AI assistant
CMS Info Systems Limited — Investor Presentation 2024
Jan 24, 2024
62583_rns_2024-01-24_41d8a4f0-59a7-4d01-903a-cb5813c690ae.pdf
Investor Presentation
Open in viewerOpens in your device viewer
==> picture [176 x 38] intentionally omitted <==
CMSINFO/2401/008
January 24, 2024
To BSE Limited Listing Department, 1st Floor, PJ Towers, Dalal Street, Fort, Mumbai – 400 001
Scrip Code: 543441
National Stock Exchange of India Limited Exchange Plaza, C-1, Block-G, Bandra Kurla Complex, Bandra (East), Mumbai – 400 051
Symbol: CMSINFO
Sub: Earnings Call Presentation for the quarter and nine months ended December 31, 2023
Dear Sir/Madam,
Further to our letter no. CMSINFO/2401/004 dated 19th January 2024 and pursuant to Regulation 30 of Listing Regulations, please find attached Investor Presentation on Unaudited Financial Results (Standalone and Consolidated) of the Company for the quarter and nine months ended December 31, 2023 which will be discussed during the ensuing Earnings Conference Call with the Senior Management team of the Company, scheduled to be held on Thursday, January 25, 2024 at 01:00 PM (IST) (‘the Call’ ).
For details on how to join the Call, please refer to the invite issued by us along with the aforesaid letter.
You are requested to kindly take the same on your record.
Thanking You,
Yours faithfully,
For CMS Info Systems Limited
Debashis Digitally signed by Debashis Dey Date: 2024.01.24 Dey 22:02:10 +05'30' Debashis Dey Company Secretary & Compliance Officer
Encl: a/a
CMS Info Systems Limited |CIN: L45200MH2008PLC180479 | www.cms.com | E: [email protected]
Earnings Presentation Q3/9M-FY24
==> picture [356 x 199] intentionally omitted <==
==> picture [356 x 188] intentionally omitted <==
Q3/9M-FY24 FINANCIAL OVERVIEW
==> picture [356 x 156] intentionally omitted <==
Integrated Business Services Platform Catering To BFSI & Retail Sectors
==> picture [374 x 309] intentionally omitted <==
----- Start of picture text -----
Cash Logistics
60% revenue share in Q3-FY24
(78% in FY19)
----- End of picture text -----
Managed Services and Tech Solutions 40% revenue share in Q3-FY24[(1)] (22% in FY19)
==> picture [401 x 234] intentionally omitted <==
7 business offerings; 6 >INR 100 Crore revenue
3
(1) For Q3-FY24; Managed services revenue comprises of Managed services, Cards (other business) and Tech solutions revenues
Q3/9M-FY24 Financial Highlights
==> picture [782 x 398] intentionally omitted <==
----- Start of picture text -----
Revenue Adjusted EBITDA Adjusted PAT
(INR Mn) 19% (INR Mn) (INR Mn) 22%
5,823 16% 40% 960
4,883 200 1,634
786
1,412
123
2,126
1,565
28.9% 28.1% 16.1% 16.5%
3,195 3,497
Q3-FY23 Q3-FY24 Q3-FY23 Q3-FY24 Q3-FY23 Q3-FY24
Cash Mgmt. Managed Card
Services Services Services EBITDA PAT PAT Margin (%)
16%
16,376 16% 23%
620
14,133
301
5,589 4,722 2,751
4,582 2,235
4,055
28.7% 28.8%
9,250 10,166 15.8% 16.8%
9M-FY23 9M-FY24 9M-FY23 9M-FY24 9M-FY23 9M-FY24
Cash Mgmt.Services Managed Services Card Services EBITDA PAT PAT Margin (%)
----- End of picture text -----
EBITDA and PAT adjusted for ESOP/Share based payment to employees
4
Quarterly Operational Highlights: Cash Logistics Business
==> picture [416 x 402] intentionally omitted <==
----- Start of picture text -----
Revenue EBIT
INR Mn INR Mn
11%
14%
3,750 976
3,383 854
26.0%
25.2%
Q3-FY23 Q3-FY24 Q3-FY23 Q3-FY24
EBIT EBIT %
11%
10,862
18%
9,756 2,867
2,429
26.4%
24.9%
9M-FY23 9M-FY24 9M-FY23 9M-FY24
EBIT EBIT %
Q3-FY24
9M-FY24
----- End of picture text -----
Cash Logistics: Operational Highlights
-
Added 4,000 business points, 10% growth YoY
-
Compliance status: 85% ATMs compliant; Cassette Swap implementation 15%
-
Infrastructure upgrade: 500 vans added in 9M-FY24
Business Points – Cash Logistics
==> picture [377 x 172] intentionally omitted <==
----- Start of picture text -----
, as of date
133 k
129 k
124 k
115 k
113 k
Mar'22 Sep'22 Mar'23 Sep'23 Dec'23
----- End of picture text -----
5
Quarterly Operational Highlights: Managed Services + Card Services Business
==> picture [408 x 401] intentionally omitted <==
----- Start of picture text -----
Revenue EBIT
INR Mn INR Mn
38%
27% 411
2,326
324
1,688
19.2%
17.7%
Q3-FY23 Q3-FY24 Q3-FY23 Q3-FY24
EBIT EBIT %
27% 22%
6,210
1,140
4,883 937
19.2%
18.4%
9M-FY23 9M-FY24 9M-FY23 9M-FY24
EBIT EBIT %
Q3-FY24
9M-FY24
----- End of picture text -----
Managed Services: Operational Highlights
-
New business wins of INR 600 crore in the quarter
-
9M-FY24 new business wins now at INR 1,250 Cr
-
Won mandate for ALGO AIoT Remote Monitoring Solution for 2,000 new sites
Orderbook trend
==> picture [377 x 172] intentionally omitted <==
----- Start of picture text -----
(INR Crore, as of date)
4,400
3,800
3,150
2,800
2,200
Mar'22 Sep'22 Mar'23 Sep'23 Dec'23
----- End of picture text -----
6
Strong Growth and Compounding Track Record
==> picture [903 x 200] intentionally omitted <==
----- Start of picture text -----
Revenue Adj. EBITDA Adj. PAT [(1)]
(INR Mn) (INR Mn) (INR Mn)
19,147
3,040
15,897 469 16,376 5,510 2,751
4,722
13,061 413 6,111 620 4,080 2,290
459 4,896 5,589 1,700
3,040
3,641 15.88%
14.41% 16.80%
28.78% 28.84% 13.02%
25.66%
12,567 23.27%
10,588 10,166
8,961
FY21 FY22 FY23 9M-FY24 FY21 FY22 FY23 9M-FY24 FY21 FY22 FY23 9M-FY24
Cash Mgmt. Services Managed Services Cards Serv.
21% CAGR (FY21-FY23)
35% CAGR (FY21-FY23) 34% CAGR (FY21-FY23)
----- End of picture text -----
==> picture [845 x 211] intentionally omitted <==
----- Start of picture text -----
Net Cash Flow From Operating [(2)] Adj. EPS Return On Equity
(INR Mn) (INR / Equity Share of INR 10 Face value (Basic))
21.1%
4,068 19.76 20.0%
17.70 18.4%
15.40
2,565
11.51
1,854
1,098
FY21 FY22 FY23 H1-FY24 FY21 FY22 FY23 9M-FY24 FY21 FY22 FY23
EBITDA and PAT adjusted for ESOP/Share based payment to employees
48% CAGR (FY21-FY23) 31% CAGR (FY21-FY23)
----- End of picture text -----
(1) PAT margin has been calculated as PAT / Total income (Revenue from operations + Other income) (2) Higher inventory of ATM equipment (due to more orders in hand & Covid-19 induced delay in installations) resulted in lower cash flow in FY21
7
Our Journey: Transforming into a Business Services Platform
600 Revenue: ₹ 1,915 Cr 500 Adj. PAT Margin : 15.9% 9x Revenue growth 400 11x EBITDA growth 300 200 Revenue: ₹ 216 Cr Adj. PAT Margin: 10.5% 100 Restructure Growth Resilience Accelerated expansion 0 2008-09 2011-12 2015-16 2019-20 2022-2023 Established a strong core Grew TAM by expanding High growth in Cash Logistics into Managed Services Launched AIoT business • Demonetization • • in Pvt bank outsourcing in PSU bank outsourcing • • NPA crisis; PSU bank • 4x ATM market growth COVID pandemic mergers • • Market players doubled • Industry consolidation RBI standards
8
==> picture [356 x 199] intentionally omitted <==
==> picture [356 x 188] intentionally omitted <==
COMPANY OVERVIEW
==> picture [356 x 156] intentionally omitted <==
Market Leadership Translating into Strongg Financial Metrics
==> picture [865 x 38] intentionally omitted <==
----- Start of picture text -----
Key highlights
----- End of picture text -----
Only Integrated Banking #1 across Cash PAN India Footprint; Servicing leading Highly qualified and experienced management Solutions provider Logistics, AIoT in 16K+ Pin codes banks like SBI, supported by diverse with end-to-end offerings Banking and Algo MVS covered HDFC, ICICI & Axis board
==> picture [865 x 38] intentionally omitted <==
----- Start of picture text -----
Key statistics
----- End of picture text -----
INR 12.70 Tn 28.8% Currency handled in FY23 FY23 Adj. EBITDA Margin 150,000+ 28% Servicing Business Points FY20-23 PAT CAGR 4,000+ INR 4,500 Mn Cash Vans March’2023 Cash[(1)]
24.2% FY23 ROCE Zero Debt Company for 4 years with AA credit rating 76% FY23 OCF / EBITDA
10
(1) Cash & Investments is inclusive of Cash & Cash Equivalents, Bank balance & Investments
Highly Qualified Management With A Diverse Board And Strong Governance
==> picture [99 x 199] intentionally omitted <==
----- Start of picture text -----
Experienced
Directors
----- End of picture text -----
==> picture [105 x 82] intentionally omitted <==
----- Start of picture text -----
Shyamala Gopinath
----- End of picture text -----
==> picture [101 x 81] intentionally omitted <==
----- Start of picture text -----
Ms. Manju Agarwal
----- End of picture text -----
==> picture [77 x 73] intentionally omitted <==
==> picture [77 x 73] intentionally omitted <==
Tapan Ray
Krzysztof Jamroz
==> picture [78 x 73] intentionally omitted <==
==> picture [77 x 73] intentionally omitted <==
==> picture [137 x 9] intentionally omitted <==
----- Start of picture text -----
MD & Group CEO of Gift City
----- End of picture text -----
Former DMD, SBI Executive Chairman at Roadrunner
Former Deputy Governor, RBI
==> picture [32 x 35] intentionally omitted <==
==> picture [56 x 24] intentionally omitted <==
==> picture [30 x 11] intentionally omitted <==
==> picture [32 x 23] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
==> picture [25 x 25] intentionally omitted <==
==> picture [56 x 12] intentionally omitted <==
==> picture [65 x 11] intentionally omitted <==
==> picture [36 x 18] intentionally omitted <==
==> picture [38 x 10] intentionally omitted <==
Sayali Karanjkar Non-Executive Independent Director, Co-founder of Paysense
Jimmy Mahtani Partner at BPEA EQT
Ashish Agrawal
Partner at BPEA EQT
==> picture [27 x 20] intentionally omitted <==
==> picture [53 x 17] intentionally omitted <==
==> picture [27 x 20] intentionally omitted <==
==> picture [72 x 17] intentionally omitted <==
==> picture [55 x 18] intentionally omitted <==
==> picture [36 x 15] intentionally omitted <==
==> picture [35 x 14] intentionally omitted <==
==> picture [99 x 195] intentionally omitted <==
----- Start of picture text -----
Strong
Management
With Deep
Industry
Know-How
----- End of picture text -----
==> picture [78 x 73] intentionally omitted <==
Rajiv Kaul
Executive Vice Chairman, Whole Time Director & CEO 30+ years of industry experience
==> picture [50 x 14] intentionally omitted <==
==> picture [30 x 10] intentionally omitted <==
==> picture [77 x 72] intentionally omitted <==
Manjunath Rao
President – Managed Services 35+ years of industry experience
==> picture [25 x 23] intentionally omitted <==
==> picture [43 x 12] intentionally omitted <==
==> picture [62 x 12] intentionally omitted <==
==> picture [78 x 73] intentionally omitted <==
==> picture [78 x 73] intentionally omitted <==
Pankaj Khandelwal
President & CFO
27+ years of industry experience
==> picture [22 x 20] intentionally omitted <==
==> picture [45 x 16] intentionally omitted <==
Sanjay Singh
Chief Human Resources Officer (CHRO) 30+ years
==> picture [25 x 24] intentionally omitted <==
==> picture [25 x 24] intentionally omitted <==
==> picture [33 x 17] intentionally omitted <==
==> picture [48 x 17] intentionally omitted <==
==> picture [77 x 73] intentionally omitted <==
Anush Raghavan
President – Cash Management 15+ years of industry experience
==> picture [73 x 14] intentionally omitted <==
==> picture [77 x 77] intentionally omitted <==
Rajeev Bhatia
Chief Information Officer (CIO) 20+ years of industry experience
==> picture [53 x 17] intentionally omitted <==
==> picture [49 x 17] intentionally omitted <==
==> picture [62 x 17] intentionally omitted <==
11
Leader In Cash Logistics Services In India
ATM Cash Management #1 Player*
Retail Cash Management (RCM) #1 Player*
Cash-in-Transit (CIT) #1 Player*
==> picture [230 x 93] intentionally omitted <==
----- Start of picture text -----
36% market share [(1)]
----- End of picture text -----
==> picture [154 x 92] intentionally omitted <==
----- Start of picture text -----
26% market share [(1)]
----- End of picture text -----
==> picture [141 x 92] intentionally omitted <==
Cash Logistics Revenue
==> picture [377 x 172] intentionally omitted <==
----- Start of picture text -----
(INR Mn) 13,263
11,108
10,862
9,776
9,094
FY20 FY21 FY22 FY23 9M-FY24
----- End of picture text -----
==> picture [375 x 193] intentionally omitted <==
----- Start of picture text -----
Cash Logistics EBIT & EBIT Margin
(INR Mn)
3,363
2,654 2,867
26.4%
2,040 25.4%
1,666 22.4% 23.9%
17.0%
FY20 FY21 FY22 FY23 9M-FY24
EBIT EBIT Margin
----- End of picture text -----
12
*As per company estimates
Our Cash Logistics Network World class scale, quality and risk management
• Revenue model linked to # of visits per ATM (<2% variance) ATM • Annuity revenue model, >90% fixed • 72,000+ ATMs, Replenished every alternate day, Avg. ₹ 1.4 Cr / ATM per month • Partner with Transaction banking to offer solutions for corporates & retail (Cash-X) RETAIL • Annuity revenue model linked to volume & points; >70% fixed • 52,000+ business commerce points, Avg. ₹ 37 L collection & processing per month • Bulk currency transit across the banking network CIT • Revenue model: 80% fixed; 3-5 year contracts • 12,000+ bank branches served every day
13
One Of The Few Integrated Players In India With A Strong Technology Edge
==> picture [222 x 37] intentionally omitted <==
----- Start of picture text -----
Banking Automation
Solutions
----- End of picture text -----
==> picture [221 x 136] intentionally omitted <==
==> picture [222 x 37] intentionally omitted <==
----- Start of picture text -----
ATM As-a-Service
----- End of picture text -----
==> picture [220 x 136] intentionally omitted <==
==> picture [457 x 37] intentionally omitted <==
----- Start of picture text -----
Software Solutions AI based Remote Monitoring
#1 in ATM #1 in ATM
----- End of picture text -----
==> picture [220 x 136] intentionally omitted <==
==> picture [222 x 136] intentionally omitted <==
==> picture [402 x 201] intentionally omitted <==
----- Start of picture text -----
Managed Services Revenue
(INR Mn)
6,581
6,210
5,309
4,056 4,100
FY20 FY21 FY22 FY23 9M-FY24
----- End of picture text -----
Managed Services + Card Services (as per Segment Result)
==> picture [404 x 210] intentionally omitted <==
----- Start of picture text -----
Managed Services EBIT & EBIT Margin
(INR Mn)
1,243
1,140
684 18.9%
842 18.4%
16.9%
585 15.9%
14.3%
FY20 FY21 FY22 FY23 9M-FY24
EBIT EBIT Margin
----- End of picture text -----
14
Our Capabilities across Managed Services and Technology Solutions India is the World’s 3[rd] Largest ATM market
| • MVS – Unified & dynamic interface and management • ATM access security software • SaaS-like business model • License sale + 7-10 yr maintenance rev. |
|
|---|---|
| • 60% bank owned, 3-5 yrs fixed revenue • 40% BLA; 7-10 yrs, txn-based revenue • CMS: 20-25% revenue fixed rate; ~30% of BLA at bank branches (high predictability) • MVS – Unified & dynamic interface and management • ATM access security software • SaaS-like business model • License sale + 7-10 yr maintenance rev. • <40% ATMs and <30% branches secured today • 100% fixed recurring • ATMs, Currency recyclers, Self- service kiosks • 1:2 branch to ATM ratio • Product sale + 7-10 yr maintenance revenue AIoT Remote Monitoring Banking Automation ATM-as-a- Service ALGO Software |
• MVS – Unified & dynamic interface and management • ATM access security software • SaaS-like business model • License sale + 7-10 yr maintenance rev. |
| • <40% ATMs and <30% branches secured today • 100% fixed recurring |
15
Favourable macro-economic and industry trends
==> picture [11 x 16] intentionally omitted <==
==> picture [12 x 16] intentionally omitted <==
Fastest growing large economy: 6.1% avg. growth forecast next 5 years Growth in domestic consumption: drives 2/3[rd] of GDP
==> picture [12 x 16] intentionally omitted <==
Banks at the center of growing economy: in expansion mode
==> picture [12 x 16] intentionally omitted <==
Retail growth and formalization to fuel consumption
==> picture [12 x 15] intentionally omitted <==
Cash based payments have a large share in loans, insurance, retail, ecommerce
Source: Bain & Co, BCG, WEF , World Economics' QIES & CLSA
16
Mid-term growth drivers
-
Cash 100,000 ATMs yet to be outsourced for Cash Mgmt. •
-
Logistics Growth in organised retail; Direct2Retail and Cash-X solutions
-
ATM PSU banking refresh cycle: 80,000+ ATM refresh cycle •
-
Managed Pvt. Sector branch expansion: 20,000+ new ATMs Services • Total outsourcing deals: ~100,000 ATMs will shift from bank capex to BLA
-
60% of ATMs & bank branches
-
AIoT •
-
Remote Expansion to NBFC, Insurance, Retail
-
Monitoring • Legacy base refresh cycle
-
Track record of programmatic M&A: Rs. 250 Cr in 6 acquisitions with <3 year payback
-
•
-
Inorganic Industry consolidation
-
M&A areas: Business Services, Fintech, Financial Inclusion
17
Market Growth: Higher outsourcing create a large TAM Opportunity
INR Crore
==> picture [780 x 333] intentionally omitted <==
----- Start of picture text -----
2.6x ₹ 22,000 Cr CAGR
BFSI
3,000
Remote 25%
Monitoring
11,620
ATM-as-a-
17%
Service
₹ 8,500 Cr
4,600
6,200-6,500 Banking
19%
Automation
4,570
1,800-2,000 7,900
1,650
Cash
3,500-3,700 19%
2,730 Logistics
FY21 FY27
----- End of picture text -----**
Total TAM is lower than gross sum because of some overlap between Cash Management and BLA
**CAGR between FY21 and FY27
18
Our Playbook: Accelerating growth & market expansion
==> picture [922 x 421] intentionally omitted <==
----- Start of picture text -----
Lowest unit economics
Establish right-to-
Scale & productivity
win Integrated
offerings
Strengthen Expand
Drive innovation Strong cashflow Large & complex projects
Talent & Tech Core generation TAM Customer engagement
World class Invest in
Quality benchmarks Adjacencies &
Tech
----- End of picture text -----
19
==> picture [356 x 199] intentionally omitted <==
==> picture [356 x 188] intentionally omitted <==
HISTORICAL FINANCIAL OVERVIEW
==> picture [356 x 156] intentionally omitted <==
Quarterl Consolidated Financial Performance y
| Particulars (All figures in INR Mn) | Q3-FY24 | Q2-FY24 | Q-o-Q | Q3-FY23 | Y-o-Y |
|---|---|---|---|---|---|
| Operating Income | 5,823 | 5,437 | 7.1% | 4,883 | 19.3% |
| Expenses | 4,315 | 3,980 | 8.4% | 3,529 | 22.3% |
| Operating EBITDA | 1,508 | 1,457 | 3.5% | 1,354 | 11.4% |
| Adj. EBITDA | 1,634 | 1,573 | 3.6% | 1,412 | 15.4% |
| EBITDA Margins (%) | 25.90% | 26.80% | (91)Bps | 27.73% | (183)Bps |
| Adj. EBITDA Margins (%) | 28.06% | 28.93% | (87)Bps | 28.91% | (85)Bps |
| Finance costs | 39 | 41 | (4.9)% | 46 | (15.2)% |
| Depreciation and amortisation expense | 377 | 364 | 3.6% | 324 | 16.4% |
| Other Income | 78 | 83 | (6.0)% | 48 | 62.5% |
| Profit before tax | 1,170 | 1,135 | 3.1% | 1,032 | 13.4% |
| Tax | 299 | 291 | 2.7% | 274 | 9.1% |
| Profit After Tax | 871 | 844 | 3.2% | 758 | 14.9% |
| Adj. Profit After Tax | 960 | 923 | 4.0% | 786 | 22.1% |
| PAT Margins (%) | 14.96% | 15.52% | (56)Bps | 15.52% | (56)Bps |
| Adj. PAT Margins (%) | 16.49% | 16.97% | (48)Bps | 16.09% | 40Bps |
| Other Comprehensive income for the year | (1) | 2 | NA | 0 | NA |
| Total Comprehensive Income for the year | 870 | 845 | 3.0% | 758 | 14.8% |
| Earning per equity share (nominal value of share Rs 10) – Diluted | 5.37 | 5.24 | 2.5% | 4.74 | 13.3% |
| EBITDA and PAT adjusted for ESOP/Share based payment to employees and non-operating IPO related expenses written off in FY20 |
21
YTD Consolidated Financial Performance
| Particulars (All figures in INR Mn) | 9M-FY24 | 9M-FY23 | Y-o-Y |
|---|---|---|---|
| Operating Income | 16,376 | 14,133 | 15.9% |
| Expenses | 11,936 | 10,196 | 17.1% |
| Operating EBITDA | 4,440 | 3,937 | 12.8% |
| Adj. EBITDA | 4,722 | 4,055 | 16.4% |
| EBITDA Margins (%) | 27.11% | 27.86% | (75)Bps |
| Adj. EBITDA Margins (%) | 28.84% | 28.69% | 15Bps |
| Finance costs | 122 | 141 | (13.5)% |
| Depreciation and amortisation expense | 1,105 | 964 | 14.6% |
| Other Income | 229 | 101 | NA |
| Profit before tax | 3,442 | 2,933 | 17.4% |
| Tax | 885 | 760 | 16.4% |
| Profit After Tax | 2,557 | 2,173 | 17.7% |
| Adj. Profit After Tax | 2,751 | 2,235 | 23.1% |
| PAT Margins (%) | 15.61% | 15.38% | 23Bps |
| Adj. PAT Margins (%) | 16.80% | 15.82% | 98Bps |
| Other Comprehensive income for the year | 0 | 2 | NA |
| Total Comprehensive Income for the year | 2,557 | 2,175 | 17.6% |
| Earning per equity share (nominal value of share Rs 10) – Diluted | 15.82 | 13.60 | 16.3% |
EBITDA and PAT adjusted for ESOP/Share based payment to employees and non-operating IPO related expenses written off in FY20
22
Historical Consolidated Income Statement
| Particulars (All figures in INR Mn) | FY20 | FY21 | FY22 | FY23 | 9M-FY24 |
|---|---|---|---|---|---|
| Operating Income | 13,832 | 13,061 | 15,897 | 19,147 | 16,376 |
| Expenses | 11,293 | 10,125 | 11,900 | 13,770 | 11,936 |
| Operating EBITDA | 2,539 | 2,936 | 3,997 | 5,377 | 4,440 |
| Adj. EBITDA | 2,640 | 3,040 | 4,080 | 5,510 | 4,722 |
| EBITDA Margins (%) | 18.36% | 22.48% | 25.14% | 28.08% | 27.11% |
| Adj. EBITDA Margins (%) | 19.09% | 23.27% | 25.66% | 28.78% | 28.84% |
| Finance costs | 73 | 82 | 144 | 196 | 122 |
| Depreciation and amortisation expense | 566 | 635 | 918 | 1,318 | 1,105 |
| Other Income | 50 | 158 | 79 | 147 | 229 |
| Profit before tax | 1,951 | 2,378 | 3,014 | 4,010 | 3,442 |
| Tax | 604 | 692 | 774 | 1,038 | 885 |
| Profit After Tax | 1,347 | 1,685 | 2,240 | 2,972 | 2,557 |
| Adj. Profit After Tax | 1,440 | 1,700 | 2,290 | 3,040 | 2,751 |
| PAT Margins (%) | 8.21% | 12.89% | 14.09% | 15.52% | 15.62% |
| Adj. PAT Margins (%) | 10.41% | 13.02% | 14.41% | 15.88% | 16.80% |
| Other Comprehensive income for the year | (11) | (1) | 4 | 4 | 0 |
| Total Comprehensive Income for the year | 1,336 | 1,684 | 2,244 | 2,976 | 2,557 |
| Earning per equity share (nominal value of share Rs 10) – Diluted | 8.87 | 11.09 | 14.33 | 18.67 | 15.82 |
| EBITDA and PAT adjusted for ESOP/Share based payment to employees and non-operating IPO related expenses written off in FY20 |
23
Historical Consolidated Balance Sheet Historical Consolidated Balance
(All figures in INR Mn) |
FY22 | FY23 | H1-FY24 | (All figures in INR Mn) | FY22 | FY23 | H1-FY24 | |
|---|---|---|---|---|---|---|---|---|
Assets |
Equityshare capital | 1,531 | 1,544 | 1,565 | ||||
| ~~ee~~ Non-current assets |
Other equity | 11,030 | 14,081 | 15,469 | ||||
Property, plant and equipment |
3,470 | 4,697 | 4,464 | Total equity attributable to equity holders |
12,561 | 15,625 | 17,034 | |
| Capital work-in-progress | 436 | 203 | 213 | |||||
| Right-of-use assets | 1,800 | 1,826 | 1,644 | Liabilities | ||||
| Goodwill | 2,061 | 2,061 | 2,061 | Non-current liabilities | ||||
| Other Intangible assets | 173 | 109 | 86 | Financial liabilities | ||||
| Intangible assets under development |
1 | 0 | 2 | Lease liabilities | 1,468 | 1,528 | 1,364 | |
| Provisions | 201 | 211 | 219 | |||||
| Financial assets | Other Liabilities | 9 | 6 | 2 | ||||
| Investments | 0 | 338 | 265 | Total of Non-current liabilities | 1,678 | 1,745 | 1,585 | |
| Other financial assets | 331 | 319 | 380 | |||||
| Current liabilities | ||||||||
| Deferred taxassets (net) | 304 | 369 | 380 | |||||
| Income tax assets(net) | 226 | 196 | 188 | Financial liabilities | ||||
| Other non-current assets | 210 | 112 | 198 | Lease liabilities | 461 | 505 | 512 | |
| Total of Non-current assets | 9,012 | 10,230 | 9,881 | Trade Payables | ||||
| Dues of micro enterprises and smallenterprises |
80 | 52 | 58 | |||||
| Current assets | ||||||||
| Inventories | 635 | 742 | 690 | Dues of creditors other than micro enterprises and small enterprises |
2,379 | 2,200 | 2,474 | |
| Financial assets | ||||||||
| Investments | 1,235 | 2,455 | 2,897 | |||||
| Tradereceivables | 4,993 | 5,260 | 6,786 | Other financial liabilities | 1,066 | 597 | 538 | |
| Cash and cash equivalents | 643 | 963 | 745 | Provisions | 36 | 32 | 45 | |
| Bank balances other than above |
774 | 599 | 792 | Other current liabilities | 296 | 256 | 288 | |
| Income tax liabilities (net) | ||||||||
| Other financial assets | 276 | 30 | 76 | |||||
| Total of Current liabilities | 4,318 | 3,642 | 3,915 | |||||
| Othercurrent assets | 989 | 733 | 667 | |||||
| Total of Currentassets | 9,545 | 10,782 | 12,653 | Total Liabilities | 5,996 | 5,387 | 5,500 | |
| Total Assets | 18,557 | 21,012 | 22,534 | Total Equity & Liabilities | 18,557 | 21,012 | 22,534 |
24
| ~~Historical Consolidated Cash Flow~~ (All figures in INR Mn) FY22 FY23 H1-FY24 (All figures in INR Mn) FY22 FY23 Historical Consolidated Cash Flow Statement |
H1-FY24 | ||||||||
| ~~Statement~~ Cash flow from operating activities: Profit before tax Adjustments to reconcileprofit before tax to net cash flow: |
3,014 | 4,010 | 2,272 | Cash flow from investing activities Proceeds from sale of property, plant and equipment |
7 | 20 | 12 | ||
| Depreciation and amortisation on Property, plant and equipment and Intangible asset |
581 | 899 | 515 | Purchase of property, plant and equipment, Intangible assets (including CWIP and capital |
(2,840) | (1,933) | (411) | ||
| Depreciation on Right-of-use assets | 338 | 419 | 213 | advances) | |||||
| Unrealised foreign exchange(gain) /loss | (1) | (1) | (0) | Purchase consideration paid on acquisition | - | - | - | ||
| Lease rent concession | (2) | (3) | (5) | of business | |||||
| Impairment allowance for bad and doubtful receivables and deposits |
595 | 848 | 180 | Investment in mutual funds Proceeds from redemption of mutual funds |
(8,304) 8,217 |
(11,578) 10,400 |
(5,963) 5,676 |
||
| Advances written off Bad debts written off |
- 204 |
- 137 |
- 256 |
Loan given to Others | (144) | - | - | ||
| Debit balance written off | 21 | - | - | Investment in deposits with banks | (844) | (1,072) | (598) | ||
| (Profit)on disposal ofproperty, plant and equipment(net) Sundrybalances written back |
(5) (8) |
(11) (20) |
(9) (2) |
Proceeds from maturity of deposits with banks (including interest) |
646 | 937 | 652 | ||
| Impairment for doubtful claims receivables Bad debts written back |
8 - |
4 - |
13 - |
Net cash flow (used in) / from investing activities |
(3,262) | (3,226) | (632) | ||
| Insurance claims receivables written off | 14 | 12 | 5 | ||||||
| Finance income | (33) | (70) | (68) | Cash flows from financing activities | |||||
| Profit on sale of current investments Net change in fair value of current investments measured at FVTPL |
(20) (4) |
(30) (12) |
(18) (49) |
Proceeds from Issue of Equity Shares Dividend paid |
637 (226) |
157 (154) |
325 (743) |
||
| Employee stock option compensation cost | 61 | 93 | 139 | Finance costs | (0) | - | - | ||
| Finance costs | 144 | 196 | 83 | Finance costs on lease liability | (144) | (184) | (83) | ||
| Operating profit before working capital changes Movement in working capital |
4,907 | 6,471 | 3,525 | Payment of principal portion of lease liabilities |
(262) | (341) | (183) | ||
| Increase/ (Decrease) in tradepayables and other liabilities | (421) | (824) | 283 | Net cash flow (used in) financing activities | 5 | (522) | (684) | ||
| Increase/ (Decrease)inprovisions | 21 | 12 | 22 | ||||||
| (Increase)in inventories (Increase) in trade receivables (Increase) /Decrease in other assets andprepayments Cash flowgenerated from operations Direct taxespaid(net of refunds) Net cash flow from operating activities |
265 (724) (507) 3,541 (976) 2,565 |
(107) (1,252) 853 5,153 (1,085) 4,068 |
52 (1,961 ) (233) 1,688 (590) 1,098 |
Net (decrease) / increase in cash and cash equivalents Cash and cash equivalents at the beginning of theyear Cash and cash equivalents at the end of the year |
(692) 1,335 643 |
25 320 643 963 |
(218) 963 745 |
||
Capital Markets Information (BSE - CMSINFO | 543441, NSE – CMSINFO) Share Price Movement (Up to 31[st] December, 2023)
==> picture [927 x 348] intentionally omitted <==
----- Start of picture text -----
35.00%
15.00%
-5.00%
-25.00%
Jan-23 Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23 Oct-23 Nov-23 Dec-23
CMS BSE Sensex BSE Small Cap
Share Price Data (As on 31 [st] December, 2023) Shareholding Pattern (31 [st] December, 2023)
Face value (INR) 10.0 AIF 2.84%
FII 23.76%
Market Price (INR) 382.20
Mutual Funds
52 Week H/L (INR) 421.05/261.10 20.58%
Market Cap (INR Mn) 59,818.48
Others 26.13%
Equity Shares Outstanding (Mn) 15.65 BPEA EQT
Private Equity
Avg. trading volume (‘000) 959.88 26.69%
----- End of picture text -----
26
Disclaimer
CMS Info Systems Limited Disclaimer:
No representation or warranty, express or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or correctness of the information or opinions contained in this presentation. Such information and opinions are in all events not current after the date of this presentation. Certain statements made in this presentation may not be based on historical information or facts and may be "forward looking statements" based on the currently held beliefs and assumptions of the management of CMS Info Systems Limited (CMS), which are expressed in good faith and in their opinion reasonable, including those relating to the Company’s general business plans and strategy, its future financial condition and growth prospects and future developments in its industry and its competitive and regulatory environment.
Forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, financial condition, performance or achievements of the Company or industry results to differ materially from the results, financial condition, performance or achievements expressed or implied by such forward-looking statements, including future changes or developments in the Company’s business, its competitive environment and political, economic, legal and social conditions. Further, past performance is not necessarily indicative of future results. Given these risks, uncertainties and other factors, viewers of this presentation are cautioned not to place undue reliance on these forwardlooking statements. The Company disclaims any obligation to update these forward-looking statements to reflect future events or developments.
This presentation is for general information purposes only, without regard to any specific objectives, financial situations or informational needs of any particular person. This presentation does not constitute an offer or invitation to purchase or subscribe for any securities in any jurisdiction, including the United States. No part of it should form the basis of or be relied upon in connection with any investment decision or any contract or commitment to purchase or subscribe for any securities. None of our securities may be offered or sold in the United States, without registration under the U.S. Securities Act of 1933, as amended, or pursuant to an exemption from registration there from.
This presentation is confidential and may not be copied or disseminated, in whole or in part, and in any manner.
Valorem Advisors Disclaimer:
Valorem Advisors is an Independent Investor Relations Management Service company. This Presentation has been prepared by Valorem Advisors based on information and data which the Company considers reliable, but Valorem Advisors and the Company makes no representation or warranty, express or implied, whatsoever, and no reliance shall be placed on, the truth, accuracy, completeness, fairness and reasonableness of the contents of this Presentation. This Presentation may not be all inclusive and may not contain all of the information that you may consider material. Any liability in respect of the contents of, or any omission from, this Presentation is expressly excluded. Valorem Advisors also hereby certifies that the directors or employees of Valorem Advisors do not own any stock in personal or company capacity of the Company under review.
For further details, please feel free to contact our Investor Relations Representatives:
==> picture [83 x 64] intentionally omitted <==
Mr. Anuj Sonpal Valorem Advisors
Tel: +91-22-4903-9500 Email: [email protected]
27
==> picture [356 x 199] intentionally omitted <==
==> picture [356 x 188] intentionally omitted <==
THANK YOU
==> picture [356 x 156] intentionally omitted <==