Capital First Ltd BUY

Sector: NBFC /Small-Cap | Earnings Update – 4QFY18 7 May 2018

Background: Capital First Ltd (erstwhile Future Capital Holdings Ltd) is a non-deposit taking NBFC with large focus on retail lending. Capital First provides loans to retail
customers (in the form of secured and unsecured loans to small and medium enterprises (MSME), consumer durables loans, two-wheelers loans and housing loans) and
corporate customers (loans to real estate developers) on a selective basis. AUM (Asset under Management) stood at INR 270bn as of 4QFY18 with a mix of Retail- 94%
and Wholesale- 6%. The company has transformed into a large retail financing institution with operations in 225 locations across India and has financed over 6 mn
customers.
Sensex 35,208
AUM continues to grow at a robust pace; Asset quality deteriorates marginally (QoQ)
Nifty 10,716
Price INR 615  CAFL’s overall AUM recorded a robust growth of 36.2% YoY (9.1% QoQ), largely driven by MSME-
Target Price INR 916 secured and unsecured, Home loans, and Consumer durables segments. Going forward, the company
Recommendation BUY expects the AUM to grow by ~25% by FY19E, by tapping the emerging affordable housing segments.
52 Week High/Low INR 902/610
Consequently it expects the share of home loans in overall AUM to double from current levels of 5%.
Bloomberg / Reuters CAPF IN/CAPF.BO

Equity (shares in mn) 97.42  Asset quality witnessed marginal deterioration sequentially and GNPA stood at 1.62% vs 1.59% in
Mkt. Cap in bn INR 60.91/ $ 0.91
3QFY18, which is still well below the industry (NBFC) average of 5.3%. NNPA rose to 1% from 0.93% in
Avg. Daily Vol. (‘000) 881.85
Avg. Daily Vol. (mn) INR 542.74 /$ 8.08
3QFY18 and PCR stood at 38.3%.

Shareholding Mar-17 Dec 17 Mar-18

 The company’s total borrowings stood at INR 217bn, with 45% being funded by NCDs, 46% from banks

Promoters (%) 61.1 35.6 35.6 (term loans and cash credits) and the rest from CP. The management aims at taking the share of NCDs to
FII (%) 8.4 19.6 19.6
~50% by FY19E.
DII (%) 6.2 16.0 15.5
Others (%) 24.3 28.9 29.4  Net Interest Income was at INR 5.8bn, growing at 55.7% YoY(10.8% QoQ). Other income saw an overall
Pledge (% of
0.0 0.0 0.0 growth of 26.5%YoY (14.2% QoQ), owing to growth in distribution services and income from loyalty cards
promoter holding)

and stood at INR 1.3bn.

Valuation Summary (INR bn)

Y/E March 2018 2019E 2020E  Operating expenses saw a 63.3%YoY growth and stood at INR 3.95bn. Provisions for 4QFY18 were to the
Net Interest Inc 33.7 48.7 60.4 tune of INR 1.74bn, increasing at 37.9%YoY and 3.1% QoQ. PAT grew by 34.5% YoY and 9.2% QoQ, and
Other Inc 4.4 6.5 8.2
stood at INR 952mn.
Pre Prov Profit 11.4 20.6 26.4
PAT 3.3 7.8 10.1  Going forward the management expects the NIMs to stabilize at current levels (with an upward bias), as
EPS 33.1 79.2 101.9 incremental cost of funds are expected to rise by 5-10bps, due to rising bond yields. The management also
EPS growth (%) 35.1 139.1 28.7 highlighted that the merger with IDFC will take about 5-6 months for regulatory approvals.
PE 18.6 7.8 6.0
P /BV 2.3 1.8 1.4
 The board has declared a dividend of INR 2.8/ sh (face value INR 10/ sh), yielding 0.5% at CMP.

Div Yield (%) 0.5 0.5 0.5 Valuation:

ROA (%) 1.5 2.7 2.8
The stock is currently trading at P/BV of 1.4X, P/E of 6X FY20E. Considering the strong growth potential, we
ROE (%) 13.4 26.3 26.3
maintain the BUY rating, with a target price of INR 916, assigning a P/BV of 2.1X on FY20E.
CAR (%) 17.2 17.1 16.3

Performance % 1M 3M 12M Risk: Weakness on the asset quality from the MSME segment, higher than estimated operating cost could put
CAPF -2.3 -9.0 -18.2 pressure on RoA, leading to slower improvement in the ROE.
Sensex 5.7 -0.4 15.9
900 120 Results Summary 3QFY18
800
100 Y/E March ( INR bn) 4QFY18 4QFY17 YoY Growth 3QFY18 QoQ Growth
700
600 80 Net Interest Income 9.76 6.55 48.98% 8.83 10.50%
500 Other Income 1.29 1.02 26.49% 1.13 14.18%
60
400
Pre Provisioning Profit 3.17 2.35 35.17% 3.03 4.66%
300 40
200 PAT 0.95 0.71 34.48% 0.87 9.19%
20
100 Cost / Income (%) 55.46 50.75 52.60
0 0 Gross NPA (%) 1.62 1.65 1.59
Jul-17
May-17
Jun-17

Feb-18

May-18
Dec-17
Jan-18

Apr-18
Aug-17
Sep-17
Oct-17
Nov-17

Mar-18

Net NPA (%) 1.00 1.00 0.97

Prov Coverage ratio (%) 38.27 39.39 38.99
Capital First Relative Sensex (RHS) CAR (%) 17.20 18.80 17.00

Keerthi S +91-44-30007363 keerthi@chola.murugappa.com

ning Call
Morning Call
20 April 2018
December 28, 2016

DISCLOSURES/ APPENDIX
I. ANALYST CERTIFICATION

I, Keerthi.S hereby certify (1) that the views expressed in this research report accurately reflect my personal views about any or all of the subject securities or
issuers referred to in this research report, (2) No part of my compensation was, is, or will be directly or indirectly related to the specific recommendations or views
expressed in this research report by Cholamandalam Securities Limited or its Group/associates companies. (3) has taken reasonable care to achieve and maintain
independence and objectivity in making any recommendations.

Disclosure of Interest Statement Update

Analyst holding in the stock No
Served as an officer, director or employee No

II. ISSUER SPECIFIC REGULATORY DISCLOSURES, Unless specifically mentioned in Point No. 9 below:

1. The Research Analyst(s), Cholamandalam Securities Limited (CSL), Associate of Analyst or his relative does not have any financial interest in the company(ies)
covered in this report.

2. The Research Analyst, CSL or its associates or relatives of the Research Analyst associates collectively do not hold more than 1% of the securities of the
company (ies) covered in this report as of the end of the month immediately preceding the distribution of the research report.

3. The Research Analyst, his associate, his relative and CSL do not have any other material conflict of interest at the time of publication of this research report.

4. The Research Analyst, CSL and its associates have not received compensation for investment banking or merchant banking or brokerage services or for any
other products or services from the company(ies) covered in this report, in the past twelve months.

5. The Research Analyst, CSL or its associates have not managed or co-managed in the previous twelve months, a private or public offering of securities for the
company (ies) covered in this report. \

6. CSL or its associates have not received compensation or other benefits from the company(ies) covered in this report or from any third party, in connection with
the research report.

7. The Research Analyst has not served as an Officer, Director or employee of the company (ies) covered in the Research report.

8. The Research Analyst and CSL has not been engaged in market making activity for the company(ies) covered in the Research report.

9. Details CSL, Research Analyst and its associates pertaining to the companies covered in the Research report:

Sr.No. Particulars Yes/No

Whether compensation has been received from the company(ies) covered in the Research report in the past 12 No
1 months for investment banking transaction by CSL
Whether Research Analyst, CSL or its associates or relatives of the Research Analyst associates collectively hold No
2 more than 1% of the company(ies) covered in the Research report
Whether compensation has been received by CSL or its associates from the company(ies) covered in the Research No
3 report
CSL or its associates have managed or co-managed in the previous twelve months a private or public offering of No
4 securities for the company(ies) covered in the Research report
Research Analyst, his associate, CSL or its associates have received compensation for investment banking or No
merchant banking or brokerage services or for any other products or services from the company(ies) covered in the
5 Research report, in the last twelve month

10. There are no material disciplinary action that been taken by any regulatory authority impacting equity research analysis activities.

STOCK RATINGS

BUY : The stock's total return is expected to exceed 15 % over the next 12 months.
OUT PERFORMER: The stock's total return is expected to be within 5-15% over the next 12 months.
MARKET PERFORMER : The stock's total return is expected to be between -5% to +5% over the next 12 months.
UNDER PERFORMER: The stock's total return is expected to be between -15% to -5% over the next 12 months.
SELL: The stock's total return is expected to more than -15% over the next 12 months.
III. DISCLAIMER

The information and opinions contained herein have been compiled or arrived at, based upon information obtained in good faith from 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.

This document is for information purposes only. This report is based on information that we consider reliable, but we do not represent that it is accurate or complete,
and one should exercise due caution while acting on it. Descriptions of any company or companies or their securities mentioned herein are not complete and this
document is not, and should not be construed as an offer or solicitation of an offer to buy or sell any securities or other financial instruments.

Past performance is not a guide for future performance, future returns are not guaranteed and a loss of original capital may occur. All opinions, projections and
estimates constitute the judgment of the author as on the date of the report and these, plus any other information contained in the report, are subject to change
without notice. Prices and availability of financial instruments also are subject to change without notice. This report is intended for distribution to institutional
investors.

This report is not directed to or intended for display, downloading, printing, reproducing or for distribution to or use by, any person or entity that is a citizen or
resident or located in any locality, state, country or other jurisdiction where such distribution, publication, reproduction, availability or use would be contrary to law or
regulation or what would subject to CSL or its associates to any registration or licensing requirement within such jurisdiction. If this report is inadvertently send or
has reached any individual in such country, especially, USA, the same may be ignored and brought to the attention of the sender. Neither this document nor any
copy of it may be taken or transmitted into the United State (to U.S.Persons), Canada, or Japan or distributed, directly or indirectly, in the United States or Canada
or distributed or redistributed in Japan or to any resident thereof.

Any unauthorized use, duplication, redistribution or disclosure of this report including, but not limited to, redistribution by electronic mail, posting of the report on a
website or page, and/or providing to a third party a link, is prohibited by law and will result in prosecution. The information contained in the Report is intended solely
for the recipient and may not be further distributed by the recipient to any third party.

CSL generally prohibits its analysts, persons reporting to analysts, and members of their households from maintaining a financial interest in the securities or
derivatives of any companies that the analysts cover. Additionally, CSL generally prohibits its analysts and persons reporting to analysts from serving as an officer,
director, or advisory board member
of any companies that the analysts cover. Our salespeople, traders, and other professionals or associates may provide oral or written market commentary or trading
strategies to our clients that reflect opinions that are contrary to the opinions expressed herein. Our proprietary trading and investing businesses may make
investment decisions that are inconsistent with the recommendations expressed herein.

The views expressed in this research report reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of
the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report. The
compensation of the analyst who prepared this document is determined exclusively by CSL however, compensation may relate to the revenue of CSL, of which
sales and trading are a part. Research analysts and sales persons of CSL may provide important inputs to its affiliated company(ies).

Foreign currencies denominated securities, wherever mentioned, are subject to exchange rate fluctuations, which could have an adverse effect on their value or
price, or the income derived from them. In addition, investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively
assume currency risk. CSL, its directors, analysts or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to
the investments made or any action taken on basis of this report including but not restricted to fluctuation in the prices of shares and bonds, changes in the currency
rates, diminution in the NAVs, reduction in the dividend or income, etc

CSL and its associates, officers, directors, and employees subject to the information given in the disclosures may: (a) from time to time, have long or short positions
in, and buy or sell the securities thereof, of company (ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage
or other compensation (financial interest) or act as a market maker in the financial instruments of the company (ies) discussed herein or act as advisor or lender /
borrower to such company (ies) or have other potential material conflict of interest with respect to any recommendation and related information and opinions. The
views expressed are those of the analyst and the Company may or may not subscribe to the views expressed therein.

CSL, its associates and any third party involved in, or related to, computing or compiling the information hereby expressly disclaim all warranties of originality,
accuracy, completeness, merchantability or fitness for a particular purpose with respect to any of this information. Without limiting any of the foregoing, in no event
shall CSL, any of its associates or any third party involved in, or related to, computing or compiling the information have any liability for any damages of any kind.
The Company accepts no liability whatsoever for the actions of third parties.

The Report may provide the addresses of, or contain hyperlinks to, websites. Except to the extent to which the Report refers to website material of the Company,
the Company has not reviewed the linked site. Accessing such website or following such link through the report or the website of the Company shall be at your own
risk and the Company shall have no liability arising out of, or in connection with, any such referenced website

CSL shall not be liable for any delay or any other interruption which may occur in presenting the data due to any technical glitch to present the data. In no event
shall the CSL be liable for any damages, including without limitation, direct or indirect, special, incidental, or consequential damages, losses or expenses arising in
connection with the data presented by CSL through this presentation.

Neither CSL, nor any of its other group companies or associates, shall be responsible for any decisions taken on the basis of this report. Investors are
advised to consult their Investment and Tax consultants before taking any investment decisions based on this report.
 RESEARCH
Sathyanarayanan M Consumption +91-44 - 3000 7361 sathyanarayananm@chola.murugappa.com
Mugilan K Auto Ancillary, Technicals +91-44 - 3000 7353 mugilank@chola.murugappa.com
Keerthi S Banking & Financial Services +91-44 - 3000 7363 keerthi@chola.murugappa.com
Ashish M Associate - IT +91-44 - 3000 7360 ashishm@chola.murugappa.com
Muthu Kumar J Associate- Research +91-44 - 3000 7360 muthukumarj@chola.murugappa.com

INSTITUTIONAL SALES
Venkat Chidambaram Head of FII Business & Corporate Finance* +91-44 - 24473310 venkatc@chola.murugappa.com
Lakshmanan T S P Chennai +91-9840019701 lakshmanantsp@chola.murugappa.com
Kishore K Ganti Mumbai +91-22-26597239 kishorekg@chola.murugappa.com
Bhavesh Katariya Mumbai +91-9860297739 bhaveshgk@chola.murugappa.com
Sudhanshu Kumar Institutional Equities* +91 - 9953175955 sudhanshuk@chola1.murugappa.com

Balaji H Compliance Officer 044 - 30007226 balajih@chola.murugappa.com

*Employees of Business Partner - RCCR