We have assumed higher interest cost based on higher debt. Based on this, we have cut our EPS estimates for FY20E and FY21E by 21-22%. Based on FY20E/21E revised EPS of Rs 17.6/21.6, the stock is trading at PE of 7.7x/6.3x, respectively. We maintain Buy on the stock with revised target price of Rs 194 (vs Rs 290), valuing the stock at 9x (vs 10.5x) FY21E EPS.
We believe that higher raw material prices and lower realization will partially offset benefits from increased incentives in the EBITDA margin for FY20E. We have cut our margin estimates for FY20E and FY21E by 100-120 bps resulting in 8-9% reduction in our EPS estimates for FY20E-21E. Based on FY20E/21E revised EPS of Rs 22.3/27.5, the stock is trading at PE of 9x/7.3x, respectively. We maintain Buy on the stock with unchanged target price of Rs 290, valuing the stock at 10.5x FY21E EPS (as we roll forward to FY21E).