YesBank (3) - Mac PDF
YesBank (3) - Mac PDF
com
Please refer to page 2 for important disclosures and analyst certification, or on our website
www.macquarie.com/research/disclosures.
Macquarie Research Yes Bank (YES IN)
Important disclosures:
Recommendation definitions Volatility index definition* Financial definitions
Macquarie – Asia and USA This is calculated from the volatility of historical All "Adjusted" data items have had the following
Outperform – expected return >10% price movements. adjustments made:
Neutral – expected return from -10% to +10% Added back: goodwill amortisation, provision for
Underperform – expected return <-10% Very high–highest risk – Stock should be catastrophe reserves, IFRS derivatives & hedging,
expected to move up or down 60–100% in a year IFRS impairments & IFRS interest expense
Macquarie – Australia/New Zealand – investors should be aware this stock is highly Excluded: non recurring items, asset revals, property
Outperform – expected return >10% speculative. revals, appraisal value uplift, preference dividends &
Neutral – expected return from 0% to 10% minority interests
Underperform – expected return <0% High – stock should be expected to move up or
down at least 40–60% in a year – investors should EPS = adjusted net profit / efpowa*
Note: expected return is reflective of a Medium Volatility be aware this stock could be speculative. ROA = adjusted ebit / average total assets
stock and should be assumed to adjust proportionately ROA Banks/Insurance = adjusted net profit /average
with volatility risk Medium – stock should be expected to move up total assets
or down at least 30–40% in a year. ROE = adjusted net profit / average shareholders funds
Gross cashflow = adjusted net profit + depreciation
Low–medium – stock should be expected to *equivalent fully paid ordinary weighted average
move up or down at least 25–30% in a year. number of shares
Low – stock should be expected to move up or All Reported numbers for Australian/NZ listed stocks
down at least 15–25% in a year. are modelled under IFRS (International Financial
* Applicable to select stocks in Asia/Australia/NZ Reporting Standards).
Recommendations – 12 months
Note: Quant recommendations may differ from
Fundamental Analyst recommendations
Note: Recommendation timeline – if not a continuous line, then there was no Macquarie coverage at the time or there was an embargo period.
Source: FactSet, Macquarie Research, December 2019
Company-specific disclosures:
YES IN: Macquarie Group Limited together with its affiliates may have a beneficial interest in the debt securities of the companies mentioned in this
report.
Important disclosure information regarding the subject companies covered in this report is available publicly at
www.macquarie.com/research/disclosures. Clients receiving this report can additionally access previous recommendations (from the year prior to
publication of this report) issued by this report’s author at https://www.macquarieinsights.com.
Date Stock Code (BBG code) Recommendation Target Price
29-Aug-2019 YES IN Underperform Rs50.00
29-Apr-2019 YES IN Underperform Rs165.00
14-Feb-2019 YES IN Outperform Rs270.00
26-Oct-2018 YES IN Outperform Rs310.00
27-Apr-2018 YES IN Outperform Rs425.00
18-Jan-2018 YES IN Outperform Rs410.00
16-Jan-2018 YES IN Outperform Rs403.00
27-Oct-2017 YES IN Neutral Rs362.00
25-Sep-2017 YES IN Outperform Rs362.00
19-Jun-2017 YES IN Outperform Rs357.00
20-Mar-2017 YES IN Outperform Rs360.00
20-Jan-2017 YES IN Outperform Rs268.00
Target price risk disclosures:
YES IN: Any inability to compete successfully in their markets may harm the business. This could be a result of many factors which may include
geographic mix and introduction of improved products or service offerings by competitors. The results of operations may be materially affected by global
economic conditions generally, including conditions in financial markets. The company is exposed to market risks, such as changes in interest rates,
foreign exchange rates and input prices. From time to time, the company will enter into transactions, including transactions in derivative instruments, to
manage certain of these exposures.
Sensitivity analysis:
10 December 2019 2
Macquarie Research Yes Bank (YES IN)
Clients receiving this report can request access to a model which allows for further in-depth analysis of the assumptions used, and recommendations
made, by the author relating to the subject companies covered. To request access please contact [email protected].
Analyst certification:
We hereby certify that all of the views expressed in this report accurately reflect our personal views about the subject company or companies and its or
their securities. We also certify that no part of our compensation was, is or will be, directly or indirectly, related to the specific recommendations or views
expressed in this report. The Analysts responsible for preparing this report receive compensation from Macquarie that is based upon various factors
including Macquarie Group Ltd total revenues, a portion of which are generated by Macquarie Group’s Investment Banking activities.
General disclaimers:
Macquarie Securities (Australia) Ltd; Macquarie Capital (Europe) Ltd; Macquarie Capital (USA) Inc; Macquarie Capital Limited, Taiwan Securities
Branch; Macquarie Capital Securities (Singapore) Pte Ltd; Macquarie Securities (NZ) Ltd; Macquarie Capital Securities (India) Pvt Ltd; Macquarie
Capital Securities (Malaysia) Sdn Bhd; Macquarie Securities Korea Limited and Macquarie Securities (Thailand) Ltd are not authorized deposit-taking
institutions for the purposes of the Banking Act 1959 (Commonwealth of Australia), and their obligations do not represent deposits or other liabilities of
Macquarie Bank Limited ABN 46 008 583 542 (MBL) or MGL. MBL does not guarantee or otherwise provide assurance in respect of the obligations of
any of the above mentioned entities. MGL provides a guarantee to the Monetary Authority of Singapore in respect of the obligations and liabilities of
Macquarie Capital Securities (Singapore) Pte Ltd for up to SGD 35 million. This research has been prepared for the general use of the wholesale clients
of the Macquarie Group and must not be copied, either in whole or in part, or distributed to any other person. If you are not the intended recipient you
must not use or disclose the information in this research in any way. If you received it in error, please tell us immediately by return e-mail and delete the
document. We do not guarantee the integrity of any e-mails or attached files and are not responsible for any changes made to them by any other
person. MGL has established and implemented a conflicts policy at group level (which may be revised and updated from time to time) (the "Conflicts
Policy") pursuant to regulatory requirements which sets out how we must seek to identify and manage all material conflicts of interest. Nothing in this
research shall be construed as a solicitation to buy or sell any security or product, or to engage in or refrain from engaging in any transaction. In
preparing this research, we did not take into account your investment objectives, financial situation or particular needs. Macquarie salespeople, traders
and other professionals may provide oral or written market commentary or trading strategies to our clients that reflect opinions which are contrary to the
opinions expressed in this research. Macquarie Research produces a variety of research products including, but not limited to, fundamental analysis,
macro-economic analysis, quantitative analysis, and trade ideas. Recommendations contained in one type of research product may differ from
recommendations contained in other types of research, whether as a result of differing time horizons, methodologies, or otherwise. Before making an
investment decision on the basis of this research, you need to consider, with or without the assistance of an adviser, whether the advice is appropriate
in light of your particular investment needs, objectives and financial circumstances. There are risks involved in securities trading. The price of securities
can and does fluctuate, and an individual security may even become valueless. International investors are reminded of the additional risks inherent in
international investments, such as currency fluctuations and international stock market or economic conditions, which may adversely affect the value of
the investment. This research is based on information obtained from sources believed to be reliable but we do not make any representation or warranty
that it is accurate, complete or up to date. We accept no obligation to correct or update the information or opinions in it. Opinions expressed are subject
to change without notice. No member of the Macquarie Group accepts any liability whatsoever for any direct, indirect, consequential or other loss arising
from any use of this research and/or further communication in relation to this research. Clients should contact analysts at, and execute transactions
through, a Macquarie Group entity in their home jurisdiction unless governing law permits otherwise. The date and timestamp for above share price and
market cap is the closed price of the price date. #CLOSE is the final price at which the security is traded in the relevant exchange on the date indicated.
Members of the Macro Strategy team are Sales & Trading personnel who provide desk commentary that is not a product of the Macquarie Research
department or subject to FINRA Rule 2241 or any other regulation regarding independence in the provision of equity research.
Country-specific disclaimers:
Australia: In Australia, research is issued and distributed by Macquarie Securities (Australia) Ltd (AFSL No. 238947), a participating organization of the
Australian Securities Exchange. Macquarie Securities (Australia) Limited staff involved with the preparation of research have regular interaction with
companies they cover. Additionally, Macquarie Group Limited does and seeks to do business with companies covered by Macquarie Research. There
are robust information barriers in place to protect the independence of Macquarie Research’s product. However, recipients of Macquarie Research
should be aware of this potential conflict of interest. New Zealand: In New Zealand, research is issued and distributed by Macquarie Securities (NZ) Ltd,
a NZX Firm. United Kingdom and the EEA: In the United Kingdom and the European Economic Area, research is distributed by Macquarie Capital
(Europe) Ltd, which is authorised and regulated by the Financial Conduct Authority (No. 193905). Hong Kong & Mainland China: In Hong Kong,
research is issued and distributed by Macquarie Capital Limited, which is licensed and regulated by the Securities and Futures Commission. In Mainland
China, Macquarie Securities (Australia) Limited Shanghai Representative Office only engages in non-business operational activities excluding issuing
and distributing research. Only non-A share research is distributed into Mainland China by Macquarie Capital Limited. Japan: In Japan, research is
Issued and distributed by Macquarie Capital Securities (Japan) Limited, a member of the Tokyo Stock Exchange, Inc. and Osaka Exchange, Inc.
(Financial Instruments Firm, Kanto Financial Bureau (kin-sho) No. 231, a member of Japan Securities Dealers Association). India: In India, research is
issued and distributed by Macquarie Capital Securities (India) Pvt. Ltd. (CIN: U65920MH1995PTC090696), 92, Level 9, 2 North Avenue, Maker Maxity,
Bandra Kurla Complex, Bandra (East), Mumbai – 400 051, India, which is a SEBI registered Research Analyst having registration no. INH000000545.
During the past 12 months, Macquarie Group Limited or one of its affiliates may have provided securities services to companies mentioned in this report
for which it received compensation for Broking services. Malaysia: In Malaysia, research is issued and distributed by Macquarie Capital Securities
(Malaysia) Sdn. Bhd. (Company registration number: 463469-W) which is a Participating Organisation of Bursa Malaysia Berhad and a holder of Capital
Markets Services License issued by the Securities Commission. Taiwan: In Taiwan, research is issued and distributed by Macquarie Capital Limited,
Taiwan Securities Branch, which is licensed and regulated by the Financial Supervisory Commission. No portion of the report may be reproduced or
quoted by the press or any other person without authorisation from Macquarie. Nothing in this research shall be construed as a solicitation to buy or sell
any security or product. The recipient of this report shall not engage in any activities which may give rise to potential conflicts of interest to the report.
Research Associate(s) in this report who are registered as Clerks only assist in the preparation of research and are not engaged in writing the research.
Macquarie may be in past one year or now being an Issuer of Structured Warrants on securities mentioned in this report. Thailand: In Thailand,
research is produced, issued and distributed by Macquarie Securities (Thailand) Ltd. Macquarie Securities (Thailand) Ltd. is a licensed securities
company that is authorized by the Ministry of Finance, regulated by the Securities and Exchange Commission of Thailand and is an exchange member
of the Stock Exchange of Thailand. The Thai Institute of Directors Association has disclosed the Corporate Governance Report of Thai Listed
Companies made pursuant to the policy of the Securities and Exchange Commission of Thailand. Macquarie Securities (Thailand) Ltd does not endorse
the result of the Corporate Governance Report of Thai Listed Companies but this Report can be accessed at: http://www.thai-
iod.com/en/publications.asp?type=4. South Korea: In South Korea, unless otherwise stated, research is prepared, issued and distributed by Macquarie
Securities Korea Limited, which is regulated by the Financial Supervisory Services. Information on analysts in MSKL is disclosed at
http://dis.kofia.or.kr/websquare/index.jsp?w2xPath=/wq/fundMgr/DISFundMgrAnalystStut.xml&divisionId=
MDIS03002001000000&serviceId=SDIS03002001000. Singapore: In Singapore, research is issued and distributed by Macquarie Capital Securities
(Singapore) Pte Ltd (Company Registration Number: 198702912C), a Capital Markets Services license holder under the Securities and Futures Act to
deal in securities and provide custodial services in Singapore. Pursuant to the Financial Advisers (Amendment) Regulations 2005, Macquarie Capital
Securities (Singapore) Pte Ltd is exempt from complying with sections 25, 27 and 36 of the Financial Advisers Act. All Singapore-based recipients of
research produced by Macquarie Capital (USA) Inc. represent and warrant that they are institutional investors as defined in the Securities and Futures
Act. United States: In the United States, research is issued and distributed by Macquarie Capital (USA) Inc., which is a registered broker-dealer and
member of FINRA. Macquarie Capital (USA) Inc, accepts responsibility for the content of each research report prepared by one of its non-US affiliates
when the research report is distributed in the United States by Macquarie Capital (USA) Inc. Macquarie Capital (USA) Inc.’s affiliate’s analysts are not
registered as research analysts with FINRA, may not be associated persons of Macquarie Capital (USA) Inc., and therefore may not be subject to
FINRA rule restrictions on communications with a subject company, public appearances, and trading securities held by a research analyst account.
Information regarding futures is provided for reference purposes only and is not a solicitation for purchases or sales of futures. Any persons receiving
this report directly from Macquarie Capital (USA) Inc. and wishing to effect a transaction in any security described herein should do so with Macquarie
Capital (USA) Inc. Important disclosure information regarding the subject companies covered in this report is available at
10 December 2019 3
Macquarie Research Yes Bank (YES IN)
www.macquarie.com/research/disclosures, or contact your registered representative at 1-888-MAC-STOCK, or write to the Supervisory Analysts,
Research Department, Macquarie Capital (USA) Inc, 125 W.55th Street, New York, NY 10019. Canada: In Canada, research is distributed by
Macquarie Capital Markets Canada Ltd., a (i) member of the Investment Industry Regulatory Organization of Canada (IIROC) and the Canadian Investor
Protection Fund, and (ii) participating organisation of the Toronto Stock Exchange, TSX Venture Exchange & Montréal Exchange. Important disclosure
information regarding the subject companies covered in this report is available at www.macquarie.com/research/disclosures. IIROC Rule 3400
Disclosures can be obtained by writing to Macquarie Capital Markets Canada Ltd., 181 Bay St. Suite 3100, Toronto, ON M5J2T3.
© Macquarie Group
10 December 2019 4
Equities
Asia Research
Head of Equity Research Emerging Leaders Technology
Jake Lynch (Asia – Head) (852) 3922 3583 Corinne Jian (Asia) (8862) 2734 7522 Nicolas Baratte (Asia) (852) 3922 5801
Hiroyuki Sakaida (Japan – Head) (813) 3512 6695 Kwang Cho (Korea) (822) 3705 4953 Damian Thong (Asia) (813) 3512 7877
Bo Denworalak (Thailand) (662) 694 7774 Jeffrey Ohlweiler (Greater China) (8862) 2734 7512
Automobiles, Auto Parts Patrick Liao (Greater China) (8862) 2734 7515
Janet Lewis (China, Japan) (813) 3512 7856
Infrastructure, Industrials, Transportation Cherry Ma (Greater China) (852) 3922 5800
Allen Yuan (China) (8621) 2412 9009 Patrick Dai (China) (8621) 2412 9082 Erica Chen (Greater China) (8621) 2412 9024
James Hong (Korea) (822) 3705 8661 Eric Zong (China, Hong Kong) (852) 3922 4749 Kaylin Tsai (Greater China) (8862) 2734 7523
Amit Mishra (India) (9122) 6720 4084 Kunio Sakaida (Japan) (813) 3512 7873 Hiroshi Taguchi (Japan) (813) 3512 7867
James Hong (Korea) (822) 3705 8661 Daniel Kim (Korea) (822) 3705 8641
Banks and Financials Corinne Jian (Taiwan) (8862) 2734 7522 Abhishek Bhandari (India) (9122) 6720 4088
Scott Russell (Asia) (852) 3922 3567 Inderjeetsingh Bhatia (India) (9122) 6720 4087
Telecoms
Dexter Hsu (China, Taiwan) (8862) 2734 7530
Keisuke Moriyama (Japan) (813) 3512 7476
Internet, Media and Software Nicolas Baratte (Asia) (852) 3922 5801
Suresh Ganapathy (India) (9122) 6720 4078 Han Joon Kim (Asia) (852) 3922 5926 Andy Kim (Korea) (822) 3705 8690
Nishant Shah (India) (9122) 6720 4099 John Wang (China, Hong Kong) (852) 3922 3578 Prem Jearajasingam (ASEAN) (603) 2059 8989
Jayden Vantarakis Frank Chen (China, Hong Kong) (852) 3922 1433 Kervin Sisayan (Philippines) (632) 857 0893
(ASEAN, Indonesia, Singapore) (6221) 2598 8310 Ellie Jiang (China, Hong Kong) (852) 3922 4110 Utilities, Renewables
Ben Shane Lim (Malaysia) (603) 2059 8868 Andy Kim (Korea) (822) 3705 8690
Gilbert Lopez (Philippines) (632) 857 0892 Alankar Garude (India) (9122) 6720 4134 Hiroyuki Sakaida (Japan) (813) 3512 6695
Peach Patharavanakul (Thailand) (662) 694 7753 Patrick Dai (China) (8621) 2412 9082
Oil, Gas and Petrochemicals Sean Hu (China, Hong Kong) (852) 3922 3571
Basic Materials, Commodities Kerry Cheng (China) (8621) 2412 9025
Aditya Suresh (Asia) (852) 3922 1265
David Ching (China, Hong Kong) (852) 3922 1823 Anna Park (Asia) (822) 3705 8669 Inderjeetsingh Bhatia (India) (9122) 6720 4087
Harunobu Goroh (Japan) (813) 3512 7886 Yasuhiro Nakada (Japan) (813) 3512 7862 Karisa Magpayo (Philippines) (632) 857 0899
Yasuhiro Nakada (Japan) (813) 3512 7862 Corinne Jian (Taiwan) (8862) 2734 7522 Strategy, Country
Anna Park (Korea) (822) 3705 8669 Ben Shane Lim (Malaysia) (603) 2059 8868
Jayden Vantarakis (Indonesia) (6221) 2598 8310 Yupapan Polpornprasert (Thailand) (662) 694 7729 Viktor Shvets (Asia, Global) (852) 3922 3883
Ashish Jain (India) (9122) 6720 4063 David Ng (China, Hong Kong) (852) 3922 1291
Pharmaceuticals and Healthcare Hiroyuki Sakaida (Japan) (813) 3512 6695
Conglomerates Daniel Kim (Korea) (822) 3705 8641
David Ng (China, Hong Kong) (852) 3922 1291
David Ng (China, Hong Kong) (852) 3922 1291 Xiang Gao (China, Hong Kong) (8621) 2412 9006 Jeffrey Ohlweiler (Taiwan) (8862) 2734 7512
Gilbert Lopez (Philippines) (632) 857 0892 Corinne Jian (China) (8862) 2734 7522 Inderjeetsingh Bhatia (India) (9122) 6720 4087
Mi Hyun Kim (Korea) (822) 3705 8689 Jayden Vantarakis
Consumer, Gaming (ASEAN, Indonesia, Singapore) (6221) 2598 8310
Alankar Garude (India) (9122) 6720 4134
Linda Huang (Asia) (852) 3922 4068 Prem Jearajasingam (Malaysia) (603) 2059 8989
Terence Chang (China, Hong Kong) (852) 3922 3581 Property, REIT Gilbert Lopez (Philippines) (632) 857 0892
Sunny Chow (China, Hong Kong) (852) 3922 3768 David Ng (China, Hong Kong) (852) 3922 1291 Peach Patharavanakul (Thailand) (662) 694 7753
Edward Engel (China, Hong Kong) (852) 3922 5750 Kelvin Tam (China) (852) 3922 1181
Leon Rapp (Japan) (813) 3512 7879 Nicholas Ting (Hong Kong) (852) 3922 1398 Find our research at
Kwang Cho (Korea) (822) 3705 4953 Keisuke Moriyama (Japan) (813) 3512 7476 Macquarie: www.macquarieinsights.com
Amit Sinha (India) (9122) 6720 4085 Derrick Heng (Singapore) (65) 6601 0436 Refinitiv: www.refinitiv.com
Denise Soon (Malaysia) (603) 2059 8845 Abhishek Bhandari (India) (9122) 6720 4088
Bloomberg: MAC GO
Factset: http://www.factset.com/home.aspx
Karisa Magpayo (Philippines) (632) 857 0899 Richard Danusaputra (Indonesia) (6221) 2598 8368 CapitalIQ www.capitaliq.com
Chalinee Congmuang (Thailand) (662) 694 7993 Aiman Mohamad (Malaysia) (603) 2059 8986 Contact [email protected] for access
Kervin Sisayan (Philippines) (632) 857 0893 requests.
Bo Denworalak (Thailand) (662) 694 7774
Email addresses
[email protected]
Asia Sales
Regional Heads of Sales Regional Heads of Sales cont’d Sales Trading cont’d
Miki Edelman (1 212) 231 6121 DJ Kwak (Korea) (822) 3705 8608 Suhaida Samsudin (Malaysia) (603) 2059 8888
(Head of Strategic Client Solutions) Nik Hadi (Malaysia) (603) 2059 8888 Michael Santos (Philippines) (632) 857 0813
Christina Lee (Head of Asian Sales) (1 212) 231 2559 Gino C Rojas (Philippines) (632) 857 0861 Chris Reale (New York) (1 212) 231 2555
Alan Chen (HK/China) (852) 3922 2019 Eric Lin (Taiwan) (8862) 2734 7590 Marc Rosa (New York) (1 212) 231 2555
Amelia Mehta (Singapore) (65) 6601 0211 Angus Kent (Thailand) (662) 694 7601 Justin Morrison (Singapore) (65) 6601 0288
Paul Colaco (US) (1 415) 762 5003 Brendan Rake (Thailand) (662) 694 7707
Mothlib Miah (UK/Europe) (44 20) 3037 4893 Sales Trading Mike Keen (UK/Europe) (44 20) 3037 4905
Sandeep Bhatia (India) (9122) 6720 4101 Mark Weekes (Asia) (852) 3922 2084
Janeman Latul (Indonesia) (6221) 2598 8303 Stanley Dunda (Indonesia) (6221) 515 1555
Thomas Renz (Geneva) (41 22) 818 7712
Leslie Hoy (Japan) (813) 3512 7919
Tomohiro Takahashi (Japan) (813) 3512 7823