Company Report BROKING DEPOSITORY DISTRIBUTION FINANCIAL ADVISORY Natco Pharma Ltd 3 rd December, 2012 BUY CMP Target Price Rs.439.00 Rs.550.00 Natco Pharma was promoted as a private company to be in the business of research, developing, manufacturing and marketing of pharmaceutical substances and finished dosage forms for Indian and International markets. The company began its operations in 1984 in Andhra Pradesh. BSE Code 524816 NSE Code NATCOPHARM Market Cap (Rs Cr.) 1367.40 52 Week High/Low 468.00/216.00 Industry Pharmaceuticals Face Value Rs.10.00 Shares O/S 31147952 EPS 19.17 Book Value 151.51 P/E 22.90 P/B 2.90 Shareholding Pattern The company has registered excellent numbers for the quarter ending September 2012. The revenue for the September 2012 quarter zoomed by 42.38% at Rs.180.32 crore as against Rs.126.65 crores clocked a year ago. Operating profit surged to Rs.43.53 croress from the corresponding previous quarter of Rs.30.40 crores. PAT (excluding exceptional item of Rs.6.18 crores on account of write-off against a pending legal dispute) reported a handsome growth of 70.45% at Rs.27.17 crores from Rs.15.94 crores. The growth in revenues and profitability was driven by increased sales of APIs and exports of finished dosage pharmaceutical formulations. Bulk chemicals revenue climbed 57.51% at Rs.64.17 crores as compared to Rs.40.74 crores in the corresponding quarter last year and by 61.64% sequentially. Formulations division revenue grew 9.95% sequentially and 17.01% y-o-y at Rs.77.58 crores. Job work revenues doubled at Rs.3.14 crores as against Rs.1.56 crores (q-o-q) and grew by 34.76% on yearly basis. Natco has acquired 51% of the paid-up equity capital of NATCO Organics during the quarter. Recently, Intellectual Property Appellate Board (IPAB) dismissed AstraZeneca s appeal on lung cancer drug Gefitinib. Gefitinib is manufactured by Natco. Valuation Research Analyst: Vineeta Mahnot research@hemonline.com With consistent growth across all business segments; strong position in oncology market, Natco s growth prospects looks promising. We believe Natco Pharma Ltd. is trading at an attractive valuation at 17.04x and 14.12x of FY13EPS of Rs.25.77 and FY14EPS of Rs.31.08. We initiate a BUY on the stock with a target price of Rs.550 (appreciation of about 25%) with the medium to long term investment horizon. For Private Circulation Only 1 Hem Research
Business Details Natco Pharma was promoted by V C Nannapaneni in the year 1981 as a private company to be in the business of research, developing, manufacturing and marketing of pharmaceutical substances and finished dosage forms for Indian and International markets. The company began its operations in 1984 in Andhra Pradesh. In the first year of its operations, it achieved a sales figure of Rs 0.5 million. The company's first product was Cardicap, which is an anti-anginal drug. Since then, the company has introduced many dosage forms into the market. By 1985 it had dosage forms in the cardiovascular, anti-cold, anti-asthmatic and antibiotic segments. Business area of the company Natco manufactures a comprehensive range of branded and generic dosage forms, bulk actives and intermediates for both Indian as well as International markets. The product range of the company includes: Diltiazem Omeprazole Lansoprazole Isosorbides Sumatriptan succinate Ondansetron Sertraline Granisetron Paroxetine Newer Quinolones and fourth genaration Cephalosorins The company was ranked 82nd in sales among Indian pharmaceutical companies in 1994. Natco also has the credit of being one of the largest contract manufacturers in India. Some of the well-known companies like Ranbaxy, Dr Reddy's Laboratories, John Wyeth, etc. get their products manufactured by Natco. Natco Pharma grew in size when three companies, Natco Parenterals, Dr Karanth Pharma Labs and Natco Laboratories merged with it. Today the company, which began its operations as a single unit with 20 employees, has four manufacturing facilities and employs around 1500 people. It has an on-line data for analysis and decision making. Consistently ranked among the fastest growing pharmaceutical companies in the country, Natco is utilizing its collective experience to kick start its future plans as a global company. For Private Circulation Only 2 Hem Research
Growing Industry India's pharmaceutical sector is gaining its position as a global leader. The Indian pharmaceutical industry maintained its momentum and registered a growth of about 15 percent, according to ORG-IMS statistics. This growth can be attributed to prominent factors, such as a growing middle class population, rapid urbanization, increase in lifestylerelated diseases and growth in the health insurance sector. India tops the world in exporting generic medicines worth US$ 11 billion. The size of the Indian formulations market, which currently stands at around Rs 62,000 crore (US$ 11.21 billion), is growing at 15-20 per cent annually. The cumulative drugs and pharmaceuticals sector attracted foreign direct investments (FDI) worth US$ 9,596 million between April 2000 to May 2012, according to the latest data published by Department of Industrial Policy and Promotion (DIPP). India's exports of drugs, pharmaceutical and fine chemicals grew by 27 per cent to Rs 60,000 crore (US$ 10.85 billion) for the year ended March 2012, according to data compiled by Pharmaceutical Exports Council of India (Pharmexcil). Exports were higher by 27.2 per cent to Rs.6,480.3 crore in the month of June 2012. During the June 2012 quarter, exports in rupee terms grew by a robust 37.1 per cent as compared to a 18.6 per cent growth in the year ago quarter. A sharp depreciation in the value of rupee boosted the growth in exports during the quarter. During April-June 2012, exports to US grew by a whopping 47.2 per cent. Exports to UK and Germany rose by 25.8 per cent and 34.6 per cent, respectively. Exports to Russia and Brazil grew by 30.5 per cent and 44.3 per cent, respectively. Drug imports were higher by 42.2 per cent to Rs.1,359.4 crore in the month of June 2012. In the June 2012 quarter, drug imports grew by 39.4 per cent to Rs.4,050 crore. The export of drugs from India are expected to grow by 22.7 per cent to Rs.77,747 crore in 2012-13. Drug exports from India are expected to touch Rs.81,889 crore by 2013-14. The pro-generic policies of the developed and developing countries, the reverse engineering skills, price competitiveness and aggressive marketing strategies of the Indian pharma companies are likely to boost exports. Thus, CMIE expects that Indian drug exports to remain strong in the next two years. India imports bulk drugs and chemicals to manufacture formulations. Drugs imports are expected to increase by 22.7 per cent to Rs.17,655 crore in 2012-13. In the first-half of the year, drug imports are likely to have turned costlier due to sharp depreciation in the value of rupee. However, in the second-half, as the rupee is likely to be stronger, imports are expected to become less expensive. Both, the developed and developing countries are increasing their exposure to generic drugs from branded drugs. This will help them to rein in the rising health cost. For Private Circulation Only 3 Hem Research
Indian pharma companies are increasingly filing Abbreviated New Drug Approval (ANDAs) application for the approval by the US Food & Drug Administrations (FDA). According to media reports, Indian companies are filing an average of 1,000 ANDAs every year in the US. The share of India in the total bulk drug filings in the US increased from 45 per cent in 2009 to 51 per cent in 2011. A number of drugs are expected to go off-patent in the US in the next two years. The multi-billion opportunity through the patent-cliff remains strong until 2015. Six new projects were announced in the drugs industry in the September 2012 quarter with a total investment of Rs.1,274 crore. Eight projects with a total investment of over Rs.1,273 crore got commissioned during the September 2012 quarter. In the next two quarters of 2012-13, 43 projects with a total investment of over Rs.5,847 crore are scheduled to commission. In 2013-14, 24 projects with an investment of Rs.3,220 crore are scheduled to commission. On the back of increasing middle-class population base, improvements in medical infrastructure and the establishment of IP 6 projects announced in Sept 2012 quarter Qtr ended New Projects Projects Completed Rs. (Nos.) Crores (Nos.) Rs Crores (Nos.) Projects Shelved Rs Crores Sep 09 9 1,760 9 605 6 450 Dec 09 26 1,184 17 480 5 325 Mar 10 36 2,385 17 1,052 5 320 Jun 10 30 1,470 15 1,459 1 40 Sep 10 12 740 7 788 2 150 Dec 10 19 436 16 3,065 0 0 Mar 11 71 6,230 20 876 3 149 Jun 11 29 255 19 1,554 2 50 Sep 11 12 401 16 899 7 250 Dec 11 4 175 17 530 2 18 Mar 12 8 1,953 14 3,142 3 83 Jun 12 7 1,612 9 952 0 0 Sep 12 6 1,274 8 1,273 0 0 rights, the Indian pharma industry is estimated to grow manifolds. Revenues from the domestic market are also expected to grow at a healthy pace. However, export realization of companies is likely to be hurt due to an expected appreciation in the value of rupee in the second-half. Resultantly, the sales growth of the industry is expected to marginally slowdown in comparison to the first-half of the year. Sales are expected to grow by 14.8 per cent in the December 2012 quarter and by 13.3 per cent in the March 2013 quarter. A strong rupee in the second-half will help to ease the cost pressure on the industry which imports around 40 per cent of its raw material requirements. The PBDIT margin is likely to be in the range of 19-20 per cent. Industry is expected to earn a net profit of around 12-12.5 per cent of total income in the second-half of the year. Furthermore, a 'Pharma Vision 2020' has been prepared by the Department of Pharmaceuticals, for making India one of the leading destinations for end-to-end drug discovery and innovation and for that purpose, the department will provide requisite support by way of world class infrastructure, internationally competitive scientific manpower for pharma research and development (R&D), venture fund for research in the public and private domain and such other measures. Pharmaceutical companies such as Cipla, Ranbaxy, Dr Reddy's Labs and Lupin might soon be part of the government's ambitious 'Jan Aushadhi' project. In an attempt to commercialise the project, the government is likely to rope in the private sector to bulk-procure generic drugs from them. There are 117 Jan Aushadhi stores across the country and the plan is to expand to at least 600 in the next two years and 3,000 by 2016. For Private Circulation Only 4 Hem Research
Strong base business Natco pharma s base business has witnessed consistent and strong growth over the years. The API division recorded its one of the best performances in the financial year 2012 at an all-time high of Rs.148 crores in FY12. The management views this segment as one of the key growth drivers ahead. Further, the oncology segment of the finished dosage formulation division also recorded an impressive performance. Natco is the leading player in the niche segment of the oncology market in India with over 15 key products in the portfolio. The company expects FY13 to be a very exciting year and with product approvals; revenues will get a good boost. Further, the company is also considering additional launches in the oncology segment and other therapeutic segments to augment its revenues and profitability. Natco is also looking towards establishing itself in new niche markets such as Brazil, Venezuela etc. For Private Circulation Only 5 Hem Research
Launch of Lansoprazole drug sometime soon Natco has filed its abbreviated new drug application (ANDA) for Lansoprazole delayed release capsules with the USFDA in March 2010. Lansoprazole is a proton pump inhibitor indicated for the treatment of active duodenal and gastric ulcers and the common symptoms of gastroesophageal reflux disease, including heartburn and erosive esophagitis. The company expects to receive approval shortly and expects to launch its much-awaited anti-ulcer drug Lansoprazole in the US in Oct-Dec quarter. The company has already started preparations and will launch the product as soon as the approval of the US Food and Drug Administration (US FDA) is received. This would make Natco the fifth player in the $700 million-a-year lansoprazole market. For Private Circulation Only 6 Hem Research
Consolidated Profit & Loss Account Rs. Crore Particulars FY10 FY11 FY12 FY13E FY14E Net sales 456.70 459.68 520.05 624.06 721.41 Growth 0.65% 13.13% 20.00% 15.60% Expenditure 365.29 369.11 414.38 489.89 561.98 EBITDA 91.41 90.57 105.67 134.17 159.43 Growth -0.92% 16.67% 26.97% 18.83% EBITDA margin 20.02% 19.70% 20.32% 21.50% 22.10% Other income 4.62 4.64 12.82 15.60 18.04 Depreciation & Amortisation 19.73 15.88 15.91 18.51 20.82 EBIT 76.30 79.33 102.58 131.26 156.65 EBIT margin 16.71% 17.26% 19.73% 21.03% 21.71% Interest 14.69 14.20 23.04 27.80 31.67 PBT 61.61 65.13 79.54 103.46 124.97 Tax 13.66 13.21 21.07 24.83 29.99 PAT 47.95 51.92 58.47 78.63 94.98 Minority interest 0.77 1.60 1.14 1.5 1.68 Adjusted PAT 48.72 53.52 59.61 80.13 96.66 Growth 9.85 11.38 34.42 20.63 Net Profit margins 10.67 11.64 11.46 12.84 13.40 Extraordinary item 0.00 0.00 0.00 0.00 0.00 Reported PAT 48.72 53.52 59.61 80.13 96.66 Equity Capital 28.15 28.15 31.15 31.15 31.15 Res. & Surplus 277.59 324.29 440.05 507.74 588.85 Equity Shares 2.81 2.81 3.11 3.11 3.11 Adjusted EPS* 15.67 17.21 19.17 25.77 31.08 *On latest equity Ratios Particulars FY10 FY11 FY12 FY13E FY14E Return on Equity 15.94 15.19 12.65 14.87 15.59 Return on Capital employed 17.94 13.86 14.05 15.48 16.12 Debt/Equity 0.39 0.62 0.55 0.57 0.57 Asset turnover 0.82 0.65 0.58 0.59 0.60 Current Ratio 1.98 2.54 2.38 2.35 2.40 Book value per share 108.62 125.21 151.51 173.28 199.36 For Private Circulation Only 7 Hem Research
Balance Sheet Rs. Crore Particulars FY10 FY11 FY12 FY13E FY14E Share Capital 28.15 28.15 31.15 31.15 31.15 Reserves & Surplus 277.59 324.29 440.05 507.74 588.85 Shareholders funds 305.74 352.44 471.20 538.89 620.00 Borrowings 119.51 219.97 258.65 308.94 351.91 Deferred tax Liability 26.83 25.09 28.89 28.89 28.89 Minority Interest 4.94 1.06 0.90 1.40 1.90 Sources of funds 457.02 598.56 759.64 878.12 1002.70 Gross block 356.86 374.37 437.90 528.86 612.41 Accumulated Depreciation 95.06 104.21 120.77 139.28 160.10 Net block 261.80 270.16 317.13 389.58 452.31 Capital work in progress 39.60 98.72 182.16 194.09 214.58 Investments 60.59 62.60 62.53 63.55 64.31 Projects in progress 0.00 0.00 0.00 0.00 0.00 Inventories 77.44 102.23 110.39 120.58 139.63 Sundry debtors 57.24 70.98 94.69 114.55 132.65 Cash and bank balance 8.12 33.33 37.05 44.21 55.85 Other current assets 0.08 0.11 1.14 1.61 2.33 Loans and advances 49.44 69.20 97.70 120.98 134.97 Total current assets 192.32 275.85 340.97 401.94 465.43 Deferred tax asset 0.00 0.00 0.00 0.00 0.00 Current liabilities and provisions 97.29 108.77 143.15 171.04 193.93 Net current assets 95.03 167.08 197.82 230.90 271.50 Misc exp 0.00 0.00 0.00 0.00 0.00 Uses of funds 457.02 598.56 759.64 878.12 1,002.70 For Private Circulation Only 8 Hem Research
Quarterly Financial Highlights Rs. Crore Particulars Q2FY13 Q2FY12 Q1FY12 YoY% QoQ% Revenues 180.32 126.65 114.95 42.38 56.88 Expenditures 136.79 96.25 84.78 42.12 61.35 Operating Profit 43.53 30.40 30.17 43.19 0.79 Adjusted Net Profit 27.17 15.94 18.18 70.45 49.45 OPM% 24.14 24.00 26.25 14bps (211bps) NPM % 15.07 12.59 15.82 248bps (75bps) Adjusted EPS* 8.77 5.13 5.85 70.96 49.91 *For current no. of equity shares Past Price movement of the stock For Private Circulation Only 9 Hem Research
www.hemonline.com research@hemonline.com HEM SECURITIES LIMITED MEMBER-BSE,CDSL, SEBI REGISTERED CATEGORY I MERCHANT BANKER MUMBAI OFFICE: 14/15, KHATAU BLDG., IST FLOOR, 40, BANK STREET, FORT, MUMBAI-400001 PHONE- 0091 22 2267 1000 FAX- 0091 22 2262 5991 JAIPUR OFFICE: 203-204, JAIPUR TOWERS, M I ROAD, JAIPUR-302001 PHONE- 0091 141 405 1000 FAX- 0091 141 510 1757 GROUP COMPANIES HEM FINLEASE PRIVATE LIMITED MEMBER-NSE HEM MULTI COMMODITIES PRIVATE LIMITED MEMBER-NCDEX, MCX HEM FINANCIAL SERVICES LIMITED NBFC REGISTERED WITH RBI For Private Circulation Only 10 Hem Research
Disclaimer & Disclosure: This document is prepared for our clients only, on the basis of publicly available information and other sources believed to be reliable. Whilst we are not soliciting any action based on this information, all care has been taken to ensure that the facts are accurate, fair and reasonable. This information is not intended as an offer or solicitation for the purchase or sell of any financial instrument and at any point should not be considered as an investment advise. Reader is requested to rely on his own decision and may take independent professional advise before investing. Hem Securities Limited, Hem Finlease Private Limited, Hem Multi Commodities Pvt. Limited, Directors and any of its employees shall not be responsible for the content. The person accessing this information specifically agrees to exempt Hem Securities Limited, Hem Finlease Private Limited, Hem Multi Commodities Pvt. Limited or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and further agrees to hold Hem Securities Limited, Hem Finlease Private Limited, Hem Multi Commodities Pvt. Limited or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays. The companies and its affiliates, officers, directors, and employees, including persons involved in the preparation or issuance of this material may from time to time, have long or short positions in, and buy or sell the securities there of, company (ies) mentioned here in and the same have acted upon or used the information prior to, or immediately following the publication. Disclosure of Interest Statement Company Name 1. Analyst Ownership of the Stock No 2. Hem & its Group Company Ownership of the Stock Yes 3. Hem & its Group Companies Director Ownership of the Stock No 4. Broking relationship with company covered No Analyst Certification The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report. For Private Circulation Only 11 Hem Research