m
Absolute
-0.11
64.85
158.89
Sensex
4.06
4.98
-1.09

Indexed Stock Performance

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

On its way to become strong Mid tier IT company

Profile:
Mastek Ltd. (Mastek) is a global technology services company offering digital services and software for large public and private enterprises in the UK, US, Middle East, Asia-Pacific and India. Mastek enables large‐scale business change programmes through its service offerings, which include application development, support, and testing, Business Intelligence (BI) and analytics, agile consulting, and digital commerce. Its services are built around unlocking the power of data, developing and modernising applications, accelerating digital advantage and delivering measurable value with Oracle Cloud solutions.

Evolutionary Systems Private Ltd. (Evosys) (acquired by Mastek) is a leading, Oracle Cloud implementation and consultancy company serving 1,000+ Oracle Cloud customers across 30+ countries. An Oracle Platinum partner, Evosys provides solution offerings like Oracle HCM Cloud, Oracle ERP Cloud, Oracle SCM Cloud, Oracle CX, Oracle EPM Cloud, PaaS solutions (including custom-built solutions), AI, IoT and machine learning.

Investment Rationale:
Acquisition of Evosys
Mastek acquired Evosys in February 2020. With this acquisition Mastek now has capabilities of Cloud implementation and consultancy. We believe the acquisition is in the right direction at a time when organizations globally have hastened adoption of technology and digital transformation across businesses. Combined capability of Mastek & Evosys creates a new organization which can provide end-to-end services and tap into this huge market. We see a lot of synergies that could result in co-sell and cross-sell to a much bigger customer network.

Emerging Leader in Enterprise Digital Transformation
Digitising and digitalising businesses are critical to staying relevant in relation to, consumer preferences. Mastek offers cutting edge next-gen digital solutions to businesses, both Business-to-Business (BtoB) and Business-to-Consumer (BtoC) organizations for their digital transformation. It helps businesses implement solutions for modern commerce which helps to improve customer experience. Commerce transformation is an important part of digital transformation.Mastek provides digital commerce services for exceptional experience to the end-customer.

Strong presence in UK Government and Private sector
Mastek started as a sub-contractor for major system integrators; today, Mastek works directly as the vendor for UK government departments. UK contributed 74% of revenues in FY19 and 72% in FY20. Mastek’s contribution towards UK public and private sector is largely towards Digital contracts. Mastek works with several public sector departments like Home Office, National Health Services (NHS), Ministry of Defence etc. Mastek is among the top 10 suppliers for UK Government projects in the Digital Outlook and Specialist (DOS) framework.

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, and iii) cloud.

Outlook & Valuation
Mastek is seeing strong client addition and healthy order booking. Strong traction is seen in UK government departments and US retail. After the acquisition of Evosys, the company has larger market access and is able to win large multi-million dollar end-to-end transformation deals. We believe in long term growth of the company driven by access to larger market, multi-million dollar deals and inorganic expansion coupled with margin expansion and healthy balance sheet. Mastek is currently trading at 10x FY23 E earnings.

Consolidated Financial Statements

Rs in cr. Net Sales EBITDA EBITDA % PAT EPS ROE % PE EV/EBITDA
FY18 817.21 99.66 12.20% 69.96 28.97 13.70% 18.29 11.72
FY19 1033.21 131.71 12.70% 101.64 41.31 16.10% 11.13 7.75
FY20 1071.48 155.36 14.50% 113.81 45.64 13.80% 4.24 2.79
FY21E 1622.79 285.61 17.60% 186.06 74.61 20.10% 11.39 6.34
FY22E 1823.30 313.61 17.20% 207.03 83.02 18.40% 10.24 5.16
FY23E 2018.65 343.17 17.00% 228.33 91.60 17.30% 9.28 4.03

Investment Rationale

Acquisition of Evosys

Mastek acquired Evosys in February 2020. With this acquisition Mastek now has capabilities of Cloud implementation and consultancy. We believe the acquisition is in the right direction at a time when organizations globally have hastened adoption of technology and digital transformation across businesses. Combined capability of Mastek & Evosys creates a new organization which can provide end-to-end services and tap into this huge market. We see a lot of synergies that could result in co-sell and cross-sell to a much bigger customer network.

Rationale on acquisition
1) Diversification: Evosys provides much required diversification to Mastek on revenue and geographical front. On geographical side, Evosys opens up access to continental Europe and Middle-east, and reduces concentration from UK. On the revenue front, Mastek has a steadier annuity revenue model, while Evosys is a transactional revenue model.

2) Increase in addressable market size: Evosys is a strong player in cloud migration with eastablished sales channel and partnership with Oracle, while Mastek is into digital integration and application development. There are no overlap of capabilities, which makes ‘Joint Go-To Market Strategy’ meaningful, where both Evosys’ and Mastek’s offerings combine to achieve bigger deals.

Robust growth in Evosys
Evosys delivered robust growth in operating performance. Revenues grew at 34% CAGR for FY17-20, while EBITDA grew at 131% CAGR during the same period. Margins saw robust improvement from 4% in FY17 to 19% in FY20.

US $ in million FY17 FY18 FY19 FY20
Revenue 27.70 42.40 59.70 66.10
Growth% 53% 41% 11%
EBITDA 1.00 4.00 13.70 12.40
Margin% 4% 9% 23% 19%

Emerging Leader in Enterprise Digital Transformation
Digitising and digitalising businesses are critical to staying relevant in terms of, consumer preferences. Digital transformation is all about integration of new innovative digital technologies such as Machine Learnings (ML), Robotics, BlockChain, Artificial Intelligence (AI), Internet of Things (IoT), Big Data & Analytics, Cloud Computing, Mobility and Social Media in all the business functions to improve operational efficiency and deliver better value and outcome to customers.

Mastek offers cutting edge next-gen digital solutions to businesses, both Business-to-Business (BtoB) and Business-to-Consumer (BtoC) organizations for their digital transformation. It helps businesses implement solutions for modern commerce which helps to improve customer experience. Commerce transformation is an important part of digital transformation.Mastek provides digital commerce services for exceptional experience to the end-customer.

Strong presence in UK Government and Private sector
Mastek started as a sub-contractor for major system integrators; today, Mastek works directly as the vendor for UK government departments. UK contributed 74% of revenues in FY19 and 72% in FY20. Mastek’s contribution towards UK public and private sector is largely towards Digital contracts. Mastek works with several public sector departments like Home Office, National Health Services (NHS), Ministry of Defence etc. Mastek is among the top 10 suppliers for UK Government projects in the Digital Outlook and Specialist (DOS) framework.

The UK IT sector continues to be dynamic in adopting technology to impact business, public services and society and is at the forefront of many innovations. As per the Tech Nation report, investments in the UK IT sector surged to £10.1 billion ($13.2 billion) in 2019, marking an increase of 44% over 2018 and the highest level in UK history, mainly driven by the rapid expansion of digital technology growth across the UK regions. There is acceleration in digital transformation projects taken up by the UK public sector to bring in efficiency and productivity whilst servicing customers. Moving away from the traditional legacy projects, there is increasing implementation of digital projects, platform-based services and cybersecurity-related software and services. The UK government’s External Software and IT services (SITS) market spend has been declining over CY14-CY17 due to moderation in legacy spends. Digital is 23% of the Total SITS Spend for the UK region which is growing at 30%.

Mastek Ltd

2009 crisis and current outlook on political volatility
In 2009-2010, there was change in government in the UK. Because of elections, there was delay in order inflows and after that the new government had put on hold to many of the large programs. There was freeze on spending by the new conservative government. UK government was the biggest customer of Mastek, and all these political volatility led to slow down of most of the projects. The risk of change in government is nowhere close, as the next UK general election is schedule to be held in May 2024.

For Q2FY21, UK Government is the biggest contributor to overall revenue at 35%. Management is confident of business being insulated from the political uncertainities as UK Governemnt spending are critical in nature and part of national infrastructure, which is not treated as discretionary spend. Management expects to win new logos in the government space and indicated strong deal pipeline in the HMRC (Her Majesty's Revenue and Customs) and UK healthcare segment.

To check the sensitivity of revenue and profitability for volatility in UK government revenue, we have calculated the impact, assuming if UK government revenue declined by 5% each for FY21 and FY22. We would see overall revenues getting impacted by Rs. 28 cr and Rs. 98 cr for FY21 and FY22 respectively, while PAT would get impacted by Rs. 3 cr. for FY21 and Rs. 11 cr. for FY22. Overall EPS will reduce from Rs. 74.6 & Rs. 83 to Rs. 73.3 & Rs. 78.5 for FY21 and FY22 respectively.

Bear case

Particulars FY21 E FY22 E
UK Government business degrowth YoY -5% -5%
Revenue 1,594.8 1,725.3
PAT 183 196
EPS 73.3 78.5

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, and iii) cloud.

It is evident that companies that 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. 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.

Financials

We expect Revenue / EBIT / PAT to grow at 23.5% / 25.4% / 31.8% CAGR for FY20-23 E; Revenue growth will be led by large deal wins and increased adoption of cloud and digital transformation. We expect margins to improve from 16% in FY 20 to 17.1% in FY 21, led by cost control initiatives and better offshore mix. Margins will cool off a bit in FY22 as things normalize post pandemic, and travel and marketing expenses rise.

Segmental Revenues
Service line wise Application Development & its Support & Maintenance and Oracle Suite and Cloud Migration will lead growth.

Revenue Distribution by Service Line (INR in crore) FY2017 FY2018 FY2019 FY2020 Q1 FY2021 Q2 FY2021
Application Development 325 389 489 455 157 167
Digital commerce 56 212 239 225 43 45
Application Support & maintenance 85 80 144 175 134 143
Oracle Suit & Cloud Migration - - - 87 29 30
BI & Analytics 20 65 89 82 12 17
Agile consulting 55 48 31 18 4 1
Assurance & Testing 19 24 41 30 7 7
Total 560 817 1,033 1,071 386 410

Region wise, UK followed by North America are showing strong traction in revenue growth and order booking. Middle-east and Rest of the World markets will start contributing meaningfully led by Evosys.

Revenue Distribution by Region (INR in crore) FY2017 FY2018 FY2019 FY2020 Q1 FY2021 Q2 FY2021
UK & Europe 460 563 764 772 252 276
North America (US) 71 237 253 249 66 72
Middle East (ME) - - - 24 55 44
Others (ROW) 29 17 17 27 13 18
Total 560 817 1,033 1,071 386 410

Industry wise, we believe that the UK government has started to increase spends on digitizing governemnt departments; this has led to growth coming back from Government vertical. Amongst UK Government departments; Mastek currently works on programmes with the NHS (National Health Service), the Home Office, and the Ministry of Defence. Mastek has won new major accounts with UK Government departments like the HMRC (Her Majesty's Revenue and Customs), and Public Health England.
Healthcare is another focus area of the management, where in Q2FY21, witnessed highest number of customer addition (6) in healthcare space. Due to the pandemic, globally healthcare has seen improved investments; this has led to strong growth in the Health vertical.

Revenue Distribution by Industry (INR in crore) FY2019 FY2020 Q1 FY2021 Q2 FY2021
Government 311 339 130 144
Health 85 131 77 75
Financial Services 199 174 49 50
Retail Services 362 340 68 81
Others 76 89 62 60
Total 1,033 1,071 386 410

Forex sensitivity analysis

Particulars FY21 E FY22 E FY23 E
Bull case
GBP rate assumption 98 102 106
Revenue 1,656.6 1,897.7 2,139.8
EPS 76.20 86.97 97.92
 
Base case
GBP rate assumption 96 98 100
Revenue 1,622.8 1,823.3 2,018.7
EPS 74.60 83.00 91.60
 
Bear case
GBP rate assumption 94 92 90
Revenue 1,589.0 1,711.7 1,816.8
EPS 73.30 77.09 80.96

Industry

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.

Mastek Ltd
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.

Mastek Ltd
Growth numbers are in CAGR terms
Source: Gartner – Forecast

Peer comparison: Below tables showcases last 3 years financials for mid to small cap IT companies.

The table clearly shows how mastek has outperformed its peers on revenue and profitability front in last 3 years.

Mastek Ltd

In below table we can see how Mastek has consistently improved its EBIT margins year-on-year.

Mastek Ltd

In below table, we can see that Mastek is most undervalued company among peers. We expect this valuation disocunt to narrow.

Mastek Ltd

Covid-19 impact on the IT sector
Covid-19 has provided an opportunity for IT vendors to become more resilient and innovative. In the post-coronavirus world, businesses will undergo a transition, and the biggest gainer could be the IT industry. Many IT companies have digitised all their processes and invested in cutting edge infrastructure and collaboration tools to support their location-independent agile delivery models and secure borderless workspaces. Businesses, mainly those in the services sector like banking & other financial services, education, retail, healthcare, food & grocery delivery, will further embrace technology and automation to better leverage growth. Many organisations, through the rapid adoption of digital transformation, have already embraced cloud and mobility trends. The expanding IT industry, along with the rising trend of digitalisation, is one of the key factors that will continue to drive the growth of IT companies. As the ‘work from home’ scenario is beginning to become the new normal, more workload will be migrated to the cloud to ensure that businesses can function as usual. Almost all sectors will move towards digitisation and automation, and going forward, digitisation, cloud computing, machine learning, and artificial intelligence will dominate the technology space.

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.
  • 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

Mastek is seeing strong client addition and healthy order booking. Strong traction is seen in UK government departments and US retail. After the acquisition of Evosys, the company has larger market access and is able to win large multi million dollar end-to-end transformation deals. Mastek sold its stake in Majesco for Rs. 236 crore, this resulted in net cash of Rs. 460 crore. The management is looking at optimal way of deploying this cash and is open for another inorganic acquisition like Evosys, to improve capabilities and reach.

We believe in long term growth of the company driven by access to larger market, multi-million dollar deals and inorganic expansion coupled with margin expansion and healthy balance sheet. Mastek is currently trading at 11.5x & 10.4x FY22 / FY23 E earnings respectively, which is at huge discount to small and mid tier IT companies. We believe valuation discount to narrow and PE multiple to expand along with organic and inorganic growth in the business, hence, we initiate ‘Buy’ on Mastek for long term perspective.

Financial Statement

Profit & Loss statement

Yr End March (Rs M) FY2018 FY2019 FY2020 FY2021E FY2022E FY2023E
Net Sales 817.21 1033.21 1071.48 1622.79 1823.30 2018.65
Growth % 26.00% 4.00% 51.00% 12.00% 11.00%
Expenditure
Raw Material - - - - - -
Employee Cost 480.94 587.17 588.91 856.83 966.35 1069.89
Other Expenses 236.61 314.33 327.21 480.35 543.34 605.60
EBITDA 99.66 131.71 155.36 285.61 313.61 343.17
Growth % 32.00% 18.00% 84.00% 10.00% 9.00%
EBITDA Margin 12.00% 13.00% 14.00% 18.00% 17.00% 17.00%
Depreciation & Amortization 18.76 17.35 24.89 49.32 47.30 45.69
EBIT 101.89 139.14 171.77 277.59 307.61 338.78
EBIT Margin % 12.00% 13.00% 16.00% 17.00% 17.00% 17.00%
Other Income 20.99 24.78 41.30 41.30 41.30 41.30
Interest & Finance Charges 5.86 6.13 3.62 4.00 2.00 -0.01
Profit Before Tax - Before Exceptional 96.03 133.01 168.15 273.59 305.61 338.78
Profit Before Tax 96.03 133.56 144.08 273.59 305.61 338.78
Tax Expense 26.07 31.92 30.27 62.92 70.29 77.92
Effective Tax rate 0.27 0.24 0.18 0.23 0.23 0.23
Exceptional Items - 0.55 -24.07 - - -
Net Profit 69.96 101.64 113.81 210.66 235.32 260.86
Growth % 45.00% 12.00% 85.00% 12.00% 11.00%
Net Profit Margin 9.00% 10.00% 11.00% 13.00% 13.00% 13.00%
Adjusted Net Profit 69.96 101.64 113.81 186.06 207.03 228.33
Growth % 45.00% 12.00% 63.00% 11.00% 10.00%

Balance Sheet

Yr End March (Rs M) FY2018 FY2019 FY2020 FY2021E FY2022E FY2023E
Share Capital 11.85 11.99 12.14 12.14 12.14 12.14
Total Reserves 527.14 686.23 757.45 951.58 1169.44 1411.60
Shareholders' Funds 549.28 716.40 927.51 1167.19 1385.05 1627.21
Minority Interest - - 137.05 182.60 182.60 182.60
Non Current Liabilities
Long Term Burrowing 49.61 69.21 240.85 58.92 -75.08 -75.08
Deferred Tax Assets / Liabilities -34.39 -15.94 -23.03 -23.03 -23.03 -23.03
Long Term Provisions 6.64 11.66 25.36 25.36 25.36 25.36
Current Liabilities
Short Term Borrowings 3.91 - 74.80 74.80 74.80 74.80
Trade Payables 18.89 9.48 105.39 73.82 94.41 105.26
Other Current Liabilities 152.88 141.15 264.80 246.73 246.73 246.73
Short Term Provisions 13.59 18.20 23.50 23.50 23.50 23.50
Total Equity & Liabilities 786.94 950.19 1864.64 1872.74 1977.20 2230.21
Assets
Net Block 178.86 167.39 851.89 812.57 775.27 749.57
Non Current Investments 166.37 282.20 126.67 126.67 126.67 126.67
Long Term Loans & Advances 11.26 13.30 15.53 15.53 15.53 15.53
Current Assets
Currents Investments 117.70 113.96 153.76 - - -
Inventories - - - - - -
Sundry Debtors 174.02 208.49 315.72 295.26 377.65 421.04
Cash and Bank 88.02 93.39 220.97 442.66 502.03 737.35
Long Term Loans & Advances 11.26 13.30 15.53 15.53 15.53 15.53
Total Assets 786.94 950.19 1864.64 1872.79 1977.25 2230.26

Cash Flow Statement

Yr End March (Rs M) FY2018 FY2019 FY2020 FY2021E FY2022E FY2023E
Profit After Tax 69.96 101.64 113.81 210.66 235.32 260.86
Depreciation 18.76 17.35 24.89 49.32 47.30 45.69
Others 45.14 -6.80 47.80 - - -
Changes in Working Capital -44.79 -50.68 36.48 -11.12 -61.79 -32.54
Cash Flow From Operations 89.07 61.51 222.98 248.87 220.82 274.02
Purchase of Fixed Assets -15.44 -15.51 -15.65 -10.00 -10.00 -20.00
Free Cash Flow 73.63 46.00 207.33 238.87 210.82 254.02
Others 45.14 -6.80 47.80 - - -
Cash Flow From Investments 29.70 -22.31 32.15 -10.00 -10.00 -20.00
Increase / (Decrease) in Loan Funds 4.14 0.56 242.74 - - -
Equity Dividend Paid -10.68 -17.73 -31.48 -16.53 -17.46 -18.70
Others 45.14 -6.80 47.80 - - -
Cash Flow From Financing 38.60 -23.97 259.06 -16.53 -17.46 -18.70
Net Change in Cash 157.37 15.23 514.19 222.33 193.37 235.32
Opening Cash & Cash Equivalents 81.30 93.35 213.73 442.66 502.03 737.35
Cash at the end of the year 238.67 108.58 727.92 665.00 695.40 972.67

Key Ratios

Yr End March (Rs M) FY2018 FY2019 FY2020 FY2021E FY2022E FY2023E
EPS 28.97 41.31 45.64 74.61 83.02 91.60
DPS - - - 5.50 7.00 7.50
Book value (Rs/share) 227.42 291.17 371.92 468.03 555.39 652.49
ROCE (%) Post Tax 13.00% 15.00% 14.00% 17.00% 18.00% 17.00%
ROE (%) 14.00% 16.00% 14.00% 20.00% 18.00% 17.00%
Inventory Days - - - - - -
Receivable Days 57.86 67.56 89.29 68.71 67.35 72.21
Payable Days 8.66 5.01 19.57 20.15 16.84 18.05
PE 18.29 11.13 4.24 11.39 10.24 9.28
P/BV 2.37 1.62 0.51 1.82 1.53 1.30
EV/EBITDA 11.72 7.75 2.79 6.34 5.16 4.03
Dividend Yield (%) 0.00% 0.00% 0.00% 1.00% 1.00% 1.00%
P/Sales 1.60 1.12 0.44 1.31 1.16 1.05
Net debt/Equity - - - - - -