. Market Cap. 52 Week H/L CMP Target Price Rs.2.72 bn Rs. 503/136 Rs.307 Rs.530 Recommendation Reuters Code Bloomberg Code August 25, 2015 STOCK DATA SHARE HOLDING (%) BUY PRMR.BO PRE.IN BSE Code 526247 Face Value Shares Outstanding* Rs.10 8.9 mn Avg. Daily Volume (6m) 52,967 shares Price Performance (%) 1M 3M 6M (28) 19 11 200 Days EMA Rs. 289 * On fully diluted equity Shares Promoters 47.39 FII 0.51 DII 2.78 Public & Others 49.32 Premier Explosives Ltd (PEL) is one of the leading companies in India, manufacturing the entire range of commercial explosives & accessories for civil requirement and is the only Indian private entity designing, developing & manufacturing solid propellants for Indian missiles viz. Akash, Astra etc. Decent growth in explosive with incremental growth likely on the back of defence segment: Premier has reported revenues CAGR of 10.9% over FY10-15. Explosives business reported a 7.9% CAGR,while Defence segment has reported a strong 37% CAGR during the same period, though on a small base. We expect Explosives segment to see 9% & defence segment to see 79% CAGR over FY15-17.The explosives segment is operating at ~45% capacity utlisation and hence can see strong growth without much capex if mining cycle turns around JV with Bharat Forge Group will take the company into new league: PEL recently formed a JV with Bharat Forge. The JV -BF Premier Energy Systems Pvt Ltd, will manufacture defence products. Bharat Forge has formed a JV with Israel based Rafale Advanced Defence Systems for manufacturing of high-tech defense components in India( Rocket Related). The Premier Bharat Forge JV is likely to make the entire rocket or the backend of the rocket for Rafael, Rafael will supply it to Bharat Forge for integration and which will in turn be supplied it to the Indian defence. New license received can dramatically change the revenue profile as well as growth rate: Premier has been present in the defence space since last 10 years & had applied for licenses to manufacture ammunition above 40 mm caliber & certain components of missiles & rockets. After a long waiting period of 3-5 years the licenses has been obtained and now the company is in the process of finalizing the manufacturing units for the same. The new business can dramatically change the revenue profile and growth of the company going ahead. Strong order book ensures revenues visibility.. higher contribution from defence will be margin accretive: Order Book has gone up by 75% QoQ to Rs 3,208 Mn (Defence Rs 919 Mn-29%,Explosives Rs 1,899 Mn 59%, Services Defence Rs 390 Mn -12%). We expect fresh orders from the defence segment as well from coal India which is likely to further strengthen the company s order book. Defence segment along with services has better margins than the explosives business, combined revenue contribution from which is expected to improve to ~43% by FY17 from current ~27% and this is expected to result in EBITDA margins improving to 12.6% by FY17 from 8.1% in FY15. VALUATIONS & OUTLOOK: The business model of Premier is attaining maturity with higher contribution from defence deal and lower dependence on explosives business; hence we believe the stock is poised for a re-rating. At the CMP of Rs 307 the stock is trading at 27.3x and 18.5x its FY16E & FY17E EPS of Rs 11.2 & Rs 16.6 respectively. We have valued the stock at 32x its FY17 EPS and arrived at a target price of Rs 530, implying an upside of 73%. Y/E Mar. Revenues (Rs. mn) APAT (Rs. mn) AEPS (Rs.) AEPS (% Chg) P/E (x) ROCE (%) ROE (%) P/BV (x) FY14 1,447 92 11.0 67.8 27.9 21.9 17.4 8.0 FY15 1,490 53 6.0 (45.5) 51.1 11.8 8.9 7.4 FY16E 1,893 100 11.2 87.2 27.3 16.2 15.1 6.0 FY17E 2,279 147 16.6 47.6 18.5 20.8 19.2 4.7 This report based on Techno Funda Research and our View / Target Price has been derived accordingly. Please refer to the disclaimer on the last page. 1
COMPANY OVERVIEW Founded in 1980 by Dr A.N. Gupta Premier Explosives is a small but efficient player in the explosives industry in the country and is recognized company in the organized segment. Dr Gupta is a Gold medalist in Mining Engineering and Premier is the first company in India to set up a manufacturing unit with totally indigenous commercial explosive technology. Premier is also the first private sector manufacturer in India to develop and supply solid propellants to the country s prestigious missile programme. The company s capability includes scaling up of process for manufacture of CL-20, the most powerful explosive know so far. The company s products are consumed by mining, infrastructure and defense sectors. It has six manufacturing facilities located in MP, Maharashtra, TN & Telengana. The business of the company can be classified under three different segments: (A) Commercial Explosives (B) Defense (Solid Propellant & Specialty Products) (C) Operations & Maintenance Services Premier Explosives Ltd Key Management Mr A.N. Gupta Chairman & Managing Director-Gold medalist Chemical Engineers from Indian School of Mines (Dhanbad). T.V. Choudwary Executive Director-Chemical Engineers with 31 years of experience in production of Chemicals, explosives and solid propellant. Dr N.V. Srinivas Rao-Director Production-M.Sc. Phd (Chemistry) with 35 years of experience in production of explosives & accessories & Chemicals. Col Vikram Mahajan-Director Marketing- M.Tech and MBA in marketing with about 27 years of experience in army and extensive knowledge on opportunity in defense sector. 2
Business Segments BUSINESS SEGMENT Commercial Explosives Solid Propellants & Specialty Products (Defence) Services Bulk Explosives Packaged Explosives Cast Booster Emulsion Booster Detonators Detonating Fuse Solid Propellant Teargas Grenades Specialty Products Maintaing the solid propellant production facilities of ISRO (Sriharikota) & Solid FuelComplex ( Jagdalpur) User Industry: Mining Sites, Quarrying, construction, coal mines, lime stone mines. Used in a propulsion systems for rockets and missiles The service contracts are for a tenure of 10 years with equal renewal period clause. 3
Product lines in explosives segment Premier Explosives Ltd Bulk Explosive Bulk Explosive on site Cartridge Explosives Cast Booster Business Segments Detonators Detonators inserting into blocks of explosives Detonating Cord Detonating Cord on site 4
Products in defence segment 5
Investment Arguments Explosive segment to see ~10% CAGR over FY15-18: Premier s total revenues has reported revenue CAGR of 10.9% over FY10-15, from Rs 889 Mn to Rs 1,490 Mn. We expect the same to post 23.6% CAGR over FY15-17.We expect EBITDA and PAT to grow at 51% and 44% CAGR respectively over the same period. The explosives business has reported a 7.9% CAGR during the period and we expect it to report ~9.3% CAGR over FY15-18, as the demand from both coal as well as other mining segment is likely to revive over the next 2-3 years. Currently the explosives business of the company has been operating at ~45% utilization levels and any uptick in coal production as well as other mining segment can lead to strong growth without much capex. Further intense competition due to lower demand from user industry had resulted in pricing pressure both in the bulk explosives as well as detonators. Detonator prices had taken big hit in the last one year thus impacting the overall growth as well as margin. Out of the total revenues from the explosives segment ~60% is derived from the coal sector while the balance comes from other mining segments like iron ore, cement and others. The company has a limited exposure to overseas markets and ~11% of the segmental comes from exports of explosives. Over FY10-15 Coal India s production has grown at a CAGR of ~2.9%. Lack of clearances as well as logistics bottleneck impacted the off take of coal to a large extent. The Govt is targeting higher coal production over the next 5 years. In the last couple of years the coal production in India has stagnated and hence demand for explosives has also remained muted, however, with Coal India talking about nearly doubling the output in the next five years, the demand for explosives is set to increase. Currently Premier is supplying to six sites of coal India. Product Capacity Production Capacity Utilization Bulk Explosives 40,000 18,000 45% Cartridge Explosives 6,000 3000 50% Detonators 45 Mn Nos 18 Mn 40% Detonating chord 100 Mn Sq Meter 6
Investment Arguments Next Leg of growth will be driven by the defence segment: Defence segment has reported a strong 37% CAGR during FY10-15, though on a small base. Defence segment is expected to be the next big growth driver for the company as it has strong order book in hands Rs 9,19 Mn from the segment, executable over next 15-18 months. Within the Defence segment the company is so far engaged primarily in supplying solid propellants for missiles and rockets. It has been supplying to the famous AKASH and ASTRA range of missiles. AKASH has been recently been formally inducted in the Indian Army and more orders are likely to come in. The company is already supplying booster and sustainer for the missiles, with booster being the area of focus, however going ahead more orders for sustainer will further enhance the revenue visibility. Other than Akash, Premier has been qualified and successful in the trials of two other missile programs, i.e LR-SAM & SR-SAM. Both the missiles are in testing phase and scope remains high. Premier is also present in the Indigenous rocket programed PINAKA, it got the first order for PINAKA in 2012. So far PINAKA was contracted by Ordinance Factory, however due to the constraint in supply from Ordinance Factory, the Indian Army has likely to give orders to Pvt sector players. Premier being a first mover is likely to get a fare share in the upcoming projects. Several new licenses has been received by the company in addition to the existing order in hand, which will ensure accelerated growth in the years to come. Some of the recent licensees received had been applied long back as long as 3-5 years and comes as a major developments. Though obtaining licensees are the first stage, going ahead the company will have to acquire technical expertise, form collaborations with foreign players and set up manufacturing units for the same. So we believe the entire process will take another 2-3 years time to materialize in terms of revenue contribution. However, Premier will have an early mover advantage in this field. Having sufficient land and licenses will also be an advantage while negotiating for foreign collaborations. 7
Investment Arguments Services Segment is very critical to get new orders from the Defence segment: Premier Explosives Ltd In the services segment Premier is engaged in the operating and maintaining the solid propellant production facilities of two prestigious agencies, namely ISRO s satellite launching station, SHAR at Shriharikota, Andhra Pradesh and Solid Fuel Complex (SFC) at Jagdalpur in Chhattisgarh. The service contract for Jagdalpur solid fule complex has been renewed by the company for another five years commencing June,2015. At SHAR the company has deployed 330 of its staff under the 10 year contract, which commenced operations in FY07; the contract is valid till 2017. However, the management is highly confident of renewal for another 10 years. The company also has O&M contract at Satish Dhawan Space Center (Shriharikota) and 60 of its staff are deployed at the site. At the SFC Jagdalpur 170 staff of the company is deployed. Though Premier gets only 10% of its revenues from the O&M contracts it also gives an added advantage of its staff getting exposed to latest practices in propellant manufacturing. In the last 10 years ISROS budget has been to the tune of Rs 43,867 cr and has grown at a CAGR of 12.74%.Increasing budget of ISRO can be considered as a positive development for companies like Premier who are having strong capability to serve the sector. 8
Investment Arguments Comfortable order book ensures decent business visibility: Order Book Position ( Rs Mn ) Total Order Book Duration Book To Bill In the last one quarter the company bagged some large orders in the explosive segment and hence overall order book has grown 73% QoQ to Rs 3,208 Mn at the end of 30 th June, 2015 of which Rs 919 Mn ( 29%) were from Defence segment, this is 3.6x its segmental revenue for FY15, indicating strong revenue pipeline, while explosives segment were of Rs 1,899 Mn ( 59%), the balance Rs 3,90 Mn (12%) were for services pertaining to defence. The current order in the defence segment is to be executed in the next 15-18 months indicating revenue run rate of Rs 550-600 mn p.a, which is much higher than the Rs 250 Mn achieved from the segment in FY14. This could result in a 120% jump in segmental revenues in FY16 and ~45% growth in FY17. However, the execution period of the order can vary quarter on quarter and hence full year achievement will be a better way to judge the performance of the company for the next couple of years. Apart from the above repeat orders of various sizes from the defence segment are also likely to come in the meantime, ensuring continuity of growth for the defence segment. Segment 3,208 2.15 Explosives 1899 2.0 1.8 Defence Products 919 1.5 3.7 Services 390 5.0 2.5 Outstanding Order Book As on 30 th June, 2015 ( Rs 3,208Mn ) 919 390 1899 Explosives Defence Products Services Source: Company, Sushil Finance 9
Investment Arguments Premier Explosives Ltd JV with Bharat Forge can be a game changer for the company: Premier Explosives recently formed a JV with Bharat Forge Group Company. The JV will be called BF Premier Energy Systems Pvt Ltd and will manufacture defence products. Though it is early to quantify the revenue visibility from the JV it will be a significant value additions to the company as far as next leg of growth is concerned. What could be the scope of the business from this JV? Bharat Forge Defence has formed a JV with Israel based Rafael Advanced Defence Systems for manufacturing of high-tech defense components in India. The Premier Bharat Forge JV is likely to make the entire rocket or the backend of the rocket for Rafael. Rafael will supply it to Bharat Forge for integration and they would be giving it to the defence. Bharat forge keeps on getting order for projectiles. In ammunition there is a propellant and a projectile. Projectile is a forged item which is made by Bharat Forge as it has strong expertise in forging components for any applications. Brief Profile of Bharat Forge-Rafael JV: Bharat Forge and Rafael Advanced Defense System entered into a 51.49 JV in Jan, 2015 for manufacturing hi-tech defence components in India. The JV is likely to make Spike Anti-Tank Guided Missile for Indian Armed Forces and will also involve transfer of technology from Rafael. Rafael Advanced Defence Systems is a Govt Of Israel controlled corporation and is the second largest defence company in Israel with revenues over US $ 2.1 Bn. Rafael is engaged with Indian defence sectors since last 20 years and hence expected to be a key player of the upcoming modernization of Indian Defence systems. 10
Investment Arguments Premier Explosives Ltd Expect 24% overall revenue CAGR over FY15-17 : We expect the company to report 24% CAGR in revenues over FY15-17 on the back of 79% CAGR in revenues from the Defence segment. Explosives and services business is expected to report 9% & 10% CAGR during the same period. We expect defence revenues to more than double from Rs 250 Mn in FY15 to Rs 550 mn by FY16 and further to Rs 800 Mn by FY17. Revenues from defence has gone up from a mere Rs 50 Mn in FY10 to Rs 250 Mn by FY15 (37% CAGR), which gives us confidence that the management is getting aggressive as far as business from the segment is concerned. We have not factored in any revenue from the recent licenses received in the defence segment and Bharat forge JV as they are likely to start contributing only from FY18 onwards. Explosive Segment Defence Segment 1,400 1,200 1,000 800 600 400 200 739 731 850 805 1,026 1,081 1,167 1,284 1,000 800 600 400 200 52 90 89 136 268 250 550 800 - FY10 FY11 FY12 FY13 FY14 FY15 FY16E FY17E - FY10 FY11 FY12 FY13 FY14 FY15 FY16E FY17E Source: Company, Sushil Finance Source: Company, Sushil Finance 11
Investment Arguments Higher Contribution from defence segment to boost margin & ROCE: We expect EBITDA margins to bounce back to 12.6% by FY17 from 8.1% in FY15. We expect the share of defence revenues ( excluding services ) to double to 35% by FY17 from 17% in FY15. Generally the margins from defence segment are higher than the traditional explosives business of the company and hence higher contribution from defence will be the key for margin expansion. We expect 450 bps EBITDA margin expansions over FY17 to 12.6%. Higher margin business coupled with better working capital management is expected to improve the ROCE of the company from 11.8% by FY15 to 20.8% by FY17. Though its early to predict however the new license obtained in the defence space by the company will place it in a much stronger position as far as business model is concerned. Due to the very nature of the business we don t expect the company to face any sort of issues on raising funds for the expansion at a competitive rate. 12
Business model of the company is attaining maturity : The revenue profile of the company has changed a lot over the last five years and the management has started focusing more on the high margin defence segment. Explosive business has become more commoditized over the last few years with intense competition. The management had been focusing on the defenece segment for last one decade, however in the last five years the growth from the segment has been quite visible and its revenue contribution has gone up to 17% by FY15 from 6% in FY10. The services revenues of the company is also related to defence and hence on a combined basis its share in the total revenues has gone up to 27% by FY15 from 17% in FY10, which we expect to further improve to 38% by FY16 and 43% by FY17. Segmental Revenue : FY 2010 FY 2015 FY 2017 6% 11% 17% 10% 8% 35% 57% 83% 73% Explosives Defence Products Services Source: Company, Sushil Finance 13
List of new licenses received from DIPP: Mob Dispersion devices Site Mixed Explosives Cartridge Explosives Bombs related to Defence Mines related to defence Rockets and Missiles Ammunition of 40 mm and above caliber Single Base Propellant Explosives Reacting Armour Flexible Liner Shape Charge War heads of all types including filling & assembling Munition 20 mm and above including filling & assembling Military fuses of all types including filling & assemblies 20-Apr-15 1-May-15 12-May-15 12-May-15 12-May-15 12-May-15 12-May-15 11-Jun-15 11-Jun-15 11-Jun-15 1-Jul-15 1-Jul-15 1-Jul-15 Scope Of the new licenses received: Mob Dispersion devices: So far the company was supplying tear gas grenade and with the licenses it can start supplying Tear Gas Shell. Site Mixed Explosives: Bulk explosives to be manufactured at certain site. Ammunition of 40 mm and above caliber, Rockets & Missiles, Bombs, cartridge Explosives: The said products are largely manufactured by the ordinance factories in India and opening up of the same to pvt sector will be a big positive for the company. Flexible Liner Shape Charge: A shaped charge is an explosive charge shaped to focus the effect of the explosive s energy. Various types are used to cut and form metal, initiate nuclear weapons, penetrate armour. Explosive Reactive Armor( ERA): It is an add-on armour designed to offer additional protection to tanks against shaped charge warheads of modern antitank guided missiles ( ATGMs). DRDO has developed an ERA system which effectively reduces penetration of Milan 2 Shaped charge warhead to the extent of 70%. Single Base Propellant: Single base propellants are mainly used as gun propellants and not used in rocketry. War heads of all types including filling & assemblies: A war head is a part of the projectile weapon, such as a missile or torpedo, that contains the explosive or damaging material, such as bomb or chemical agent. 14
Revenue Contribution Segment Wise Premier Explosives Ltd Segmental Revenue ( Rs Mn) FY10 FY11 FY12 FY13 FY14 FY15 FY16E FY17E Explosives 739 731 850 805 1,026 1,081 1,167 1,284 % Growth YoY (1) 16.2 (5.3) 27.5 5.3 8.0 10.0 Defence Products 52 90 89 136 268 250 550 800 % Growth YoY 71.6 (0.9) 52.7 96.8 (6.8) 120.3 45.5 Services 97 118 129 142 147 155 170 187 % Growth YoY 21.0 9.9 9.7 3.4 5.7 10.0 10.0 Wind Power 1 5 5 6 7 5 5 5 Total 889 945 1,074 1,089 1,448 1,490 1,894 2,277 % Growth YoY 6.3 13.6 1.4 33.0 2.9 27.1 20.2 Revenue Contribution Explosives 83% 77% 79% 74% 71% 73% 62% 56% Defence Products 6% 10% 8% 12% 18% 17% 29% 35% Services 11% 12% 12% 13% 10% 10.4% 9.0% 8.2% Wind power 0.1% 0.5% 0.5% 0.5% 0.5% 0.3% 0.3% 0.2% Total 100% 100% 100% 100% 100% 100% 100% 100% 15
INDUSTRY VIEW Explosive Sector Overview: PEL manufactures entire range of explosives and accessories, the demand for which comes mainly from core sectors such as mining, coal, iron ore, lime stone, which in turn are driven by demand from power & infrastructure. The Indian explosive market is of ~7, 50,000 MT. Primary raw materials used by the explosives industry, including Premier Explosives is Ammonium Nitrate (AN) and the transportation of the same is highly regulated by the Govt Of India. Recently AN has been categorized as explosives and brought under the explosives act, as a result all regulations imposed on the movement of explosives is now applicable to AN as well. However, we believe companies which already have the license to use AN as raw materials will have an advantage as the unorganized use of AN will be under check going ahead. ISRO s budget has been in an uptrend, with more plans ahead: In the last 10 years ISROS budget has been to the tune of Rs 43,867 cr and has grown at a CAGR of 12.74%. Except in FY14 every year the budget has been hiked for ISRO by the Govt. Premier Explosives has been engaged with ISRO for the last one decade and we believe the increasing budget of IROS bodes well for the company. Budget Outline of ISRO for the last decade: Budget Rs Cr Plan Outlay % YoY Non Plan Outlay Total Budget FY04 2,050 318 2,368 % YoY FY05 2,400 17.1% 331 2,731 15.3% FY06 2,800 16.7% 348 3,148 15.3% FY07 3,220 15.0% 390 3,610 14.7% FY08 3,420 6.2% 438 3,858 6.9% FY09 3,600 5.3% 474 4,074 5.6% FY10 4,100 13.9% 859 4,959 21.7% FY11 5,000 22.0% 778 5,778 16.5% FY12 5,700 14.0% 926 6,626 14.7% FY13 5,615-1.5% 1,100 6,715 1.3% FY14 3,997-28.8% 1,171 5,168-23.0% FY15 4,500 12.6% 1,326 5,826 12.7% FY16 6,000 33.3% 1,368 7,368 26.5% 16
Apr-04 Sep-04 Feb-05 Jul-05 Dec-05 May-06 Oct-06 Mar-07 Aug-07 Jan-08 Jun-08 Nov-08 Apr-09 Sep-09 Feb-10 Jul-10 Dec-10 May-11 Oct-11 Mar-12 Aug-12 Jan-13 Jun-13 Nov-13 Apr-14 Sep-14 Feb-15 Jul-15 Dec-15 Premier Explosives Ltd OUTLOOK AND VALUATION The business model of Premier explosives is attaining more maturity with higher contribution from value added defence deal and lower dependence on explosives business. We feel the company will have the first mover advantage in the defence space as it already has the required licenses and expertise for scaling up. Hence we believe the stock is poised for re-rating. Though there will be several new entrants in the defenec space in the coming future, companies having proven track record will have an edge over others in scaling up in size and this is one of the key reason for our conviction on Premier s performance going ahead. At the CMP of Rs 307 the stock is trading at 27.3x and 18.5x its FY16E & FY17E EPS of Rs 11.2 & Rs 16.6 respectively. We have valued the stock at 32x its FY17 EPS and arrived at a target price of Rs 530, implying an upside of 73%. 450.00 400.00 350.00 300.00 250.00 200.00 150.00 100.00 50.00 0.00 One year forward P/E Close -Unit Curr 5.0 X 10.0 X 15.0 X 20.0 X 25.0 X 17
GLOSSARY Detonators: It is a device used to trigger an explosive device. Detonators can be chemically, mechanically or electrically initiated, the later two being the most common. Detonating Cord: It is a think, flexible plastic tube usually filled with PETN. With the PETN exploding ~4 miles per second. It is a high speed fuse which explodes, rather than burns and is suitable for detonating high explosives. Typical uses include mining, drilling, demolitions and warfare. Booster: A booster is the initial propellant system which gives the acceleration thrust for takeoff. Sustainer: Then comes the sustainer which drives the rockets to the next orbit. Premier Explosives Ltd 40 mm caliber ammunition: A 40 mm caliber ammunition is normally refereed to ammunition used in a grenade launcher. Explosive Reactive Armor( ERA): It is an an add-on armour designed to offer additional protection to tanks against shaped charge warheads of modern antitank guided missiles ( ATGMs). DRDO has developed an ERA system which effectively reduces penetration of Milan 2 Shaped charge warhead to the extent of 70%. Single Base Propellant: Single base propellants are mainly used as gun propellants and are not used in rocketry. Flexible Liner Shape Charge: A shaped charge is an explosive charge shaped to focus the effect of the explosive s energy. Various types are used to cut and form metal, initiate nuclear weapons, penetrate armour. Akash: It is a medium-range mobile surface to air missile developed by DRDO, Ordinance Factory Board and Bharat Electronics Ltd. The missile system can target aircraft upto 30Km away upto 18,000 meters.it is in operational service with the Indian Army and the Indian Airforce. 18
PROFIT & LOSS STATEMENT (Rs.mn) BALANCE SHEET STATEMENT (Rs.mn) Y/E Mar. FY14 FY15 FY16E FY17E Net Sales 1,447 1,490 1,893 2,279 Material Cost 713 784 974 1142 Staff Cost 349 356 432 524 Other Expenses 206 210 252 302 Total Expenditure 1,085 1,159 1,428 1,691 PBIDT 163 121 214 287 Interest 24 24 20 19 Depreciation 24 33 76 88 Other Income 14 12 15 18 PBT incl OI 130 76 133 199 Tax 37 23 33 52 RPAT 92 53 11.2 16.6 As on 31 st Mar. FY14 FY15 FY16E FY17E Share Capital 84 89 89 89 Reserves & Surplus 481 531 614 739 Net worth 565 619 702 827 Total Loan funds 102 184 203 188 Capital Employed 739 863 965 1,076 Net Block 411 395 369 341 Cap. WIP 17 19 Investments 52 52 53 54 Sundry Debtors 295 334 379 456 Cash & Bank Bal 26 25 148 201 Loans & Advances 64 48 55 62 Inventory 184 241 250 294 Curr Liab & Prov 281 217 307 354 Net Current Assets 258 396 544 681 Total Assets 739 863 965 1,076 Source: Company, Sushil Finance Research Estimates 19
CASH FLOW STATEMENT (Rs.mn) FINANCIAL RATIO STATEMENT Y/E Mar. FY14 FY15 FY16E FY17E PBT Ex Extraordinary Items 130 76 133 199 Dep & Amortization 23 31 76 88 Provision for Taxes (37) (23) (33) (52) Chg. in Working Capital (42) (139) (25) (84) Cash Flow from Operating 80 (60) 151 151 (Incr)/ Decr in Gross PP&E (58) (14) (49) (60) (Incr)/Decr In Investments - - (1) (1) (Incr)/Decr In WIP (7) (2) 19 - Cash Flow from Investing (66) (17) (31) (61) (Decr)/Incr in Debt (6) 82 19 (15) (Decr)/Incr in Share Capital 2 5 - - (Decr)/Incr in Reserves 9 17 7 9 (Decr)/Incr in Warrants application Money 8 (8) Dividend (24) (21) (23) (31) Cash at the End of the Year 26 25 148 201 Y/E Mar. FY14 FY15 FY16E FY17E Growth (%) Net Sales 32.9 2.5 27.0 20.4 EBITDA 67.8-25.9 77.6 34.3 Adjusted Net Profit 72.6-42.2 87.2 47.6 Profitability (%) EBIDTA Margin (%) 11.2 8.1 11.3 12.6 Net Profit Margin (%) 6.3 3.6 5.3 6.5 ROCE (%) 21.9 11.8 16.2 20.8 ROE (%) 17.6 9.0 15.1 19.2 Per Share Data (Rs.) EPS (Rs.) 11.0 6.0 11.2 16.6 CEPS (Rs.) 14.7 9.7 20.1 27.2 BVPS (Rs) 38 42 51 65 Valuation PER 27.9 51.1 27.3 18.5 P/BV 8.0 7.4 6.0 4.7 EV / EBITDA 15.9 23.5 12.7 9.2 Market Cap / Net sales 1.8 1.8 1.4 1.2 Turnover Debtor Days 59 77 74 73 Creditor Days 29 29 25 24 Source: Company, Sushil Finance Research Estimates 20
ANALYST Siddharth Purohit +91 22 4093 5084 siddharth.purohit@sushilfinance.com SALES Devang Shah +91 22 4093 6060/62 devang.shah@sushilfinance.com Stock Review Reports: These are Soft coverage s on companies where Management access is difficult or Market capitalization is below Rs. 2000 mn. Views and recommendation on such companies may not necessarily be based on management meeting but may be based on the publicly available information and/or attending Company AGMs. Hence Stock Reviews may be just one-time coverage s with an occasional Update, wherever possible. Disclaimer : This report has been furnished to you for your general information only and should not be reproduced, re-circulated, published in any media, website or otherwise, in any form or manner, in part or as a whole, without the express consent in writing of Sushil Financial Services Private Limited. This Research Report is meant solely for use by the original recipient to whom it is sent and is not for circulation. Any unauthorized use, disclosure or public dissemination or copying of information (either whole or partial) contained herein is prohibited. This Report does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. The recommendations, if any, made herein are expression of views and/or opinions and should not be deemed or construed to be neither advice/offer for the purpose of purchase or sale of any securities mentioned herein. Past performance is not a guide for future performance, future returns are not guaranteed. Opinions expressed herein are subject to change without notice. Investor should rely on information/data arising out of their own investigations. Investors are advised to seek independent professional advice and arrive at an informed trading/investment decision before executing any trades or making any investments. The price and value of the investments referred to in this material and the income from them may go down as well as up, and investor may realize losses on any investments. This Report has been prepared on the basis of publicly available information, internally developed data and other sources believed by us to be reliable. Sushil Financial Services Private Limited or its directors, employees, affiliates or representatives do not assume any responsibility for, or warrant the accuracy, completeness, adequacy and reliability of such information / opinions / views. None of the directors, employees, affiliates or representatives of company shall be liable for any direct, indirect, special, incidental, consequential, punitive or exemplary damages/loss etc whatsoever from the information/opinions/views contained in this Report and investors are requested to use the information contained at their risk. We do not undertake to advise you as to any change of our views expressed in this Report. Sushil Financial Services Private Limited (SFSPL) and its connected companies, and their respective Directors, Officers and employees or their relative, may have a long or short position in the subject companies mentioned in the report and it may not be construed as potential conflict of interest with respect to any recommendation and related information and opinions. Reports based on technical and derivative analysis center on studying charts company s price movement, outstanding positions and trading volume, as opposed to focusing on a company s fundamentals and, as such, may not match with a report on a company s fundamental analysis. SFPSL has different business segments/divisions with independent research separated by Chinese walls catering to different set of customers having various objectives, risk profiles, investment horizon, etc. and therefore may at times have different contrary views on stocks sector and markets. Research Report may differ between SFSPL s RAs on account of differences in research methodology, personal judgment and difference in time horizons for which recommendations are mad. User should keep this risk in mind and not hold - SFSPL, its employees and associates responsible for any losses, damages of any type whatsoever. This Report is not intended to be a complete statement or summary of the securities, market or developments referred to in this document. SFSPL or its affiliates or employees are under no obligation to update the information. SFSPL or its affiliates or employees shall not be in any way responsible and liable for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. SFSPL or its affiliates and/or its employees may have financial interest in the subject companies. SFSPL or its affiliates and/or employees may have beneficial ownership of one per cent or more securities of the subject company, at the end of the month immediately preceding the date of publication of the research report. SFSPL or its associates or its Research Analyst have not received any compensation or other benefits from the subject companies or third party in connection with the research report. SFSPL/its Associates/ Research Analyst/ his Relatives may have any other material conflict of interest at the time of publication of the research report SFSPL/its Associates/ Research Analyst/ his Relatives have not managed or co-managed public offering of securities, have not received compensation for investment banking or merchant banking or brokerage services, have not received any compensation for product or services other than investment banking or merchant banking or brokerage services from the subject companies in the last twelve months. There are no material disciplinary action that been taken by any regulatory authority impacting equity research analysis activities. 21