Professional Documents
Culture Documents
22 February 2011
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Girish Solanki
+9122 6626 6712 girishsolanki@rathi.com
Nirav Bhatt
niravbhatt@rathi.com
Anand Rathi Financial Services, its affiliates and subsidiaries, do and seek to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1. Anand Rathi Research India Equities
India I Equities
22 February 2011
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Girish Solanki
+9122 6626 6712 girishsolanki@rathi.com
Overseas sales to strengthen. On the ongoing recovery in US and Europe, we expect a rise in auto demand from OEMs/ tier-1 suppliers, fueling overseas revenue for Indian auto-part players. We expect a 28.1% CAGR in standalone exports over FY11-13e for our auto-parts coverage vs. 19.7% for domestic sales. Steady growth in domestic auto sector. After two years of swift growth, the Indian auto sector has now entered a steady growth phase. We expect a 13.7% CAGR in industry volumes over FY1113e, thereby providing firm support to auto components. Improved efficiencies, de-risking. Auto-parts companies are benefiting from efforts to conserve cash, reduce costs and raise productivity. Also, de-risking via entry into the non-auto segment and prudent investments would lead to 21.5% sales CAGR in FY11-13e vs. 15% for the auto industry. Stock picks. Our top picks: Motherson Sumi (diversified), Setco (replacement demand), Gabriel (demand growth), Bharat Forge (good business model), and Amtek Auto (overseas recovery, attractive valuations). Risks are demand slowdown, commodity cost pressures, delay in export ramp-up due to slowdown.
Nirav Bhatt
niravbhatt@rathi.com
BSE Auto
Sensex
Oct-10
Apr-10
Dec-10
Feb-10
Source: Bloomberg
Rating Current price (`) Target price (`) M. Cap. (m US$) EPS CAGR (FY11-13e, %) PE (x) EV/EBITDA (x) RoE (%) RoCE (%) Asset Turnover (x)
Buy 165 210 313.0 22.7 7.8 4.4 22.3 29.0 2.2
Buy 117 225 545.1 23.7 6.0 3.6 8.3 11.1 0.6
Hold 127 144 274.7 8.5 7.7 5.5 16.4 15.0 1.2
Buy 319 396 1,649.1 49.1 16.1 7.1 20.0 20.5 1.3
Hold 130 149 2,464.1 19.5 15.3 8.9 21.7 30.1 1.7
Buy 185 221 1,591.9 32.8 15.1 7.0 31.5 29.4 3.5
Aug-10
Buy 134 246 97.0 14.9 3.0 2.9 25.2 16.8 2.7
Anand Rathi Financial Services, its affiliates and subsidiaries, do and seek to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1. Anand Rathi Research India Equities
Feb-11
Jun-10
22 February 2011
Improved efficiencies...................................................................13
Steps taken in tough times would now help ....................................... 13 Operating performance to sustain...................................................... 13
22 February 2011
Indonesia China
Source: globalproduction.com,
Philippines Romania
India Argentina
Thailand Malaysia
as of CY09
Sustained two-wheeler demand: We expect two-wheeler demand in India to continue to swell, while penetration and expansion into new areas globally would boost export growth. In the two-wheeler sector, we expect a 13.7% volume CAGR over FY11-13e.
22 February 2011
2.
India, a global small-car hub: India has emerged as a small-carmanufacturing hub as all major global auto companies have set up manufacturing bases here (VW, Skoda and Nissan among the latest) with the dual aim of capturing local demand and benefiting from the low-cost manufacturing facilities here. Hence, they are likely to use India as an export base. We expect a 13% CAGR over FY11-13e in Indias passenger vehicle sales. Replacement demand: Replacement demand would continue to fuel non-cyclical demand for auto-component companies, especially for batteries and tyres. The replacement demand trajectory would follow an increasing trend due to the robust 14% CAGR in Indias auto sales over FY02-11e.
3.
LCV
M&HCV
2wh
3wh
Total
22 February 2011
Valuation
The auto-components sector trades at PE of 11.4x FY12e and 9x FY13e earnings (compared with 11.4x FY12e and 10.2x FY13e EPS for the automobile sector, distorted mainly by Tata Motor cheap valuations). We expect revenue CAGR of 21.5% over FY11-13e, and a higher profit CAGR of 28.4% for our coverage universe. . Valuations of companies in our coverage universe are still at a discount to their past averages. We expect the discount to reduce and surpass past averages as the auto-components sector sustains a high-growth phase over FY11-13e despite external factors. Company valuations
Motherson Sumi (Buy; TP: `221): We have a Buy rating on MSS, with a target of `221 (18x target PE, on par with its past six-year average). At the current price, the stock trades at a PE of 15.1x FY12e EPS. Bharat Forge (Buy; TP: `396): We value the stock at 20x FY12e PE. Our target price is `396. At present valuations, BFL trades at 16.1x FY12e EPS. We believe that current valuations do not reflect the significant upside that would accrue from FY13 from the joint ventures with NTPC, Areva, etc., commencing full-scale operations. Exide Industries (Hold; TP: `149): We value the standalone business at one-year forward PE of 16x. We value Exides stake in ING Vysya Life Insurance at `12. Our target price is `149 (from `128). We retain our Hold. Amtek Auto (Buy; TP: `225): We cut our target price from `254 to `225 (10x FY12e EPS, and `29 as value of 38% stake in Amtek India). We value Amtek Auto at 10x FY12e earnings, a 50% discount to the target PE multiple for Bharat Forge. Our current EPS estimate excludes Amtek India, and on considering the recent dilution and change in estimates. At the current market price, the stock trades at attractive valuations of 6x FY12e EPS. Amara Raja Batteries (Buy; TP: `210): We value ARB at 10x FY12e EPS (a 40% discount to the target multiple for market leader Exide Industries). At the ruling market price, the stock trades at 9.5x FY11e and 7.8x FY12e earnings.
5
22 February 2011
Balkrishna Industries (Hold; TP: `144): We value the stock at `144 (8.25x FY12e standalone EPS of `16.5 and `8 as value of its paper business). At the CMP, the upside is not too compelling. We initiate coverage with a Hold. Mahindra Forgings (Buy; TP: `137): We value MFL at `137 (25x FY12e EPS of `5.5). Future re-rating is likely on: i) proven ability to sustain consolidated profitability and ii) likely restructuring of MFL as part of Mahindra Systech. We initiate coverage with a Buy. NRB Bearings (Buy, TP `68): At our target price of `68, the stock would trade at 11x 12-month-forward earnings. NRBs one-yearforward PBV in the past five years has ranged between 0.7x and 3.8x. At `46, NRB trades at PE of 8.9x and 7.3x FY11e and FY12e earnings, respectively, and EV/EBITDA of 4.8x and 4x. Setco Auto (Buy, TP `182): At our target price, the stock would trade at 9x 12-month forward earnings and EV/EBITDA of 5.1x. The target PE is in line with the three-year average. Banco Products (Buy, TP `103): We value the stock at `103, based on 9x FY12e EPS of `11.5. It trades at an attractive 6.2x FY12e standalone PE. After a disappointing FY11, we expect the PE multiple to be re-rated, given stable growth ahead. We initiate with a Buy. Gabriel (Buy, TP `62): At our target price, the stock would trade at 11x FY12e earnings and an EV/EBITDA of 4.8x. The target multiple is at a slight discount to the stocks five-year average. Phillips Carbon Black (Buy, TP `246): At our revised target of `246, the stock trades at FY12e PE of 5.6x and EV/EBITDA of 4x. We value PCB at FY12e P/BV of 1.25x. Rising commodity costs may squeeze margins, particularly in domestic operations. Increasing fuel prices and interest rates may arrest auto demand due to higher costs of acquisition and ownership. Slower-than-expected recovery in Europe and US auto demand would delay the growth trajectory for export-oriented companies.
Risks
Rating Current price (Rs) Target price (Rs) M.Cap. (m US$) EPS CAGR (FY11-13e, %) PE (x) EV/EBITDA (x) RoE (%) RoCE (%) Asset Turnover (x)
Buy 165 210 313.0 22.7 7.8 4.4 22.3 29.0 2.2
Buy 117 225 545.1 23.7 6.0 3.6 8.3 11.1 0.6
Hold 127 144 274.7 8.5 7.7 5.5 16.4 15.0 1.2
Buy 319 396 1,649.1 49.1 16.1 7.1 20.0 20.5 1.3
Hold 130 149 2,464.1 19.5 15.3 8.9 21.7 30.1 1.7
Buy 185 221 1,591.9 32.8 15.1 7.0 31.5 29.4 3.5
Buy 134 246 97.0 14.9 3.0 2.9 25.2 16.8 2.7
Buy 117 182 45.8 29.3 5.8 3.5 33.1 25.0 0.7
Source: Anand Rathi Research; Note: Ratios are based upon FY12e earnings, * consolidated
22 February 2011
Europe Greater China Japan/Korea Middle East/Africa North America South America South Asia Grand Total
Source: CSM Auto
22 February 2011
Asia 22%
Source : ACMA
In Europe, people still need a car. Prospects for auto component manufacturers look upbeat
European Union (27 countries) Euro area (16 countries) United States
Source: Eurostat Data
22 February 2011
pipeline. We expect the India auto-components segment to benefit as a result, winning new long-term contracts to supply components for some of these platforms. Indian auto component companies could also benefit by supplying to foreign manufacturers Faurecia, Delphi and Magna, which in turn supply components to these new platforms.
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Indonesia Philippines India Thailand Mexico China Romania Argentina Malaysia Slovakia Russia Hungary Poland Hong Kong Turkey Brazil Czech South Africa Taiwan Singapore Slovenia South Korea
14.0 17.2 18.7 20.2 23.2 29.2 33.8 35.9 38.3 50.3 53.3 54.8 56.1 59.8 64.9 65.8 70.5 74.6 76.3 80.4 86.2 100.0
Note: Hourly wage cost in major agglomerations, Index hourly wage cost, South Korea = 100 Source: Global Production, Mar 08
22 February 2011
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Argentina Mexico Slovakia Czech Poland Hungary Brazil Turkey Slovenia South Africa South Korea Thailand Romania Russia India Indonesia Taiwan Philippines China Malaysia Singapore Israel Saudi Arabia Hong Kong Pakistan
4.51 3.71 3.62 3.23 3.12 3.08 2.88 2.85 2.61 2.51 1.95 1.25 0.97 0.68 0.49 0.38 0.22 0.21 0.14 0.07 0.05 0.05 0.04 0.01 0.01
Note: Measures the country's specialization in exporting automotive products on a scale of 0 to 5 Source: Global Production, Mar 08
10
22 February 2011
continuance of the stimulus package through FY10 and its success; lower interest rates; and release of pent-up demand.
Fig 11 FY11-13e auto sales growth CAGR
(%)
30.0 25.0 20.0 15.0
16% 15% 14% 13% 12% 11% 10% PV LCV M&HCV 2wh 3wh Total Auto volumes
The likely key growth drivers for the auto segment are:
1.
Sustained two-wheeler demand: We expect two-wheeler demand in India to continue, while penetration and expansion into new areas globally would boost export growth. In the two-wheeler sector, we expect a 13.7% volume CAGR over FY11-13e. Turning into a global small-car hub: India has emerged as a small car manufacturing hub as global giants General Motors (plant of 225,000unit capacity annually set up at Talegaon near Pune), Volkswagen (plant at Pune), Nissan (plant at Chennai) and Renault (in partnership with Nissan) have joined the existing India old-hands Suzuki and Hyundai. These companies would not only cater to domestic demand but also use India as an export base in the long run. We expect a 13.7% CAGR over FY11-13e in Indias passenger vehicle sales. Replacement demand: would continue to fuel non-cyclical demand for auto-component companies, especially for batteries and tyres. The replacement demand trajectory would follow an increasing trend due to the robust 14% CAGR in Indias auto sales over FY02-11, particularly in batteries and tyres, continue to fuel non-cyclical demand for autocomponent companies. Direct replacement demand would occur from upgradation of mode of transport, new entrants and additional vehicle purchases.
2.
3.
11
22 February 2011
4.
CV demand in mid-cycle: M&HCV sales have reached mid-cycle, with good demand growth expected on infrastructure development, GDP growth, and the healthy domestic economy.
Replacement demand to be an important growth driver . . . The automobile sector has seen robust growth in the past few years, with a volume CAGR of 14% over FY02-11. The healthier growth rate portrays durability in Indias auto demand over the long-term, even after factoring in cyclical slumps. This high built-up base of automobiles would translate into replacement demand for tyres, batteries, etc., every 3-4 years, thereby bolstering demand for tyres. Replacement demand constitutes almost two-thirds of tyre and battery sales annually. These are non-cyclical segments that would contribute towards steady company revenue, both in an economic downturn and during a highgrowth phase.
Fig 12 Volume CAGR: (FY02-11)
(%) 24.0 22.0 20.0 18.0 16.0 14.0 12.0 10.0 PV
Source: Company
LCV
M&HCV
2wh
3wh
Total
. . . but speed-breakers ahead While demand growth is likely to be sustained, it would not be entirely smooth sailing as speed-breakers are now visible. Key factors that may constrain growth are:
Rise in interest rates would raise the cost of ownership for vehicles, thereby potentially constraining demand growth. Rise in commodity costs would necessitate further increase in vehicle prices, thereby increasing the cost of acquisition. Regulatory changes Increase in excise duty rates to pre-stimulus levels (0% to 2% up) would result in passing on of this cost increase to endusers.
12
22 February 2011
Improved efficiencies
Auto-parts companies are benefiting from efforts to conserve cash, reduce costs and improve productivity. Also, de-risking via entry into the non-auto segment and prudent investments would lead to 21.5% sales CAGR in FY11-13e vs. 15% for the auto industry.
13
22 February 2011
FY04
FY05
FY06
FY07
FY08
Source: ACMA
FY09
FY10
FY09
14
22 February 2011
Revenue
500,000 450,000 400,000 350,000 300,000 250,000 200,000 150,000 100,000 50,000 0 FY11e FY12e
40,000 35,000 30,000 25,000 20,000 15,000 10,000 5,000 0 FY11e FY12e FY13e FY09 FY10
FY13e
FY09
FY10
15
22 February 2011
Company Profiles
16
Auto Components
India I Equities
Update
Change in Estimates Target Reco
22 February 20011
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Nirav Bhatt
niravbhatt@rathi.com
Benefits of good domestic car growth. Motherson Sumi has benefited from revved-up growth in domestic passenger cars. Domestic car volumes have risen at a healthy ~31.3%, ytd FY11, and are expected to register a 13% CAGR over FY11e-13e. With a 65% share, MSS dominates the market in passenger-car-wiring harnesses. Further, as it is well-established with upcoming models being launched in India, MSS would register higher-than-industry growth. Steady at SMR. Samvardhana Motherson Reflectec, the rearviewmirror business, has turned around faster than expected after its acquisition by MSS. In ytd FY11, an appreciating rupee capped revenue growth at SMR, but the outlook is robust on new order implementation commencing in FY12 and subsequent operating leverage from FY13. Valuation and risks. We have a Buy rating on MSS, with a target of `221 (18x target PE, on par with its past six-year average). At the current price, the stock trades at a PE of 15.1x FY12e EPS. Risks: slowdown in European demand or delay in new model launches there, currency risk, and the complicated company structure.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
MSS IN /MOSS.BO `209/`120 18212 / 5459 US$0.8m `72.6bn/US$1.6bn 387.5m 34.8% 65.2% 9.1% 9.5% 16.2%
Sales (`m) Net profit (`m) Diluted EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
MSS
Sensex
Anand Rathi Financial Services, its affiliates and subsidiaries, do and seek to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1. Anand Rathi Research India Equities
Feb-10 Mar-10 Apr-10 May-10 Jun-10 Jul-10 Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11
22 February 2011
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax Rep PAT before MI Adjusted PAT Adj PAT growth (%) FDEPS (`/share) CEPS (`/share) DPS (`/share)
26,397 28.6 23,120 3,278 12.4 354 979 50 348 2,212 1,310 -24.6 3.4 9.0 1.4
68,509 159.5 63,056 5,454 8.0 573 2,601 463 1,094 2,334 1,880 43.5 4.9 13.2 1.8
82,774 20.8 74,323 8,451 10.2 645 2,471 139 1,728 4,031 3,373 79.4 8.7 16.8 2.3
Share capital Reserves & surplus Shareholders fund Debt Deferred tax / others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
356 7,476 7,831 8,951 1,880 18,662 15,412 81 402 2,766 18,662 356 79.0 26
375 11,275 11,649 8,179 2,049 21,878 16,356 471 1,620 3,431 21,878 375 40.8 19
388 14,173 14,560 7,979 2,049 24,589 17,077 471 3,134 3,906 24,589 388 28.0 19
Op. pr/(loss) bef. tax + Depreciation Cash profit + Incr/(Decr) in WC + Others Operating cash flow + Capex Free cash flow + Dividend + Chg in net worth + Debt raised + Misc. items Net cash flow + Opening cash Closing cash
2,299 979 3,278 2,531 2,146 7,956 -10,077 -2,122 -480 740 4,060 -386 1,813 954 2,766
2,853 2,601 5,454 -970 -23 4,460 -3,545 915 -674 2,158 -772 -963 664 2,766 3,431
Source: Bloomberg
18
22 February 2011
Currency fluctuations: As a considerable proportion of its revenue arises from overseas ventures, MSS is highly exposed to risks posed by currency fluctuations. Complicated structure: Its numerous subsidiaries and joint ventures make for a complex company structure. Commodity pressure: With commodity prices on an upward trend, any delay in passing on these costs could affect the short-term operating performance. Slowdown in demand from Europe: Any slowdown in demand growth from Europe or delay in launching new models would cloud prospects for MSS overseas businesses.
19
22 February 2011
Standalone
Source: Company
Consolidated
20
22 February 2011
Outlook Even though auto volumes in 2HFY09 slowed considerably, MSS retained its market share in wiring harnesses. Subsequently, as volume growth strongly recovered in India, good revenue growth followed. New model launches from Ford and Nissan would continue to drive MSS revenue growth. Domestic car volumes in India have risen at a healthy 31.3% ytd in FY11. Over FY11e-13e, they are expected to touch a 13% CAGR. As the company is well established with upcoming models being launched in India it would register higher-than-industry growth. A recovery in auto demand, globally, in CY10/11 would significantly boost MSS overseas revenue. Moving up the value chain to manufacture progressively more complex products and modules, and capitalising on SMRs overseas relationships to supply more content per car in the medium term would further enhance volumes and realizations for MSSs wiring-harness division. Other business segments Apart from the wiring harness and mirror sub-segments, MSS other business segments are plastic and polymer components, and rubber components. After acquiring SMR, these divisions now constitute a smaller share of MSS revenue.
Fig 8 MSS revenue mix (%)
IT, design, & manufacturing support, 1 Elastomer processing, 2 Metal working, 1 Others, 4
Wiring harness, 28
Polymer tooling, 9
Source: Company
Standalone
Source: Company
Consolidated
21
22 February 2011
2,000
1,500
1,000
500
Standalone
Source: Company
Consolidated
Tie-ups with global leaders hold the technological edge MSS has technology tie-ups/joint ventures with globally leading companies Magna, Sumitomo, Kyungshin Industrial, Continental, Calsonic. Its JVs/tie-ups served the multiple purposes of securing technology, penetrating overseas markets and venturing into new product categories in India. At present, MSS has 24 joint ventures with various partners. Its recent joint venture with Calsonic Kansei has commenced operations, currently supplying to Ritz, Micra. The JV supplies HVAC systems as complete assemblies. (This includes other components such as audio systems, etc., in addition to ACs.)
22
22 February 2011
Steady at SMR
Samvardhana Motherson Reflectec, the rearview-mirror business, has turned around faster than expected after its acquisition by MSS. In YTD FY11, an appreciating rupee capped revenue growth at SMR, but the outlook is robust for new order implementation commencing in FY12 and subsequent operating leverage in FY13. Samvardhana Motherson Reflectec, the rearview-mirror business, is one of the largest manufacturers of passenger car rearview mirrors in the world, with a ~22% market share globally, and ~53% in India. Samvardhana has enhanced MSS ability to supply high-level assemblies. After the acquisition, MSS has been able to turn around operations at Samvardhana faster than initially expected. In ytd FY11, an appreciating rupee capped revenue growth at SMR, but the outlook is robust for new order implementation commencing in FY12 and subsequent operating leverage in FY13. Benefits of the acquisition With the SMR acquisition, the MSS Group is now one of the largest manufacturers of automobile rearview mirrors in the world. Also, SMR has raised to a higher level MSS ability to supply high-level assemblies. Some of the key benefits to MSS from this acquisition are:
The MSS Group is now the largest manufacturer of passenger car mirrors in India. SMR supplies products to nearly every OEM, nearly 400 individual products. It is a technology leader with 300 patents and a history of innovation. SMR is a market leader in exterior rearview mirror systems and brings with it cutting-edge technology, covering the complete range of mirrors from low-end entry segments to high-end luxury segments. The acquisition was made at favourable valuations. Therefore, substantial value-unlocking potential exists under normal conditions in the near future. Since MSS had been in the business in India for over 13 years in partnership with the erstwhile Visiocorp, it built up certain competencies. The acquisition brings with it synergies. Mirrors is a synergistic product and brings re-sourcing value into the already existing lines of wiring harness (28m annual buying), polymer processing and elastomers. The acquisition has opened up new markets such as China, Mexico, the USA, Japan, Spain, France and Hungary. Since SMR is an established tier-I supplier globally, the acquisition has propelled MSS into the worldwide tier-I league. There is good potential for MSS to supply more components to SMRs customers, thereby increasing the content supplied per car.
23
22 February 2011
MSS 22%
Others 78%
Source: Company
SMR: 3Q performance SMRs performance continued to steadily improve. Full recovery, however, was affected by the unfavorable exchange rate. In 3Q, revenue was flat yoy, but was up 8% qoq. Sales in India grew 74.1% yoy, while sales outside India fell 2.7% yoy, the effect of the exchange rate. EBITDA margin was 6% (-50bps, both yoy and qoq). Net profit attributable to MSS was `134m (+47.7% yoy and 95.9% qoq).
Fig 12 SMR: Quarterly performance (`m)
3QFY10 2QFY11 3QFY11 yoy chg (%) qoq chg (%)
Net Sales within India outside India Total expenditure EBITDA EBITDA Margin (%) Restructuring expenses Depreciation Interest PBT PBT margin (%) PBT ex-EO PBT margin (%) Tax ETR (%) PAT MI MI (%) PAT after MI
Source: Company
11,206 423 10,782 10,477 728 6.5 90 383 59 197 1.8 287 2.6 105 53.4 92 44 48.4 47
10,403 655 9,747 9,721 681 6.5 0 310 0 314 3.0 314 3.0 180 57.3 134 66 48.9 69
11,231 737 10,494 10,552 679 6.0 0 313 0 315 2.8 315 2.8 61 19.3 254 120 47.1 134
0.2 74.1 -2.7 0.7 -6.8 -100.0 -18.2 -100.0 60.1 9.7 -42.0 177.0 169.8 183.7
24
22 February 2011
180
11,250
160
10,500
140
9,750
9,000
Revenues - Euros
Source: Company
In CY11, MSS will commission four plants in India and one each in South Africa and Hungary. By end-CY12, SMR will commission a plant each in Brazil and Thailand. Total capex involved would be ~`5bn, half of which would be in India, the balance overseas. Business prospects are upbeat on nearing of new-order execution and good demand.
Fig 14 SMR, a significant revenue driver
SMRs and MSSs revenue trends
(`m) 140,000 120,000 100,000 4,000 80,000 60,000 40,000 20,000 0 FY10 FY11e FY12e FY13e 3,000 2,000 1,000 0 FY10 FY11e FY12e FY13e (`m) 6,000 5,000
SMR
MSSL
SMR
MSSL
25
22 February 2011
Domestic Sales Exports Net Sales Other Operating Income Total Income Total Cost EBITDA EBITDA Margin (%) Other Income Extraordinary Income Extraordinary Loss Total extraordinary income Interest Gross Profit Less: Depreciation PBT Tax Effective Tax Rate (%) Rep. PAT Adj. PAT
Source: Company
3,845 525 4,370 160 4,530 3,733 796 17.6 29 237 0 237 68 995 172 824 224 27.1 600 410
5,898 632 6,530 155 6,685 5,711 974 14.6 103 112 0 112 81 1,109 199 909 250 27.5 659 580
6,796 724 7,521 185 7,706 6,426 1,279 16.6 121 24 0 24 100 1,324 211 1,113 337 30.3 776 759
76.8 37.9 72.1 15.9 70.1 72.1 60.6 310.2 (89.9) NM (89.9) 46.8 33.1 23.1 35.1 50.8 29.3 85.1
15.2 14.6 15.2 19.3 15.3 12.5 31.4 17.1 (78.6) NM (78.6) 23.4 19.5 5.9 22.5 34.7 17.8 30.9
While MSS 3QY11 EBITDA margin was healthy, the rise in copper prices and general commodity cost hikes could impact the EBITDA margin in the next six months, particularly in the standalone operations.
26
22 February 2011
FY09 EBITDA
FY09
FY10
Source: Company
Source: Company
Consolidated 3QFY11 performance Net sales in 3Q were up 16.9% yoy (+8.7% qoq) at `20.8bn. Domestic revenue grew 62% yoy, while overseas revenue fell 2.3% yoy. EBITDA margin improved 110bps yoy and 60bp qoq to 10.4%, while EBITDA grew 31.5% yoy to `2.2bn. The better EBITDA margin and lower tax rate drove MSS consolidated profitability 65.6% higher yoy (+27.9% qoq) to `953m.
Fig 18 Quarterly consolidated performance
Y/E 31 March (`m) 3QFY10 2QFY11 3QFY11 yoy change (%) qoq change (%)
Within India Outside India Net Sales Other Operating Income Total income Total Cost EBITDA EBITDA Margin (%) Other Income Extraordinary Income Extraordinary Loss Total extraordinary income Interest Gross Profit Less: Depreciation PBT Tax Effective Tax Rate (%) Rep. PAT bef MI & ASP Minority interest Sh of Profit of Associates Rep. PAT after MI & ASP Adj. PAT
Source: Company
5,334 12,489 17,823 325 18,148 16,463 1,686 9.3 48 307 90 217 139 1,812 642 1,170 389 33.3 781 30 -2 749 575
7,606 11,556 19,162 415 19,576 17,657 1,919 9.8 30 164 0 164 152 1,961 610 1,352 471 34.9 880 21 0 860 745
8,634 12,197 20,831 445 21,276 19,060 2,216 10.4 28 281 123 158 171 2,231 601 1,630 430 26.4 1,200 137 0 1,064 953
61.9 (2.3) 16.9 36.7 17.2 15.8 31.5 (41.5) (8.5) 36.0 (27.0) 23.5 23.1 (6.5) 39.4 10.7 53.7 362.9 (109.1) 42.0 65.6
13.5 5.5 8.7 7.3 8.7 7.9 15.4 (4.4) 70.9 #DIV/0! (3.7) 12.6 13.8 (1.5) 20.6 (8.7) 36.3 562.9 23.7 27.9
27
22 February 2011
Financials
We expect a 21.4% CAGR in MSS revenue from FY11 to FY13, with its EBITDA margin improving from 10.2% in FY11e to 10.8% two years later. The EBITDA CAGR would hence be 24.9%, while the adjusted net profit CAGR would come in at 32.8%. Motherson Sumi Systems supplies wiring harnesses and plastic modules to almost all car manufacturers in India. With its acquisition of SMR it has seen rapid growth (a 64.9% CAGR in net sales from FY07 to FY10) as it has been transformed into a one-stop shop for a wide range of critical components. We expect a 20.7% CAGR over FY11-13 in MSS (standalone) revenue, backed by a stable EBITDA margin of 15.3%, and a 23.8% CAGR in (standalone) adj. net profit. We expect a 21.4% CAGR over FY11-13 in MSS (consolidated) revenue. The EBIDA margin would be 60bps higher as operating leverage on the increased capacities would be seen in FY13. Quicker recovery in global automobile markets would boost growth and lead to upsides to our consolidated earnings estimates. We expect a 32.8% CAGR over FY11-13 in the (consolidated) adj. net profit.
Fig 19 MSS EBITDA margin trend (FY05-FY13e)
(%) 19 17 15 13 11 9 7 FY11e FY12e FY13e FY05 FY06 FY07 FY08 FY09 FY10 Consolidated
Standalone
Source: Company, Anand Rathi Research
28
22 February 2011
Net Sales Change (%) Operating Other Income Total Income Change (%) Expenditure EBITDA Change (%) % of Net Sales Depreciation Interest & Finance Charges Other Income Exceptional Expenses Non-recurring Income PBT Tax Effective Rate (%) PAT Change (%) Minority interest Income from associate PAT after MI Change (%) Adj. PAT Change (%)
Source : Company, Anand Rathi Research
25,956 28.0 441 26,397 28.6 23,120 3,278 1.1 12.4 979 354 50 554 1,119 2,560 348 13.6 2,212 26.5 449 0 1,763 -0.9 1,310 -24.6
67,022 158.2 1,487 68,509 159.5 63,056 5,454 66.4 8.0 2,601 573 463 695 1,380 3,428 1,094 31.9 2,334 5.5 -91 2 2,428 37.7 1,880 43.5
80,915 20.7 1,859 82,774 20.8 74,323 8,451 55.0 10.2 2,471 645 139 216 501 5,759 1,728 30.0 4,031 72.7 461 2 3,570 47.1 3,373 79.4
100,506 24.2 2,045 102,551 23.9 91,779 10,772 27.5 10.5 2,594 645 156 0 0 7,689 1,922 30.0 5,767 43.1 1,028 2 4,739 32.7 4,741 40.6
119,664 19.1 2,250 121,913 18.9 108,732 13,181 22.4 10.8 2,854 645 176 0 0 9,859 2,465 30.0 7,394 28.2 1,449 2 5,945 25.4 5,947 25.4
Sources of Funds Share Capital Equity Capital Reserves Net Worth Minority interest Net Deferred Tax Loans Capital Employed Application of Funds Gross Fixed Assets Less: Depreciation Net Fixed Assets Capital WIP Investments Curr.Assets, L & Adv. Inventory Sundry Debtors Cash & Bank Balances Loans & Advances Current Liab. & Prov. Creditors Other Liabilities Provisions Net Current Assets Miscellaneous Expenditures Application of Funds
Source : Company, Anand Rathi Research
30,175 16,276 13,900 1,512 81 19,139 6,112 6,132 2,766 4,129 15,971 10,375 1,911 3,685 3,169 265 18,927
31,821 17,273 14,548 1,808 471 20,971 6,752 7,688 3,431 3,101 15,921 10,925 2,134 2,861 5,051 18 21,896
36,821 19,744 17,077 0 471 24,440 8,151 9,281 3,906 3,101 17,400 13,190 2,134 2,075 7,041 18 24,606
41,821 22,338 19,482 0 471 28,999 10,125 11,528 4,244 3,101 20,593 16,384 2,134 2,075 8,406 18 28,377
46,821 25,192 21,628 0 471 34,855 12,055 13,726 5,973 3,101 23,716 19,506 2,134 2,075 11,139 18 33,256
29
22 February 2011
OP/(Loss) before Tax Interest/Div. Received Depreciation & Amort. Direct Taxes Paid (Inc)/Dec in Wkg. Capital Other Items CF from Op. Activity Extra-ordinary Items Other Items CF after EO Items (Inc)/Dec in FA+CWIP (Pur)/Sale of Invest. CF from Inv. Activity Inc./(Dec) in Networth Inc/(Dec) in Debt Interest Paid Dividends Paid CF from Fin. Activity Inc/(Dec) in Cash Add: Beginning Balance Closing Balance
Source : Company, Anand Rathi Research
Basic (`) Diluted EPS Cons. Cons. EPS growth (%) Cash EPS Book Value per Share DPS Payout % Valuation (x) P/E Consolidated (Diluted) Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Profitability Ratios (%) RoE RoCE Turnover Ratios Asset Turnover (x) Leverage Ratio Debt/Equity (x)
Source : Company, Bloomberg, Anand Rathi Research
54.7 20.6 21.9 2.8 8.4 0.7 28.2 12.4 1.4 1.1
38.1 14.0 13.5 1.1 5.9 1.0 20.0 15.1 3.1 0.7
21.2 11.0 8.9 0.9 4.9 1.2 27.7 24.9 3.3 0.5
15.1 8.6 7.0 0.7 3.9 1.4 31.5 29.4 3.5 0.4
12.0 7.0 5.6 0.6 3.1 1.5 31.9 31.6 3.6 0.3
30
Auto Components
India I Equities
Update
Change in Estimates Target Reco
22 February 2011
Bharat Forge
Ph-1 complete, ph-2 of re-rating on the anvil; Buy
We expect Bharat Forge, with its diversified business model and domestic market leadership, to register 49.1% consolidated profit CAGR over FY11-13e, given our view that the CV industry would see steady growth over FY11-13e and good overseas demand. We re-iterate our Buy with a target price of `396 (from `317).
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Nirav Bhatt
niravbhatt@rathi.com
To benefit from steady demand. Domestic auto demand is expected to follow a steady growth trend, while overseas markets too are showing signs of improvement. Given that BFL is the domestic market leader and earns ~60% revenue from overseas, we expect it to largely benefit from this growth. JVs, non-auto demand add to revenue. We expect BFLs four non-auto JVs to be operational by end-FY13. The JVs, to cater to power sector requirements, have strong revenue growth and profitability potential. Introducing FY13 estimates. We introduce FY13 estimates and expect sales of `72.2bn, EBITDA margin of 20.7% and EPS of `27.9 (40.9% yoy growth) by FY13. Valuation and risks. We value the stock at 20x FY12e PE. We believe that commencement of operations of JVs would trigger a re-rating of the stock. Our target price is `396. At present valuations, BFL trades at 16.1x FY12e EPS. Risks: slowdown in execution, delayed overseas recovery.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
BHFC IN/BRFG.BO `413/`232 18212 / 5459 US$4.1m `48.97bn/US$1.65bn 232.9m 58.0% 42.1% 14.1% 18.8% 25.0%
Key financials
Year end 31 March FY09 FY10 FY11e FY12e FY13e
Sales (`m) Net profit (`m) Diluted EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
450 400 350 300 250 200 Dec-10 Feb-10 Jun-10 Aug-10 Feb-11 Apr-10 Oct-10 Sensex BHFC
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
22 February 2011
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax Rep PAT before MI Adjusted PAT Adj. PAT growth (%) FDEPS (`/share) CEPS (`/share) DPS (`/share)
47,740 2.6 42,176 5,565 11.7 1,291 2,517 687 696 411 1,518 -47.1 6.2 13.1 1.0
33,276 -30.3 29,891 3,385 10.2 1,303 2,451 511 119 -764 153 -89.9 0.6 7.6 1.0
Share capital Reserves & surplus Shareholders fund Debt Deferred tax / others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
445 16,223 16,669 21,908 2,563 41,140 27,902 2 8,352 4,883 41,140 223 102.1 50
Reported PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Chg. in net worth + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
3,018 2,517 5,536 3,172 2,363 6,812 -4,449 260 -23 5,364 -2,986 1,919 1,700 3,183 4,883
-69 2,451 2,382 -4,220 6,602 619 5,983 271 -1,003 618 2,735 1,499 1,094 4,883 5,977
Source: Bloomberg
32
22 February 2011
33
22 February 2011
Risks
Currency fluctuations: The rising proportion of exports (both to the US and Europe) in total revenue would raise currency fluctuation risks. The movement of the rupee against the US dollar and the euro would play an important role. Execution risk: Given the nature of new greenfield projects involved, there remains an execution risk. Inability to turn around subsidiaries: Most of BFLs acquisitions were bankrupt companies. Therefore, there is an inherent risk that it may not be able to turn them around or sustain the operations at improved levels
34
22 February 2011
Total CV sales
Source: Company, SIAM
Exports contribute ~40% of BFLs revenue (standalone), with overseas sales (including those of overseas subsidiaries) bringing in around ~60% of its (consolidated) revenue. The overseas subsidiaries have borne the brunt of the global slump in automobile demand, with their sales falling
35
22 February 2011
45-75% in FY10. The steady improvement in demand overseas has benefited Bharat Forges overseas revenues as well, with the growth expected to be sustained ahead.
Fig 9 Decline and recovery in Bharat Forges standalone exports
(`m) 4,000 3,500 3,000 2,500 2,000 1,500 1,000 1QFY09 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 3QFY11
Source: Company
In FY09, Bharat Forges exports to the US were `4,359m, dropping from `4,855m the year prior. As a result, Europe overtook the US as the major importer of the companys products. However, with US demand expected to recover strongly on the back of the oldest fleet of trucks in recent history, demand recovery there is expected to be extremely robust.
Fig 10 Bharat Forges consolidated region-wise revenue breakup
(%) 60
50 40 30 20 10 0 India Europe FY09
Source: Company
USA FY10
Asia Pacific
FY09
Source: Company
FY10
36
22 February 2011
We expect the domestic CV sector to sustain good growth ahead, at a CAGR of 13.1% over FY11-13e. The global automobile market recovery ahead, after bottoming out in 2009-2010, is an added positive. As a significant proportion of its revenue derives from overseas and because of its leading position in India, Bharat Forge would be the prime beneficiary of an FY12 recovery.
Fig 12 Bharat Forge: Rise in revenue (FY06-FY12e)
(%) 80 60 40 20 0 -20 -40 FY11e FY12e Consolidated FY06 FY07 FY08 FY09 FY10
Standalone Domestic
Standalone Exports
Total Standalone
CV demand in the US and Europe to be robust Recent data released by FTR Associates (a leading North American transportation forecaster) on truck sales, indicates that Class 8 (heavy commercial vehicle) truck orders for major North American OEMs have shown consistent high percentage-point increases in the last five months. January Class 8 truck net orders were 27,009 units for major North American OEMs, a modest 1% mom increase but 324% yoy. These order levels were also the highest since May 06.
Fig 13 North America Class 8 and 4-7 production (000)
Ahead, FTR expects orders to show a normal seasonal increase to a level of between 22,000-25,000 units a month. Since the orders for class 8 trucks are showing exceedingly high growth rates, we expect the positive spillover effect to impact M&HCV (class 4-7 trucks) segment as well. All these point to the fact that truckers are willing to start ordering equipment, indicating a recovery for the truck-equipment market in North America. We think that most of these orders would come from leasing companies
Anand Rathi Research 37
22 February 2011
and large fleets; small and medium-sized companies would also participate in this recovery.
Fig 14 U.S. truck freight-ton miles
(Trillions) 3 2.9 2.8 2.7 2.6 2.5 2.4 2.3 2.2 2.1 CY04 CY05 CY06 CY07 CY08 CY09 CY10 CY11 CY12
472 380 303 100 0 CY04 CY05 CY06 CY07 CY08 CY09 CY10 CY11 CY12 196
2.85 2.78
2.89
As per ACEA (European Automobile Manufacturers Association) data, the European CV market is also in a recovery phase. In Dec 10, demand for new commercial vehicles continued to soar (+12.5% yoy) in all subsegments, except buses and coaches (-1.4% yoy). In CY10, EU markets for vans and trucks expanded while registrations of buses and coaches fell, leading to an overall 8% growth in Europe. As a result, European truck manufacturers have substantially increased production levels, indicating restocking by vendors on improved demand.
Fig 15 Western Europe medium and heavy truck production GVW>6t (000)
('000) 600 500 400 300 200 422 442 478 535
545
38
22 February 2011
Baramati
Baramati
Mundhwa
Source: Company
An 80-metre counterblow hammer for production of heavy forgings for large diesel engines and aerospace applications, and a machining line for heavy-duty and medium-duty crankshafts. Commenced operations in Mar 09. Completed installation of a ring-rolling mill capable of rolling rings up to 4.5 metres in diameter and 50mm in height, along with its blanking press. Operational in Jun 09. Secured orders from wind-turbine and large gearbox manufacturers from global OEMs. A 4,000-ton open-die forgings press, commissioned in Aug 08 and now fully operational.
Entry into the non-automotive space would further de-risk BFLs business model and this segment is expected to contribute up to 40% of global revenues by FY12 (17% in FY07, and 20% in FY10e).
39
22 February 2011
JVs Through its joint ventures with Alstom and NTPC, Bharat Forge would be tapping growth in segments where demand is high and supply is constrained.
Fig 18 Details of Bharat Forges new JVs
JVs Description
BF-NTPC
BF - Areva
Source: Company
Energy Systems (BFL 51%) - aimed at the power sector, in the balance-of-plant space. High-pressure piping, pumps, valves, related forgings and castings. A business plan would be developed on the appointment of a consultant. To manufacture sub-critical and super-critical turbines and generators at a port in India. Aims at further exploring possibilities for manufacturing turbines and generators for gas and nuclear power plants. Plants of these companies are expected to be ready by 2012. To manufacture 5000 MW of turbines and generators of 300-800 MW+ range annually for coal-based power plants. To manufacture sub-critical and super-critical turbines and generators at a port-based location in India. To manufacture a range of heat exchangers, condensers, de-aerators, and other auxiliaries for these power plants. To build a plant for heavy forgings in India. Would meet requirements of the indigenous power-generation sector. Exploring locations, JV would have a state-of-the-art 14,000-ton open-die forgings press with associated equipment and an integrated steel-making facility.
40
22 February 2011
41
22 February 2011
Financials
We expect a 22.4% CAGR in Bharat Forges consolidated revenues from FY11 to FY13e, with the EBITDA margin improving from 10.2% to 20.7% and an adjusted net profit CAGR of 49.1%. We expect a 24.2% CAGR in Bharat Forges (standalone) revenue from FY11 to FY13e, but a 220bps EBITDA margin decline, and a 26% CAGR in the standalone adj. net profit. We expect a 22.4% CAGR in (consolidated) revenue from FY11 to FY13e, backed by robust EBITDA margin improvement. The margin improvement in subsidiaries would be driven by higher capacity utilization, following mounting demand in the global auto market. We expect a 49.1% CAGR in the consolidated adj. net profit from FY11 to FY13e.
Fig 19 Bharat Forge: Improvement in net profit (FY05-FY12e)
(`m) 4,800 4,000 3,200 2,400 1,600 800 0 FY11e FY12e FY05 FY06 FY07 FY08 FY09 FY10
S/a PAT
Cons PAT
42
22 February 2011
Steel Forgings
Source: Company, Anand Rathi Research
Introducing FY13e We introduce FY13 estimates; we expect sales of `72.2bn, EBITDA margin of 20.7% and EPS of `27.9 (40.9% yoy growth).
43
22 February 2011
Net Sales Change (%) Operating Other Income Total Income Expenditure EBITDA Change (%) % of Net Sales Depreciation Interest & Finance Charges Other Income Exceptional Expenses Non-recurring Income PBT Tax Effective Rate (%) PAT Change (%) Adj. PAT Change (%)
Source: Company, Anand Rathi Research
46,730 2.4 1,011 47,740 42,176 5,565 -21.0 11.7 2,517 1,291 687 1,336 0 1,107 696 62.9 411 -85.9 1,518 -47.1
32,616 -30.2 660 33,276 29,891 3,385 -39.2 10.2 2,451 1,303 511 787 0 -645 119 -18.4 -764 -286.0 153 -89.9
47,477 45.6 726 48,203 39,382 8,820 160.6 18.3 2,941 1,694 537 123 0 4,599 1,610 35.0 2,989 -491.0 3,070 1,906.5
59,084 24.4 799 59,882 48,239 11,643 32.0 19.4 3,089 1,779 590 0 0 7,367 2,505 34.0 4,862 62.6 4,844 57.8
71,290 20.7 878 72,168 57,232 14,936 28.3 20.7 3,274 1,779 649 0 0 10,533 3,687 35.0 6,847 40.8 6,827 40.9
Sources of Funds Share Capital Equity Capital Reserves Net Worth Minority interest Loans Capital Employed Application of Funds Gross Fixed Assets Less: Depreciation Net Fixed Assets Capital WIP Investments Curr.Assets, L & Adv. Inventory Sundry Debtors Cash & Bank Balances Loans & Advances Others Current Liab. & Prov. Current Liabilities Net Current Assets Miscellaneous Expenditures Application of Funds
Source: Company, Anand Rathi Research
445 445 16,223 16,669 954 21,908 41,140 40,271 15,594 24,676 3,219 2 25,316 7,916 5,313 4,883 5,784 1,420 12,081 8,538 13,236 0 41,140
445 445 14,185 14,630 783 22,527 38,911 41,340 17,267 24,073 1,987 2,737 24,171 6,575 5,044 5,977 5,204 1,372 14,062 11,164 10,109 0 38,911
466 466 19,461 19,927 783 18,510 40,191 42,840 20,208 22,632 0 2,737 27,415 8,065 6,504 5,270 6,204 1,372 12,597 9,932 14,817 0 40,191
466 466 23,830 24,296 783 18,510 44,560 45,340 23,297 22,043 0 3,737 32,962 9,712 8,094 6,580 7,204 1,372 14,187 11,522 18,775 0 44,560
466 466 30,114 30,580 783 18,510 50,844 47,840 26,571 21,269 0 5,737 39,692 11,719 9,766 8,631 8,204 1,372 15,859 13,194 23,833 0 50,844
44
22 February 2011
Basic (`) EPS Consolidated Diluted EPS Cons. Cons. EPS growth (%) Cash EPS Book Value per Share DPS Payout % Valuation (x) P/E Consolidated (Diluted) Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Profitability Ratios (%) RoE RoCE Turnover Ratios Asset Turnover (x) Leverage Ratio Debt/Equity (x)
Source: Company, Anand Rathi Research
2.6 6.2 -47.1 13.1 74.8 1.0 63.4 51.4 24.2 15.8 1.9 4.3 0.3 2.5 9.1 1.1 1.3
-2.8 0.6 -89.9 7.6 65.7 1.0 -35.5 509.8 42.1 25.0 2.6 4.9 0.3 -5.2 3.7 0.8 1.5
12.8 12.5 1,906.5 25.5 85.6 1.5 13.6 25.4 12.5 9.6 1.8 3.7 0.5 15.0 16.0 1.2 0.9
20.8 19.8 57.8 34.1 104.3 1.8 9.8 16.1 9.3 7.1 1.4 3.1 0.5 20.0 20.5 1.3 0.8
29.3 27.9 40.9 43.5 131.3 2.0 7.9 11.4 7.3 5.2 1.1 2.4 0.6 22.4 24.2 1.4 0.6
OP/(Loss) before Tax Interest/Div. Received Depreciation & Amort. Direct Taxes Paid (Inc)/Dec in Wkg. Capital Other Items CF from Op. Activity Extra-ordinary Items CF after EO Items (Inc)/Dec in FA+CWIP (Pur)/Sale of Invest. CF from Inv. Activity Inc./(Dec) in Networth Inc/(Dec) in Debt Interest Paid Dividends Paid CF from Fin. Activity Inc/(Dec) in Cash Add: Beginning Balance Closing Balance
Source: Company, Anand Rathi Research
3,047 687 2,517 -29 -3,172 22 3,072 -1,336 1,736 -6,812 2,986 -3,826 -23 5,364 -1,291 -260 3,790 1,700 3,183 4,883
934 511 2,451 -1,003 4,220 79 7,192 -787 6,405 -619 -2,735 -3,353 -1,003 618 -1,303 -271 -1,959 1,093 4,883 5,976
5,879 537 2,941 -1,610 -5,415 0 2,333 -123 2,210 487 0 487 2,715 -4,017 -1,694 -407 -3,403 -706 5,977 5,270
8,555 590 3,089 -2,505 -2,648 0 7,081 0 7,081 -2,500 -1,000 -3,500 -18 0 -1,779 -475 -2,272 1,310 5,270 6,580
11,662 649 3,274 -3,687 -3,007 0 8,892 0 8,892 -2,500 -2,000 -4,500 -19 0 -1,779 -543 -2,341 2,051 6,580 8,631
45
Auto Components
India I Equities
Update
Change in Estimates Target Reco
22 February 2011
Exide Industries
Industrial slowdown impact; maintain Hold
Its industry dominance and backward integration measures are long-running positives for Exide. However, slowdown in industrial demand and hence lower pricing power, short-term capacity constraints and fair valuations lead us to re-iterate our Hold rating.
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
4Q to be subdued. Capacity commissioning for Exides auto segment in Apr 11 would help it address replacement demand, which is now inadequately serviced. However in 4Q, weaker demand from the industrial segment and continuing capacity constraints in the auto segment are likely to temper Exides sales growth and profitability. Industrial segment slowdown. The slowdown in user segments, power, telecoms and railways, led to sluggish demand. Poor demand has lowered Exides pricing power in the industrialbattery segment, where it had been able to pass on price increases. Change in estimates. We reduce our FY12e EBITDA margin for Exide, by 3%, partially set off by higher other income, thereby lowering our FY12e standalone EPS, by 3.8%. Valuation and risks. We value the standalone business at oneyear forward PE of 16x. We value Exides stake in ING Vysya Life Insurance at `12. Our target price is `149 (from `128). We retain our Hold. Risks: Upside: recovery in industrial demand, lower lead prices. Downside: auto demand slowdown, delayed capex, industrial demand and pricing power being further lowered.
Nirav Bhatt
niravbhatt@rathi.com
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
EXID IN/EXID.BO `180/`105 18212 / 5459 US$6.8m `107.9bn/US$2.5bn 850m 54.0% 46.0% 15.5% 16.4% 22.1%
Key financials
Year end 31 March FY09 FY10 FY11e FY12e FY13e
Sales (`m) Net profit (`m) Diluted EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
180 170 160 150 140 130 120 110 100 Aug-10 Feb-10 Jun-10 Apr-10
EXID
Sensex
Dec-10
Oct-10
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
Feb-11
22 February 2011
Fig 4 PE Band
44,974 18.5 36,596 8,378 18.6 54 818 892 2,583 6,392 6,006 14.9 7.1 8.0 1.3 58,739 30.6 48,153 10,586 18.0 54 937 903 3,228 7,270 7,270 21.0 8.6 9.7 1.5 69,706 18.7 56,746 12,960 18.6 54 1,025 925 4,226 8,580 8,580 18.0 10.1 11.3 1.8
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax Reported PAT Adjusted PAT Adj. PAT growth (%) FDEPS (Rs/share) CEPS (Rs/share) DPS (Rs/share)
33,929 19.3 27,939 5,990 17.7 479 679 65 1,510 2,843 3,207 39.0 3.8 4.9 0.6
37,940 11.8 29,231 8,709 23.0 139 807 121 2,735 5,371 5,229 63.0 6.2 7.1 1.0
240 26x 200 22x 160 120 80 40 0 Aug-07 Apr-05 Mar-08 Nov-05 May-09 Dec-09 Feb-11 6x 5x 4x Exide Industries 3x 2x 1x Jun-06 Jan-07 Oct-08 Jul-10 Exide Industries 18x 14x 10x 6x
Share capital Reserves & surplus Shareholders fund Debt Deferred tax / others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
800 11,704 12,504 3,172 412 16,087 6,853 6,682 2,215 337 16,087 800 22.7 36
80 40 0 Aug-07 Apr-05 Mar-08 May-09 Nov-05 Dec-09 Feb-11 Jun-06 Jan-07 Oct-08 Jul-10
Reported PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
3,734 679 4,413 -808 5,221 1,515 3,706 480 0 -326 1,499 1,081 320 17 337
5,346 807 6,152 945 5,207 1,098 4,109 850 50 -2,272 6,672 -5,327 -308 337 29
Source: Bloomberg
47
22 February 2011
A faster-than-anticipated recovery in demand in Exides industrialbattery division. Lower lead prices. A lower economic interest in the insurance business would lower Exides target price to that extent. Imports are a significant threat to Indian battery manufacturers. Exide has strong brand equity and products at various prices. Hence, its OEM-segment share is unlikely to be hit. However, imports could
48
Downside risks
22 February 2011
Delayed capex. Industrial demand and pricing power being further lowered.
49
22 February 2011
4QFY11 to be subdued
In 4Q, weaker demand in Exides industrial-battery division and continuing capacity constraints in its automobile-battery division are likely to temper its sales growth and profitability. Moreover, recovery in industrial demand, if delayed, would lead to a lowering of FY12 estimates. 3Q performance reflected industrial slowdown and lower replacement demand Exides 3QFY11 sales rose only 15% yoy to `10.5bn, due to capacity constraints in its automobile-battery division and weaker performance in its industrial-battery division. Its EBITDA margin slid 800bps yoy to 14.7%. The company says this was chiefly due to: i) more OEM sales, diverting capacity from the replacement segment; ii) lack of buoyancy in the industrials segment; iii) high commodity prices lead prices rose 18.4% qoq and 4% yoy; and iv) cautiousness in passing on costs in the replacement market. Exides adjusted profit declined 1.5% yoy to `1.2bn; this was lower than its EBITDA decline owing to considerably low interest costs and significantly higher other income. Demand not being serviced OE demand is buoyant and Exide is a strong player with OE relationships built over the years; this could also have a reverse effect. In 3QFY11, Exide looked to supply more to OEMs in order to maintain this relationship. Hence, the OE to replacement (& trade) ratio has been adverse in 3QFY11. For the past four or five years, the replacement-OE ratio was 1.4:1 or 1.45:1. In the downturn, when OE sales crashed, the ratio went to 1.6:1. In FY10, it was 1.61:1; the FY11 target was 1.65:1. In 1QFY11, this went to 1.32:1, while in 3QFY11, this was further lower at 1.17:1. Although the ratio has grown increasingly adverse, the two-year target is 1.75:1. Exide is expected to temper the rise in lead prices by increased in-house sourcing of the raw material from its lead smelters. Its commissioning of capacities in its automobile-battery division, in Apr 11, would help it address replacement demand, which is now inadequately serviced. However, in 4Q, weaker demand for industrial batteries and continuing capacity constraints in its automobile-battery division are likely to temper its sales growth and profitability. Moreover, recovery in industrial demand, if delayed, would lead to a lowering of FY12 estimates.
50
22 February 2011
23.1
FY09 EBITDA
Source: Company
51
22 February 2011
LME cash
Source: LME
52
22 February 2011
FY09 Raw-material
Source: Company, Anand Rathi Research
53
22 February 2011
54
22 February 2011
Financials
We expect a 24.5% CAGR in Exides revenue from FY11 to FY13e, with a steady EBITDA margin of 18.6% and a 19.5% CAGR in adjusted net profit. We expect a 24.5% CAGR in Exides revenue, based on assumptions of timely completion of capex and better industrial demand in the next 2-3 years (than in 2HFY11). However, we lower our estimates to factor in more pressure from a further rise in the price of lead, short-term reduced supply to the auto replacement segment and lower demand and pricing power in the industrial-battery division. We also factor in higher other income on the back of an increase in dividend from subsidiaries (Leadage Alloys and Chloride Metals). Our revised EBITDA margin expectation is 18% for FY12e (3% lower). The net impact on our FY12e standalone EPS estimate is 3.8% lower. The expected volatility in commodity prices would only be partially neutralized by Exides backward integration step of purchasing lead smelters. We expect a 19.5% CAGR in adjusted net profit (standalone) from FY11 to FY13e.
Fig 11 Change in estimates
Previous estimate (`m) FY11e FY12e Revised estimate FY11e FY12e Change (%) FY11e FY12e
55
22 February 2011
Net Sales Change (%) Expenditure EBITDA Change (%) % of Net Sales Depreciation EBIT Interest & Finance Charges Other Income Non-recurring Expense Non-recurring Income PBT Tax Effective Rate (%) Adj. PAT (bef. Extra) Change (%) % of Net Sales Rep. PAT Change (%)
Source: Company, Anand Rathi Research
33,929 19.3 27,939 5,990 36.0 17.7 679 5,311 479 65 543 4,353 1,510 34.7 3,207 39.0 9.5 2,843 13.6
37,940 11.8 29,231 8,709 45.4 23.0 807 7,903 139 121 5 226 8,106 2,735 33.7 5,229 63.0 13.8 5,371 88.9
44,974 18.5 36,596 8,378 -3.8 18.6 818 7,560 54 892 576 8,974 2,583 28.8 6,006 14.9 13.4 6,392 19.0
58,739 30.6 48,153 10,586 26.4 18.0 937 9,649 54 903 10,498 3,228 30.8 7,270 21.0 12.4 7,270 13.7
69,706 18.7 56,746 12,960 22.4 18.6 1,025 11,935 54 925 12,806 4,226 33.0 8,580 18.0 12.3 8,580 18.0
Share Capital Reserves Net Worth Loans Deferred Tax Liability Capital Employed Gross Fixed Assets Less: Depreciation Net Fixed Assets Capital WIP Investments Curr.Assets, L & Adv. Inventory Sundry Debtors Cash & Bank Balances Loans & Advances Current Liab. & Prov. Sundry Creditors Other Liabilities Provisions Net Current Assets Application of Funds
Source: Company, Anand Rathi Research
800 11,704 12,504 3,172 412 16,087 12,567 5,887 6,680 173 6,682 7,419 4,385 2,310 337 387 4,866 3,343 465 1,059 2,552 16,087
850 21,348 22,198 900 590 23,688 13,365 6,598 6,767 378 13,354 9,118 6,068 2,546 29 476 5,929 4,382 561 985 3,190 23,688
850 26,677 27,527 900 590 29,017 17,492 7,416 10,077 14,354 11,308 7,270 2,957 605 476 6,721 5,175 561 985 4,587 29,017
850 32,672 33,522 900 590 35,012 19,992 8,353 11,640 16,854 14,502 9,978 3,862 186 476 7,984 6,437 561 985 6,518 35,012
850 39,765 40,615 900 590 42,105 20,992 9,377 11,615 19,354 20,321 11,840 4,583 3,421 476 9,185 7,639 561 985 11,136 42,105
56
22 February 2011
Basic (`)
Standalone Diluted EPS Consol. EPS Cash EPS EPS Growth (%) Book Value per Share DPS Payout (Incl. Div. Tax) % Valuation (x)
P/E Consol. P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%)
Profitability Ratios (%) RoE RoCE Turnover Ratios Asset Turnover (x) Leverage Ratio Debt/Equity (x) Source: Company, Anand Rathi Research
OP/(Loss) before Tax Depreciation & Amortisation Direct Taxes Paid (Inc)/Dec in Working Capital Other Items CF from Oper. Activity Extra-ordinary Items CF after EO Items (Inc)/Dec in FA+CWIP (Pur)/Sale of Invest. CF from Inv. Activity Issue of Shares Inc/(Dec) in Debt Interest Rec./(Paid) Dividends Paid CF from Fin. Activity Inc/(Dec) in Cash Add: Beginning Balance Closing Balance
Source: Company, Anand Rathi Research
5,311 679 -1,577 808 -123 5,098 -543 4,555 -1,515 -1,499 -3,014 0 -326 -414 -480 -1,221 320 17 337
7,903 807 -2,557 -945 5,123 10,330 221 10,551 -1,098 -6,672 -7,770 50 -2,272 -18 -850 -3,089 -308 337 29
7,560 818 -2,583 -821 0 4,975 576 5,551 -3,750 -1,000 -4,750 0 0 838 -1,063 -224 577 29 605
9,649 937 -3,228 -2,351 0 5,007 0 5,007 -2,500 -2,500 -5,000 0 0 849 -1,275 -426 -419 605 186
11,935 1,025 -4,226 -1,382 0 7,352 0 7,352 -1,000 -2,500 -3,500 0 0 871 -1,488 -617 3,235 186 3,421
57
Auto Components
India I Equities
Update
Change in Estimates Target Reco
22 February 2011
Amtek Auto
Better times ahead; maintain Buy
We expect Amtek Auto to benefit from sustained auto demand locally and the nascent global recovery, along with market-share gains overseas. Its completed organizational restructuring and near completion of its non-auto capex are added positives. We trim our target price from `254 to `225, while maintaining a Buy.
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Nirav Bhatt
niravbhatt@rathi.com
Improvement in demand. Domestic auto demand has entered a steady growth mode, which would continue to provide a firm base for Amteks future operations. As demand in overseas auto markets recovers, Amteks sales volumes would further improve due to new orders, raising its market-share. Better operating leverage in its overseas subsidiaries would boost its profitability. Non-auto capex nearing completion. Amtek Autos non-auto capex is nearing completion, thereby significantly raising its revenue potential. Further, on the successful completion of the open offer, Amtek India is now close to being a subsidiary. This has led to all forgings and castings units being brought under the Amtek Auto umbrella. We expect this to result in better integrated operations, clearer efficiencies in sourcing and negotiations, and greater transparency in operations. Valuation and risks. We cut our target price from `254 to `225 (10x FY12e EPS, and `29 as value of 38% stake in Amtek India). Risks: slower-than-expected demand ramp-up in Europe, unfavourable currency fluctuations and commodity-cost increases.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
AMTK IN/AMTK.BO `201/`106 18211 / 5459 US$4.7m `25.4bn/US$0.56bn 209.1m 69.74% 30.3% 33.4% 11.5% 24.9%
Key financials
Year end 31 March FY09 FY10 FY11e FY12e FY13e
Sales (`m) Net profit (`m) Diluted EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
240 220 200 180 160 140 120 100 Aug-10 Jun-10 Feb-10 Oct-10 Apr-10
Sensex
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
22 February 2011
Fig 4 PE Band
45,187 27.5 34,749 10,439 23.1 2,478 3,370 1,517 1,832 4,275 3,719 50.0 15.8 54.2 1.0 55,972 23.9 43,182 12,790 22.9 2,984 3,622 1,555 2,322 5,417 4,604 23.8 19.6 64.1 1.0 66,722 19.2 51,309 15,413 23.1 2,884 4,215 1,594 2,972 6,935 5,686 23.5 24.2 79.1 1.3
600 500 400 300 200 100 0 Jul-05 Jul-06 Jul-07 Jul-08 Jul-09 Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jul-10 Jan-11 6x 5x 400 4x 300 Amtek Auto 3x 2x 100 1x 0 Sep-06 Aug-09 Mar-10 Feb-06 Nov-07 Jun-08 Jan-09 Oct-10 Jul-05 Apr-07 Amtek Auto
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax Rep PAT before MI Adjusted PAT Adj. PAT growth (%) FDEPS (`/share) CEPS (`/share) DPS (`/share)
33,211 -26.1 27,381 5,830 17.6 1,523 2,728 685 849 1,414 1,238 -66.1 5.3 32.9 0.6
35,429 6.7 27,719 7,710 21.8 2,051 3,102 1,480 1,216 2,783 2,480 100.4 10.5 41.2 1.2
Share capital Reserves & surplus Shareholders fund Debt Deferred tax / others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
282 32,204 32,486 41,207 0 73,693 53,024 491 12,197 7,981 73,693 141 102.3 87
200
Reported PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
2,252 2,728 4,980 3,405 1,575 13,956 -12,381 101 0 9,820 125 -395 -2,391 10,373 7,982
3,391 3,102 6,493 5,088 1,406 8,390 -6,985 271 121 -701 -2,323 -5,777 265 7,981 8,247
Source: Bloomberg
59
22 February 2011
60
22 February 2011
Risks
Slower-than-expected demand ramp-up in Europe and unfavourable currency fluctuations Commodity cost increases Corporate governance issues in the past.
61
22 February 2011
Improvement in demand
Domestic auto demand has entered a secular growth mode, which would continue to provide a firm base for operations. In the next 2-3 years, as demand in overseas auto markets recovers, Amteks sales volumes would further improve due to its market-share gains Amtek Auto is the only Indian company, and among a select few globally, to have integrated component-manufacturing facilities in forgings, iron castings, aluminium castings, machining and sub-assemblies of auto and non-auto components. Given its wide reach, at home and overseas, Amtek would benefit from economic growth in India as well as from the global recovery. Steady growth ahead The domestic automobile industry is on a good growth trajectory. The global auto-components market is seeing qoq improvement after bottoming out in CY09-10. Exports, which used to bring in a significant 22% of Amteks standalone revenue, had dipped to a low of just 3-4% in 2HFY09. The steady recovery overseas has seen this increase to ~8% of revenue now (on the higher base of robust domestic demand).
Fig 7 Trend in Amtek Autos standalone exports
(`m) 900 800 700 600 500 400 300 200 100 0 Q1FY09 Q2FY09 Q3FY09 Q4FY09 Q1FY10 Q2FY10 Q3FY10 Q4FY10 Q1FY11 Q2FY11 (%) 30 25 20 15 10 5 0
Standalone exports
Source : Company
Amtek would strongly benefit from this demand improvement, given its wide geographical reach. We expect a robust 37.9% CAGR (excl. the impact of the merger) in its (consolidated) profit over FY10-13. Similarly, its revenue growth would also be at a solid 23.5% CAGR over FY10-13e.
62
22 February 2011
Net Sales
Source: Company, Anand Rathi Research
Europe: Amtek markets its products in Europe, exporting from the Indian parent and group companies, and through European subsidiaries. Products for Europe span the entire Amtek Auto and Amtek India range. Major customers are Jaguar, Land Rover, Ford, Audi, Mercedes, BMW, PSA and Renault. US: Sales to the US used to be through a US subsidiary. The product range was relatively smaller: flexplates and ring-gear assemblies. To lower costs, production plants in the US were moved to India and now the entire product range is being manufactured in India. India: The entire range of Amtek Auto and Amtek India products are marketed in India through the parent company and other group entities. Major customers are Maruti, M&M, Tata Motors, Chrysler and GM.
Fig 9 Revenue breakup FY08 (segment-wise)
Others 4% Tractors 7% 2/3 wheelers 8% Passenger cars 71% Commercial Vehicles 10%
Passenger cars 62%
FY10 (segment-wise)
Others 11%
FY09 (region-wise)
US 2%
FY10 (region-wise)
US 1% Europe 20%
Europe 35%
India 63%
India 79%
Source: Company
63
22 February 2011
2/3 wheelers Passenger cars LCVs HCVs Tractors Railways Other non-auto
Source : Company
Hero Honda, HMSI, Musashi, M&M, Suzuki, TVS, Yamaha. Aston Martin, Chrysler, Ford, Hyundai, Jaguar, LR, Maruti Suzuki, Nissan, Tata, BMW, Fiat, GM, HM, Lada, Mercedes Benz, Toyota, VW. Ashok Leyland, Eicher, Swaraj Mazda, Tata. Cummins, Detroit Diesel, Force-Man, Navistar, Tata. CNH, Eicher, Escorts, JD, Kubota, Sonalika. Indian Railways, Diesel Locomotive Works, Diesel Loco Modernisation Works, GE Transportation. Briggs & Stratton, JCB, Ingersoll Rand, Kawasaki, the Knorr-Bremse Group, LG, Tecumseh.
With its integrated facilities across India, Europe and North America, Amtek Auto is poised to benefit from improving demand. It has 43 manufacturing locations (38 domestic, five overseas). Amtek has made the most of low-cost manufacturing sites, giving it an edge over its global peers. Further, its JVs with international manufacturers offer opportunities for accelerated growth, not just in terms of a broader product range, but also rising internal demand (as would be seen in its joint venture with American Railcar, Inc.).
Amteks growth potential is highlighted by the following projections:
Two-year growth CAGR (FY11-13) in India: PVs 13% and twowheelers 13.7%. FY02-11 PV growth CAGR was 16.8%; twowheelers, 13%.2. Indian auto-components sub-segment expected to increase to US$29.1bn in FY13 from US$21.1bn in FY10 (11% growth CAGR). FY05-10 growth CAGR was 21.1%. Indian auto-components exports sub-segment expected to increase to US$8.6bn in FY13 from US$4.7bn in FY10 (22.8% growth CAGR). FY05-10 growth CAGR was 23.7%.
64
22 February 2011
65
22 February 2011
Non-auto capex
Amteks non-auto capex is nearing completion, thereby significantly increasing its revenue potential. This would enable it to compete for wagon demand, which is expected to be strong in India. Additional avenues being targeted are Defence, aerospace, specialty vehicles, etc. Amtek is sharpening its focus on the non-auto segment, the share of which is targeted to be raised from 18% to 25% in the current upswing. Amteks non-auto strategy includes:
Increase in Defence-related sales, focused on Defence markets in India and South Africa. (~US$30bn has been earmarked to upgrade the Indian army). Opportunities abound in ammunition shell forgings, armoured vehicles, and upgrading military tanks. Railcars to significantly contribute, with increase in sales revenue. Wagon manufacturing would contribute US$400m to sales in the JV over four years (Amteks share is 50%). American Railcar would provide technical expertise. Targeting the Indian Railways and the Middle East markets. Railcar-components business to grow significantly in the next four years. New ventures of specialty vehicles to address increasing demand. Aerospace to be developed in future.
Restructuring
The open offer for Amtek India has been successfully completed. After the last stage of restructuring, Amtek India is likely to be made a subsidiary of Amtek Auto, by Mar 11. This has resulted in bringing all the forgings and castings units under the Amtek Auto umbrella. We expect this to lead to better integration of operations, clearer efficiencies in sourcing and negotiations, and greater transparency in operations. Rationale for the Amtek India open offer:
Simplifying the group structure, Achieving greater economies of scale, Improving fund allocation across business units, and Strengthening the balance sheet.
66
22 February 2011
Financials
We expect a 23.5% CAGR in Amteks revenues over FY10-13 (with the EBITDA margin improving from 21.8% to 23.1%) and a 31.9% CAGR in adjusted net profit. We expect a 23.5% CAGR in Amteks revenue over FY10-13e, following a 130bps better EBITDA margin owing to lower raw material costs, a more favourable product mix (towards machined products), greater capacity utilization and a larger share of non-automotive products. We expect a 31.9% CAGR in adjusted net profit over FY10-13. Its robust financial performance leads us to expect Amteks RoCE would improve, from a low 7% in FY10 to 12.7% three years later.
Fig 11 EBITDA and net-profit margin EBITDA
(`m) 2,800 2,600 2,400 2,200 2,000 1,800 1,600 1,400 1,200 1,000 800 22.2 19.8 20.6 19.2 23.6 23.1 22.6 22.5 (%) 24.0 22.0 20.0 18.0 15.3 16.0 14.0 10.9 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 12.0 10.0 (`m) 1,000 900 800 700 600 500 400 300 200 100
Net Profit
(%) 14.0 10.1 8.2 6.1 2.5 6.7 5.2 1.7 6.2 8.9 8.4 12.0 10.0 8.0 6.0 4.0 2.0 0.0 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q
FY09 EBITDA
Source: Company
FY09 PAT
FY10
FY11
As a % of Sales(RHS)
Standalone OPM
Source: Company, Anand Rathi Research
Consolidated OPM
67
22 February 2011
Change in estimates
We raise our estimates to factor in a faster-than-expected recovery in Amteks overseas business, reflected in better operating leverage, benefits of cost restructuring and new orders overseas. We raise our EBITDA margin estimate for FY12, by 290bps, and factor in higher depreciation, interest expense and minority interest. The net effect on our FY12 profit estimate is to raise it by 2.8%.
Fig 13 Change in estimates
Previous estimate `m FY11e FY12e Revised estimate FY11e FY12e Change (%) FY11e FY12e
Net Sales Change (%) Expenditure EBITDA Change (%) % of Net Sales Depreciation EBIT Interest & Finance Charges Other Income Non-recurring Expense PBT Tax Effective Rate (%) PAT Adj. PAT Change (%) Minority Interest PAT (After MI) Change (%)
Source: Company, Anand Rathi Research
33,211 -26.1 27,381 5,830 -27.1 17.6 2,728 3,101 1,523 685 -490 2,753 849 30.9 1,904 1,414 (64.9) 176 1,238 (66.1)
35,429 6.7 27,719 7,709 32.2 21.8 3,102 4,607 2,051 1,480 112 3,924 1,216 31.0 2,708 2,783 96.9 303 2,480 100.4
45,187 27.5 34,749 10,438 35.4 23.1 3,370 7,068 2,478 1,517 0 6,107 1,832 30.0 4,275 4,275 53.6 556 3,719 50.0
55,972 23.9 43,182 12,790 22.5 22.9 3,622 9,168 2,984 1,555 0 7,739 2,322 30.0 5,417 5,417 26.7 813 4,604 23.8
66,722 19.2 51,309 15,413 20.5 23.1 4,215 11,197 2,884 1,594 0 9,907 2,972 30.0 6,935 6,935 28.0 1,248 5,686 23.5
68
22 February 2011
Share Capital Share warrants Reserves Net Worth Loans Minority Interest Capital Employed Application of Funds Gross Fixed Assets Less: Depreciation Net Fixed Assets Goodwill Investments Curr.Assets, L & Adv. Inventory Sundry Debtors Cash & Bank Balances Loans & Advances Others Current Liab. & Prov. Sundry Creditors Other Liabilities Provisions Net Current Assets Miscellaneous Expenditures Application of Funds
Source: Company, Anand Rathi Research
62,335 13,255 49,080 3,944 491 30,929 7,554 5,220 7,981 10,156 17 10,751 4,884 5,759 108 20,178 0 73,693
70,564 16,102 54,462 3,850 2,814 33,557 8,122 6,405 8,247 10,740 42 8,025 2,433 5,248 344 25,532 1 86,658
75,975 19,473 56,503 3,850 4,814 35,640 8,047 6,809 10,002 10,740 42 11,782 6,190 5,248 344 23,858 1 89,025
81,495 23,095 58,400 3,850 6,814 40,420 9,201 7,667 12,769 10,740 42 13,260 7,667 5,248 344 27,160 1 96,225
87,125 27,310 59,815 3,850 8,814 43,135 10,968 9,140 12,245 10,740 42 14,732 9,140 5,248 344 28,403 1 100,882
Basic (`) Diluted Cons EPS Cons. EPS (inc.Amtek India) EPS Growth (%) Cons. EPS Growth (%) Cash EPS Book Value per Share DPS Payout (Incl. Div. Tax) % Valuation (x) Cons P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Profitability Ratios (%) RoE RoCE Turnover Ratios Asset Turnover (x) Fixed Asset Turnover Leverage Ratio Debt/Equity (x)
Source: Company, Anand Rathi Research
5.3 -66.1 n.m 32.9 230.4 0.6 8.1 22.3 3.6 8.5 1.5 0.5 0.5 3.8 5.1 0.5 0.7 1.3
10.5 11.8 100.4 n.m 41.2 228.8 1.2 10.9 11.1 2.8 6.9 1.5 0.5 1.0 5.4 7.0 0.4 0.7 0.9
15.8 17.8 50.0 50.9 54.2 240.3 1.0 6.3 7.4 2.2 4.6 1.1 0.5 0.8 7.4 9.6 0.5 0.8 0.8
19.6 22.3 23.8 28.5 64.1 265.1 1.0 5.4 6.0 1.8 3.6 0.8 0.4 0.9 8.3 11.1 0.6 1.0 0.7
24.2 27.6 23.5 27.1 79.1 297.0 1.3 5.6 4.9 1.5 2.7 0.6 0.4 1.1 9.2 12.7 0.7 1.1 0.6
69
22 February 2011
OP/(Loss) before Tax Interest/Div. Received Depreciation & Amort. Direct Taxes Paid (Inc)/Dec in Working Capital Other Items CF from Oper. Activity (Inc)/Dec in FA+CWIP (Pur)/Sale of Invest. CF from Inv. Activity Issue of Shares Inc/(Dec) in Debt Interest Paid Dividends Paid CF from Fin. Activity Inc/(Dec) in Cash Add: Beginning Balance Closing Balance
Source: Company, Anand Rathi Research
3,101 685 2,728 -849 -3,405 493 2,753 -13,956 125 -13,831 0 9,820 -1,523 -101 8,197 -2,391 10,373 7,981
4,607 1,480 3,102 -1,216 -5,088 11107 13,992 -8,390 -2,323 -10,713 121 -701 -2,051 -271 -2,901 266 7,981 8,247
7,068 1,517 3,370 -1,832 3,428 30 13,582 -5,411 -2,000 -7,411 15 -1,720 -2,478 -234 -4,416 1,754 8,247 10,002
9,168 1,555 3,622 -2,322 -535 33 11,521 -5,520 -2,000 -7,520 0 2,000 -2,984 -249 -1,233 2,768 10,002 12,769
11,197 1,594 4,215 -2,972 -1,767 42 12,309 -5,630 -2,000 -7,630 0 -2,000 -2,884 -319 -5,203 -524 12,769 12,245
70
22 February 2011
Ahmednagar Forgings Revenue Growth (%) Net Profit % growth GWK (Amtek Investments, UK) Revenue Growth (%) Net Profit % growth Smith Jones Revenue Growth (%) Net Profit % growth Zelter Revenue Growth (%) Net Profit % growth Amtek Auto Total Revenue Growth (%) Net Profit % growth Benda Amtek Revenue Growth (%) Net Profit % growth Amtek Siccardi Revenue Growth (%) Net Profit % growth NPM
Source: Company, Anand Rathi Research
5,176 -21.7 359 -43.4 7,928 -45.4 -349 -166.0 705 -14.8 -28 -248.7 4,834 -42.3 2 -99.4 10,525 -17.9 1,032 -55.6 2,347 2.3 175 -29.7 3,115 1.6 319 53.4 10.2
6,653 28.6 641 78.4 3,813 -51.9 -77 -77.9 230 -67.4 -33 17.6 3,389 -29.9 -145 -9,780.0 12,764 21.3 1,509 46.2 3,725 58.8 427 143.3 4,461 43.2 420 31.8 9.4
9,562 43.7 1,098 71.3 4,194 10.0 189 -345.1 57 -75.0 -23 -31.3 3,050 -10.0 -61 -58.0 18,013 41.1 2,216 46.9 4,657 25.0 419 -1.8 4,907 10.0 442 5.1 9.0
12,008 25.6 1,421 29.4 4,823 15.0 217 15.0 0 -100.0 0 -100.0 3,507 15.0 2 -102.9 22,700 26.0 2,782 25.5 5,355 15.0 482 15.0 5,643 15.0 508 15.0 9.0
14,189 18.2 1,765 24.2 5,787 20.0 260 20.0 0 0.0 0 NA 4,033 15.0 81 4,500.0 26,992 18.9 3,661 31.6 5,998 12.0 540 12.0 6,320 12.0 569 12.0 9.0
71
22 February 2011
Amtek Auto % YoY growth Ahmednagar Forgings % YoY growth GWK % YoY growth Zelter % YoY growth Smith Jones % YoY growth Benda Amtek % YoY growth Amtek Siccardi % YoY growth Others % YoY growth Total % YoY growth
Company-Wise Ebitda Contribution (`m) (`m)
2,674 -15.2 1,394 -7.4 831 -78.4 1,007 -49.9 87 -53.6 728 14.2 1,015 47.7 108 -5.3 7,842 -35.4
1QFY10
3,022 25.2 1,592 39.1 1,068 -55.1 838 -23.9 61 -71.5 867 87.1 1,132 123.0 99 -1.9 8,678 4.2
2QFY10
3,404 28.1 1,783 42.4 997 -10.8 766 -4.2 56 -71.3 978 63.2 1,232 63.2 107 201.1 9,323 25.8
3QFY10
3,664 45.3 1,882 49.2 917 55.8 778 -16.0 26 -76.3 1,153 78.3 1,081 -7.2 61 -62.0 9,562 29.6
4QFY10
4,091 53.0 2,135 53.2 1,010 21.6 700 -30.4 10 -88.9 1,147 57.6 1,114 9.7 155 44.1 10,362 32.1
1QFY11
4,319 42.9 2,297 44.3 1,102 3.2 848 1.2 0 -100.0 1,172 35.2 1,193 5.4 165 67.5 11,097 27.9
2QFY11
Amtek Auto EBITDA margin (%) Ahmednagar Forgings EBITDA margin (%) GWK EBITDA margin (%) Zelter EBITDA margin (%) Smith Jones EBITDA margin (%) Benda Amtek EBITDA margin (%) Amtek Siccardi EBITDA margin (%) Others EBITDA margin (%) Total Cons EBITDA margin (%)
Source: Company, Anand Rathi Research
676 25.3 372 26.7 6 0.8 37 3.7 -5 -5.9 199 27.3 211 20.8 11 10.5 1,507 19.2
804 26.6 418 26.3 23 2.1 44 5.3 -9 -14.2 246 28.4 259 22.9 4 4.1 1,789 20.6
936 27.5 463 26.0 95 9.6 38 4.9 15 27.5 283 28.9 261 21.1 14 13.2 2,105 22.6
1,017 27.8 509 27.1 68 7.4 77 9.8 -10 -39.1 266 23.1 240 22.2 -11 -18.0 2,155 22.5
1,148 28.0 575 26.9 156 15.4 31 4.4 -3 -28.1 255 22.2 268 24.1 12 7.7 2,442 23.6
1,207 27.9 624 27.1 144 13.1 29 3.4 0 NA 265 22.6 313 26.2 -21 -12.5 2,560 23.1
72
22 February 2011
Amtek Auto Net Profit margin (%) Ahmednagar Forgings Net Profit margin (%) GWK Net Profit margin (%) Zelter Net Profit margin (%) Smith Jones Net Profit margin (%) Benda Amtek Net Profit margin (%) Amtek Siccardi Net Profit margin (%) Others Net Profit margin (%) Profit bef. minority int. Minority interest Profit after MI
Source: Company, Anand Rathi Research
305 11.4 114 8.1 -81 -9.7 -39 -3.8 -13 -14.7 84 11.5 90 8.9 2 1.7 462 57 405
351 11.6 145 9.1 -10 -1.0 -55 -6.6 -15 -24.5 116 13.4 123 10.8 -1 -1.4 652 69 583
424 12.5 181 10.1 17 1.7 -20 -2.6 10 17.1 116 11.8 119 9.6 6 6.0 852 85 767
352 9.6 198 10.5 -2 -0.3 -32 -4.1 -15 -58.2 111 9.6 89 8.2 -13 -21.6 687 93 594
546 13.3 255 11.9 72 7.1 -26 -3.7 -3 -28.1 103 8.9 97 8.7 -1 -0.8 1,041 124 917
583 13.5 280 12.2 50 4.6 -19 -2.2 0 91 7.7 115 9.6 -32 -19.3 1,067 136 932
Net Sales Change (%) Operating Other Income Total Income Expenditure EBITDA Change (%) % of Net Sales Depreciation EBIT Deferred Revenue Exp. Interest & Finance Charges Other Income Non-recurring Expense Non-recurring Income PBT Tax Effective Rate (%) Rep. PAT Change (%) Adj. PAT Change (%) Adj. PAT (After MI) Change (%)
Source: Company, Anand Rathi Research
10,673 16.5 0 10,673 8,030 2,643 21.1 24.8 540 2,103 0 306 361 66 2,220 4,312 783 18.2 3,529 173.8 1,374 6.7 1,374 6.7
8,094 -24.2 0 8,094 6,332 1,762 -33.3 21.8 706 1,056 0 442 216 0 0 830 248 29.9 582 -83.5 582 (57.6) 582 (57.6)
9,814 21.2 0 9,814 7,459 2,355 33.6 24.0 962 1,393 0 830 551 0 0 1,113 326 29.3 787 35.2 787 35.2 787 35.2
10,362 32.1 0 10,362 7,921 2,442 62.0 23.6 825 1,617 0 546 366 0 0 1,437 395 27.5 1,041 125.4 NA NA 917 126.3
11,097 27.9 0 11,097 8,537 2,560 43.1 23.1 810 1,750 0 648 387 0 0 1,489 421 28.3 1,067 63.7 NA NA 932 59.8
73
Auto Components
India I Equities
Update
Change in Estimates Target Reco
22 February 2011
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Girish Solanki
+9122 66266712 girishsolanki@rathi.com
Branding is key. Amara Raja is Indias second-largest battery maker in the regulated sector and has made its mark via branding, strong retail network and entry into the two-wheeler segment. Healthy automotive demand. ARB operates in the auto replacement market and caters to some OEMs as well. With the strong automotive demand expected, a 13.7% CAGR over FY1113e, we expect good growth in ARBs automotive battery sales. Industrials, a key segment. Notwithstanding the present industrial slowdown, we expect the segment to recover from the current lows in the medium to long term and drive demand in the long term. Being a significant revenue contributor for ARB, industrial demand recovery in FY12 would be a major positive. Valuation and risks. We value ARB at 10x FY12e EPS (a 40% discount to the target multiple for market leader Exide Industries). At the ruling market price, the stock trades at 9.5x FY11e and 7.8x FY12e earnings. Risks: Delayed industrial demand recovery, further increase in the price of lead.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
AMRJ IN/AMAR.BO `228/`140 18212 / 5459 US$0.7m `14.04bn/US$313m 85.4m 47.9% 52.1% 2.4% 19.4% 26.1%
Key financials
Year end 31 Mar FY09 FY10 FY11e FY12e FY13e
Sales (`m) Net profit (`m) Diluted EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
230 220 210 200 190 180 170 160 150 Aug-10 Jun-10 Feb-10 Apr-10
AMRJ
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
22 February 2011
Fig 4 PE Band
17,388 18.7 14,807 2,581 14.8 19 422 50 728 1,486 1,470 -7.5 17.2 22.3 4.0 20,596 18.5 17,488 3,109 15.1 18 471 50 876 1,793 1,793 22.0 21.0 26.5 3.5 24,184 17.4 20,413 3,771 15.6 14 511 50 1,082 2,213 2,213 23.4 25.9 31.9 3.9
350 16x 300 250 200 150 100 50 1x 0 Sep-05 Aug-08 May-07 Sep-10 Mar-08 Feb-06 Oct-07 Dec-06 Nov-09 Feb-11 3x 300 250 200 150 100 50 0 Sep-05 Aug-08 Sep-10 Apr-05 Mar-08 Feb-06 Apr-10 May-07 Dec-06 Nov-09 Feb-11 Oct-07 Jan-09 Jun-09 Jul-06 Amara Raja Batteries Ltd 2.5x 2x 1.5x 1x 0.5x Apr-05 Jul-06 Jan-09 Jun-09 Apr-10 Amara Raja Battries Ltd 13x 10x 7x 4x
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax Reported PAT Adjusted PAT Adj. PAT growth (%) FDEPS (`/share) CEPS (`/share) DPS (`/share)
13,177 21.6 11,291 1,886 14.3 182 346 81 422 805 947 0.4 11.1 13.5 0.8
14,652 11.2 11,779 2,873 19.6 68 429 50 876 1,670 1,590 67.8 18.6 24.6 2.9
Share capital Reserves & surplus Shareholders fund Debt Deferred tax / others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
171 3,885 4,056 2,859 183 7,097 3,209 471 2,714 703 7,097 85 53.2 76
Reported PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
1,132 346 1,478 -730 2,207 1,009 1,198 68 57 -304 309 383 191 511 703
1,602 429 2,031 -171 2,202 504 1,698 248 0 -1,947 -310 -108 -79 703 625
AMRJ
Source: Bloomberg
75
22 February 2011
Valuation
We value Amara Raja Batteries at 10x FY12e EPS (a 40% discount to the target multiple for market leader Exide Industries). At the ruling market price, the stock trades at 9.5x FY11e and 7.8x FY12e earnings. Risks
The battery-replacement market in India has not yet matured to a situation where batteries are picked up off the shelf. Hence, the retail focus of ARB may see hurdles to growth. A slower-than-anticipated growth in OEM production and lukewarm demand for the Nano would lessen demand potential from the automobile segment.
76
22 February 2011
Imports constitute a significant threat to Indian battery manufacturers. Imports could whittle down sales in the replacement market. Continuing lower demand from the industrial segment would be an added concern. Higher lead prices even from current levels would threaten profitability.
($/tonne) 3,800 3,300 2,800 2,300 1,800 1,300 800 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Oct-06 Oct-07 Oct-08 Oct-09 Oct-10 Apr-06 Apr-07 Apr-08 Apr-09 Apr-10 Jul-06 Jul-07 Jul-08 Jul-09 Jul-10
LME cash
Source: LME
77
22 February 2011
A network of 18,000 active retailers has given ARB a touch point in urban India at almost every 5km. ARB has also pioneered the concept of Amaron Pitstop and PowerZone, of which it has ~150 and 700 outlets, respectively, to provide a unique shopping experience in urban and rural regions. Another of its innovations is the introduction of unconventional distribution channels small shopkeepers, telephone-booth operators, auto-mechanics and lube sellers. ARB has widened its reach through the 70 Aqua distribution network, which caters to replacement demand in industrial batteries. ARBs batteries are now used by more than 10m consumers. There are 175,000 live battery banks, providing uninterrupted backup power for various critical applications.
Fig 9 EBITDA and sales volume growth
(`m) 3,500 3,000 2,500 2,000 40 1,500 60 (%) 80
3.
4. 5.
1,000
3
500
20
EBITDA
Source: Company
Source: Company
78
22 February 2011
Although ARBs OE market share is relatively lower, anticipated growth in this segment is a positive for it from the point of view of greater demand and increased replacement-demand potential. Entry into the two-wheeler sub-segment In May 08, ARB launched VLRA batteries in the two-wheeler subsegment. VLRA technology is normally used in luxury cars. The entry into the two-wheeler segment with a good product and adequate installed capacity could help penetration there. ARB manufactures VLRA batteries with technology from its JV partner Johnson Controls, Inc. In addition to the traditional segments, the regulated replacement-battery market growth is fueled by the greater popularity of the high-end twowheelers and new users of non-gear scooters from urban and semi-urban women. The increasing shift from kick-start to self-start bikes also increases the importance of battery technology.
79
22 February 2011
Replacement demand from telecoms-tower batteries Entry of new players and introduction of new services (3G) in the telecoms sector Increasing computerisation, especially among government agencies Demand from IT, ITeS, and BFSI sectors Rising automation across business enterprises Power deficit, enhancing the need for back-up batteries in critical equipment and processes Part of the telecoms capacity to be utilized to support the UPS business
3. 4. 5. 6.
7.
ARBs strength in the segment is that it is the preferred vendor among domestic utilities, government agencies, multi-nationals and domestic telecoms service providers. The company plans to strengthen its presence in high-growth sectors and create products for specific user segments.
80
22 February 2011
Financials
We expect a 17.9% CAGR in Amara Rajas revenue over FY11-13 with the EBITDA margin improving from 14.8% to 15.6%and a 22.7% CAGR in adjusted net profit. From FY11 to FY13 we expect a 17.9% CAGR in ARBs revenue, with the EBITDA margin improving from a low 14.8% to 15.6%. The expected volatility in commodity prices would be countered by ARBs increasing presence in the industrials segment and greater replacement-market share. The volatility in lead price can impact ARBs EBITDA margin either way, since it does not have the fall-back of backward integration like Exide Industries. We expect a 22.7% CAGR in adjusted net profit from FY11 to FY13e. To support growth, ARB would aggressively expand its capacity: fourwheeler batteries from 4.2m to 6m, and two-wheeler batteries from 1.8m to 5m.
Fig 11 Amara Rajas sales and net profit growth (FY04-12)
(`m)
25,000 20,000 15,000 10,000 5,000 0 FY10e FY11e FY12e FY04 FY05 FY06 FY07 FY08 FY09
(`m)
2,000 1,600 1,200 800 400 0
Sales
PAT (RHS)
Despite the ongoing capex and the decline in profitability in FY11, ARB has maintained healthy return ratios of over 20%.
Fig 12 Amara Rajas RoE, RoCE and asset turnover (FY04-12e)
(%) 40 35 30 25 20 15 10 5 0 FY10e FY11e FY12e FY04 FY05 FY06 FY07 FY08 FY09 0.5 1.0 1.5 2.0 (x) 2.5
RoE
Source: Company, Anand Rathi Research
RoCE
81
22 February 2011
Change in estimates
We lower our estimates to factor in the short-term concerns regarding commodity price increases and lower demand for industrial batteries. We trim our EBITDA margin estimate for FY12, by 300bps, and factor in higher raw material and employee costs. We also cut our FY12 profit estimates, by 12.9%.
Fig 13 Change in estimates
Previous estimate `m FY11e FY12e Revised estimate FY11e FY12e Change (%) FY11e FY12e
Commodity prices, a concern The cost of lead works out to 70% of raw material cost of batteries. The price of lead has corrected off its peak of US$3,850 a ton in 4QFY08 to less than half that, at US$1,500 in 1QFY10. Subsequently, though, it has bounced back to US$2,500 now, thereby eating into margins in FY11.
FY09 EBITDA
Source: Company
FY10
FY10
As a % of Sales (RHS)
As a % of Sales (RHS)
82
22 February 2011
Net Sales Change (%) Expenditure EBITDA Change (%) EBITDA Margin (%) Depreciation EBIT Interest & Finance Charges Other Income Non-recurring Expense Non-recurring Income PBT Tax Effective Rate (%) Rep. PAT Change (%) Adj. PAT Change (%)
Source: Company, Anand Rathi Research
13,177 21.6 11,291 1,886 19.6 14.3 346 1,541 182 81 212 0 1,227 422 34.4 805 -14.7 947 0.4
14,652 11.2 11,779 2,873 52.3 19.6 429 2,444 68 50 0 121 2,546 876 34.4 1,670 107.5 1,590 67.8
17,388 18.7 14,807 2,581 -10.2 14.8 422 2,159 19 50 2 27 2,214 728 32.9 1,486 -11.0 1,470 -7.5
20,596 18.5 17,488 3,109 20.4 15.1 471 2,637 18 50 0 0 2,669 876 32.8 1,793 20.7 1,793 22.0
24,184 17.4 20,413 3,771 21.3 15.6 511 3,260 14 50 0 0 3,295 1,082 32.9 2,213 23.4 2,213 23.4
Sources of Funds Share Capital Reserves Net Worth Loans Deferred Tax Liability Capital Employed Application of Funds Gross Fixed Assets Less: Depreciation Net Fixed Assets Capital WIP Investments Curr.Assets, L & Adv. Inventory Sundry Debtors Cash & Bank Balances Loans & Advances Other Current Assets Current Liab. & Prov. Sundry Creditors Other Liabilities Provisions Net Current Assets Application of Funds
Source: Company, Anand Rathi Research
171 3,885 4,056 2,859 183 7,097 4,271 1,458 2,813 396 471 5,260 1,608 2,078 703 870 0 1,843 937 201 705 3,417 7,097
171 5,266 5,436 912 216 6,565 4,911 1,854 3,057 227 161 6,311 2,176 2,423 625 1,087 0 3,191 1,376 281 1,534 3,120 6,565
171 6,398 6,569 1,012 414 7,995 5,638 2,276 3,362 0 461 7,169 2,573 2,875 634 1,087 0 2,997 1,429 281 1,287 4,172 7,995
171 7,874 8,045 812 414 9,271 6,138 2,747 3,391 0 761 8,379 3,386 3,668 238 1,087 0 3,260 1,693 281 1,287 5,119 9,271
171 9,742 9,913 612 414 10,939 6,638 3,258 3,380 0 1,061 10,053 3,975 4,307 684 1,087 0 3,555 1,988 281 1,287 6,498 10,939
83
22 February 2011
Basic (`) EPS EPS Fully Diluted Cash EPS EPS Growth (%) Book Value per Share DPS Payout (Incl. Div. Tax) % Valuation (x) P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Profitability Ratios (%) RoE RoCE Turnover Ratios Asset Turnover (x) Leverage Ratio Debt/Equity (x)
Source: Company, Anand Rathi Research
11.1 11.1 13.5 -33.1 47.5 0.8 0.1 14.8 12.2 8.3 1.2 3.5 0.5 19.8 22.8 1.9 0.7
18.6 18.6 24.6 67.8 63.7 2.9 0.2 8.8 6.7 4.9 1.0 2.6 1.8 30.7 38.0 2.2 0.2
17.2 17.2 22.3 -7.5 76.9 4.0 0.2 9.5 7.3 5.4 0.8 2.1 2.4 22.6 27.6 2.2 0.2
21.0 21.0 26.5 22.0 94.2 3.5 0.2 7.8 6.2 4.4 0.7 1.7 2.2 22.3 29.0 2.2 0.1
25.9 25.9 31.9 23.4 116.1 3.9 0.1 6.3 5.1 3.4 0.5 1.4 2.4 22.3 30.3 2.2 0.1
OP/(Loss) before Tax Interest/Dividends Received Depreciation & Amortisation Direct Taxes Paid (Inc)/Dec in Working Capital Other Items CF from Oper. Activity Extra-ordinary Items Other Items CF after EO Items (Inc)/Dec in FA+CWIP (Pur)/Sale of Invest. CF from Inv. Activity Issue of Shares Inc/(Dec) in Debt Interest Rec./(Paid) Dividends Paid CF from Fin. Activity Inc/(Dec) in Cash Add: Beginning Balance Closing Balance
Source: Company, Anand Rathi Research
1,541 346 -409 730 -69 2,138 -212 1,926 -1,009 -309 -1,318 57 -304 -102 -68 -417 191 511 703
2,444 429 -842 171 6 2,208 121 2,328 -504 310 -194 0 -1,947 -18 -248 -2,213 -78 703 625
2,159 422 -530 -1,059 1 993 25 1,017 -500 -300 -800 0 100 30 -338 -208 9 625 634
2,637 471 -876 -1,342 -15 876 0 876 -500 -300 -800 0 -200 31 -302 -471 -395 634 238
3,260 511 -1,082 -934 -15 1,740 0 1,740 -500 -300 -800 0 -200 35 -330 -494 445 238 684
84
Auto Components
India I Equities
Initiating Coverage
22 February 2011
Balkrishna Industries
Good business model, rubber concerns; initiate with Hold
Balkrishna Industries focuses on agricultural tyres and the offroad sub-segment overseas. It typically enjoys higher margins than domestic peers. However, short-term capacity constraints and rising rubber prices have dampened its short- to mediumterm outlook. We initiate coverage on BIL with a Hold recommendation.
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Girish Solanki
+9122 6626 6712 girishsolanki@rathi.com
Robust business model. Balkrishna mainly caters to the highermargin segmentsoff-road vehicles and agricultural tyres. As it supplies heavier tyres mainly for export, it enjoys higher-thanindustry margins. Rubber is a concern. The escalating price of rubber is a concern for the entire tyre industry. While Balkrishnas forward contracts at lower prices insure it from higher rubber prices in FY11, the impact cannot be avoided in FY12. Peaking capacity. While demand for tyres is robust, BILs peaking capacity utilisation indicates that its revenue growth would be constrained in FY12. Valuations and risks. We value the stock at `144 (8.25x FY12e standalone EPS of `16.5 and `8 as value of its paper business). At the CMP, the upside is not too compelling. We initiate coverage with a Hold. Upside risks: decline in rubber prices, faster-thanexpected ramp-up in new capacities, and more-than-expected price increases. Downside risk: unfavourable currency movement.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
BIL In/BLKI.BO `162/`104 18211 / 5459 US$0.3m `12.36bn/US$274.7m 97.4m 45.7% 54.4% 14.2% 16.2% 15.2%
Key financials
Year end 31 March FY09 FY10 FY11e FY12e FY13e
Sales (`m) Net profit (`m) EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
170 160 150 140 130 120 110 100 Dec-10 Aug-10 Jun-10 Feb-10 Oct-10 Apr-10
Sensex
BIL Feb-11
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Fig 4 PE Band
19,435 40.1 15,834 3,601 18.5 212 750 40 883 1,806 1,798 -13.1 18.5 26.3 1.3 23,015 18.4 19,390 3,625 15.8 424 855 44 789 1,601 1,601 -10.9 16.5 25.3 1.1 27,171 18.1 22,552 4,619 17.0 530 1,026 49 996 2,116 2,116 32.1 21.8 32.4 1.4
600 500 26x 400 21x 300 200 100 0 Oct-05 Apr-06 Oct-06 Apr-07 Oct-07 Apr-08 Oct-08 Apr-09 Oct-09 Apr-10 Oct-10
5.5x 500 4.5x 400 3.5x 300 2.5x 200 100 0 Oct-05 Oct-06 Oct-07 Oct-08 Oct-09 Oct-10 Apr-06 Apr-07 Apr-08 Apr-09 Apr-10 Apr-05 1.5 x 0.5x
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax Reported PAT Adjusted PAT Adj. PAT growth (%) FDEPS (`/share) CEPS (`/share) DPS (`/share)
12,523 26.3 10,553 1,970 15.7 375 565 49 379 703 700 -32.9 7.2 13.1 1.2
13,870 10.8 10,172 3,698 26.7 187 662 264 1,048 2,087 2,069 195.5 21.3 28.4 1.4
Share capital Reserves & surplus Shareholders fund Debt Deferred tax / others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
193 4,485 4,678 4,728 524 9,930 6,093 322 3,404 111 9,930 97 98.7 82
Reported PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
703 565 1,268 -538 1,806 1,667 139 116 0 620 -19 638 24 87 111
2,087 662 2,749 808 1,941 1,327 615 135 0 85 485 148 -69 111 42
Source: Bloomberg
86
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
FY05
FY06
FY07
FY08
FY09
FY10
BIL
Apollo Tyres
Ceat
MRF
Rubber is a concern The escalating price of rubber is a concern for the entire tyre industry, Balkrishna included. While its forward contracts at lower prices insure it against higher rubber prices in FY11, the impact cannot be avoided in FY12. High rubber prices are a function of a rise in international prices of rubber (due to abnormal weather conditions), a surge in demand backed by robust auto demand, an increase in the price of crude oil, and plateauing production at plantations. Peaking capacity While demand for tyres is robust, BILs peaking capacity utilisation indicates that its revenue growth would be constrained in FY12. For immediate additional capacity, it is undertaking de-bottlenecking. By Oct 11, de-bottlenecking of 10,000 tons, at `2bn, would be complete. Of this, `600m-700m has already been incurred. By Mar 11, an additional `200m300m would have been incurred. This de-bottlenecking involves adding equipment, increasing radial capacity, mixing capacity at Waluj, building a raw-material and finishedgoods warehouse, and adding a press. The greenfield complex being set up at Bhuj would be completed only by 4QFY13.
FY11e
Focus on exports; supply to the offroad & agricultural-tyre subsegments and successful hedging policy have helped Balkrishna register better-than-industry EBITDA margins
15 10 5 0
87
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Valuations not too compelling We value the stock at `144 (8.25x FY12e standalone EPS of `16.5 and `8 as the value of the paper business). Our target PE multiple is at a 15% discount to the five-year average PE multiple of 9.75x. We attribute this discount to escalating rubber prices. At the current market price, the upside is not too compelling. We initiate coverage on the stock, with a Hold rating.
Fig 8 BIL EV/EBITDA Band
20
16
12
0 May-09 Nov-05 Dec-09 Aug-07 Mar-08 Feb-11 Oct-08 Apr-05 Jun-06 Jan-07 Jul-10
Source: Company
Risks
Upside: Decline in rubber prices, faster-than-expected ramp-up in fresh capacities, and more-than-expected price increases. Downside: Currency fluctuations.
88
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Large farms in Europe have a high degree of mechanisation. Hence, agricultural-tyre requirement is higher, both from OEMs and in the replacement market. Growth in the agricultural and mining sector in the Americas, coupled with the fast-growing South American economies. Trend towards large farm equipment in America. Growth in agriculture and infrastructure in Asia-Pacific and movement from traditional to larger equipment. Growth in the off-road segment in India would be an additional demand driver. While Indias share of Balkrishnas turnover is just 11%, on completion of its greenfield plant, Balkrishna would be in a position to further its penetration in India. To this end, it is tying up with new OEMs and establishing a distribution network.
(`m) 7,500 6,000 4,500 3,000 1,500 0 Europe America RoW India FY10 Asia FY06
Source: Company
Balkrishna has benefited from this demand With a wide product range of 1,900 stock-keeping units (SKUs), Balkrishna is Indias leading exporter of off-highway tyres, and addresses markets in more than 120 countries in Europe, America, Asia-Pacific, the Middle East, etc. To cater to more markets, it has taken aggressive steps in
Anand Rathi Research 89
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Increasing achievable production capacity by ~2.5x from 48,750 tons to 120,000 tons, and setting up a third plant. The markets being serviced increased from 75 to 120. The number of distributors was increased from 120 to over 200.
The company has a range of over 1,800 types of tyres, from 5kg to 1,500kg. Thus, its product-mix is more versatile, but entails a longer turnaround time between products. Further, BILs product profile has 1,900 SKUs; daily, 1,200 SKUs are active. Also, typically, a mould is changed every three days; but this could go up to 30 days per mould. All sizes are manufactured at all plants. User segments for BILs off-highway tyres:
Agriculture: Constituting ~70% of revenues, these include tyres for tractors, trailers, forestry, farm equipment, and specifically designed as per farm requirement. The agriculture segment also has more pricing power. OTR: Constituting ~26% of revenues, these include industrial, construction, and earthmover tyres, for dump trucks, loaders, underground mines, and port applications. Others: Constituting ~4% of revenues, these include tyres for sports and utility vehicles such as golf carts, lawn & garden tyres, and allterrain-vehicle tyres.
Distributors 75%
Source: Company
Competitors
Global leaders like Bridgestone and Michelin manufacture off-highway tyres; off-road tyres comprise less than 5% of their revenues. However, their off-road tyre volumes are higher than BILs. The Chinese are largely absent in the agri-segment, which has low volumes and great variety; hence, is not a volumes game. This is a positive for BIL. BILs line of business is differentiated from other tyre manufacturers and is tough to replicate. BIL is the only Indian manufacturer that supplies off-road radials abroad. In India, off-road tyre suppliers are local players such as Apollo Tyres. BIL does not supply extensively in the home market, but prefers to export. Capacity constraints do not allow it to tap the domestic market in the near term.
90
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Rubber is a concern
The escalating price of rubber is a concern for the entire tyre industry, Balkrishna included. While, its forward contracts at lower prices insure it against higher rubber prices in FY11, the impact cannot be avoided in FY12. RM prices scaling a new peak Natural rubber, a key input, has been scaling new peaks. This, in turn, has translated into higher raw material costs for most tyre companies. High rubber prices are a function of a rise in international prices of rubber (due to abnormal weather conditions), a surge in demand (backed by robust auto demand), an increase in the price of crude and plateauing production at plantations.
Fig 11 Trend in rubber prices
(`/quintal) 23,500 20,500 17,500 14,500 11,500 8,500 5,500 Oct-08 Aug-07 May-09 Nov-05 Dec-09 Feb-11 Jun-06 Jan-07 Apr-05 Mar-08 Jul-10
BIL, a short-term exception to higher rubber prices Balkrishna booked natural rubber (NR) contracts at US$3,400/ton and synthetic rubber (SR) contracts at US$2,700/ton. These contracts would run till Mar 11. Spot prices of NR are US$5,200 in India and US$6,200 internationally. Approximately 60% of BILs operating costs are raw material costs. If NR increases 10%, the company would need to raise prices 1-1.5%.
Fig 12 Key raw-material composition, by volume (%)
Fabric 6% Chemicals 16% Bead wire 3% Natural rubber 32%
91
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
In the past, imported rubber has been cheaper, by `20/kg, due to lower import duties. Recent trends in rubber prices, however, have been against the grain. The advance-license scheme availed of by BIL implies even lower costs. Advance licenses are given on export quantities; since 90% of BILs production is exported, the company benefits. Transportation too constitutes a huge cost. Freight costs work out to 910% of revenue. Hence, the company has three-month contracts with shipping companies. In a month, it exports 900-1,000 containers. Imports comprise 40% of exports. Benefits of the DEPB (duty-exempt passbook) scheme are received after exports; advance licenses are given before exporting. Though the net benefit in a stable raw-material price context is similar, in a fluctuating rawmaterial price context, the advance license proves beneficial. A rubber plant takes seven years before it begins to produce rubber. In FY05-06, plantations saw an increase in the number of rubber saplings planted. The life of a rubber plant is 25 years. Supply constraints in natural rubber are expected to ease only by end-CY12.
Fig 13 Comparative RM/sales and rubber price trend
(`/quintal) 25,040 21,040 17,040 13,040 9,040 5,040 4QFY11e
FY11e
(%) 65 60 55 50 45 40 1QFY08 2QFY08 3QFY08 4QFY08 1QFY09 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 3QFY11
Rubber price
Source: Company, Anand Rathi Research
RM/Sales (RHS)
(x) 1.1
0.9
0.8
92
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Peaking capacity
While demand for tyres is robust, BILs peaking capacity utilisation indicates that its revenue growth would be constrained in FY12. Greenfield capacity two years away In the short term, Balkrishna would be faced with capacity constraints. Moreover, since various SKUs are involved in the production mix, 100% capacity utilisation is not possible. While demand for tyres is robust, BILs peaking capacity utilisation indicates that its revenue growth would be constrained in FY12. To gain some immediate additional capacity, the company is undertaking de-bottlenecking. By Oct 11, de-bottlenecking of 10,000 tons, at `2bn, would be complete. Of this, `600m-700m has been incurred. By Mar 11 an additional `200m-300m would have been incurred. The debottlenecking would improve achievable production capacity by 10,000 tons to 130,000 tons. This de-bottlenecking involves adding equipment, increasing radial capacity, mixing capacity at Waluj, building a raw-material and finishedgoods warehouse, and adding a press. Balkrishna is also setting up a greenfield complex at Bhuj, Gujarat. This would be ready only by 4QFY13, taking 16 months to ramp up to full capacity. It would have installed capacity of 120,000 tons and achievable capacity of 90,000 tons.
Fig 15 Trend in BILs installed capacity
(MT 300,000 250,000 200,000 150,000 100,000 50,000 0 FY06 FY10 FY12e FY14e
Installed capacity
Source: Company
Achievable capacity
93
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Financials
We expect BIL to register an 8.5% profit CAGR over FY11-13. We expect an 18.2% revenue CAGR (driven mainly by price hikes) and an EBITDA margin decline of 150bps. Three major factors restricting Balkrishnas revenue and profit expansion would be the surge in input costs, capacity constraints and the greenfield project at Bhuj, which would raise interest costs. The de-bottlenecking is being carried out with internal accruals, while the greenfield project would be financed by external debt. Balkrishnas working capital cycle is 90 days. Its exports are on vanilla terms only. Debt drawal is in Jan 11, but unlinked to project progress. The facility is available for six years, with a moratorium of three years. The rate would be LIBOR+3%. Considering the planned capex, the company does not plan to significantly increase dividend from the 10-15% current payout. Under these assumptions, we expect BIL to register an 8.5% profit CAGR over FY11-13e. We expect an18.2% revenue CAGR (driven mainly by price hikes) and an EBITDA margin decline of 150bps.
Fig 16 Revenue and profit trend standalone
(`m 30,000 25,000 20,000 15,000 10,000 5,000 0 FY05 FY06 FY07 FY08 FY09 FY10 FY11e FY12e FY13e (`m) 2,300 2,000 1,700 1,400 1,100 800 500
Revenue
Source: Company, Anand Rathi Research
Profit (RHS)
94
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Net Sales Change (%) Operating Other Income Total Income Change (%) Expenditure EBITDA Change (%) % of Net Sales Depreciation EBIT Deferred Revenue Exp. Interest & Finance Charges Other Income Non-recurring Expense Non-recurring Income PBT Tax Effective Rate (%) Rep. PAT Change (%) Adj. PAT Change (%)
Source: Company, Anand Rathi Research
12,523 26.3 0 12,523 26.3 10,553 1,970 -9.4 15.7 565 1,405 0 375 49 3 6 1,082 379 35.1 703 -33.4 700 (32.9)
13,870 10.8 0 13,870 10.8 10,172 3,698 87.7 26.7 662 3,036 0 187 264 2 24 3,135 1,048 33.4 2,087 196.9 2,069 195.5
19,339 39.4 95 19,435 40.1 15,834 3,601 -2.6 18.5 750 2,851 0 212 40 61 71 2,689 883 32.8 1,806 -13.5 1,798 (13.1)
22,910 18.5 105 23,015 18.4 19,390 3,625 0.7 15.8 855 2,770 0 424 44 0 0 2,390 789 33.0 1,601 -11.3 1,601 (10.9)
27,056 18.1 115 27,171 18.1 22,552 4,619 27.4 17.0 1,026 3,593 0 530 49 0 0 3,112 996 32.0 2,116 32.1 2,116 32.1
Sources of Funds Issued Equity Share Capital Reserves Net Worth Net Deferred Tax Total Loans Capital Employed Application of Funds Gross Fixed Assets Less: Depreciation Net Fixed Assets Capital WIP Total Net Fixed Assets Investments Curr.Assets, L & Adv. Inventory Sundry Debtors Cash & Bank Balances Loans & Advances Others Current Liab. & Prov. Sundry Creditors Other Liabilities Provisions Net Current Assets Application of Funds
Source: Company, Anand Rathi Research
7,388 2,042 5,346 747 6,093 322 6,309 1,223 2,191 111 2,783 1 2,793 611 236 1,946 3,515 9,930
8,715 2,566 6,149 589 6,738 807 8,173 2,031 2,403 42 3,696 0 3,918 843 306 2,769 4,254 11,799
11,715 3,316 8,399 0 8,399 807 9,681 2,755 3,179 50 3,696 0 4,399 1,325 306 2,769 5,282 14,488
16,715 4,171 12,543 0 12,543 807 10,320 3,138 3,452 33 3,696 0 4,958 1,883 306 2,769 5,362 18,713
20,715 5,198 15,517 0 15,517 807 11,502 3,706 4,077 22 3,696 0 5,299 2,224 306 2,769 6,203 22,527
95
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
OP/(Loss) before Tax Interest/Div. Received Depreciation & Amort. Direct Taxes Paid (Inc)/Dec in Working Capital Other Items CF from Oper. Activity Extra-ordinary Items Other Items CF after EO Items (Inc)/Dec in FA+CWIP (Pur)/Sale of Invest. CF from Inv. Activity
1,405 49 565 -285 538 0 2,272 4 0 2,276 -1,139 19 -1,120 1,155 0 -620 -375 -136 -1,131 24 87 111
3,036 264 662 -1,024 -808 0 2,130 22 0 2,152 -1,307 -485 -1,792 360 0 -85 -187 -158 -429 -69 111 42
2,851 40 750 -883 -1,019 21 1,760 10 0 1,770 -2,411 0 -2,411 -641 1 1,000 -212 -140 649 8 42 50
2,770 44 855 -789 -98 0 2,782 0 0 2,782 -5,000 0 -5,000 -2,218 0 2,750 -424 -126 2,200 -17 50 33
3,593 49 1,026 -996 -852 0 2,820 0 0 2,820 -4,000 0 -4,000 -1,180 0 1,850 -530 -151 1,169 -11 33 22
Issue of Shares Inc/(Dec) in Debt Interest Paid Dividends Paid CF from Fin. Activity Inc/(Dec) in Cash Add: Beginning Balance Closing Balance
Source: Company, Anand Rathi Research
Basic (`) Diluted EPS EPS Growth (%) Cash EPS Book Value per Share DPS Payout (Incl. Div. Tax) % Valuation (x) P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Turnover Ratios Asset Turnover (x) Fixed Asset Turnover (x) Profitability Ratios (%) RoE RoCE Leverage Ratio Debt/Equity (x)
Source: Company, Anand Rathi Research
1.3 1.7
1.2 1.6
1.3 1.7
1.2 1.4
1.2 1.3
15.0 14.6
31.3 28.0
21.7 20.0
16.4 15.0
18.0 16.2
1.0
0.7
0.7
0.9
0.9
96
22 February 2011
Balkrishna Industries Good business model, rubber concerns; initiate with Hold
Aurangabad: bias at 85-88 tpd; Bhiwadi: 80% radial and 20% bias; can go to 50-50 mix; 125 tpd; Chopankhi: 115 tpd. 30 OTR radial, balance bias; Dombivali: manufacturing own moulds; The upcoming Bhuj plant. Aurag Poddar is VC & MD. Rajeev Poddar is executive director. B K Bansal is CFO.
Management
97
Auto Components
India I Equities
Initiating Coverage
22 February 2011
Mahindra Forgings
Steady improvement; initiate with Buy
Mahindra Forgings is one of the leading forgings companies globally and is set to gain from the steady recovery in European auto demand. This would, in turn, drive a sustainable and profitable performance ahead. We initiate coverage on MFL with a Buy and a target price of `137.
Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Girish Solanki
+9122 6626 6712 girishsolanki@rathi.com
Sound domestic demand. Domestic demand is good, especially in MFLs key segments, PVs and tractors, thereby benefiting its India operations. The transfer of dies from Europe in FY11, while resulting in short-term pain, would help improve production standards and capture additional demand ahead. Improved operations. Increased share of machined components at its India operations and greater operating leverage would lead to improved margins. Overseas performance to see steady improvement. Given the scale of its European operations, ~80% of MFLs revenue arises from outside India. Demand in the European auto market is expected to continue boosting steady recovery, which would benefit it both in terms of higher revenue and operating leverage. Valuation and risks. We value MFL at `137 (25x FY12e EPS of `5.5). Future re-rating is likely on: i) proven ability to sustain consolidated profitability and ii) likely restructuring of MFL as part of Mahindra Systech. We initiate coverage with a Buy. Risks: decline in domestic or overseas auto sales; currency fluctuations.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
MFOL In/MAFR.BO `145/`63 18212 / 5459 US$0.2m `5.99bn/US$133.2m 87.9m 40.3% 50.7% 1.5% 11.1% 36.8%
Sales (`m) Net profit (`m) EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
Sensex
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
22 February 2011
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax Reported PAT Adjusted PAT Adj. PAT growth (%) FDEPS (`/share) CEPS (`/share) DPS (`/share)
22,434 -3.3 21,148 1,286 5.7 704 1,494 223 80 -1,153 -771 -290.6 -8.4 10.6 0.0
13,278 -40.8 13,362 -84 -0.6 606 1,371 65 -504 -1,845 -1,492 93.6 -16.2 -1.4 0.0
480 440 400 360 320 280 240 200 160 120 80 40 0 Aug-06 Oct-07 Mar-07
Mahindra Forgings
3.2x 2.6x 2.0x 1.4x 0.8x 0.2x May-08 Jul-09 Feb-10 Sep-10 3.2x 2.6x 2.0x 1.4x 0.8x 0.2x May-08 Oct-07 Jul-09 Dec-08 Aug-06 Feb-10 Sep-10 Mar-07 Dec-08
Share capital Reserves & surplus Shareholders fund Debt Deferred tax / others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
686 6,762 7,448 8,740 -80 16,107 14,004 23 1,733 348 16,107 69 112.7 61.2
Mah Forgings
Reported PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
-1,153 1,494 341 -1,057 1,398 1,126 272 0 0 626 3 983 -88 437 348
-1,845 1,371 -474 -1,032 558 -278 836 0 193 -2,204 271 -1,384 -61 348 287
Source: Bloomberg
99
22 February 2011
100
22 February 2011
Risks
Decline in auto demand Double-dip recession in Europe Currency fluctuations Delay in ramp-up in India machining capacity.
101
22 February 2011
HCV 3%
Non-auto 10%
India turning into a small car manufacturing hub, new capacities from global OEMs being set up in India, ramp-up in capacity of the Nano and increasing preference for UVs as a lifestyle product would lead to PVs seeing 13% volume CAGR over FY11-13e. On the other hand, the tractor segment would be more volatile, with seasonal vagaries of weather having a glaring influence on annual demand. PVs and tractors to continue doing well After two years of breakneck growth, the Indian auto sector has entered the secular growth phase in the current cycle. We expect an industry volume CAGR of 13.7% over FY11-13e, providing firm support to the sector. PVs India has emerged as a small car manufacturing hub as global giants General Motors (plant of 225,000-unit capacity annually set up at Talegaon near Pune), Volkswagen (plant at Pune), Nissan (upcoming plant at Chennai), and Renault (in partnership with Nissan) have joined the existing India old hands such as Suzuki and Hyundai. These companies not only cater to domestic demand but would also use India as an export base in the medium term. Tractors The tractor segment would benefit from the agri-friendly policies of the government and increased penetration in non-traditional tractor markets. An additional factor would be the increase in usage in non-traditional areas such as transportation and infrastructure. Tractor demand growth is expected to see a 9% CAGR over FY11-13e, subject to monsoon cycles.
102
22 February 2011
PC
Source: SIAM, Anand Rathi Research
UV
Source: SIAM, Anand Rathi Research
103
22 February 2011
Improved operations
Increased share of machined components and greater operating leverage would lead to improved margins for MFL. Higher operating leverage, benefits of cost reduction activities, completion of business restructuring and an increased proportion of machined forgings would drive MFLs EBITDA margin higher, from FY12 onwards. Moreover, measures at its overseas operations to conserve cash, reduce costs and improve productivity, while helping survive the downturn, would augur well for enhanced profitability ahead. Operating efficiencies at India operations Over FY09-10, MFLs India operations were impacted by a combination of factors adverse forex movement, breakdown of press, and auto demand slowdown. Ahead, we expect Mahindra Forgings India (MFI) to put behind this phase, and register sustainable improvement in its EBITDA margin, owing to:
1.
Increase in share of machined forgings in MFIs product mix MFI is setting up additional machining capacity. This would in turn do away with the need for MFI to outsource machining, or for OEMs to carry out machining in-house. As machining is a more value-added and hence profitable activity, an incremental share would drive up MFIs profitability.
75%
50%
25%
Machined Forgings
Source: Company, Anand Rathi Research
Non-machined forgings
2.
Operating leverage As production activity picks up, MFI would benefit increasingly from higher operating leverage. Current capacity utilization is ~60% (of actual usable capacity), which is expected to be scaled up to >80% by FY13e.
104
22 February 2011
on rated capacity
on usable capacity
3.
Productivity and efficiency gains MFI has been able to improve its operational productivity by ~20% from FY09 levels. Among other steps to improve profitability, improvement in yield is expected to contribute ~4% savings on its raw-material costs. Lastly, focus on reduction in rejections would help save costs significantly. Current level of rejections is ~5%, which is lower than that in FY09 (~8%). Even a reduction to the level at which Bharat Forge operates (~4%) would result in considerable savings. The target for MFI is 2% rejections, which would bring it on par with its European operations. Transfer of dies from Europe carried out in FY11, while leading to short-term pain, would help improve production standards and capture additional demand.
(%) 16 14 12 10 8 6 4 2 0 FY11e FY12e FY13e FY06 FY07 FY08 FY09 FY10
4.
Steps taken to improve MFE profitability With a significant downturn in the European CV market, Mahindra Forgings Europe (MFE) has trimmed expenditure and turned around its performance, owing to stringent steps including:
1.
Reduction of personnel expenses by 34% in FY10 vis--vis FY09. This included measures such as reduction of head count by 31% and up to 100% short-time-working. Stock reduction MFE has reduced WIP and finished goods worth 12m, while reducing raw-material inventory, by 8m, since Aug 08.
105
2.
22 February 2011
Hence, due to exhaustion of channel inventories, a pick-up in demand would lead to greater capacity utilization.
3.
Cost reduction MFE has been successful in reducing its fixed costs by ~40%. To ensure that costs do not significantly spiral up, further capacity expansion has been kept at an absolute minimum, with the focus being on cash-flow generation. Closure of the Walsall, UK, plant is also a step in this direction.
Key for European operations is that except for the 3-5% annual maintenance capex, no further investments are required to accommodate future growth. The companys co-development approach adopted with OEMs would continue to help forge long-term business relationships. Strong technological capabilities and an innovation culture would serve as a tool to garner incremental share of new business.
Fig 13 Mahindra Forgings Europe: Profitability improvement
(`m) 1,000 500 0 -500 -1,000 -1,500 -2,000 FY11e FY12e FY13e FY08 FY09 FY10
106
22 February 2011
Turnaround in financials
We expect MFL to record a turnaround in its operations and register a profit CAGR of 239.6% over FY11-13e. We expect a revenue CAGR of 24.3% and an EBITDA margin improvement of 200bps. Direct exports comprise a negligible proportion of MFLs consolidated revenue, but the scale of European operations means that ~80% of revenue arises from outside India. Demand in the European auto market is expected to steadily recover from FY11, after bottoming out over CY0810, thereby benefiting MFL. Anecdotal evidence suggests that European CV demand has slid ~60% in FY10 from FY09. We expect a 24.9% revenue CAGR over FY11-13e for MFE. This is after a compounded annual 36.4% decline in revenue over FY08-10. Ahead, growth would be driven by improvement in demand as well as commencement of supply for new orders. Increase in low-cost sourcing from India and diversification into non-autos and marines would open long-term growth avenues for MFL. With a host of global majors setting up car manufacturing plants in India, adequate capacity is a prime requisite for business growth. New machining and forgings lines being set up would help address this growing demand. We expect MFL to record a turnaround in its operations and register a profit CAGR of 239.6% over FY11-13e. We expect a revenue CAGR of 24.3% and an EBITDA margin improvement of 200bps.
Fig 14 - Trend in MFL standalone revenues and profitability
(`m) 5,500 5,000 4,500 4,000 3,500 3,000 2,500 2,000 FY10e FY11e FY12e FY13e FY08 FY09 (`m) 390 270 150 30 -90 -210 -330 -450
Total Income
Source: Company, Anand Rathi Research
107
22 February 2011
Total Income
Source: Company, Anand Rathi Research
We expect 22.5% CAGR in MFLs (standalone) revenue over FY11-13e, backed by EBITDA margin improvement to 14% in FY13e from 10% in FY11e. The margin improvement is expected to be facilitated by a better product mix favoring machined products, higher capacity utilization and operational efficiencies. We expect a movement to adjusted profit from a loss in FY11e. We expect a 24.3% CAGR in (consolidated) revenue over FY11-13e, backed by an EBITDA margin improvement to 10.8% in FY13e from 8.8% in FY11e. In the past, MFLs overseas subsidiaries have had a higher EBITDA margin than the standalone operations. We expect the trend to change in favor of India operations (MFI) from FY10. Margin improvement in subsidiaries would be driven by higher capacity utilization and cost restructuring & reduction. We expect a 239.6% CAGR in the (consolidated) adjusted net profit over FY11-13e. Trend in India operations production tonnage Production tonnage growth CAGR in India operations is expected to be high for MFL due to:
1. 2.
Higher visibility of revenue growth since 78.1% of revenue is from the fast-growing PV and tractor segments; and Increased machining potential.
Reduction in debt MFL would steadily lower its debt over a period of time. The debt-equity ratio would be reduced to 0.5x in FY12e from 0.8x in FY10 and 1.2x in FY09. This would gradually lower the interest expense for MFL.
108
22 February 2011
Total Income Change (%) Expenditure EBITDA Change (%) % of Net Sales Depreciation Goodwill amortization EBIT Provision for contingency Interest & Fin. Charges Other Income Non-recurring Expense Non-recurring Income PBT PBT margin (%) Tax Effective Rate (%) Rep. PAT Change (%) Adj. PAT Change (%)
Source: Company, Anand Rathi Research
22,434 -3.3 21,148 1,286 -34.6 5.7 1,494 -209 0 704 223 383 -1,073 -4.8 80 -7.5 -1,153 -800.9 -771 -290.6
13,278 -40.8 13,362 -84 -106.5 -0.6 1,371 -1,455 0 606 65 353 -2,349 -17.7 (504) 21.5 -1,845 60.0 -1,492 93.6
18,980 42.9 17,317 1,663 -2,077.1 8.8 1,303 360 0 424 130 66 0.3 (10) -15.0 76 -104.1 76 -105.1
24,316 28.1 21,884 2,431 46.2 10.0 1,498 934 0 488 117 563 2.3 56 10.0 506 565.2 506 565.2
29,334 20.6 26,176 3,158 29.9 10.8 1,723 1,436 0 561 129 1,003 3.4 125 12.5 878 73.4 878 73.4
Sources of Funds Equity Share Capital Reserves ESOPs outstanding / Others Net Worth Loans Secured Loans Unsecured loans Deferred Tax Liability Minority Interest Capital Employed Application of Funds Gross Fixed Assets Less: Depreciation Net Fixed Assets Capital WIP Investments Curr.Assets, L & Adv. Inventory Sundry Debtors Cash & Bank Balances Loans & Advances Current Liab. & Prov. Sundry Creditors Other Liabilities Provisions Net Current Assets Application of Funds
Source: Company, Anand Rathi Research
28,048 14,580 13,469 535 23 6,748 3,275 1,955 348 1,171 4,667 1,469 2,087 1,110 2,081 16,107
25,748 13,876 11,872 483 294 5,114 2,559 1,974 287 295 3,823 1,507 979 1,337 1,291 13,940
26,748 15,178 11,570 294 5,105 2,600 2,080 130 295 4,656 2,340 979 1,337 449 12,312
27,548 16,676 10,872 294 6,434 3,330 2,664 144 295 5,181 2,864 979 1,337 1,253 12,418
28,948 18,399 10,549 294 8,025 4,018 3,214 498 295 5,772 3,455 979 1,337 2,254 13,096
109
22 February 2011
OP/(Loss) before Tax Interest/Dividends Received Depreciation & Amortisation Direct Taxes Paid (Inc)/Dec in Working Capital Other Items CF from Oper. Activity Extra-ordinary Items Other Items CF after EO Items (Inc)/Dec in FA+CWIP (Pur)/Sale of Invest. CF from Inv. Activity Issue of Shares Inc/(Dec) in Debt Interest Rec./(Paid) Dividends Paid CF from Fin. Activity Inc/(Dec) in Cash Add: Beginning Balance Closing Balance
Source: Company, Anand Rathi Research
-209 223 1,494 -18 834 -1,045 1,279 -383 897 -1,126 -3 -1,129 0 626 -481 0 145 -88 437 348
-1,455 65 1,371 44 967 1,843 2,836 -353 2,483 278 -271 7 193 -2,204 -541 0 -2,552 -62 348 286
360 130 1,303 10 926 -516 2,212 0 2,212 -517 0 -517 43 -1,600 -294 0 -1,851 -156 287 130
934 117 1,498 -56 -552 -356 1,584 0 1,584 -800 0 -800 0 -400 -371 0 -771 14 130 144
1,436 129 1,723 -125 -407 -368 2,387 0 2,387 -1,400 0 -1,400 0 -200 -432 0 -632 354 144 498
Basic (`) EPS EPS Fully Diluted Cash EPS EPS Growth (%) Book Value per Share DPS Payout (Incl. Div. Tax) % Valuation (x) P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Profitability Ratios (%) RoE RoCE Turnover Ratios Asset Turnover (x) Leverage Ratio Debt/Equity (x)
Source: Company, Anand Rathi Research
-11.2 -8.4 10.6 -290.6 108.6 0.0 0.0 6.1 10.0 0.6 0.6 0.0 0.1 1.4 1.2
-17.0 -16.2 -1.4 93.6 90.4 0.0 0.0 0.9 0.7 0.0 1.0 0.8
0.8 0.8 15.0 -105.1 85.9 0.0 0.0 78.4 4.3 6.3 0.6 0.8 0.0 1.0 4.0 1.5 0.6
5.5 5.5 21.8 565.2 91.4 0.0 0.0 11.8 3.0 4.1 0.4 0.7 0.0 6.0 8.5 2.0 0.5
9.5 9.5 28.2 73.4 100.9 0.0 0.0 6.8 2.3 3.0 0.3 0.6 0.0 9.4 11.9 2.2 0.5
110
22 February 2011
Contract sourcing for sourcing of components at competitive prices; Mahindra Engineering Services for design solutions (revenue of US$34m); and Auto-components business unit (ACBU) the manufacturing and main revenue generating arm, which consists of plants manufacturing forgings, castings, stampings, gears, steel and composites.
Annualized revenue of the Systech division in FY09 stood at ~US$850m. Among all segments of the ACBU, the forgings segment is the biggest, with revenue of ~US$400m.
Fig 20 Current Mahindra Systech: organisational chart
PE1 PE1 Mahindra & Mahindra Mahindra &
53%
PE2 PE2
47%
35%
65%
51%
53%
47%
India
Source: Company
Mahindra Systech
Forgings
Mahindra Forgings
Castings
Mahindra Hinoday
Gears
Mahindra Gears and
Engineering Services
Mahindra Engineering
Composites
Mahindra
Key Businesses
(Listed)
(with PE partner)
Composites (Listed)
HPDC, Induction
Brief Description
month
Automotive (inc.
Polymer composites
Source: Company
111
22 February 2011
Creation of a global forgings capacity Mahindra Forgings is a leading manufacturer of forgings, with plants in three countries, India, Germany and the UK. Its product portfolio includes a range of forged components for cars, tractors, trucks as well as the non-auto segment. In FY06-07, several acquisitions were made by M&M and group companies in the forgings business, to build its manufacturing capacity, product portfolio, technological abilities and add clients. Some acquisitions are:
1. 2. 3. 4.
Apr 05 100% stake in Amforge, Chakan unit, India, subsequently renamed Mahindra Forgings Jan 06 99.5% stake in Stokes, UK Nov 06 67.9% stake in Jeco Holdings, Germany Dec 06 90.47% stake in Schoeneweiss, Germany
Consequent on these acquisitions, the European companies became subsidiaries of MFL during the subsequent restructuring. Post consolidation and restructuring, MFL is one of the biggest forgings companies globally, with forgings capacity comparable with that of Sumitomo and Hirschvogel. Key management personnel:
Mr. Anand Mahindra - Chairman Mr. Hemant Luthra: President - Systech Sector Mr. Sanjay Joglekar: CFO - Systech Sector Mr. Deepak Dheer MD Mahindra Forgings
112
Auto Components
India I Equities
Initiating Coverage
22 February 2011
NRB Bearings
The leader in needle roller bearings; initiate at Buy
We initiate coverage on NRB, the leading manufacturer of needle bearings in India, with a Buy rating and a target of `68. The huge rise in number of vehicles in India, NRBs sharper focus on exports and the replacement market, and its expansion are likely to lead to a 29% earnings CAGR over FY11-13e.
Girish Solanki
+9122 66266712 girishsolanki@rathi.com
Rohan Korde
+9122 66266733 rohankorde@rathi.com
Market leader in needle bearings, with a ~10% share in the organised bearings sector. The bearings sector is split equally between organised and unorganised companies. NRB has a ~10% market share in the organised sector; in needle bearings it has a commanding 70% market share. Sharper focus on exports and replacement market. As exports and replacement markets command higher margins, the company is increasing its focus on these markets. In the next three years exports would rise to 20% of sales. Adding capacities to satisfy stable auto demand. As most of NRBs revenue comes from the auto segment, robust demand for automobiles would benefit it. To cater to this roaring demand, NRB is investing `0.6bn to double its needle bearings capacity by Jul 11. Valuations and risks. At our target of `68, the stock would trade at 11x 12-month-forward earnings and an EV/EBITDA of 5.7x. Risks: fragmentation in the sector, spurious products in after-sales market, threat of cheap imports from China, increase in prices of raw materials.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
NRBBR IN / NBEA.BO `65/`29 18212 / 5459 US$0.1m `4.4bn/US$96m 97m 26.2% 73.8% 8.0% 4.5% 13.7%
Key financials
Year end Mar FY09 FY10 FY11e FY12e FY13e
Sales (`m) Adj. Net profit (`m) EPS (`) Growth (%) PE (x) P/BV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
22 February 2011
Fig 4 PE Band
4,797 34.4 3,736 1,062 22.1 95 240 37 266 497 128.8 497 5.1 7.6 1.2 6,135 27.9 4,871 1,264 20.6 108 270 40 326 602 21.1 602 6.2 9.0 1.4 7,900 28.8 6,271 1,629 20.6 112 288 45 442 831 38.2 831 8.6 11.5 1.7
(`) 90 80 70 60 50 40 30 20 10 0 Sep-05 Aug-08 Sep-10 Sep-10 Apr-05 Mar-08 Feb-06 Apr-10 Dec-06 May-07 Nov-09 Feb-11 2.0x 1.5x 1.0x 0.5x 10 0 Sep-05 Aug-08 Apr-05 Mar-08 Feb-06 Apr-10 May-07 Dec-06 Nov-09 Feb-11 Jan-09 Jun-09 Oct-07 Jul-06 Jan-09 Jun-09 Oct-07 Jul-06 5x NRB 8x 14x 11x
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax PAT PAT growth (%) Consolidated PAT FDEPS (`/share) CEPS (`/share) DPS (`/share)
2,968 -11.0 2,585 383 12.9 106 202 9 55 29 -92.2 26 0.3 2.4 0.8
3,568 20.2 2,962 607 17.0 105 206 50 128 217 727.6 217 2.2 4.4 1.0
Share capital Reserves & surplus Shareholders fund Debt Minority interests Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
97 1,563 1,785 1,416 -14 3,187 1,775 1 1,366 45 3,187 96.9 76.8 155.7
Consolidated PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
Source: Bloomberg
114
22 February 2011
Unorganised, 37.50%
Source: Company, Anand Rathi Research
Sharper focus on exports and the replacement market NRB plans to leverage its leading position in needle roller bearings by concentrating on furthering exports. It aims at a consistent 20-25% growth pa in the next five years, largely from mounting exports. We expect the exports share in sales to rise from 8% in FY10 to 20% in FY13e. Adding capacities, to satisfy stable automobile demand As a huge 93% of demand for NRBs bearings in India arises from the automobile segment (both OEM and replacement), stable demand prospects in this segment are a positive for the company. As many of NRBs products are in the R&D stage, and with new product launches planned for OEMs, we expect healthy volume off-take for NRB. The fourth largest in the bearings segment, dominated by SKF, FAG and NEC (unlisted), NRBs market share has stagnated at around 10% since FY04. For growth, NRB has chalked out a capacity expansion plan, at its present plant at Waluj where it has sufficient land. It has already ordered machinery. It is doubling its needle roller bearings capacity by Jul 11 (the benefits would show from 2HFY12). When this expansion goes on stream, its market share would improve to ~13-14%.
115
22 February 2011
Outlook and Valuation We value NRB at 11x 12-monthforward earnings; target price: `68 We expect the domestic automobile industry to grow 13.7% over FY1113e, boosting demand for bearings. Hence the domestic bearings sector would see a 15-20% CAGR over FY11-13e. NRB would benefit from this emerging domestic demand and increased export opportunity. On all valuation parametersP/E, P/BV, MCap/salesNRB is available at a discount to FAG and SKF. Also, both SKF India and FAG Bearings have trading revenues; NRBs revenues arise only from its products. The industry is characterized by high-end technology and the amount of capital required (raising entry barriers to others). Hence, organised domestic bearings companies, mainly global players, have a dominant share through their tie-ups. SKF India has a 37% market share, FAG 19%, NRB Bearings ~10%. NRBs enhanced capacity would help satisfy the booming demand and boost sales volumes. Its profitability would rise owing to its operating leverage, rising exports and after-sales share. Given the better long-term growth prospects for bearings, we expect healthy return ratios for NRB. At our target price of `68, the stock would trade at 11x 12-month-forward earnings. NRBs one-year-forward PBV in the past five years has ranged between 0.7x and 3.8x. At `46, NRB trades at PE of 8.9x and 7.3x FY11e and FY12e earnings, respectively, and EV/EBITDA of 4.8x and 4x.
Fig 8 12-month-forward P/BV Mean and standard deviations
4.5 4.0 3.5 3.0 2.5 2.0 1.5 1.0 -2SD 0.5 0.0 Apr-05 Feb-06 Apr-10 Sep-05 Aug-08 May-07 Sep-10 Dec-06 Nov-09 Feb-11 Jan-09 Mar-08 Jun-09 Jul-06 Oct-07 +2SD +1SD Mean -1SD
Increase in prices of raw materials. Steel, constituting almost 35% of net sales, has a significant impact on margins. Any increase in steel prices would result in pricing and margin pressures if NRB is not able to pass on the higher costs. Spurious products. Spurious products are a significant part of the Indian bearings market, mainly in the price-sensitive replacement market. This market uses inferior materials, which are relatively unsafe and unreliable. Threats from imports. Customs duty on imported bearings was reduced from 30% in FY03 to nil. This has attracted more imports, catering mainly to the replacement market. Major imports of ball bearings are from China and have been rising.
116
22 February 2011
Tata Motors Hero Honda Ashok Leyland M&M Bajaj HMSI Maruti
Source: Company
The roaring prospects in the automobile sector augur well for demand for bearings, and we expect all segments of the automobile industry to report robust growth in coming years. We expect the bearings sector to continue seeing good times, riding on the auto sector boom and export growth. However, we expect NRB, the market leader in needle roller bearings to report a better performance in the next two years, as demand growth in key user industries is expected to rise sharply. The automobile industry, which is the primary client of NRB Bearings (93% of its sales go to auto companies) grew 25% yoy in FY10 and registered 28% yoy growth till Jan 11. The Indian bearings industry is estimated at `120bn-130bn. Domestic manufacturers address almost 75% of that demand. Imports cater to the rest of that demand (25%), essentially for industrial applications and special purpose.
Fig 10 Bearings industry structure Bearing Industry (~`120bn-130bn)
Organised ~37.5%
Unorganised ~37.5%
Imported ~25%
Replacement
117
22 February 2011
Demand for bearings is derived from demand in two key user segments, automobiles and industrial sector growth. The automobile industry is the largest growth driver as it accounts for almost 47% of the bearings market. The industrial sector makes up the rest. Since the bearings industry is technology-intensive, most Indian manufacturers have collaborated as joint-venture partners with other more established global players. The largest user segments of bearings in India are the auto industry, the industrial OEM segment, and the replacement market. Leaders in this market are SKF in ball bearings (with a 41% market share), FAG in spherical roller bearings (60%), NBC in tapered roller bearings (23%) and NRB in needle roller bearings (70%).
Fig 11 User-segment demand for bearings
Industrial 53%
Auto 47%
118
22 February 2011
Expansion in needle bearings in 2QFY12 would drive growth. The full impact of the enhanced capacity would be seen in FY12
119
22 February 2011
% of sales (RHS)
120
22 February 2011
Also, the sharper and greater focus on the replacement market would help safeguard NRB in a slowdown, which could lead to lower growth in the OEM segment and higher growth in replacement demand. NRB has been concentrating on improving its share in the replacement market, and is set to garner a higher share there. In order to deepen its penetration into the replacement market it is focusing on developing the market. It is also widening its dealer network in the lucrative semi-urban and rural markets. This initiative would help it penetrate further into such lucrative areas. Margins in the replacement market being higher would translate into higher overall margins.
121
22 February 2011
Financials
Roaring demand in the auto sector coupled with NRBs capacity expansion to satisfy this demand offers assurance of revenue for the next two years. We expect NRB to register CAGRs of 28% in revenue and 29% in net profit over FY11-13e. A 28% CAGR in revenue expected over FY11-13e We expect a 28% CAGR in revenue from FY11 to FY13 Following expansion in needle bearings capacity on the increase in demand, we expect a robust revenue performance from NRB. Capex planned for FY11-12 is `0.8bn. We expect a 28% CAGR in revenue from FY11 to FY13. We believe the share of exports as well as of the after-sales market would rise in the next two years.
Fig 13 Revenue and revenue growth
(`m) 9,000 8,000 7,000 6,000 5,000 4,000 3,000 2,000 1,000 0 FY11e FY12e FY13e FY09 FY10 (%) 35 30 25 20 15 10 5 0 -5 -10 -15
Net sales
Source: Company, Anand Rathi Research
Margins to be stable We expect the EBITDA margin over FY11-13 to be around 20-21%. This strong EBITDA performance would stem from the healthy growth in export and replacement sales. We expect the EBITDA margin over FY11-13 to be around 20-21%
Fig 14 EBITDA and EBITDA margin
(`m) 1,800 1,600 1,400 1,200 1,000 800 600 400 200 0 FY09 FY10 FY11e FY12e FY13e (%) 23 21 19 17 15 13 11
EBIDTA
Source: Company, Anand Rathi Research
122
22 February 2011
A 29% CAGR in net profit expected over FY11-13 We expect NRB to post a 29% CAGR in net profit over FY11-13. The growth in net profit would be reflected in expanded return ratios. Over FY11-13, we expect the RoE to rise from 23.4% to 26.8% and the RoCE from 27.3% to 32.2%.
Fig 16 Return ratios
(%) 12 10 8 6
15
(%) 35
30 25 20
4 2 0
PAT
RoE
RoCE
Comfortable balance sheet The FY10 net debt-equity ratio holds at a manageable 0.5x and falls within the industry range of 0.2x to 2x. We expect it to gradually slip to around 0.3x in FY13. Working capital days are also at manageable levels of around 98 days. Over FY11-13, this is expected to be maintained around FY11 levels. The company has capex plans for the next two years, of ` 0.8bn, which would be met by internal accruals and debt. Its FY10 debt-equity ratio is 0.5x. This implies that it is in a comfortable position to raise debt, if required.
120
1,200 1,000
80
40
200 0
Debt
123
22 February 2011
Gross sales -Excise duty Net sales -COGS Gross profit -Operating costs Operating profit +Other recurring income EBITDA -Depreciation/Amortisation EBIT -Interest expense PBT -Tax PAT +Share of profits in associates -Minority interests PAT +Extra-ordinary income/(expense) Net profit -Preference dividend -Dividend paid -Dividend tax Transferred to reserves
Source: Company, Anand Rathi Research
3,311 343 2,968 1,278 1,690 1,307 383 9 392 202 190 106 84 55 29 0 3 26 0 26 0 78 13 -65
3,843 274 3,568 1,551 2,018 1,411 607 50 657 206 450 105 345 128 217 0 0 217 0 217 0 97 16 104
5,240 443 4,797 2,099 2,699 1,637 1,062 37 1,098 240 858 95 763 266 497 0 0 497 0 497 0 116 20 361
6,703 567 6,135 2,788 3,347 2,083 1,264 40 1,305 270 1,035 108 927 326 602 0 0 602 0 602 0 140 24 438
8,641 740 7,900 3,584 4,317 2,687 1,629 45 1,674 288 1,386 112 1,274 442 831 0 0 831 0 831 0 167 28 636
Equity Reserves Deferred tax liability -Miscellaneous expenses Networth Working capital loans Long term debt Preference equity Total debt Minority interests Capital employed Gross block -Accumulated depreciation Net block +CWIP Fixed assets Financial investments Investments Debtors Inventory Loans & advances Other current assets -Creditors -Provisions -Other curent liabilities Working capital +Cash & cash equivalents Net current assets Capital deployed
Source: Company, Anand Rathi Research
97 1,563 126 1,785 966 451 1,416 (14) 3,187 3,707 1,947 1,760 15 1,775 1 1 743 956 157 348 125 16 1,366 45 1,411 3,187
97 1,667 128 1,891 435 508 943 (14) 2,821 3,826 2,150 1,676 14 1,690 1 1 746 866 200 545 167 25 1,075 55 1,130 2,821
194 2,026 130 2,349 1,143 1,143 (14) 3,478 4,226 2,390 1,836 1,836 1 1 1,026 1,169 215 715 167 25 1,504 138 1,642 3,478
194 2,462 132 2,787 1,243 1,243 (14) 4,017 4,626 2,659 1,966 1,966 1 1 1,331 1,481 230 899 167 25 1,952 98 2,050 4,017
194 3,095 134 3,423 1,193 1,193 (14) 4,602 4,826 2,947 1,879 1,879 1 1 1,738 1,888 245 1,137 167 25 2,542 181 2,723 4,602
124
22 February 2011
PAT +Depreciation +Deferred tax Cash profit -Increase/(Decrease) in WC Operating cash flow -Capex Free cash flow -Dividend +Equity raised +Debt raised +Minority interests -Investments -Miscellaneous items Net cash flow +Opening cash Closing cash
Source: Company, Anand Rathi Research
497 240 2 739 428 310 386 (76) 136 0 200 (95) 83 55 138
602 270 2 873 448 425 400 25 163 100 2 (40) 138 98
831 288 2 1,121 590 531 200 331 196 (50) 2 83 98 181
Basic (`) EPS Fully Diluted Cash EPS EPS Growth (%) Book Value per Share DPS Valuation (x) P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Profitability Ratios (%) RoE RoCE Turnover Ratios Debtors (Days) Inventory (Days) Creditors (Days) Working Capital (Days) Asset Turnover (x) Leverage Ratio Debt/Equity (x)
Source: Company, Anand Rathi Research
0.3 2.4 (92.2) 18.4 0.8 168.4 19.4 13.5 1.8 2.5 1.8 1.4 6.2 99.1 112.4 52.8 155.7 1.2 0.8
2.2 4.4 727.6 19.5 1.0 20.4 10.4 8.0 1.5 2.3 2.2 11.8 15.0 76.1 93.2 45.7 124.9 1.0 0.5
5.1 7.6 128.8 24.2 1.2 8.9 6.0 4.8 1.1 1.9 2.6 23.4 27.3 67.4 77.4 47.9 98.1 0.8 0.5
6.2 9.0 21.1 28.8 1.4 7.3 5.1 4.0 0.9 1.6 3.2 23.4 27.6 70.1 78.8 48.0 102.8 0.8 0.4
8.6 11.5 38.2 35.3 1.7 5.3 3.9 3.2 0.7 1.3 3.8 26.8 32.2 70.9 77.8 47.0 103.8 0.7 0.3
125
22 February 2011
Trilochan Singh Executive M.A.; CEO. Executive chairman since 1 Oct 10; till then, managing director; Sahney Chairman member, Governing Council, and VP, Indo-French Chamber of Commerce & Industry. Was non-executive director, Punjab Tractors. P D Ojha Director B.A (Econ) M.A (Advanced Econ), Ph.D (Economics) 56 years experience; retired as Deputy Governor of The Reserve Bank of India Kala S Pant Director B.Sc., M.Sc. (Stats.) for Economics and Industry. Doctoral research work in quantitative methods in banking and transport. 42 years experience in management and research methodologies; research in the problems of transport, ports, infrastructure cost-benefit analysis, both macro and micro Harshbeena S Managing 23 years in industry, in planning, purchase & imports, and marketing. Since Zaveri Director January, responsible for entire operations Is also on the Board of SNL Bearings. Director 16 years experience. B.A. (Business Administration & Economics), Richmond Devesh S College, London, and MBA (general management), Asian Institute of Sahney Management (Philippines) K M Elavia Director B.Com (Hons), FCA; 39 years post-qualification experience. Former partner, Kalyaniwalla & Mistry; on the Boards of many listed and unlisted Indian companies Anand N Desai Additional LL.B., Bombay University, LLM (International Law), University of Edinburgh, Director Scotland. Managing partner, DSK Legal. Has extensive experience in banking and financial services law, intellectual property rights, among others
Source: Company
126
Auto Components
India I Equities
Initiating Coverage
22 February 2011
Setco Automotive
M&HCV clutch leader; initiate with a Buy
We initiate coverage on Setco Automotive, the leader in M&HCV clutches, with a Buy and a target of `182. Setcos unique business model, expansion and upswing in vehicle volumes would lead to 29% earnings CAGR over FY11-13e.
Girish Solanki
+9122 66266712 girishsolanki@rathi.com
Domestic leader in M&HCV clutches. While Setco is one of the top-five clutch manufacturers globally, it is the largest in India. It caters to the OEM and replacement markets, meeting ~75% of the M&HCV OEM clutch demand in the country. Unique business model. Setco is one of the largest clutch suppliers to the after-sales segment via the distribution networks of Tata Motors, Ashok Leyland and Eicher. Its after-market sales saw a 29% CAGR over FY03-10, and growth even during the economic downturn. Expansion to cater to the growing demand. Setco caters to the strong sustainable demand from the clutch replacement and OEM markets that we believe would continue. The company plans setting up a unit in an SEZ to cater to rising exports; the unit would be completed by FY12-13. Valuation and risks. At our target price, the stock would trade at 9x 12-month forward earnings and EV/EBITDA of 5.1x. The target PE is in line with the three-year average. Key risks: low volume offtake from OEMs and rising raw material prices.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
Rohan Korde
+9122 66266733 rohankorde@rathi.com
SETC IN / SETC.BO `143/`77 18212 / 5459 US$0.1m `2.1bn/US$46m 17.64m 36.4% 63.6% 18.6% 0% 17.8%
Key financials
Year end Mar FY09 FY10 FY11e FY12e FY13e
Sales (`m) Net profit (`m) EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
140 130 120 110 100 90 80 Aug-10 Jun-10 Feb-10 Oct-10 Apr-10
SETC
Sensex
Dec-10
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
Feb-11
22 February 2011
Fig 4 PE Band
3,230 26.2 2,682 548 17.0 121 98 23 87 264 84.4 264 15.0 20.5 1.8 4,169 29.1 3,458 711 17.1 138 123 26 119 357 35.3 357 20.2 27.2 2.2 4,912 17.8 4,059 853 17.4 150 142 28 147 442 23.6 442 25.0 33.1 2.6
( ) 210 190 170 150 130 110 90 70 50 30 Aug-06 Aug-07 Aug-08 Aug-09 May-07 May-08 May-09 May-10 Aug-10 Nov-06 Nov-07 Nov-08 Nov-09 Nov-10 Feb-07 Feb-08 Feb-09 Feb-10 Feb-11 5x Setco 7x 9x
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax PAT PAT growth (%) Consolidated PAT FDEPS (`/share) CEPS (`/share) DPS (`/share)
2,320 10.4 2,005 315 13.6 91 44 12 33 160 17.6 160 9.1 11.5 1.3
2,559 10.3 2,187 371 14.5 114 84 24 54 143 -10.4 143 8.1 12.9 1.5
11x
Share capital Reserves & surplus Shareholders fund Debt Minority interests Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
Consolidated PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
SETC
Source: Bloomberg
128
22 February 2011
22 February 2011
cater to the growing demand and to boost sales volumes. Profitability would improve on account of the operating leverage, rising exports and after-sales contribution. At the current market price, the stock trades at FY11e and FY12e EPS of 7.8x and 5.8x respectively. At present valuations, it appears inexpensive. We initiate coverage on Setco with a Buy rating and a target price of `182. The stock would trade at 9x 12-month-forward earnings and an EV/EBITDA of 5.1x. The target PE is in line with the three-year average.
Fig 7 Twelve-month forward PE: Mean and standard deviations
16 14 12 10 8 6 4 2 0 Aug-06 Aug-07 Aug-08 Aug-09 Aug-10 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Apr-07 Apr-08 Apr-09 Apr-10 -1SD +1SD +2SD
Mean
Source: Bloomberg
Risks
OEM risk. The replacement market comprises 56% of Setcos sales; OEMs constitute nearly 37%. Low volume growth in OEMs would directly affect the companys revenue. Interest-rate risk. Many vehicles are purchased through auto finance. Higher interest rates would raise the cost of auto loans and curb volume growth of auto players, thereby affecting Setcos growth. High raw-material prices. Raw material costs, as high as 55% of sales, affect pricing and margins. Steel, aluminium and ceramic buttons are key raw materials. Any rise in prices would erode margins. Risk of economic slowdown. A slowdown in the economy would affect demand for M&HCVs, curtailing Setcos revenue.
130
22 February 2011
Kalol, Gujarat
1984
24
2008 2006
1.5 1 44
Integrated unit: press shop, heat treatment, machining, assembly and R&D Assembly Clutch assembly and R&D Clutch assembly, hydraulics
Capacity utilization: ~65% Clients added to Setco: Daimler, BMC and after-sales market Clients added to Setco: Caterpillar, Terex and after-sales market
Source: Company
The companys domestic unit at Kalol, Gujarat, manufactures all clutches for original-equipment-manufacturer (OEM) sales. The export-oriented unit (EOU) at Kalol caters to international demand. Setco has set up a new press shop at the Kalol unit, at ~`320m. Commercial production commenced in FY10. In FY08, Setco set up a new assembly line at Sitarganj, Uttarakhand (for its tax incentives, entailing exponential growth potential), especially for the replacement market, for ~`80m. The Sitarganj unit, which mainly caters to the after-sales market, has the flexibility to meet increasing demand. Setco also has the option to purchase components and assemble them, since it can set up an additional assembly line quickly, without high capital costs. Setco is a manufacturer of new-technology clutches, which it markets globally under the LIPE brand. It is a pioneer in cera-metallic friction technology clutches in India and a tier-I supplier to Tata Motors, its largest customer. MCV clutches supplied to Tata Motors average `4,000 and HCV clutches range from `6,000 to `11,000. Strong in the OEM market Healthy growth in CVs and its business strategy have helped Setco establish itself as a strong player. This trend is expected to continue. We expect M&HCV demand to see an 11.5% CAGR through FY11-13e. Setco enjoys a strong clientele, including major OEMs Tata Motors, Ashok Leyland and Eicher Motors in India and others in Europe and the US. Setco meets ~80% of Tata Motors M&HCV clutch requirement, 100% of Eicher Motors and 65% of Ashok Leylands. It has added global clients Caterpillar, General Motors, Daimler-Benz, Chrysler and Hitachi to its elite client list. Also, Setco is the approved vendor for some global OEMs which have entered India; this would help it service such global markets. It boasts of a loyal client base, attributable to timely delivery, robust and simple clutch designs and an effective cost structure.
Anand Rathi Research 131
22 February 2011
Driver
Condition of roads
Overloading
We believe Setco would cater to clutches for new-age trucks. These have higher realizations for their higher value addition. Its R&D facility in the UK is continually improvising clutch designs. Future demand for higher capacity trucks also augurs well for Setcos growth potential.
132
22 February 2011
Setco
Clutch auto
Exedy India
Setco
Clutch auto
Exedy India
Source: Company
Source: Company
With the increasing number of new-generation CVs on Indian roads, the market for branded clutches is rising. Setco deals in OE as well the aftersales market, giving it a hedge in any downturn in the automobile industry and providing a steady sales pipeline. Clutches need frequent replacement owing to wear & tear in M&HCVs. With more advanced and costly M&HCVs nowadays, demand for clutches being used by OEMs has increased in the after-sales market as well.
Anand Rathi Research 133
22 February 2011
In addition to India, Setco caters to the US, Europe, the Middle East, South Asia and African markets. It plans to expand its client base in the after-sales segment in the aforementioned markets, especially West Africa and Iran. The typical validation period for a clutch, with major OEMs, is 2-3 years. Setco follows the cost-plus pricing formula with customers, thereby largely insulating itself from the change in base prices as well as exchange-rate risks. Growth in after-market sales is expected to translate into a higher profit margin, since margins in this market are higher than those in OE products. We believe that the size of the Indian M&HCV clutch segment is `5.5bn6bn, where the organized sector caters to OEM demand and the unorganized sector serves the replacement market only. Wear and tear requires replacement of a clutch every two years or after 200,000km for M&HCVs. The cover assembly needs to be replaced every 4-5 years. Demand in the replacement market is largely catered to by unorganized manufacturers. Owing to quality and technology issues, the trend is slowly reversing. OEM measures to promote genuine products, customer awareness programmes and tie-ups with local mechanics have helped the organised sector. There has been healthy volume growth in OEMs in the past decade, leading to more vehicles on the road, stimulating replacement demand for clutches. Setcos cost-efficient business model enables clients (OEMs) to offer quality spares to end-users and create a sustainable source of revenue. Hence, it has clocked growth through FY09, the worst year for the auto sector. Superior new-age trucks are coming into the market, shifting to organised manufacturers offering premium, branded clutches. M&HCVs produced in the past decade use Setco-manufactured, new-technology clutches.
Fig 14 Sales trend: segment-wise
(%) 100
75
32
35
43 63 56
50
25
60
57
50 29 36
OEM
Aftermarket
Export
Source: Company
At present, there are +6m CVs in India. In the past decade, more than 2m M&HCVs were produced. Higher growth rates are expected in future. The after-sales market for clutches, which command a higher margin, has significant potential. We expect sales during FY11-13e (in terms of replacement demand for clutches) to grow 25-30%. Also, exports, which command a higher margin, contribute 8% to the companys revenue and are expected to increase to 15% by FY12e.
134
22 February 2011
22 February 2011
Exports As exports are a high-margin business, we expect Setco to increase them, from 8% of sales at present to 15% by FY13e. Manufacturing costs in India are 25-30% lower than in the West. The expected entry of major global auto companies Navistar, Mann and Daimler into India, to set up low-cost manufacturing bases would open up fresh opportunities. Supplying the Indian arm of global majors would throw up opportunities to tap demand from other areas for auto components. Other opportunities The company has the ability to manufacture clutches for LCVs. It proposes to enter the segment early next fiscal. Technological advances such as hydraulics manufacturing being introduced from the US to India would help gain more international clients. Strong products, R&D capital and the ability to provide a low-cost base for international markets are key ingredients in tapping the vast export opportunities.
136
22 February 2011
Financials
Robust demand in the auto sector coupled with Setcos capacity expansion to cater to such demand gives assurance of revenue for the next two years. We expect CAGRs of 23% in revenue and 29% in net profit over FY11-13. We believe that the company would see increased volumes along with better margins. 23% revenue CAGR expected over FY11-13e We expect a 23% CAGR in revenue during FY11-13 With increased demand, we expect a robust revenue performance from Setco. We expect a 23% revenue CAGR over FY11-13. We believe the contribution from exports as well as from the after-sales market would rise in the next two years. The company has seen a 19% revenue CAGR in the past three years despite a recession in the auto industry.
Fig 15 Revenue and revenue growth
(`m) 6,000 5,000 4,000 3,000 2,000 1,000 0 FY09 FY10 FY11e FY12e FY13e (%) 36 30 24 18 12 6 0
Revenue
On account of mounting demand, OEM sales (as percent of total sales) increased in FY10. Exports (as percent of sales) decreased, but are expected to rise in future.
Fig 16 Revenue breakdown (FY09)
Export 8% OEM 29%
OEM 37%
Aftermarket 63%
Aftermarket 57%
Source: Company
Source: Company
137
22 February 2011
Increase in margins due to operating leverage We expect the EBITDA margin to increase to 17.4% in FY13, from 14.5% in FY10 We expect Setcos EBITDA margin to increase to 17.4% in FY13, mainly on account of the healthy margin in the India operations and improvement in the foreign subsidiaries. In the past few quarters, the company has improved its profit margin. PAT margin has improved from 7.9% in 9MFY10 to 10.2% in 9MFY11. The EBIDTA margin rose from 18.6% to 19.4% in the same period. 9MFY11 performance Revenue stood at `1,925m (34.8% yoy growth); EBITDA was `373m (40.4% yoy growth) and PAT was `19.6m (73.7% yoy growth).
Fig 18 EBITDA and EBITDA margin
(`m) 900 720 540 360 180 0 FY09 FY10 FY11e FY12e FY13e (%) 18 17 16 15 14 13
EBIDTA
29% CAGR in net profit expected over FY11-13e We expect Setco to see a 29% CAGR in net profit over FY11-13e. The growth in net profit would be reflected in expanded return ratios. Over FY11-13, we expect the RoE to be 32.6% in FY11e and 30.9% in FY13e, and the RoCE to increase from 23.3.2% to 24.8%.
Fig 20 Return ratios
(%) 9 (%) 35 31 27
450
300
7 23
150
PAT
RoE
RoCE
138
22 February 2011
Balance sheet improving Setcos FY10 net debt-equity ratio was 1.65x and would fall to 0.9x in FY13e. Its working capital days would remain in the 120-day range from FY11-13.
Fig 21 Working capital days
(Days) 122 120 118 116 114 112 110 108 FY11e FY12e FY13e FY09 FY10
Debt
139
22 February 2011
Gross sales -Excise duty Net sales -COGS Gross profit -Operating costs Operating profit +Other recurring income EBITDA -Depreciation/Amortisation EBIT -Interest expense PBT -Tax PAT +Share of profits in associates -Minority interests PAT +Extra-ordinary income/(expense) Net profit -Preference dividend -Dividend paid -Dividend tax Transferred to reserves
Source: Company, Anand Rathi Research
2,446 126 2,320 1,492 828 513 315 12 328 44 284 91 192 33 160 0 0 160 -27 133 0 22 4 107
2,704 145 2,559 1,708 851 480 371 24 395 84 311 114 197 54 143 0 0 143 0 143 0 26 4 112
3,372 143 3,230 2,174 1,056 508 548 23 571 98 473 121 351 87 264 0 0 264 0 264 0 32 5 227
4,358 189 4,169 2,823 1,346 635 711 26 737 123 613 138 476 119 357 0 0 357 0 357 0 38 6 313
5,138 226 4,912 3,321 1,591 738 853 28 881 142 738 150 589 147 442 0 0 442 0 442 0 46 8 388
Equity Reserves Deferred tax liability -Miscellaneous expenses Networth Working capital loans Long term debt Preference equity Total debt Minority interests Capital employed Gross block -Accumulated depreciation Net block +CWIP Fixed assets Subsidiary Strategic investments Financial investments Investments Debtors Inventory Loans & advances Other current assets -Creditors -Provisions -Other curent liabilities Working capital +Cash & cash equivalents Net current assets Capital deployed
Source: Company, Anand Rathi Research
88 485 25 5 594 550 607 1,157 1,751 839 181 658 277 935 0 0 347 537 151 173 39 19 804 12 816 1,751
88 579 31 2 696 682 489 1,171 1,866 1,193 256 938 938 10 10 363 600 188 188 49 19 896 23 919 1,866
176 717 31 2 922 1,271 1,271 2,193 1,293 354 939 939 10 10 459 758 188 221 49 19 1,115 129 1,244 2,193
176 1,030 31 2 1,236 1,471 1,471 2,706 1,543 477 1,066 1,066 10 10 592 978 188 228 49 19 1,462 169 1,630 2,706
176 1,418 31 2 1,623 1,621 1,621 3,244 1,793 620 1,174 1,174 10 10 698 1,152 188 215 49 19 1,755 306 2,060 3,244
140
22 February 2011
PAT +Depreciation +Deferred tax Cash profit -Increase/(Decrease) in WC Operating cash flow -Capex Free cash flow -Dividend +Equity raised +Debt raised +Minority interests -Investments -Miscellaneous items Net cash flow +Opening cash Closing cash
Source: Company, Anand Rathi Research
357 123 0 480 346 134 250 (116) 45 200 39 129 169
442 142 0 584 293 291 250 41 54 150 137 169 306
Basic (`) EPS Fully Diluted Cash EPS EPS Growth (%) Book Value per Share DPS Valuation (x) P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Profitability Ratios (%) RoE RoCE Turnover Ratios Debtors (Days) Inventory (Days) Creditors (Days) Working Capital (Days) Asset Turnover (x) Leverage Ratio Debt/Equity (x)
Source: Company, Anand Rathi Research
9.1 11.5 17.6 33.7 1 12.9 10.1 7.9 1.1 3.5 1.1 30.4 18.0 54.6 83.6 31.7 117.2 0.8 1.9
8.1 12.9 (10.4) 39.4 2 14.4 9.1 6.5 1.0 3.0 1.3 22.2 17.2 50.7 81.1 25.8 121.2 0.8 1.7
15.0 20.5 84.4 52.3 2 7.8 5.7 4.5 0.8 2.2 1.5 32.6 23.3 46.5 76.7 23.1 113.6 0.7 1.4
20.2 27.2 35.3 70.0 2 5.8 4.3 3.5 0.6 1.7 1.8 33.1 25.0 46.0 76.0 19.7 112.8 0.7 1.2
25.0 33.1 23.6 92.0 3 4.7 3.5 2.9 0.5 1.3 2.2 30.9 24.8 47.9 79.1 16.5 119.5 0.7 1.0
141
Auto Components
India I Equities
Initiating Coverage
22 February 2011
Rating: Buy Target Price: `103 Share Price: `71 Rohan Korde
+9122 6626 6733 rohankorde@rathi.com
Girish Solanki
+9122 6626 6712 girishslanki@rathi.com
Well placed in the auto segment. Being a leading manufacturer of automobile radiators in India, particularly in the heavy vehicle & equipment segment, Banco is set to benefit from the sustained automobile growth (a 13.7% demand CAGR over FY11-13e). Diversification benefits. Besides benefiting from demand from OEMs, increased penetration in the non-auto space would de-risk revenue concentration in autos. The acquisition of NRF, Holland, would provide Banco better access to the European market. Growth to recover. Despite a disappointing FY11, we expect Banco to see a strong recovery in FY12 and register standalone CAGRs of 21.3% in revenue and 26.4% in profit over FY11e-13e. Valuation and risks. We value the stock at `103, based on 9x FY12e EPS of `11.5. It trades at an attractive 6.2x FY12e standalone PE. After a disappointing FY11, we expect the PE multiple to be re-rated, given stable growth ahead. We initiate with a Buy. Risks: decline in auto demand; negative surprises from a cement venture in Tanzania and rise in commodity prices.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
BNCO IN/BNCO.BO `139/`66 18212 / 5459 US$0.1m `5.1bn/US$113.8m 71.5m 32.8% 67.2% 0.4% 2.6% 29.8%
Sales (`m) Net profit (`m) EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
140 130 120 110 100 90 80 70 60 Aug-10 Jun-10 Feb-10 Oct-10 Apr-10
Sensex
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
Fig 4 PE Band
5,647 23.0 4,362 1,285 22.8 145 151 37 205 820 820 27.8 11.5 13.6 1.8 6,759 19.7 5,181 1,578 23.4 160 177 40 256 1,026 1,026 25.1 14.3 16.8 1.9
200
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax Reported PAT Adjusted PAT Adj PAT growth (%) FDEPS (`/share) CEPS (`/share) DPS (`/share)
2,928 -2.0 2,354 574 19.6 26 88 19 64 415 415 -4.2 5.8 7.0 1.5
4,131 41.1 3,071 1,060 25.7 22 95 42 199 786 786 89.6 11.0 12.3 2.0
4,592 11.2 3,598 994 21.7 97 129 33 160 642 642 -18.3 9.0 10.8 1.6
150
14.0x 11.5x
0 Aug-07 May-09 Nov-05 Dec-09 Feb-11 Mar-08 Apr-05 Jun-06 Jan-07 Oct-08 Jul-10
Share capital Reserves & surplus Shareholders fund Debt Deferred tax / others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
143 1,550 1,694 93 86 1,873 798 55 915 106 1,873 72 -0.7 126
143 2,168 2,311 964 90 3,364 859 1,305 1,146 55 3,364 72 39.3 122
143 2,678 2,821 1,264 90 4,175 981 1,805 1,296 92 4,175 72 41.5 122
50
Banco Products
1.0x 2.5x
0 Aug-07 Apr-05 Mar-08 May-09 Nov-05 Dec-09 Feb-11 Jun-06 Jan-07 Oct-08 Jul-10
PBT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
486 88 574 -285 859 221 638 126 1 -123 -28 328 91 15 106
965 95 1,060 -203 1,263 149 1,114 167 0 871 1,250 618 -50 106 55
Source: Bloomberg
143
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
Good presence in the automotive segment and increased presence in the non-auto segment over the past few years augurs well for Bancos growth ahead
144
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
Acquisition gives access to overseas market The acquisition of NRF, Holland, would give Banco better access to the European market. Further, it would help in product diversification into the non-auto segment, with NRFs area of expertise being in the quicksupply business as well as in end-products utilised in industries (air-coolers and air-conditioners). Recovery from the lows for the European auto market (EU regions being major customers) and continuing replacement demand on a further buildup in the automotive base would benefit Banco. (In exports, most of its sales are in the replacement market.) Valuation We value the stock at `103, based on 9x FY12e EPS of `11.5. At present, it trades at an attractive 6.2x FY12e standalone PE. After a disappointing FY11, we expect the PE multiple to be re-rated, given the stable growth expected. We initiate with a Buy. Risks
Banco is looking at new business opportunities in Europe as well as new customers through its acquisition. It would target OEMs in the marine sub-segment. However, this would take at least two years to start contributing to revenue. Upward trend in commodity prices. Delay in ramp-up at the acquired company. Domestic or international auto demand slowdown. Cement venture in Tanzania may provide negative surprises. With 33% of revenue from exports, Banco would be subject to a currency-fluctuation risk.
145
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
Bancos revenue growth trend till FY10 largely mirrored the Indian CV sectors. Ahead, we expect its increased non-auto presence and higher exports to help de-risk operations
Banco's revenues
Source: Company, Anand Rathi Research
CV volumes
Auto volumes
146
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
Diversification benefits
Besides benefiting from demand from OEMs and exports, increased penetration in the non-auto space would effectively de-risk revenue. Non-auto share has increased The industrial segment would be a major growth driver, with user industries Railways and Power adding to the existing business owing to the vast expenditure expected in those sectors. The Railways contribute ~57% of domestic radiator sales; ahead, this could rise to 8-10% in the medium term. Bancos penetration in the OTR/construction engines sub-segment would boost growth, as these have high sensitivity to capex and infrastructure cycles. The slow and steady foray into the Railways and other heavy engines would be a key growth driver for high-value components and ensure that incremental revenue has a higher EBITDA margin. In the next 2-3 years, Banco expects to benefit from NRFs marinecomponents-supply business and diversify its Indian revenue streams through this vertical. It looks forward to monetize the technology and market access that it would gain through this acquisition. Cement foray More controversial in nature is Bancos decision to venture into the African cement market via setting up a 500,000-ton plant in Tanzania. At present, this has not been factored into our estimates. Some highlights of the project are:
The project cost is US$70m. Of this, equity would be US$24m. Bancos investment in the cement venture would be US$12.3m. The rest would be borrowed. Banco would have a 51% stake in the venture; the balance would be with local companies. The payback period is expected to be three years, with project breakeven predicted at 28% capacity utilisation. On full production, this plant would cater to 10% of Tanzanias demand. However, competition would include large players such as Lafarge. Lake Cements would be run by professionals appointed from India, and would be financed by local banks in Tanzania.
As this is a venture into an unrelated field for the company, we reserve our judgement on the project while factoring in the execution risk as one that might impair financial performance ahead.
147
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
148
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
Financials
Growth ahead would be driven by growth in user industries such as the automobile sector, marine requirements, the Railways, construction equipment and other industrials. The acquisition of NRF would contribute to growth by increasing operations in Europe, North America and other areas. Most of Bancos FY10 sales growth was driven by better volumes, new value-added products and competitive pricing. With the rapid transition in technology norms and the increase in efficiency standards in the automotive industry, Banco has to cater to the complex and demanding gaskets and radiator segments of Indian OEMs. Banco now operates at ~70-75% utilization. Despite a disappointing FY11, we expect it to recover in FY12 and register standalone CAGRs of 21.3% in revenue and 26.4% in profit over FY11e-13e. The continuing good performance of OEMs would augur well for Banco, in terms of sustained revenue growth. Growth opportunities from the Railways and Power have further potential for revenue. Additional positives are Bancos adapting to changes in technology via investing in R&D and following globally competitive pricing and timely delivery.
Fig 8 Trend in revenue and profit growth
(%) 100.0 80.0 60.0 40.0 20.0 0.0 -20.0 FY04 FY05 FY06 FY07 FY08 FY09 FY10 FY11e FY12e
FY12e
Revenues
Profit
EBITDA Margin
FY13e
149
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
Net Sales Change (%) Expenditure EBITDA Change (%) % of Net Sales Depreciation EBIT Deferred Revenue Exp. Interest & Finance Charges % of Debt Other Income Non-recurring Expense Non-recurring Income PBT Tax Effective Rate (%) Rep. PAT Change (%) % of Net Sales Adj. PAT Change (%)
Source: Company, Anand Rathi Research
2,879 -3.7 2,354 574 3.6 19.6 88 486 0 26 16.9 19 0 0 479 64 13.4 415 -4.2 14.2 415 (4.2)
4,071 41.4 3,071 1,060 84.7 25.7 95 965 0 22 4.1 42 0 0 985 199 20.2 786 89.6 19.0 786 89.6
4,524 11.1 3,598 994 -6.2 21.7 129 866 0 97 8.7 33 0 0 802 160 20.0 642 -18.3 14.0 642 (18.3)
5,568 23.1 4,362 1,285 29.2 22.8 151 1,133 0 145 10.7 37 0 0 1,025 205 20.0 820 27.8 14.5 820 27.8
6,669 19.8 5,181 1,578 22.9 23.4 177 1,401 0 160 10.9 40 0 0 1,282 256 20.0 1,026 25.1 15.2 1,026 25.1
Sources of Funds Share Capital Reserves Net Worth Net Deferred Tax Total Loans Capital Employed Application of Funds Gross Fixed Assets Less: Depreciation Net Fixed Assets Capital WIP Total Net Fixed Assets Investments Curr.Assets, L & Adv. Inventory Sundry Debtors Cash & Bank Balances Loans & Advances Others Current Liab. & Prov. Sundry Creditors Other Liabilities Provisions Net Current Assets Application of Funds
Source: Company, Anand Rathi Research
1,273 479 795 3 798 55 1,442 552 646 106 138 0 421 204 66 151 1,021 1,873
1,376 566 810 49 859 1,305 1,796 759 879 55 102 0 595 282 118 195 1,201 3,364
1,676 695 981 0 981 1,805 2,015 844 977 92 102 0 626 314 118 195 1,388 4,175
1,976 846 1,130 0 1,130 2,205 2,414 1,038 1,202 71 102 0 699 386 118 195 1,715 5,050
2,276 1,023 1,253 0 1,253 2,205 3,233 1,244 1,440 448 102 0 775 462 118 195 2,458 5,916
150
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
OP/(Loss) before Tax Interest/Div. Received Depreciation & Amort. Direct Taxes Paid (Inc)/Dec in Working Capital Other Items CF from Oper. Activity Extra-ordinary Items Other Items CF after EO Items (Inc)/Dec in FA+CWIP (Pur)/Sale of Invest. CF from Inv. Activity Issue of Shares Inc/(Dec) in Debt Interest Paid Dividends Paid CF from Fin. Activity Inc/(Dec) in Cash Add: Beginning Balance Closing Balance
Source: Company, Anand Rathi Research
486 19 88 -45 -26 46 568 0 0 568 -231 28 -203 1 -123 -26 -126 -274 91 15 106
965 42 95 -195 -231 -2 674 0 0 674 -157 -1,250 -1,407 0 871 -22 -167 682 -51 106 55
866 33 129 -160 -151 0 717 0 0 717 -251 -500 -751 0 300 -97 -132 72 37 55 92
1,133 37 151 -205 -348 0 769 0 0 769 -300 -400 -700 0 200 -145 -145 -90 -21 92 71
1,401 40 177 -256 -367 0 996 0 0 996 -300 0 -300 0 0 -160 -159 -319 377 71 448
Basic (`) Diluted EPS EPS Growth (%) Cash EPS Book Value per Share DPS Payout (Incl. Div. Tax) % Valuation (x) P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Turnover Ratios Asset Turnover (x) Fixed Asset Turnover (x) Profitability Ratios (%) RoE RoCE Leverage Ratio Debt/Equity (x)
Source: Company, Anand Rathi Research
5.8 -4.2 7.0 23.7 1.5 30.3 12.3 10.1 8.7 1.7 3.0 2.1 1.5 2.3 24.5 27.0 0.1
11.0 89.6 12.3 32.3 2.0 21.2 6.5 5.8 4.4 1.2 2.2 2.8 1.2 3.0 34.0 29.9 0.4
9.0 -18.3 10.8 39.4 1.6 20.5 7.9 6.6 4.5 1.0 1.8 2.2 1.1 2.7 22.7 21.5 0.4
11.5 27.8 13.6 48.9 1.8 17.7 6.2 5.2 3.3 0.8 1.5 2.5 1.1 2.8 23.5 23.2 0.4
14.3 25.1 16.8 61.0 1.9 15.5 5.0 4.2 2.5 0.6 1.2 2.7 1.1 2.9 23.5 24.4 0.3
151
22 February 2011
Banco Products (India) - Temporary dip, bright prospects; initiate with Buy
Gaskets: The company manufactures and exports a wide range of gaskets for diesel engines (automotive and agriculture). Radiator: It also manufactures and exports radiators for all sorts of applications (automotive, industry, agriculture). It supplies radiators and air coolers to all major OEMs in India and some leading companies in Europe. It also addresses the replacement market, with an extensive range covering popular German, French and Japanese cars. Compressed Fibre Jointing Sheets (CFJS): It manufactures compressed jointing sheets using non-asbestos raw materials, exporting many varieties, covering a range of automotive and industrial applications world-wide.
3.
152
Auto Components
India I Equities
Initiating Coverage
22 February 2011
Gabriel India
A leading shock-absorber manufacturer; initiate with Buy
We initiate coverage on Gabriel, with a Buy recommendation and a target of `62. Gabriel is one of the leading manufacturers of shock absorbers and likely to see a 42% earnings CAGR over FY11-13e supported by a strong brand catering to stable demand, its location advantage and expansion.
Girish Solanki
+9122 66266712 girishsolanki@rathi.com
Rohan Korde
+9122 66266733 rohankorde@rathi.com
Stable auto demand. Indias auto sector is likely to see a 13.7% volume CAGR over FY11-13e, boosted by two-wheelers and cars. The country is already one of the worlds largest two-wheeler markets and an established small-car global manufacturing hub. We expect the nascent recovery in export demand to gather steam as US/EU auto demand recovers in FY11 after hitting bottom in CY08/CY09. Strategic plant location; timely delivery. Gabriels plants are strategically located, in proximity to original equipment manufacturers (OEMs). This results in timely delivery to clients at lower costs. Adding capacities. The boom in the automobile industry has led to Gabriel investing `1.5bn-2bn in the next 3-4 years to enhance capacity to cater to the booming demand. Valuation and risks. At our target price of `62, the stock would trade at 11x FY12e earnings and EV/EBITDA of 4.9x. The target PE is at a slight discount to the stocks five-year average PE. Key risks: higher interest rates and rise in raw material prices
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
GABR IN / GABR.BO `74/`29 18212 / 5459 US$0.1m `3.2bn/US$71m 71.8m 45.4% 54.6% 6.0% 0.7% 38.7%
Key financials
YE 31 March FY09 FY10 FY11e FY12e FY13e
Sales (`m) Net profit (`m) EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
GABR
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
22 February 2011
Fig 4 PE Band
9,500 35.1 8,778 722 7.6 127 216 7 104 282 17.2 282 3.9 6.9 1.0 12,221 28.6 11,215 1,006 8.2 197 251 7 158 407 44.6 407 5.7 9.2 1.2 15,112 23.7 13,833 1,279 8.5 219 281 8 220 566 39.1 566 7.9 11.8 1.5
(`) 100 90 80 70 60 50 8x 40 30 20 10 0 Apr-05 Jul-05 Oct-05 Jan-06 Apr-06 Jul-06 Oct-06 Jan-07 Apr-07 Jul-07 Oct-07 Jan-08 Apr-08 Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 Gabriel 4x 12x 16x
Net sales Sales growth (%) - Op. expenses EBIDTA EBITDA margins (%) - Interest - Depreciation + Other income - Tax PAT PAT growth (%) Consolidated PAT FDEPS (`/share) CEPS (`/share) DPS (`/share)
5,267 10.4 4,978 290 5.5 171 153 107 16 56 -26.7 56 0.8 2.9 0.7
7,031 33.5 6,385 647 9.2 160 202 68 112 240 328.5 240 3.3 6.2 0.9
Share capital Reserves & surplus Shareholders fund Debt Minority interests Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
72 1,252 1,430 1,569 0 2,999 1,896 133 878 91 2,999 71.9 103.4 66.3
30 20
Consolidated PAT + Depreciation Cash profit - Incr/(Decr) in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
56 153 211 (156) 367 456 (89) 59 0 108 (10) 0 (31) 122 91
Source: Bloomberg
154
22 February 2011
155
22 February 2011
Outlook and Valuation The domestic automobile industry saw a strong 12.7% growth over FY0210 (against a slight decline in FY08). We expect the trend to continue, boosting demand for shock absorbers in OEM and replacement markets. Consequently, we estimate the domestic shock absorber sector to see a 2025% CAGR over FY10-13e. Gabriel would benefit from the emerging domestic demand and increased exports opportunity. Gabriels leading position, proximity to OEM clients and capacity expansions lead us to believe that there is substantial upside to the stock. Also, it has bagged orders and increased capacities to cater to the rising demand. This would boost its sales volumes. Profitability would improve on account of the operating leverage, increased exports and after-sales contribution. Given the better long-term growth prospects for shock absorbers, we expect healthy return ratios. At our target price of `62, the stock would trade at 11x FY12 earnings and EV/EBITDA of 4.6x. We assign some discount to the stocks five-year average multiple. Gabriels one-year-forward PE in the past five years has largely ranged between 2x and 40x. P/BV has ranged between 0.3x and 2.4x. At the current market price of `42, the stock trades at PE of 10.8x and 7.5x FY11e and FY12e earnings respectively and EV/EBITDA of 5.1x and 3.6x. We initiate coverage with a Buy recommendation and a target price of `62.
Fig 7 Twelve-month forward PE: Mean and standard deviations
45 40 35 30 25 20 15 10 5 0 -5 Feb-06 Dec-06 Nov-09 May-07 Sep-05 Aug-08 Sep-10 Feb-11 Jan-09 Jun-09 Apr-05 Oct-07 Mar-08 Apr-10 Jul-06 -1SD -2SD +2SD +1SD Mean
Risks
OEM risk. Nearly 80% of Gabriels sales are to OEMs, while only 20% to the replacement market (original equipment suppliers). Hence, low volume growth for OEMs would trim the companys revenue. Interest-rate risk. A substantially high percentage of vehicles is purchased through auto finance; as such, with an increase in interest rates, cost of financing rises. This affects volume growth of auto manufacturers, thereby impacting Gabriels growth. High raw-material prices. Raw material costs being as high as 7075% of sales play a large part in pricing and margins. Steel, aluminium, rubber and oil are key raw materials. Any adverse movement in prices would lead to eroded margins.
156
22 February 2011
The company has a healthy market share in all segments it operates in. The market size of the ride-control-equipment segment is `23.5bn, of which Gabriels market share is 29.7%. It has the lions share of 84% in the commercial-vehicle (CV) segment and 44% in the passenger-car segment. Even in the two- and three-wheeler segments, it has an 18% market share, despite not supplying to Hero Honda, the market leader. (Munjal Showa is Hero Hondas sole supplier.)
157
22 February 2011
Endurance, 17%
Gabriel, 84%
Source: Company Source: Company
Showa, 55%
Gabriel, 44%
Tenneco, 19%
Showa, 13%
Source: Company
Further, with fresh orders from CV OEMs Mahindra Navistar, Tata Motors, Ashok Leyland and Daimler Commercial Vehicles, Gabriel has secured good business. Also, it is bidding for new products from passenger-car manufacturers Tata Motors and Maruti Suzuki. Gabriel expects 25-30% growth in the next two years, mainly through volumes. It has already secured new business for FY11 worth `1.97bn, and `3.16bn for FY12.
Fig 12 Secured business
Revenue (`m) Segment FY11e FY12e
158
22 February 2011
Source: Company
Gabriels plants are strategically located in proximity to marquee clients, thereby achieving timely delivery at lower transportation costs. Its largest plant, at Hasur (Tamil Nadu), supplies suspension products to OEMs Suzuki, Yamaha and TVS Motors. The plant at Nashik supplies front forks and shock absorbers to Bajaj Auto and Yamaha. Marutis plant at Mansesar is being supplied shock absorbers by Gabriels Khandsa plant; similarly, Tata Motors, Bajaj Auto, Renault, Volkswagen and the Indian Railways are being served struts and shock absorbers from its Chakan plant at Pune.
Fig 14 Plant location
pieces (m) Location (client) Capacity (FY10) Production (FY10)
Khandsa (PC: Maruti Suzuki) Nashik (Bajaj, M&M, Piaggio, Yamaha) Chakan (PC: Tata Motors, Hyundai, Renault, GM, Ford, Maruti, and Volkswagen) Parwanoo (TVS, Tata Motors, M&M and after-sales market) Dewas (CV: Tata Motors, Eicher, Ashok Leyland, Force Motors, Nano, exports and after-sales market) Hosur (TVS, Suzuki, HMSI, Yamaha) Sanand, (Tata Nano)
Source: Company
159
22 February 2011
Consistently superior margins to Munjal Showa On account of its diversified clientele, Gabriel has always enjoyed superior margins to Munjal Showa, which obtains 70% of its revenue from Hero Honda.
Fig 15 Competitive margin profile
(%) 12
10 8 6 4 2 0 FY05 FY06 FY07 FY08 FY09 FY10
Munjal Showa
Gabriel India
Source: Company
160
22 February 2011
Adding capacities
The boom in the automobile industry has resulted in the company planning investment of `1.5bn-2bn in the next 3-4 years to enhance capacities to cater to the rising demand. Gabriel plans to leverage its strong brand by increasing its focus on exports. It built units to further strengthen its product range. It is the second-largest manufacturer of shock absorbers (dominated by Munjal Showa, which is the chief supplier to Hero Honda) and commands a 30% share of the organized set-up. It has seen an 11-12% annual growth for the past five years, largely driven by volumes. It aims at a consistent 25% annual growth for the next three years, chiefly via increased domestic volumes and improved exports. In the past three years, Gabriel has added three plants (Parwanoo, Khandsa and Sanand); this expansion in shock-absorber capacity has driven growth (ytd FY11 revenue up 35% yoy). The boom in the automobile industry has resulted in Gabriel planning investment of `1.5bn-2bn for the next 3-4 years to enhance capacities to cater to the booming demand. A just-in-time approach is vital to contain freight costs, critical in the auto sector. To tap the vast and mounting demand from OEMs, the company has strategically set up its plants in proximity to its clients. New factory to come up in Gurgaon; expansion at Hosur The company is setting up a factory at Gurgaon to cater to the swelling demand from Maruti there. Utilization at Gabriels present plants is ~90%. To capitalise on expected growth, the company plans to expand capacity at both plants (Gurgaon and Hosur). It aims to increase capacity at all its plants by 15% every year for the next three years. Gabriel plans to invest `1.5bn-2bn in the next 3-4 years on expanding capacity and R&D. The growth in the industry would entail new plant launches and capacity expansions. Current capacity utilization being significantly high, in line with the high market demand, the company aims at increasing annual capacity by 45% in the next three years to meet the increasing demand from automakers. It is looking to set up a new plant in the Gurgaon region for one of its biggest customers, Maruti Suzuki. Also, it plans expanding capacity at its Hosur plant, which is a supplier to twowheeler companies. Of the investment, `0.4bn-0.5bn has been earmarked for R&D, while the bulk is for fresh capacity additions. In FY11, the company invested `0.6bn-0.7bn. The expansion would be funded through both internal accruals and debt. Increasing focus on exports and after-market sales Ahead, Gabriel is looking to increase its global footprint and increase focus on exports. In the next two years, we estimate the share of exports-to-sales to increase to 5% in FY13e from 2% at present. In the exports market, Gabriel supplies to the OEM and replacement segments. It supplies to Renault in Iran as well as to North America and an OEM motorcycle manufacturer in Bangladesh. Also, the company supplies replacement
Expansion in shock absorbers to drive growth. Full impact of enhanced capacity would be seen in FY13
161
22 February 2011
Exports
% of sales (RHS)
162
22 February 2011
Financials
Robust demand from the auto sector coupled with Gabriels capacity expansion to cater to this demand offer assurance of revenue for the next two years. We expect the company to see CAGRs of 26% in revenue and 42% in net profit over FY11-13e. We believe volumes would increase, with slightly better margins. 26% revenue CAGR over FY11-13e We expect a 26% CAGR in revenue from FY11 to FY13e Following expansion in its shock-absorber capacity on escalating demand, we expect Gabriel to register a robust revenue performance. We expect a 26% revenue CAGR over FY11-13e. We believe the share of exports as well as that of the after-sales market would increase in the next two years.
Fig 17 Revenue and revenue growth
(`m) 16,000 (%) 45
12,000
30
8,000
15
4,000
-15
Revenue
Slight increase in margins due to operating leverage We expect EBITDA margins at a strong 8.2-8.5% over FY11-13e We expect an FY11-13e EBITDA margin at a strong 8.2-8.5%, owing to healthy margins in new orders and revenue increases in the replacement and exports segments.
Fig 18 EBITDA and EBITDA margin
(`m)
1,400 1,200 1,000 800 600 400 200 0 FY09 FY10 FY11e FY12e FY13e
(%)
11.2 9.6 8.0 6.4 4.8 3.2 1.6 0.0
EBITDA
163
22 February 2011
42% CAGR in net profit over FY11-13e We expect Gabriel to post a 42% CAGR in net profit over FY11-13e
Fig 19 Net profit and net-profit margin
(`m) 600 500 400 300 200 100 0 FY11e FY12e FY13e FY09 FY10 (%) 4.20 3.50 2.80 15 2.10 10 1.40 0.70 0.00 5 0 FY11e FY12e FY13e (%) 120 100 80 1,500 40 30 20 10 0 FY11e FY12e FY13e FY09 FY10 1,000 40 500 0 FY11e FY12e FY13e FY09 FY10 20 0 60 FY09 FY10
We expect Gabriel to post a 42% CAGR in net profit over FY11-13e. This growth would be reflected in expanded return ratios. We expect RoE to rise to 24.1% (from 16.3%) and RoCE to 23.1% (from 15.4%) over FY11-13e.
Fig 20 Return ratios
(%)
25 20
PAT
RoE
RoCE
Comfortable balance sheet The FY10 net debt-to-equity holds at a manageable 0.8x and falls within the industry range of 0.2x to 2x. We expect it to gradually slip to ~0.6x in FY13e. Working capital days are also lower than peers (70-120). Over FY12-13e, this is expected to further fall below FY10 levels.
Fig 21 Working capital days
(days) 70 60 50
Debt
164
22 February 2011
Gross sales -Excise duty Net sales -COGS Gross profit -Operating costs Operating profit +Other recurring income EBITDA -Depreciation/Amortisation EBIT -Interest expense PBT -Tax PAT +Share of profits in associates -Minority interests PAT +Extra-ordinary income/(expense) Net profit -Preference dividend -Dividend paid -Dividend tax Transferred to reserves
Source : Company, Anand Rathi Research
5,882 615 5,267 4,522 745 456 290 107 396 153 244 171 72 16 56 0 0 56 0 56 0 50 9 -3
7,580 549 7,031 5,865 1,166 520 647 68 714 202 512 160 352 112 240 0 0 240 0 240 0 61 10 169
10,093 593 9,500 8,179 1,321 599 722 7 729 216 513 127 386 104 282 0 0 282 0 282 0 73 12 196
13,271 1,050 12,221 10,311 1,910 904 1,006 7 1,013 251 762 197 566 158 407 0 0 407 0 407 0 88 15 304
16,412 1,300 15,112 12,624 2,488 1,209 1,279 8 1,287 281 1,005 219 787 220 566 0 0 566 0 566 0 105 18 443
Equity Reserves Deferred tax liability Networth Working capital loans Long term debt Total debt Capital employed Gross block -Accumulated depreciation Net block +CWIP Fixed assets Strategic investments Financial investments Investments Debtors Inventory Loans & advances -Creditors -Provisions -Other curent liabilities Working capital +Cash & cash equivalents Net current assets Capital deployed
Source : Company, Anand Rathi Research
72 1,252 106 1,430 501 1,068 1,569 2,999 3,062 1,315 1,747 149 1,896 133 0 133 823 672 605 1,048 121 53 878 91 969 2,999
72 1,421 141 1,633 641 847 1,488 3,122 3,358 1,514 1,844 121 1,965 133 0 133 773 800 633 1,052 122 142 889 134 1,023 3,122
72 1,617 141 1,829 1,688 1,688 3,518 3,858 1,730 2,127 2,127 133 133 1,039 1,075 633 1,414 122 142 1,068 189 1,257 3,518
72 1,921 141 2,134 1,888 1,888 4,022 4,358 1,981 2,377 2,377 133 133 1,339 1,385 633 1,823 122 142 1,270 242 1,512 4,022
72 2,364 141 2,577 2,088 2,088 4,665 4,858 2,262 2,596 2,596 133 133 1,658 1,715 633 2,257 122 142 1,485 451 1,936 4,665
165
22 February 2011
PAT +Depreciation +Deferred tax Cash profit -Increase/(Decrease) in WC Operating cash flow -Capex Free cash flow -Dividend +Equity raised +Debt raised +Minority interests -Investments -Miscellaneous items Net cash flow +Opening cash
Closing cash
Source: Company, Anand Rathi Research
56 153 2 211 (156) 367 456 (89) 59 108 (10) (31) 122
91
407 251 658 202 456 500 (44) 103 200 53 189
242
566 281 848 215 633 500 133 123 200 209 242
451
Basic (`)
EPS Fully Diluted Cash EPS EPS Growth (%) Book Value per Share DPS
Valuation (x)
0.8 2.9 (26.7) 19.9 0.7 54.2 14.6 9.0 0.7 2.1 1.7 3.9 8.3 53.6 38.8 58.4 66.3 0.8 1.1
3.3 6.2 329.1 22.8 0.9 12.6 6.9 5.0 0.5 1.9 2.0 15.7 16.7 41.4 38.2 54.5 45.9 0.6 0.9
3.9 6.9 17.2 25.5 1.0 10.8 6.1 4.9 0.4 1.7 2.4 16.3 15.4 34.8 36.0 47.4 37.6 0.5 0.9
5.7 9.2 44.6 29.7 1.2 7.5 4.6 3.5 0.3 1.4 2.9 20.6 20.2 35.5 36.7 48.3 34.9 0.5 0.9
7.9 11.8 39.1 35.9 1.5 5.4 3.6 2.8 0.2 1.2 3.5 24.1 23.1 36.2 37.4 49.3 33.3 0.4 0.8
P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%)
Profitability Ratios (%)
RoE RoCE
Turnover Ratios
Debtors (Days) Inventory (Days) Creditors (Days) Working Capital (Days) Asset Turnover (x)
Leverage Ratio
Debt/Equity (x)
Source: Company, Anand Rathi Research
166
22 February 2011
Prakash Kulkarni
Executive Chairman
Arvind Walia
Managing Director
Deepak Chopra
Director
Independent Director
Independent Director
Rajeev Vasudeva
Independent Director
Gurdeep Singh
Independent Director
Mechanical engineer; 37 years experience in operations and project management. Was MD, Thermax; director, Sulzer India and Praj Industries CA, 30 years experience in finance, tax, operations, legal matters and project management. Has been associated with Gabriel since 2006. Also associated with Anfilco, Anchemco and Henkel Teroson India. Member, ICAI, and The Institute of Company Secretaries of India, New Delhi. Elevated as Anand Group CEO. Has been associated with the company since 2008. Specializes in finance and serves as director in many companies. An eminent economist. Has been associated with Gabriel since 1962. 48 years experience in economics, finance, management. Also serves as chairman of the Investor Grievance Committee of Gabriel and Stanrose Mafatlal Investments & Finance and the Remuneration Committee of Standard Industries. She is a CA and a Certified Public Accountant from USA. She is a partner in M/s B. K. Khare & Co., a reputed CA firm in Mumbai. She has 17 years of rich experience in Auditing, Company Law and Taxation. She has also served as a Chairperson of the Audit Committee of IndusInd Bank. She is associated with GIL since 2005 and is the Chairman of the Audit Committee of Gabriel India Limited. CA with MBA and LLB degrees. Specializes in recruitment and assessment of CEOs, COOs and critical leadership talent in the technology and private equity sectors. Has been associated with Gabriel since 2008. B.Tech, Chemical Engineering, IIT, Delhi. Has been associated with Unilever for over 38 years holding key positions. Specializes in project implementation, HR & industrial relations, business development and technical support. Has been associated with the company since 2009. Serves as director of Blue Star, Halonix, Tecnova India Pvt. Ltd., Everest Kanto Cylinders and Gateway Rail Freight.
167
22 February 2011
Promoter, 54.6% other corporate bodies, 7.8% Indian Institutions, 0.6% Foreign holding, 5.9%
168
Chemicals
India I Equities
Update
Change in Estimates Target Reco
22 February 2011
Girish Solanki
+9122 6626 6712 girishsolanki@rathi.com
Benefiting from rising demand. Demand for tyres would continue rising, in line with the buoyant auto industry. Hence, PCB is likely to benefit from economies of scale. To sustain its leadership and benefit from mounting demand, both domestically and globally, PCB is further expanding capacity. Capacity expansion to fuel volume growth. PCBs 360,000tpa expanded capacity now runs at 90% utilization. Another 50,000tpa would be operational by end-1QFY12. Given rising demand, we see the capex as suitably timed. Power reduces commodity risk. PCB generates 60.5MW, of which 10.5MW is utilized internally, the rest sold at ~`3/unit. It plans to set up two more plants of 16MW (total) by 2QFY12. We expect this to boost earnings, given the divisions high margin, of up to 80%. Further, PCB plans to tie up some of its spare power capacity through PPAs. Valuation and risks. At our target of `246, the stock trades at FY12e PE of 5.6x and EV/EBITDA of 4x. We value PCB at FY12e P/BV of 1.25x. Key risks: Volatility in key raw material prices and capacity under-utilization.
Key data
52-week high/low Sensex/Nifty 3-m average volume Market cap Shares outstanding Free float Promoters Foreign Institutions Domestic Institutions Public
PHCB IN/PHIL.BO `242/ `113 18212 / 5459 US$0.3m `4.4bn/US$97m 33.2m 54.2% 45.8% 15.4% 25.3% 13.5%
Key financials
Year Ending 31 Mar FY09 FY10 FY11e FY12e FY13e
Sales (`m) Net profit (`m) EPS (`) Growth (%) PE (x) PBV (x) RoE (%) RoCE (%) Dividend yield (%) Net gearing (%)
Source: Company, Anand Rathi Research
260 240 220 200 180 160 140 120 100 Feb-10 Oct-10 Apr-10 Aug-10 Jun-10
Sensex
PHCB
Anand Rathi Financial Services Limited does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Disclosures and analyst certifications are located in Appendix 1 Anand Rathi Research India Equities
Dec-10
Feb-11
22 February 2011
Net sales Sales growth (%) - Op. expenses EBITDA EBITDA growth (%) EBITDA margins (%) - Interest - Depreciation + Other income - Tax PAT PAT growth (%) FDEPS (`/share) CEPS (`/share) DPS (`/share)
11,633 13 12,279 (646) (6) 294 196 163 (325) (648) (24) (28) -
Share capital Reserves & surplus Shareholders fund Debt Deferred Tax/ others Capital employed Fixed assets Investments Working capital Cash Capital deployed No. of shares (m) Net Debt/Equity (%) W C turn (days)
283 1,899 2,182 4256 10 6,447 6,107 378 (109) 71 6,447 28.3 191.8 21.7
Reported PAT + Depreciation Cash profit - (Incr)/Decr in WC Operating cash flow - Capex Free cash flow - Dividend + Equity raised + Debt raised - Investments - Misc. items Net cash flow + Opening cash Closing cash
(648) 196 (452) 1,793 1,341 2424 (1,083) 117.2 402 1,327 14 (1,377) (99) 151 71
1,227 312 1,538 (1,092) 446 939 (493) 0.4 1,311 (69) 922 437 71 330
Source: Bloomberg
170
22 February 2011
42 38 9 4 7 100.0
41 43 0 0 84
Capacity expansion to fuel volume growth PCBs 360,000-tpa carbon black capacity is running at 90%, and another 50,000tpa would be operational by FY12. Given the buoyant demand, the capacity expansion is suitably timed.
Fig 8 PCBL: Production and utilization trend
(MT) 450,000 (%) 95
91 87 83
250,000 200,000 150,000 100,000 FY06 FY07 FY08 Capacity FY09 FY10 FY11e FY12e FY13e 79 75 71
Production
Utilisation (RHS)
Power reduces commodity risks PCB plans to set up two more power plants of 16MW (total) by 2QFY12 Utilizing waste heat, PCB generates 60.5MW, of which 10.5MW is used internally and the rest sold to exchanges/traders at ~`3/unit. It plans to set up two more power plants by 2QFY12, of total capacity of 16MW. Given that the division generates margins as high as 80% (with negligible costs), we expect such expansion to be earnings-accretive.
171
22 February 2011
Change in Estimates and Valuation On interaction with the management, we have trimmed our EBITDA estimates for FY11 and FY12 by 3.5% and 5.7% respectively, to factor in the increase in costs. We have also reduced our power tariff (`3.2/unit in FY11 and `3.5 from FY12). We lower our target price to `246 from `261 earlier.
Fig 9 Change in estimates
(`m) Previous FY11e Revised % Chg Previous FY12e Revised % Chg
Net Sales EBITDA EBITDA Margins (%) Depreciation Interest Other income Tax PAT FDEPS (`)
Source: Anand Rathi Research
During 9MFY11, PCBs domestic volumes grew 12.7%. At our target of `246, the stock would trade at FY12e PE of 5.6x and EV/EBITDA of 4x. We value PCB at target multiple of 1.25x one-year-forward P/BV, in line with the past four-year average. At the current market price of `134, the stock trades at FY11e and FY12e PE of 4x and 3x and an EV/EBITDA of 3.5x and 2.9x respectively.
Fig 10 Twelve-month forward P/BV: Mean and standard deviations
4.0 3.5 3.0 2.5 2.0 1.5 1.0 0.5 0.0 -1SD -2SD Apr-05 Jul-05 Oct-05 Jan-06 Apr-06 Jul-06 Oct-06 Jan-07 Apr-07 Jul-07 Oct-07 Jan-08 Apr-08 Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10
Source: Bloomberg, Anand Rathi Research
Risks
Volatility in key raw material prices. PCB imports most of its key raw material (carbon black feed-stock, CBFS) requirement. Prices of CBFS strongly co-relate with those of crude. Though a pricing mechanism is in place, any sharp increase in CBFS would affect PCBs margin if not passed on to end-customers. Capacity utilization. PCBs greenfield 90,000tpa plant at Mundra has commenced production. If unable to optimally utilize capacity, profitability would be substantially affected. Forex fluctuation. PCB imports ~90% of its raw material; hence, any depreciation in exchange rates may squeeze margins.
172
22 February 2011
PCBs fortunes are directly linked to growth in the auto sector domestically. Automobiles have seen a quick recovery in demand. We expect a 13.7% CAGR in auto sales in the next two years
173
22 February 2011
Source: Company
Expansion boosts volumes; focus on gaining strong global foothold We expect an 8-9% demand CAGR over FY11-13 in the domestic carbon black sector, based on demand increasing in OEM and replacement markets. To address this, PCB embarked on aggressive capacity expansion. In Oct 09, it commissioned phase-1 of its 90,000-tpa greenfield Mundra plant, boosting carbon-black capacity to 360,000tpa. It is further expanding capacity at Mundra by 50,000 tons, to be commissioned by end-1QFY12. PCBs 50,000-ton expansion at Mundra is likely to be commissioned by end 1QFY12and would raise plant capacity to 410,000 tons The capacity addition would enhance economies of scale and bolster sales (by volume) by 25.4% in FY11e and a further 9% in FY12e. Moreover, with carbon black plants shifting from developed to developing countries, the export potential has substantially risen. On expansion, PCB would be able to fortify its global footprint by leveraging its established brand and leading position vs. earlier being largely restricted to its home market. Revenue from the expansions would start flowing in from FY12. PCB has already incurred capex of `1.8bn on phase-1 of the Mundra capacity augmentation; the next 50,000 tons would entail `750m-800m, funded by debt-equity of 2:1. Capacity addition at Mundra to boost export volume PCBs new 90,000-tpa carbon black plant, which commenced in FY10, has arrested the volume decline in carbon black exports, which was due to rising domestic demand and capacity constraints. With the Mundra capacity addition, we expect exports to rise to 22% (as percent of sales) in FY11e and ~31% in FY12e (from 16% in FY10).
174
22 February 2011
FY07
FY08
FY09
FY10
FY11e
FY12e
Export Volumes
Carbon black exports (by volume) have improved manifold (Fig 22). In 1HFY10, exports were only 10,200 tons. On the commissioning of the Mundra plant in 2HFY10, exports more than tripled to 30,947 tons and have shown a positive trend after four consecutive quarters of volume declines. Now, quarterly exports have moved to the 17-18,000tpa range.
Fig 13 Pick-up in exports on commissioning of Mundra plant
('000 tons) 25 20 16 15 10 5 0 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 FY07 FY08 FY09 FY10 FY11 16 17 17 15 14 15 12 10 5 5 16 15 23 19 17 14
Exports show a positive trend after four consecutive quarters of volume declines
Source: Company
Durgapur Baroda Kochi Mundra Total Expansion Mundra Domestic capacity after expansions Vietnam International (phase-1)
Source: Company, Anand Rathi Research
140,000 90,000 40,000 90,000 360,000 50,000 410,000 55,000 (not factored in calculations) June11
FY13e
175
22 February 2011
PCB is setting up two more power plants:6MW at Mundra (to be operational by 2QFY12) and 10MW at Kochi (to be operational from 1QFY12), taking its power capacity to 74MW
176
22 February 2011
Financials
PCBs capacity expansion in carbon black coupled with rising demand offers assurance of decent revenue in the next two years. We expect it to register revenue and net profit CAGRs of 10% and 23% over FY11-13e. Revenue CAGR of 10% over FY11-13e With the carbon black capacity expansions and rising demand from the auto industry, we expect robust revenue growth in PCB, underpinned chiefly by 7% volume CAGR through FY11-13e to 366,536 tons. The utilization level is likely to improve to 90% in FY13e from an estimated 72% in FY10. We expect a 10% revenue CAGR over FY11-13e. We believe the revenue mix would be tilted towards carbon black, but in the next two years the share from Power could inch up to 7-8% of sales.
Fig 15 Revenue and revenue growth
(Rsm) 22,000 20,000 18,000 16,000 (%) 40 35 30 25 20 15 10 5 0 FY07 FY08 FY09 FY10 FY11e FY12e FY13e
Revenue
Power 27%
Revenue from the high-margin power segment is set to grow exponentially, from `545m in FY10 to ~`1.4bn in FY13e as operations at Kochi and Mundra gather steam.
177
22 February 2011
Stable margins We expect the EBITDA margin over FY12-13e to be 14% With the contribution from Power, we expect a healthy EBITDA margin of 14% over FY12-13e.
Fig 18 EBITDA and EBITDA margin
(Rsm) 3,500 3,000 2,500 2,000 1,500 1,000 500 0 -500 -1,000 FY07 FY08 FY09 FY10 FY11e FY12e FY13e
FY11e
EBITDA
Net profit CAGR of 23% expected over FY11-13e We expect PCB to report a 23% net profit CAGR over FY11-13e We expect PCB to report a 23% net profit CAGR over FY11-13e. Growth in net profit would be reflected in healthy return ratios. From negative return ratios in FY09, we expect the RoE in FY13 at a healthy 23.3%, with RoCE at 17.3%.
PAT
Comfortable balance sheet The high FY10 net debt-to-equity of 1.7x would fall to 0.9x in FY11. We expect the ratio to gradually slip to ~0.6x in FY12. As most of the capacity expansion is complete and funds for future expansion tied up, we expect debt to fall.
178
22 February 2011
Debt
179
22 February 2011
Gross sales -Excise duty Net sales -COGS Gross profit -Operating costs Operating profit +Other recurring income -Depreciation/Amortisation -Interest expense PBT -Tax PAT +Share of profits in associates -Minority interests PAT +Extra-ordinary income/(expense) Net profit -Preference dividend -Dividend paid -Dividend tax Transferred to reserves
Source : Company, Anand Rathi Research
12,875.9 1,243.1 11,632.8 10,116.8 1,516.0 2,051.0 -534.9 51.9 196.4 293.6 -973.0 -324.6 -648.4 0.0 0.0 -648.4 0.0 -648.4 0.0 0.0 0.0 -648.4
13,380.7 1,118.0 12,325.7 9,058.9 3,266.8 1,388.3 1,878.5 28.2 311.5 289.4 1,305.8 78.9 1,226.9 0.0 0.0 1,226.9 0.0 1,226.9 0.0 141.3 23.5 1,062.2
18,631.4 1,778.1 16,853.3 11,891.4 4,961.9 2,777.8 2,184.1 108.4 411.1 332.8 1,548.6 387.1 1,161.4 0.0 0.0 1,161.4 0.0 1,161.4 0.0 172.3 29.3 959.8
21,009.8 1,980.0 19,029.9 13,251.6 5,778.2 3,107.4 2,670.8 98.4 447.9 294.0 2,027.4 486.6 1,540.8 0.0 0.0 1,540.8 0.0 1,540.8 0.0 172.3 29.3 1,339.2
22,557.6 2,114.8 20,442.9 14,177.1 6,265.7 3,328.9 2,936.9 118.1 490.6 243.2 2,321.1 557.1 1,764.1 0.0 0.0 1,764.1 0.0 1,764.1 0.0 172.3 29.3 1,562.5
Equity Reserves Deferred tax liability -Miscellaneous expenses Networth Working capital loans Long term debt Preference equity Total debt Minority interests Capital employed Gross block -Accumulated depreciation Net block +CWIP Fixed assets Subsidiary Strategic investments Financial investments Investments Debtors Inventory Loans & advances Other current assets -Creditors -Provisions -Other curent liabilities Working capital +Cash & cash equivalents Net current assets Capital deployed
Source : Company, Anand Rathi Research
283 1,900 17 7 2,192 130 4,126 4,256 6,447 4,405 2,125 2,280 3,828 6,107 375 3 378 1,808 1,210 365 478 3,917 53 (109) 71 (38) 6,447
283 2,962 96 3,340 595 4,959 5,555 8,895 8,279 2,348 5,932 923 6,855 375 3 378 2,950 1,966 1,328 166 4,876 202 1,332 330 1,662 8,895
345 5,096 96 5,536 595 4,159 4,755 10,291 9,029 2,759 6,271 700 6,971 375 3 378 3,694 2,255 531 600 4,570 202 53 2,255 688 2,943 10,291
345 6,435 96 6,876 595 3,459 4,055 10,931 9,829 3,206 6,623 700 7,323 375 3 378 3,910 2,364 626 782 5,065 202 53 2,361 869 3,230 10,931
345 7,998 96 8,438 595 2,759 3,355 11,793 10,829 3,697 7,132 200 7,332 375 3 378 4,201 2,526 672 840 5,449 202 53 2,535 1,550 4,085 11,793
180
22 February 2011
PAT +Depreciation +Deferred tax Cash profit -Increase/(Decrease) in WC Operating cash flow -Capex Free cash flow -Dividend +Equity raised +Debt raised +Minority interests -Investments -Miscellaneous items Net cash flow +Opening cash Closing cash
Source : Company, Anand Rathi Research
(648) 196 (336) (788) (1,600) 812 2,550 (1,738) 402 1,351 97 (2) (79) 151 72
1,227 312 79 1,617 1,441 176 1,059 (882) 165 1 1,299 0 (7) 259 72 331
1,161 411 1,572 923 649 527 122 202 1,236 (800) (0) 357 331 688
1,541 448 1,989 106 1,883 800 1,083 202 (0) (700) 181 688 869
1,764 491 2,255 173 2,081 500 1,581 202 0 (700) 680 869 1,550
Basic (`) EPS Fully Diluted Cash EPS EPS Growth (%) Book Value per Share DPS Valuation (x) P/E Cash P/E EV/EBITDA EV/Sales Price to Book Value Dividend Yield (%) Profitability Ratios (%) RoE RoCE Turnover Ratios Debtors (Days) Inventory (Days) Creditors (Days) Working Capital (Days) Asset Turnover (x) Leverage Ratio Debt/Equity (x)
Source : Company, Anand Rathi Research
(24) (28) 77 (4.8) (13.6) 0.8 1.7 (28) (6) 62 43 130 22 2.4 1.9
43 52 115 5 3.1 2.6 5.2 0.8 1.2 3.7 45 20 70 47 185 18 1.9 1.7
34 41 (22.4) 158 5 4.0 3.3 4.0 0.5 0.8 3.7 27 15 72 46 157 39 2.4 0.9
45 53 32.7 197 5 3.0 2.5 2.9 0.4 0.7 3.7 25 17 73 44 143 44 2.7 0.6
51 60 14.5 242 5 2.6 2.2 2.2 0.3 0.6 3.7 23 17 72 44 146 44 2.8 0.4
181
Appendix 1
Analyst Certification The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issuers and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations or views expressed by the research analyst(s) in this report. The research analysts, strategists, or research associates principally responsible for the preparation of Anand Rathi Research have received compensation based upon various factors, including quality of research, investor client feedback, stock picking, competitive factors, firm revenues and overall investment banking revenues. Anand Rathi Ratings Definitions Analysts ratings and the corresponding expected returns take into account our definitions of Large Caps (>US$1bn) and Mid/Small Caps (<US$1bn) as described in the Ratings Table below. Ratings Guide Large Caps (>US$1bn) Mid/Small Caps (<US$1bn) Buy >20% >30% Hold 5-20% 10-30% Sell <5% <10%
Anand Rathi Research Ratings Distribution (as of 6 December 10) Buy Anand Rathi Research stock coverage (138) 69% % who are investment banking clients 5%
Hold 17% 4%
Sell 14% 0%
Other Disclosures This report has been issued by Anand Rathi Financial Services Limited (ARFSL), which is regulated by SEBI. The information herein was obtained from various sources; we do not guarantee its accuracy or completeness. Neither the information nor any opinion expressed constitutes an offer, or an invitation to make an offer, to buy or sell any securities or any options, futures or other derivatives related to such securities ("related investments"). ARFSL and its affiliates may trade for their own accounts as market maker / jobber and/or arbitrageur in any securities of this issuer(s) or in related investments, and may be on the opposite side of public orders. ARFSL, its affiliates, directors, officers, and employees may have a long or short position in any securities of this issuer(s) or in related investments. ARFSL or its affiliates may from time to time perform investment banking or other services for, or solicit investment banking or other business from, any entity mentioned in this report. This research report is prepared for private circulation. It does not have regard to the specific investment objectives, financial situation and the particular needs of any specific person who may receive this report. Investors should seek financial advice regarding the appropriateness of investing in any securities or investment strategies discussed or recommended in this report and should understand that statements regarding future prospects may not be realized. Investors should note that income from such securities, if any, may fluctuate and that each security's price or value may rise or fall. Past performance is not necessarily a guide to future performance. Foreign currency rates of exchange may adversely affect the value, price or income of any security or related investment mentioned in this report. This document is intended only for professional investors as defined under the relevant laws of Hong Kong and is not intended for the public in Hong Kong. The contents of this document have not been reviewed by any regulatory authority in Hong Kong. No action has been taken in Hong Kong to permit the distribution of this document. This document is distributed on a confidential basis. This document may not be reproduced in any form or transmitted to any person other than the person to whom it is addressed. If this report is made available in Hong Kong by, or on behalf of, Anand Rathi Financial Services (HK) Limited., it is attributable to Anand Rathi Financial Services (HK) Limited., Unit 1211, Bank of America Tower, 12 Harcourt Road, Central, Hong Kong. Anand Rathi Financial Services (HK) Limited. is regulated by the Hong Kong Securities and Futures Commission. Anand Rathi Financial Services Limited and Anand Rathi Share & Stock Brokers Limited are members of The Stock Exchange, Mumbai, and the National Stock Exchange of India. 2010 Anand Rathi Financial Services Limited. All rights reserved. This report or any portion hereof may not be reprinted, sold or redistributed without the written consent of Anand Rathi Financial Services Limited. Additional information on recommended securities/instruments is available on request.