1. Navneet Education Ltd
Even if the world is shifting to the web-world but still paper industry has its own significance. Thus the
outlook is quite strong for market leader companies like Navneet Education Ltd. We had conducted EIC
Analysis to figure out whether Navneet Education Ltd is a best buy or not at current market price.
ECONOMY Analysis
 With revival in economy at large the paper consumption is expected to increase as the GDP
increases.
 Domestic demand for paper will increase to 10 million tonnes by 2015 and 30 million tonnes by
2016.
 The growth in paper industry has mirrored the growth in GDP and has grown on an average 6-7%
over last few years.
 Import rose from 2 thousand to 10 thousand tones
 Paper industry is at 35 in the high priority list
INDUSTRY Analysis
 Presently per capita consumption of paper in India is lowest in the world at 5kg, whereas it’s as high
as 337 in North America 110 in Europe 30 in china.
 Indian paper industry accounts for about 1.6% of the world production of paper and paper board
according to IPM (Indian Paper Manufactures Associations)
 The CAGR of the paper production is 8.4% and CAGR consumption is 9%
 Indian handmade paper industry is vast industry comprising more than 157 handmade paper
producing division all over India, these 157 paper functional together manufactures worth 22 Cr
and provides employment to ten thousand people.
COMPANY Analysis
11-09-2012 11-03-2013 11-09-2013 11-03-2014 11-09-2014
0.0
0.2
0.4
0.6
0.8
1.0
Prices
Date
Navneet
CNX Midcap
Nifty
Financials FY 13 FY 14 FY 15E FY 16E
Sales (in
lacs)
82207 90019 99646 110463
EBITDA 19221 20800 19304 24409
EBIT 16876 18220 16473 21270
Net profit 10860 11524 10321 13350
EPS 4.48 4.83 4.33 5.60
DPS 1.80 2.00 1.79 2.32

2.  The share prices of Navneet mirrors the benchmark CNX Nifty and CNX midcap. With the present
conducive changes in government policies, the economy is poised to move northwards, so is
Navneet.
 During FY10-14, the revenues have grown at a CAGR of 13.50% to 882.1crore
 The publication segment has grown on the back of syllabus changes while the stationery segment
continues to grow on the back of healthy exports
 The company is also exploring other avenues for growth. It has completed developing content for
Standards 1-7 for the CBSE Board and has also started marketing the same in its key states –
Maharashtra and Gujarat. Thereby, expect revenues to grow at a CAGR of 15.28% to touch 1,08,220
crore by FY16E.
 The publication segment has grown at a CAGR of 19.33% during FY10-14.
 A series of syllabus changes has aided this growth (Considering that there is visibility for syllabus
changes in both Maharashtra and Gujarat over the next two academic years and that the common
curriculum would aid in boosting revenues, )
 Company is expecting the publication segment to grow at a CAGR of 19.33% to 48704 Cr by FY16E
 The stationery segment has recorded revenue growth of 19.5%, albeit on a small base, during FY10-
14. The company supplies its stationery products to global retail giants like Walmart, Target, Tesco,
etc. We expect stationery segment revenues to grow at 8.6% (FY14-16E) to 494.7 Cr.
Valuation
In the publication and e-learning business, content is king. Navneet
has over five decades of experience in developing content. It has an
asset base of over 185 authors that create content and update the
same timely. Even as an established player in this business it takes
almost two years for Navneet to enter newer markets and even
longer for it to set up, create content and build distribution channels.
Navneet has a long standing relationship with state boards and also
schools. This is very important in this business as the state boards
recommend which workbooks, guides, etc. should be used. Navneet
also has a strong distribution channel, which enables easy distribution
and supply of its products.
We continue to believe in the company and like its strong
fundamentals. The company’s efforts to boost sales are bearing fruit and they shall also aid growth, going
forward. However, the growth potential of the company has been discounted in the price. We, therefore
maintain our target price of ₹119.
We maintain a BUY rating on the stock.
Key Data
CMP 100
Target price 119
(19% upside)
52 week
high/low 107.95/52.65
Market cap
229997
EV (in crore)
299042
Recommendation BUY
VALUATION
Summary
FY 13 FY 14 FY 15E FY 16E
P/E 13.65 19.97 22.28 17.23
EV/Share 67.8 106.0 104.3 107.6
EV to EBITDA 8.41 12.14 12.87 10.50
Price to book 3.47 4.81 4.27 3.72
ROCE 27.3% 25.7% 20.3% 23.1%

3. Peers comparison
Equity
value
Enterprise
value
5 yr
EPS
CAGR
EV/sales EV/EBITDA PE PEG
Company 2015 2016 2015 2016 2015 2016 2015
Navneet 377 405 13.6% 2.6 x 2.4 x 13.3x 10.5x 23.1 x 17.8 x 1.7 x
MPS 195 191 57.1% 5.1 x 4.2 x 16.6x 13.5x 26.2 x 25.1 x 0.5 x
Sandesh 58 36 8.7% 0.7 x 0.6 x 1.0 x 0.9 x 7.0 x 6.4 x 0.8 x
DIC_India 53 52 (13.4) 0.5 x 0.5 x 9.1 x 7.9 x 24.1 x 19.0 x N/A
Among peers, Navneet is the most mature company with $405 m as Enterprise value & with equity of
$377 m. Barring MPS, Navneet has shown the best EPS growth rate at 13.6% compounded annually.
The high EV/sales & EV/EBITDA shows the positive market perception of Navneet as a growth stock.
The estimated PE ratio also confirms our hypothesis. The combined effect of lower PEG ratio & high
EPS predicts that the company will give better results than its peers in near term horizon.