Professional Documents
Culture Documents
Yes Securities IndiaMart Q2FY24 Results Review
Yes Securities IndiaMart Q2FY24 Results Review
130
It has dominant market share in B2B classified business with around 65% market share in
paid listings. The strong performance is led by higher value proposition for sellers leading 110
to higher pricing power, efficient matching algorithm resulting in higher buyer satisfaction.
90
The growth in paid customers is expected to be between 7k‐8k per quarter going ahead.
The growth in collections remain robust and provides strong growth outlook. Most of 70
Oct-22 Feb-23 Jun-23
traffic on the portal is organic driven led by strong value proposition with little spending
on advertising. EBITDA margin has stabilised after being under pressure recently and we 1M 3M 1Y
expect it to reach around 30% by Q4FY23. We estimate revenue CAGR of 23.5% over Absolute return -3.6% -10.3% 22.1%
FY23‐25E with average EBITDA margin of 30.4% over the period. We maintain our BUY
rating on the stock with revised target price of Rs 3,755/share based on DCF methodology. Shareholding pattern (As of Sep’23 end)
Promoter
The stock trades at PER of 49.0x/35.9x on FY24E/FY25E EPS. 49.2%
FII+DII 32.8%
Others 17.9%
Result Highlights
∆ in stance
▪ Reported revenue of Rs 2,947mn (up 4.5% QoQ, up 22.5% YoY). The (1-Yr) New Old
sequential growth was led by 1.0% QoQ increase in the number of paid Rating BUY BUY
customers and around 3.9% QoQ increase in average realization. Target Price 3,755 3,845
▪ Total collection increased by 5.0% QoQ to Rs 3.37bn (up 28.0% YoY), led by ∆ in earnings estimates
addition of new customers and ongoing upgradation to premium packages. FY24E FY25E
EPS (New) 56.5 77.2
▪ EBITDA margin decreased by 26 bps QoQ to 27.1%, led by increase in EPS (Old) 59.9 78.0
manpower expenses. % change -5.6% -1.0%
▪ Number of registered buyers was 182 mn for the quarter vs 175 mn in Financial Summary
Q1FY24. (Rs mn) FY23 FY24E FY25E
Net Revenue 9,855 12,256 15,040
▪ Total traffic to the portal increased to 288 mn vs 254 mn in Q1FY24. YoY Growth 30.8% 24.4% 22.7%
EBIDTA 2,677 3,460 4,908
▪ The number of paid customers grew by 2k QoQ to 210k. While ARPU grew YoY Growth -13.0% 29.2% 41.8%
by 3.9% QoQ to Rs 53,525 for the quarter. PAT 2,837 3,455 4,719
YoY Growth -4.7% 21.8% 36.6%
Exhibit 1: Actual vs estimates ROE 14.4% 15.7% 18.5%
EPS 46 57 77
Estimate % Variation P/E 59.7 49.0 35.9
Rs mn Actual BV 337 385 451
YES Sec Consensus YES Sec Consensus P/BV 8.2 7.2 6.2
For important information about YES Securities (India) Ltd. and other disclosures, refer to the end of this material. 1
Indiamart Ltd
For important information about YES Securities (India) Ltd. and other disclosures, refer to the end of this material. 2
Indiamart Ltd
STORY IN CHARTS
Exhibit 3: Sequential revenue growth driven by higher Exhibit 4: EBITDA margin decreased sequentially in the
realization quarter
4.0% 26.0%
25.0% 24.6%
3.0%
2.0% 24.0%
1.0% 23.0%
0.0% 22.0%
Q2FY23 Q3FY23 Q4FY23 Q1FY24 Q2FY24 Q2FY23 Q3FY23 Q4FY23 Q1FY24 Q2FY24
Source: Company, YES Sec Source: Company, YES Sec
Exhibit 5: Traffic to the portal remains robust despite Exhibit 6: Number of paying customers grew by ~2k
decrease in covid related enquiries QoQ
300 215 54
210 53.5
288 208
290 210 53
205 203 52
280
51.5
200 51
270 194 50.6
261
195 50
260 252 254 188 49.4
250 190 49
48.7
250
185 48
240 180 47
230 175 46
Q2FY23 Q3FY23 Q4FY23 Q1FY24 Q2FY24 Q2FY23 Q3FY23 Q4FY23 Q1FY24 Q2FY24
Exhibit 7: No of Buyers increased inline with trend Exhibit 8: Headcount increased sequentially
For important information about YES Securities (India) Ltd. and other disclosures, refer to the end of this material. 3
Indiamart Ltd
FINANCIALS
Exhibit 9: Balance Sheet
Y/e March 31 (Rs mn) FY20 FY21 FY22 FY23 FY24E FY25E
Share capital 289 303 306 306 306 306
Reserves & surplus 2,462 15,806 18,435 20,279 23,216 27,227
Shareholders' funds 2,751 16,109 18,741 20,585 23,522 27,533
Non-current liablities 3,575 3,593 4,166 5,301 4,989 5,037
Other non-current liabilities 3,575 3,593 4,166 5,301 4,989 5,037
Current liabilities 4,904 5,413 6,582 8,560 9,051 9,573
Other current liabilities 4,904 5,413 6,582 8,560 9,051 9,573
Total (Equity and Liabilities) 11,229 25,115 29,489 34,446 37,562 42,143
Non-current assets 2,030 1,268 5,087 10,812 12,707 16,001
Fixed assets (Net block) 858 652 562 5,533 5,440 5,349
Non-current Investments 697 411 4,249 5,158 5,411 5,681
Other non-current assets 475 204 275 121 1,857 4,971
Current assets 9,200 23,847 24,402 23,634 24,855 26,142
Cash & current investment 8,957 22,952 23,776 23,301 24,495 25,752
Other current assets 242 895 626 333 360 390
Total (Assets) 11,229 25,115 29,489 34,446 37,562 42,143
Source: Company, YES Sec
For important information about YES Securities (India) Ltd. and other disclosures, refer to the end of this material. 4
Indiamart Ltd
Profitability Ratios(%)
EBITDA Margin 26.4 49.0 40.8 27.2 28.2 32.6
EBIT margin 23.1 46.6 39.3 24.0 25.7 30.2
Net Profit margin 23.1 41.8 39.5 28.8 28.2 31.4
RoA 15.2 17.2 10.8 7.4 8.8 11.4
RoE 67.8 29.7 17.1 14.4 15.7 18.5
RoCE 28.6 24.0 13.9 9.7 11.6 14.9
Liquidity Ratios
Net debt/Equity (x) (3.3) (1.4) (1.3) (1.1) (1.0) (0.9)
Current ratio (x) 1.9 4.4 3.7 2.8 2.7 2.7
Quick ratio (x) 1.9 4.4 3.7 2.8 2.7 2.7
Per Share(Rs)
EPS 24.1 45.8 48.7 46.4 56.5 77.2
BV per share 45.0 263.6 306.7 336.9 385.0 450.6
DPS 4.6 0.2 7.4 1.0 8.5 11.6
Valuation Ratios
PER(x) NA NA NA 59.7 49.0 35.9
PCE(x) NA NA NA 53.8 45.0 33.3
Price/Book(x) NA NA NA 8.2 7.2 6.2
EV/EBITDA(x) NA NA NA 54.6 41.9 29.3
Source: Company, YES Sec
For important information about YES Securities (India) Ltd. and other disclosures, refer to the end of this material. 5
Indiamart Ltd
Recommendation Tracker
Buy 20,000
5,010 4,440
19,500
2,010 17,500
17,000
1,010
16,500
10 16,000
Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23
For important information about YES Securities (India) Ltd. and other disclosures, refer to the end of this material. 6
Indiamart Ltd
YES Securities (India) Limited Registration Nos.: CIN: U74992MH2013PLC240971 | SEBI Single
Registration No.: NSE, BSE, MCX & NCDEX : INZ000185632 | Member
Registered Address: 2nd Floor, North Side, YES BANK House, Code: BSE - 6538, NSE - 14914, MCX - 56355 & NCDEX - 1289 | CDSL &
Off Western Express Highway, Santacruz East, NSDL: IN-DP-653-2021 | MERCHANT BANKER: INM000012227 |
Mumbai - 400 055, Maharashtra, India. RESEARCH ANALYST: INH000002376 | INVESTMENT ADVISER:
Correspondence Address: 4th Floor, AFL House, INA000007331 | Sponsor and Investment Manager to YSL Alternates
Lok Bharti Complex, Marol Maroshi Road, Andheri East, Alpha Plus Fund (CAT III AIF) SEBI Registration No.: IN/AIF3/20-21/0818 |
Mumbai - 400059, Maharashtra, India. AMFI ARN Code – 94338.
For important information about YES Securities (India) Ltd. and other disclosures, refer to the end of this material. 7
Indiamart Ltd
Since YSL and its associates are engaged in various businesses in the
financial services industry, they may have financial interest or may have ABOUT YES SECURITIES (INDIA) LIMITED
received compensation for investment banking or merchant banking or
brokerage services or for any other product or services of whatsoever YES Securities (India) Limited (‘‘YSL’’) is a wholly owned subsidiary of YES
nature from the subject company(ies) in the past twelve months or BANK LIMITED. YSL is a Securities and Exchange Board of India (SEBI)
associates of YSL may have managed or co-managed public offering of registered Stock broker holding membership of National Stock Exchange
securities in the past twelve months of the subject company(ies) whose (NSE), Bombay Stock Exchange (BSE), Multi Commodity Exchange
securities are discussed herein. (MCX) & National Commodity & Derivatives Exchange (NCDEX). YSL is
also a SEBI-registered Category I Merchant Banker, Investment Adviser
Associates of YSL may have actual/beneficial ownership of 1% or more and Research Analyst. YSL is also a Sponsor and Investment Manager of
and/or other material conflict of interest in the securities discussed Alternate Investment Fund - Category III (YSL Alternates) and AMFI
herein. registered Mutual Fund Distributor. The Company is also a registered
Depository Participant with CDSL and NSDL. YSL offers, inter alia,
Analyst
PIYUSH Digitally signed by
PIYUSH KUMAR
PARTH Analyst
Digitally signed by
PARTH MANISH trading/investment in equity and other financial products along with
MANISH GHIYA
Signature
KUMAR Date: 2023.10.29
21:32:58 +05'30' GHIYASignature
Date: 2023.10.29
23:14:22 +05'30'
various value added services. We hereby declare that there are no
disciplinary actions taken against YSL by SEBI/Stock Exchanges.
For important information about YES Securities (India) Ltd. and other disclosures, refer to the end of this material. 8