Professional Documents
Culture Documents
Submitted By:
Alok Kumar Sinha(ePGP-03-095) Ramesh Saripalli(ePGP-03-228) Sanjay Bhatia(ePGP-03-162) Sreedevi Raghavan(ePGP-03-075)
IIMK
Page 1
Table of Contents
Financial Analysis: why L&T is good buy .............................................................................1 Table of Contents.....................................................................................................................2 Company Description...............................................................................................................3 Business Strategy.....................................................................................................................3 Strength and Weaknesses.........................................................................................................3 Competition Breakup...............................................................................................................5 Balance Sheet ..........................................................................................................................6 Profit & Loss account ..............................................................................................................8 Cash Flow ................................................................................................................................9 Key Financial Ratios ...............................................................................................................9 Recommendations:-................................................................................................................19
IIMK
Page 2
Business Strategy
Best equipped to ride infrastructure capex cycle: L&T is Indias largest infrastructure and EPC company with presence across major verticals like process, hydrocarbons, power, core infrastructure like roads, ports, bridges, industrial structures etc. Diversified business dominance: L&T has a dominant position and market share in most operating verticals, be it oil & gas, process projects, roads, bridges, or industrial structures. It has dedicated key business divisions with skilled manpower. New business verticals to enhance revenue base: Ship building, Power BTG & Nuclear tie up to enhance revenue in the future.
IIMK
Page 3
IIMK
Page 4
We prefer L&T over its peers, as it is a market leader and fundamentally the strongest infrastructure company.
IIMK
Page 5
Balance Sheet
------------------- in Rs. Cr. ------------------Mar '11 12 mths Mar '10 12 mths Mar '09 12 mths Mar '08 12 mths Mar '07 12 mths 56.65 56.65 0.00 0.00 5,683.85 27.93 5,768.43 245.40 1,832.35 2,077.75 7,846.18
Sources Of Funds Total Share Capital Equity Share Capital Share Application Money Preference Share Capital Reserves Revaluation Reserves Networth Secured Loans Unsecured Loans Total Debt Total Liabilities Application Of Funds Gross Block Less: Accum. Depreciation Net Block Capital Work in Progress Investments Inventories Sundry Debtors Cash and Bank Balance Total Current Assets Loans and Advances Fixed Deposits Total CA, Loans & Advances Deffered Credit Current Liabilities Provisions Total CL & Provisions Net Current Assets Miscellaneous Expenses Total Assets Contingent Liabilities Book Value (Rs)
121.77 120.44 117.14 58.47 121.77 120.44 117.14 58.47 368.31 25.09 0.00 0.00 0.00 0.00 0.00 0.00 21,334.05 18,142.82 12,317.96 9,470.71 22.13 23.29 24.59 25.90 21,846.26 18,311.64 12,459.69 9,555.08 1,063.04 955.73 1,102.38 308.53 6,098.07 5,845.10 5,453.65 3,275.46 7,161.11 6,800.83 6,556.03 3,583.99 29,007.37 25,112.47 19,015.72 13,139.07 8,897.02 2,220.82 6,676.20 785.00 14,684.82 1,577.15 12,427.61 1,518.98 15,523.74 19,499.23 211.37 35,234.34 0.00 26,139.56 2,233.43 28,372.99 6,861.35 0.00 29,007.37 1,647.66 352.40 7,235.78 1,727.68 5,508.10 857.66 13,705.35 1,415.37 11,163.70 1,104.89 13,683.96 12,662.55 326.98 26,673.49 0.00 19,443.77 2,188.36 21,632.13 5,041.36 0.00 25,112.47 1,719.39 303.28 5,575.00 1,421.39 4,153.61 1,040.99 8,263.72 5,805.05 10,055.52 693.13 16,553.70 7,198.85 82.16 23,834.71 0.00 15,211.04 3,066.53 18,277.57 5,557.14 0.26 19,015.72 1,371.86 212.32
4,188.91 2,876.30 1,242.47 1,122.83 2,946.44 1,753.47 699.00 471.22 6,922.26 3,104.44 4,305.91 3,001.14 7,365.01 5,504.64 779.86 993.68 12,450.78 9,499.46 3,861.10 2,449.14 184.60 100.75 16,496.48 12,049.35 0.00 0.00 11,892.75 8,362.01 2,035.42 1,180.13 13,928.17 9,542.14 2,568.31 2,507.21 3.06 9.84 13,139.07 7,846.18 1,013.51 325.98 270.22 202.65
IIMK
Page 6
IIMK
Page 7
------------------- in Rs. Cr. ------------------Mar '11 12 mths Mar '10 12 mths Mar '09 12 mths Mar '08 12 mths Mar '07 12 mths
Income Sales Turnover Excise Duty Net Sales Other Income Stock Adjustments Total Income Expenditure Raw Materials Power & Fuel Cost Employee Cost Other Manufacturing Expenses Selling and Admin Expenses Miscellaneous Expenses Preoperative Exp Capitalised Total Expenses
44,055.55 37,187.50 34,249.85 25,280.49 17,983.37 398.84 317.31 393.31 334.38 338.08 43,656.71 36,870.19 33,856.54 24,946.11 17,645.29 1,781.28 2,321.67 1,612.58 616.69 459.80 559.49 -422.99 105.11 746.17 121.76 45,997.48 38,768.87 35,574.23 26,308.97 18,226.85 12,372.32 9,593.53 9,316.38 8,256.46 5,320.98 355.45 334.08 456.39 365.25 308.13 2,884.53 2,379.14 1,998.02 1,535.44 1,258.21 19,886.12 16,913.31 15,659.17 10,632.83 7,451.07 2,103.38 1,854.23 1,844.83 1,393.80 1,222.80 773.70 325.58 569.32 280.69 166.15 -37.87 -36.25 -24.48 -11.42 -3.30 38,337.63 31,363.62 29,819.63 22,453.05 15,724.04
Operating Profit PBDIT Interest PBDT Depreciation Other Written Off Profit Before Tax Extra-ordinary items PBT (Post Extra-ord Items) Tax Reported Net Profit IIMK
5,878.57 7,659.85 1,199.23 6,460.62 575.81 23.41 5,861.40 -49.05 5,812.35 1,858.47 3,957.89
5,083.58 7,405.25 995.37 6,409.88 383.65 30.95 5,995.28 -45.13 5,950.15 1,577.02 4,375.52
4,142.02 5,754.60 770.00 4,984.60 284.83 21.16 4,678.61 -21.09 4,657.52 1,176.19 3,481.66
3,239.23 3,855.92 501.83 3,354.09 195.94 15.66 3,142.49 12.21 3,154.70 982.05 2,173.42
2,043.01 2,502.81 331.46 2,171.35 160.13 0.00 2,011.22 -5.34 2,005.88 601.87 1,403.02 Page 8
Cash Flow
------------------- in Rs. Cr. ------------------Mar '11 12 mths Mar '10 12 mths 5880.67 5482.75 -6071.73 1245.56 656.58 775.29 1431.87 Mar '09 12 mths 3940.41 1478.57 -3308.53 1640.79 -189.17 964.46 775.29 Mar '08 12 mths 3155.47 1945.24 -5241.89 3166.68 -129.97 1094.43 964.46 Mar '07 12 mths 2004.89 2130.45 -1588.17 -31.05 511.23 583.20 1094.43
Net Profit Before Tax Net Cash From Operating Activities Net Cash (used in)/from Investing Activities Net Cash (used in)/from Financing Activities Net (decrease)/increase In Cash and Cash Equivalents Opening Cash & Cash Equivalents Closing Cash & Cash Equivalents
Bottom line beats estimates owing to lower tax rate On the bottom-line front, L&T reported yoy growth of 13.9%, marginally higher due to exceptional and lower tax rate (26.9%).
Interpretation of Ratios
From the Liquidity ratios of the company it seems that company is not having a lot many current assets. Company's Current and Quick ratio have gotten better per year, debt is decreasing, liquidity position is getting strengthened. Interpretation of Profitability ratios of company shows that profit percentage of the company decreased and then increased. Turnover ratios of the company are showing very good performance of the company. Even the solvency ratios of the company show an improving performance of the company. The increase in Interest coverage ratio means less and less risk for long-term creditors. Company's long term debt is decreasing as compared to the total capital. Even, its total liabilities have not increased much as compared to its total assets. As performance of the company is improving investors can invest money in this company with more assurance.
IIMK
Page 11
From the common size balance sheet of the company we find that sources of funds and loans of the company are increasing every year. We see that proportion of reserves and surplus is increasing in total liabilities. So company is securing its future at large. However percentage changes are fluctuating. Assets of the company are also increasing. Current liabilities are also increasing. So we can say that company is working well.
IIMK
Page 12
In common size income statement we find that change in operating income has declined from 100.624 to 100.5318. There is negligible change in material consumed and manufacturing expenses. It means has not increased its consumption of material to be consumed so this leads to
IIMK
Page 13
Interpretation
Sales of the concern have continuously increased over the period of two years. Overall expenses of the company are increasing continuously.
IIMK Page 14
IIMK
Page 15
Revenue and order inflow guidance for FY2013 at 15-20% For FY2013, management has given a guidance of 15-20% growth for both revenue and order inflow. L&Ts order backlog currently stands at, 11.0% yoy growth. Order inflow for the quarter declined by 30.2%, taking the order inflow for FY2012 to down 12% yoy. However, management is confident of achieving order inflow of `80,000cr-84,000cr during FY2013. We believe although the company can achieve this guidance on the revenue front, given its robust order backlog, it would be difficult to achieve 15-20% growth on the order inflow front, considering the challenging macro environment. EBITDA margin in-line with estimates On the EBITDA front, performance was as per expectations, with the company reporting a yoy dip of 130bp to 13.9% against expectation of 13.7% for the quarter. For FY2012, EBITDAM stood lower by 100bp to 11.8%. EBITDAM was lower as: 1) MCO expenses were impacted by higher input costs; and 2) staff cost increased primarily due to compensation restructuring and manpower buildup. We note that the dip in EBITDAM is in the range guided by the management (75-125bp for FY2012). This guidance was on the back of change in order book mix towards infrastructure projects (which yields lower margins compared to the other segments), enhanced competition witnessed in all segments with no respite in sight and fluctuations in commodity prices. Further, going ahead, management believes that EBITDAM should be at 11.3-12.3%. Outlook and valuation: For FY2013, management has given a guidance of 15-20% growth for both revenue and order inflow. We believe although the company can achieve this guidance on the revenue front, given its robust order backlog, it would be difficult to achieve 15-20% growth on the order inflow front, considering the challenging macro environment and hence are factoring order inflow growth of 10.6% for FY2013. We believe L&T is best placed to benefit from the gradual recovery in capex cycle, given its diverse exposure to sectors, strong balance sheet and cash flow generation as compared to peers. Larsen and Toubro (L&T) posted a good set of numbers for 4QFY2012, which were broadly in-line with expectations; however, the company disappointed on the order inflow front. As of 4QFY2012, L&Ts order backlog stands at 11.0% yoy growth. Order inflow for the quarter declined by 30.2% to `21,159cr, taking the order inflow for FY2012 to `70,574cr (down 12% yoy).
Segmental performance
IIMK
Page 16
IIMK
Page 17
Subsidiary performance L&T InfoTech registers decent performance L&T InfoTech, the companys technology subsidiary, reported a decent performance for 4QFY2012, registering 16.5% yoy growth in revenue to `817cr. On the profitability front, the subsidiary reported NPM of 13.2% with profit of `110cr during the quarter. Order book analysis As of 4QFY2012, L&T stands tall on an order backlog of `1,45,723cr. Order inflow for 4QFY2012 came in at `21,159cr, down 30.2% yoy, taking the order inflow for FY2012 to `70,574cr. For FY2012, ~18% orders came from the international market, owing to traction on the hydrocarbon/T&D space. L&Ts order book is majorly dominated by the infra (43%) and power (28%)
IIMK
Page 18
Recommendations: It definitely very good to invest in this company as its fundamental are very strong from equity investor point of view. Its financials which include liquidity and solvency are equally good hence it will not harm to lend money to this company either.
IIMK
Page 19