Case 001Equity research and stock pitchesCore
Pitch Chitravarna Paints: revenue of Rs 4,200 crore growing 14%, an 18% EBITDA margin, 32% return on capital, net cash, and a share price at 48 times earnings. Long or pass, and what has to be true for 48 times to work?
1The situation
Chitravarna Paints sells decorative paint through 40,000 dealers. Revenue is Rs 4,200 crore and has grown 14% a year for five years. The EBITDA margin is 18%, so EBITDA is Rs 756 crore, and net profit is 12% of revenue, Rs 504 crore. Return on capital employed is 32% and the balance sheet carries net cash.
The shares trade at 48 times trailing earnings, a market value of about Rs 24,192 crore. Your fund's portfolio manager asks you to pitch it: long or pass. Use a 12% required return and assume that a mature paint company eventually trades at 25 times earnings.
2Your task
Is Chitravarna a long at 48 times, and what would have to be true for that price to earn a fair return?
Quick check
If Chitravarna has to settle at 25 times in ten years and still return 12% a year, roughly what earnings growth does 48 times need?
Worked solution
Try it on paper, then open one step at a time.
30-second answerThe answer to give first
Pass at 48 times, and keep it on the list at a lower price. The business is excellent, but the price needs earnings growth of about 19.5% a year for ten years, against 14% today. At 14% growth, 48 times takes about 37 years to earn a 12% return. A decade of 14% growth supports roughly 30 times, so the pitch turns on price, not quality.
Step 1Why is a great business not automatically a good investment?
Think of the best restaurant in your city. The food is superb, but if a table costs ten times the usual bill, the meal can still be poor value. The quality of a business and the return on its shares are two different questions, and the price connects them. Chitravarna's 32% return on capital, net cash and steady growth answer the first question well. The pitch lives or dies on the second, so the job is to turn 48 times earnings into the growth it assumes, which is called a reverse valuationStarting from the current price and working out what future growth it already assumes, instead of forecasting growth and deriving a price..
Step 2What growth does 48 times already assume?
Set the problem up plainly. You pay 48 times today's earnings. In N years, you assume the stock settles at 25 times, like any mature consumer company. For you to earn 12% a year, the share price must grow by 1.12 to the power N, and the multiple has shrunk by 25 over 48. So earnings must grow by 48 over 25 times 1.12 to the power N, and the shorter the runway, the faster they must grow. Over five years that is 27.6% a year; over ten years, 19.5%; over fifteen, 17.0%.
| 48 | the P/E paid today |
| 25 | the P/E assumed once growth matures |
| 1.12^N | the price growth a 12% return needs over N years |
| g | the earnings growth a year the price assumes |
Step 3Could the business actually deliver that?
Test the ten-year case against the business. Revenue growing 14% a year cannot produce 19.5% earnings growth unless margins rise. Net margin would have to climb from 12% to about 19.3% over the decade, in an industry where raw materials follow crude oil and rivals keep adding capacity. The other route is faster revenue growth, which would need either a new category, such as waterproofing or adhesives, or share gains from dealers who already stock three brands. Neither is impossible. Both are assumptions the price has already paid for in full.
| Earnings growth a year | 5 years | 10 years | 15 years |
|---|---|---|---|
| 14% | 27.3x | 29.8x | 32.6x |
| 17% | 31.1x | 38.7x | 48.1x |
| 20% | 35.3x | 49.8x | 70.4x |
Step 4How do you close the pitch?
State the view, the condition and the price that changes it. A decade of 14% growth is worth about 30 times earnings, so at 48 times you are paying today for growth that has not happened yet. The pitch is a pass now, with two things that would flip it: a fall toward the low thirties, or evidence that margins can rise durably, such as a new category reaching scale. Say the limit too: the exit multiple of 25 is an assumption, and a market that keeps paying 40 times for quality would rescue the price. You are betting against that, and you should say so.
Where candidates lose it
The common loss is pitching the business instead of the stock: ten minutes on dealer networks, brand and return on capital, then a long with no view on price. The interviewer hears a company profile, not an investment case.
The second is refusing to take a side because the company is so good. A pass with a price and a trigger is a strong answer; a hedge between long and pass is not.
What the interviewer asks next
- What exit multiple would make 48 times work at 14% growth for ten years?
- A rival announces a large new plant. Which input in your reverse valuation moves?
- How would a 1.5% dividend yield change the growth the price needs?
- Pitch the same company as a long. What single assumption must you defend?
Asked at Wellington Management, Equity Research, Boston, 2024 (Wall Street Oasis): followed by a final case which was a stock pitch due in 1 week
Company names and figures are illustrative.
