Exhibit 4. Sales volume assumptions. JM Financial Institutional Securities Limited Page 2. Hindustan Zinc 23 October 2017

Transcription

1 23 October 2017 India Metals and Mining Result Update Hindustan Zinc BUY Operationally in-line with estimates; zinc outlook positive Hindustan Zinc reported an EBITDA of INR 29.2bn in-line with JMFe. CoP sustained at multiyear high for the second quarter in a row driven by higher thermal coal/coke prices and higher mining development costs. The company has guided the COP to remain in the range of USD /mt in FY18. HZ s volume growth over next 2-3 years will be restricted due to mine transition to underground operations. Zinc price is expected to remain strong driven by a) expected zinc market deficit in CY17 and b) continuous drawdown of warehouse inventory. Significant Net cash balance sheet provides further support. Maintain BUY. Cost of production sustained at a multi-year high for the second quarter in a row on higher coal/coke prices and higher mining development costs : Hindustan zinc reported an EBITDA of INR 29.2bn in-line with JMfe of INR 28.7bn. Zinc/lead production increased 30%/25% YoY to 193,000/40,000 tons respectively, driven by higher volumes from underground mines. The integrated silver production increased by 35% YoY to 140 tons driven by higher feed from mines. The cost of production excluding royalty during the quarter stood at INR 63.3k/ton or USD 984/ton; higher YoY (flat QoQ) driven by a) higher thermal coal costs 74% YoY increase in dollar terms b) doubling of met coke prices, c) higher mine development costs, partially offset by higher volumes. Exceptional items for 2QFY18 included a) reversal of royalty towards excess District Mineral Foundation liability of INR2.9bn for the period Jan 15 to Sep 15, pursuant to Supreme Court pronouncement, b) reversal of excess provision towards power and fuel of INR 1.1bn. The Board of Directors have declared an interim dividend of INR 2/share in-line with a similar interim dividend of INR 1.9/share declared in 2QFY17. Transition to underground mines at Rampura Agucha progressing well; SK, Zawar on track: At Rampura Agucha, the main shaft commissioning is on track and the production from the shaft is expected to begin from 3QFY19, while the winder was commissioned in 2QFY18. The other mining projects are on track a) At SK, main shaft equipping was commenced and production is expected to start in 3QFY19; construction and procurement works for a new mill of 1.5mtpa capacity has commenced and is scheduled for commission by 2QFY19 taking total capacity to 5.8 mtpa, b) Zawar mill debottlenecking was completed in 2QFY18 raising capacity to 2.7mtpa; order for a new mill of 2mtpa capacity was awarded and is scheduled for commissioning by 3QFY19, c) Fumer project expected to complete as scheduled by mid FY19. The company has maintained the guidance for refined zinc-lead metal production of c.950kt and silver production of over 500kt in FY18 and expects the dollar CoP (excluding royalty) to be in the range of USD /mt. The company is on track to reach mined metal capacity of 1.2 mtpa in FY20. HZ has sold 220kt of zinc and 30kt of lead at a forward price of USD 3,084/ USD 2,418 per ton, respectively for the period 4QFY18 and 1QFY19. Steady operations amidst a strong zinc price outlook: Zinc prices are expected to remain strong driven by a) ILZSG forecasts a global market zinc deficit of 226kt in CY17 and b) inventory levels at LME+SHFE dropped significantly below 350kt (lower than 10 days of consumption) for the first time since Jan 09. Relative to metal peers, we like Hindustan Zinc given its presence in the lower end of the global cost curve facilitated by high grade captive mines sufficient to meet requirements for decades, 100% captive power plants, sizeable scale of c.1mn tons+, diversified revenue stream with increasing contribution from silver sales and strong balance sheet with net cash of Rs47/share. Maintain BUY, with a fair value of INR285/share. Ashutosh Somani ashutosh.somani@jmfl.com Tel: (91 22) Nitin Agarwala nitin.agarwala@jmfl.com Tel: (91 22) Recommendation and Price Target Current Reco. BUY Previous Reco. BUY Current Price Target (12M) 285 Previous Price Target 275 Change 3.7% Key Data HZ IN Current Market Price Market cap (bn) Rs319 Rs1,345.8/US$20.7 Free Float 6% Shares in issue (mn) 4,225.0 Diluted share (mn) 4, mon avg daily val (mn) Rs604.3/US$ week range 331/202 Sensex/Nifty 32,507/10,185 Rs/US$ 65.0 Price Performance % 1M 6M 12M Absolute Relative* * To the BSE Sensex Financial Summary (Rs mn) Net Sales 147, , , , ,631 Sales Growth (%) EBITDA 74,196 66,519 97, , ,528 EBITDA Margin (%) Adjusted Net Profit 81,808 82,048 83, , ,237 Diluted EPS (INR) Diluted EPS Growth (%) ROIC (%) ROE (%) P/E (x) P/B (x) EV/EBITDA (x) Dividend Yield (%) Source: Company data, JM Financial. Note: Valuations as of 23/Oct/2017 JM Financial Research is also available on: Bloomberg - JMFR <GO>, Thomson Publisher & Reuters S&P Capital IQ and FactSet Please see Appendix I at the end of this report for Important Disclosures and Disclaimers and Research Analyst Certification. JM Financial Institutional Securities Limited

2 Exhibit 1. Quarterly performance (INR mn) Y/E March 2QFY18 2QFY18E % Var 2QFY17 YoY % 1QFY18 QoQ % Net Sales 53,090 53, , , Expenditure 23,910 24,859 16, , EBITDA 29,180 28, , , EBITDA (%) Other income 4,870 5, , , Depreciation 3,940 4, , , EBIT 30,110 29,691 21, , Interest ,370 PBT 29,270 29,241 20, , XO items 3, ,469 0 Tax 7,790 5,263 4,421 5,410 Eff. Tax rate (%) Reported PAT 25,450 23, , , Adjusted PAT 21,480 23, , , EPS (INR) Exhibit 2. Operational performance 2QFY18 2QFY18E % Var 2QFY17 YoY % 1QFY18 QoQ % Volumes (tons) Zinc 193, , , , Lead 40,000 38, , , Silver (kgs) 146, , , , Realizations (INR/ton) Zinc 187, , , , Lead 147, , , , Silver (INR/kg) 35,325 35, , , LME Spot Prices Zinc 2,963 2,912 2, , Lead 2,334 2,312 1, , INR/USD Exhibit 3. Price assumptions (US$/ton) FY18E FY19E Zinc 2,850 2,900 Lead 2,300 2,300 INR/USD (INR) Source: JM Financial Exhibit 4. Sales volume assumptions FY18E FY19E Zinc (ktpa) Lead (ktpa) Silver (kgs) Source: JM Financial Exhibit 5. Change in earnings estimates New Old % change FY18E FY19E FY18E FY19E FY18E FY19E EPS (INR) % 4.1% Source: JM Financial JM Financial Institutional Securities Limited Page 2

3 Exhibit 6. Fair value - FY19 (INR bn) EBITDA 136 Target multiple (x) 6.5 Target EV 881 Net debt -315 Residual Mcap 1,196 No. of shares (mn) 4,225 Target price (INR/share) 285 JM Financial Institutional Securities Limited Page 3

4 Company background Hindustan Zinc, a subsidiary of Vedanta Resources PLC, is an integrated mining and resources producer of zinc-lead and a leading producer of silver. HZ is amongst the lowest cost producers for zinc globally led by fully integrated operations and self-sufficient captive power plants (474 MW coal-based, 274 MW wind power and 35MW waste heat power. Rampura Agucha (RA) is world s third largest open pit mine and world s largest Zinc mine. HZ is shifting RA to underground mine. The decline in production due to transition of RA will be offset by increased production in Sindesar-Khurd (SK). Other mines are Rajpura Dariba, Kayad and Zawar in Rajasthan. HZ has total reserve & resources of c.404mt with mine life of over 25 years. HZ has 3 operational Zinc and Lead smelters and refineries with production capacity of 1mn MT p.a. Investment Rationale Zinc prices to remain strong: We expect zinc prices to remain strong, backed by global mine closure, expected global market zinc deficit in CY17 and multi-year low LME+SHFE inventory. We have built in US$2,850/ton for FY18 and US$2,900/ton for FY19. Steady operations and integrated model to support earnings: Relative to metal peers, we like Hindustan Zinc given its presence in the lower end of the global cost curve facilitated by high grade captive mines sufficient to meet requirements for decades, 100% captive power plants, sizeable scale of c.1mn tons+, diversified revenue stream with increasing contribution from silver sales and strong balance sheet with net cash of Rs47/share. Key Risks Correction in zinc prices, rupee appreciation and lower than expected volume growth. JM Financial Institutional Securities Limited Page 4

5 Financial Tables (Consolidated) Income Statement (Rs mn) Net Sales 147, , , , ,631 Sales Growth 8.5% -4.1% 21.8% 33.9% 4.0% Other Operating Income Total Revenue 147, , , , ,631 Cost of Goods Sold/Op. Exp 17,656 10,653 14,960 22,666 23,104 Personnel Cost 8,689 7,740 7,220 8,884 9,012 Other Expenses 47,343 56,900 53,160 71,368 72,987 EBITDA 74,196 66,519 97, , ,528 EBITDA Margin 50.2% 46.9% 56.4% 55.5% 56.3% EBITDA Growth 6.6% -10.3% 46.4% 31.8% 5.6% Depn. & Amort. 6,442 7,450 18,110 15,326 16,866 EBIT 67,754 59,069 79, , ,661 Other Income 28,211 27,630 24,740 25,603 24,311 Finance Cost ,020 2,019 0 PBT before Excep. & Forex 95,729 86, , , ,972 Excep. & Forex Inc./Loss(-) PBT 95,729 86, , , ,972 Taxes 13,921 4,480 18,837 24,597 25,735 Extraordinary Inc./Loss(-) Assoc. Profit/Min. Int.(-) Reported Net Profit 81,780 81,747 83, , ,237 Adjusted Net Profit 81,808 82,048 83, , ,237 Net Margin 55.3% 57.9% 48.1% 48.4% 48.7% Diluted Share Cap. (mn) 4, , , , ,225.0 Diluted EPS (INR) Diluted EPS Growth 17.4% 0.3% 1.4% 34.7% 4.6% Total Dividend + Tax 18, , ,505 24,716 24,716 Dividend Per Share (INR) Balance Sheet (Rs mn) Shareholders Fund 446, , , , ,907 Share Capital 8,451 8,451 8,450 8,450 8,450 Reserves & Surplus 437, , , , ,457 Preference Share Capital Minority Interest Total Loans -2,330-2,180 75,710-3,368-3,368 Def. Tax Liab. / Assets (-) -11,400-24,980-27,480-27,480-27,480 Total - Equity & Liab. 432, , , , ,060 Net Fixed Assets 119, , , , ,448 Gross Fixed Assets 153, , , , ,040 Intangible Assets Less: Depn. & Amort. 54,100 61,390 79,110 94, ,302 Capital WIP 20,050 24,280 30,710 30,710 30,710 Investments 273, , , , ,830 Current Assets 63,141 23, ,700 39, ,656 Inventories 12,120 10,580 19,360 15,801 20,193 Sundry Debtors 5,600 1,070 1,360 3,753 6,506 Cash & Bank Balances 35, ,800 1,144 93,438 Loans & Advances 9,570 11,260 13,180 18,763 19,519 Other Current Assets Current Liab. & Prov. 22, , ,890 38,066 38,874 Current Liabilities 22, , ,610 36,786 37,594 Provisions & Others ,280 1,280 1,280 Net Current Assets 40, ,649-12,190 1, ,782 Total Assets 432, , , , ,060 Cash Flow Statement (Rs mn) Profit before Tax 95,729 86, , , ,972 Depn. & Amort. 6,442 7,450 18,110 15,326 16,866 Net Interest Exp. / Inc. (-) Inc (-) / Dec in WCap. 23,815 37,200-18,680-14,331-7,093 Others Taxes Paid -13,921-4,480-18,837-24,597-25,735 Operating Cash Flow 112, ,397 82, , ,010 Capex -21,900-16,370-20,230-20,000-20,000 Free Cash Flow 90, ,027 62,364 93, ,010 Inc (-) / Dec in Investments -48,076-79, ,380 10,000 10,000 Others (1) -15,651 74,943-21,860-81,910 0 Investing Cash Flow -85,627-20,497 72,290-91,910-10,000 Inc / Dec (-) in Capital Dividend + Tax thereon -18, , ,505-24,716-24,716 Inc / Dec (-) in Loans -2, ,890-79,078 0 Others Financing Cash Flow -20, ,220-71, ,794-24,716 Inc / Dec (-) in Cash 5,536-35,320 83,269-82,656 92,294 Opening Cash Balance 30,314 35, ,800 1,144 Closing Cash Balance 35, ,800 1,144 93,438 Dupont Analysis Net Margin 55.3% 57.9% 48.1% 48.4% 48.7% Asset Turnover (x) Leverage Factor (x) RoE 19.9% 20.0% 24.4% 31.9% 26.5% Key Ratios BV/Share (INR) ROIC 45.7% 72.8% 159.5% 82.3% 57.9% ROE 19.9% 20.0% 24.4% 31.9% 26.5% Net Debt/Equity (x) P/E (x) P/B (x) EV/EBITDA (x) EV/Sales (x) Debtor days Inventory days Creditor days ; Note: (1) Others under investing cash flow includes adjustment for exceptional dividends declared in FY16 and FY17 JM Financial Institutional Securities Limited Page 5

6 History of Earnings Estimate and Target Price Date FY18E EPS (INR) % Chg. FY19E EPS (INR) % Chg. Target Price 22-Jul % Chg. 21-Oct Jan Apr Aug Feb Feb Jul Recommendation History Hindustan Zinc B B B B B B B Oct-14 Apr-15 Oct-15 Apr-16 Oct-16 Apr-17 Oct-17 Target Price Hindustan Zinc JM Financial Institutional Securities Limited Page 6

7 APPENDIX I JM Financial Institutional Securities Limited Corporate Identity Number: U65192MH1995PLC Member of BSE Ltd. and National Stock Exchange of India Ltd. and Metropolitan Stock Exchange of India Ltd. SEBI Registration Nos.: BSE - INZ , NSE - INZ and MSEI - INZ , Research Analyst INH Registered Office: 7th Floor, Cnergy, Appasaheb Marathe Marg, Prabhadevi, Mumbai , India. Board: Fax: jmfinancial.research@jmfl.com Compliance Officer: Mr. Sunny Shah Tel: sunny.shah@jmfl.com Definition of ratings Rating Meaning Buy Total expected returns of more than 15%. Total expected return includes dividend yields. Hold Price expected to move in the range of 10% downside to 15% upside from the current market price. Sell Price expected to move downwards by more than 10% Research Analyst(s) Certification The Research Analyst(s), with respect to each issuer and its securities covered by them in this research report, certify that: All of the views expressed in this research report accurately reflect his or her or their personal views about all of the issuers and their securities; and No part of his or her or their compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed in this research report. Important Disclosures This research report has been prepared by JM Financial Institutional Securities Limited (JM Financial Institutional Securities) to provide information about the company(ies) and sector(s), if any, covered in the report and may be distributed by it and/or its associates solely for the purpose of information of the select recipient of this report. This report and/or any part thereof, may not be duplicated in any form and/or reproduced or redistributed without the prior written consent of JM Financial Institutional Securities. This report has been prepared independent of the companies covered herein. JM Financial Institutional Securities is registered with the Securities and Exchange Board of India (SEBI) as a Research Analyst, Merchant Banker and a Stock Broker having trading memberships of the BSE Ltd. (BSE), National Stock Exchange of India Ltd. (NSE) and Metropolitan Stock Exchange of India Ltd. (MSEI). No material disciplinary action has been taken by SEBI against JM Financial Institutional Securities in the past two financial years which may impact the investment decision making of the investor. JM Financial Institutional Securities provides a wide range of investment banking services to a diversified client base of corporates in the domestic and international markets. It also renders stock broking services primarily to institutional investors and provides the research services to its institutional clients/investors. JM Financial Institutional Securities and its associates are part of a multi-service, integrated investment banking, investment management, brokerage and financing group. JM Financial Institutional Securities and/or its associates might have provided or may provide services in respect of managing offerings of securities, corporate finance, investment banking, mergers & acquisitions, broking, financing or any other advisory services to the company(ies) covered herein. JM Financial Institutional Securities and/or its associates might have received during the past twelve months or may receive compensation from the company(ies) mentioned in this report for rendering any of the above services. JM Financial Institutional Securities and/or its associates, their directors and employees may; (a) from time to time, have a long or short position in, and buy or sell the securities of the company(ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) covered under this report or (c) act as an advisor or lender/borrower to, or may have any financial interest in, such company(ies) or (d) considering the nature of business/activities that JM Financial Institutional Securities is engaged in, it may have potential conflict of interest at the time of publication of this report on the subject company(ies). Neither JM Financial Institutional Securities nor its associates or the Research Analyst(s) named in this report or his/her relatives individually own one per cent or more securities of the company(ies) covered under this report, at the relevant date as specified in the SEBI (Research Analysts) Regulations, The Research Analyst(s) principally responsible for the preparation of this research report and members of their household are prohibited from buying or selling debt or equity securities, including but not limited to any option, right, warrant, future, long or short position issued by company(ies) covered under this report. The Research Analyst(s) principally responsible for the preparation of this research report or their relatives (as defined under SEBI (Research Analysts) Regulations, 2014); (a) do not have any financial interest in the company(ies) covered under this report or (b) did not receive any compensation from the company(ies) covered under this report, or from any third party, in connection with this report or (c) do not have any other material conflict of interest at the time of publication of this report. Research Analyst(s) are not serving as an officer, director or employee of the company(ies) covered under this report. While reasonable care has been taken in the preparation of this report, it does not purport to be a complete description of the securities, markets or developments referred to herein, and JM Financial Institutional Securities does not warrant its accuracy or completeness. JM Financial Institutional Securities may not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. This report is provided for information only and is not an investment advice and must not alone be taken as the basis for an investment decision. The investment discussed or views expressed or recommendations/opinions given herein may not be suitable for all investors. The user assumes the entire risk of any use made of this information. The information contained herein may be changed without notice and JM Financial Institutional Securities reserves the right to make modifications and alterations to this statement as they may deem fit from time to time. JM Financial Institutional Securities Limited Page 7

8 This report is neither an offer nor solicitation of an offer to buy and/or sell any securities mentioned herein and/or not an official confirmation of any transaction. This report is not directed or intended for distribution to, or use by any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject JM Financial Institutional Securities and/or its affiliated company(ies) to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to a certain category of investors. Persons in whose possession this report may come, are required to inform themselves of and to observe such restrictions. Persons who receive this report from JM Financial Singapore Pte Ltd may contact Mr. Ruchir Jhunjhunwala (ruchir.jhunjhunwala@jmfl.com) on in respect of any matters arising from, or in connection with, this report. Additional disclosure only for U.S. persons: JM Financial Institutional Securities has entered into an agreement with JM Financial Securities, Inc. ("JM Financial Securities"), a U.S. registered broker-dealer and member of the Financial Industry Regulatory Authority ("FINRA") in order to conduct certain business in the United States in reliance on the exemption from U.S. broker-dealer registration provided by Rule 15a-6, promulgated under the U.S. Securities Exchange Act of 1934 (the "Exchange Act"), as amended, and as interpreted by the staff of the U.S. Securities and Exchange Commission ("SEC") (together "Rule 15a-6"). This research report is distributed in the United States by JM Financial Securities in compliance with Rule 15a-6, and as a "third party research report" for purposes of FINRA Rule In compliance with Rule 15a-6(a)(3) this research report is distributed only to "major U.S. institutional investors" as defined in Rule 15a-6 and is not intended for use by any person or entity that is not a major U.S. institutional investor. If you have received a copy of this research report and are not a major U.S. institutional investor, you are instructed not to read, rely on, or reproduce the contents hereof, and to destroy this research or return it to JM Financial Institutional Securities or to JM Financial Securities. This research report is a product of JM Financial Institutional Securities, which is the employer of the research analyst(s) solely responsible for its content. The research analyst(s) preparing this research report is/are resident outside the United States and are not associated persons or employees of any U.S. registered broker-dealer. Therefore, the analyst(s) are not subject to supervision by a U.S. broker-dealer, or otherwise required to satisfy the regulatory licensing requirements of FINRA and may not be subject to the Rule 2241 restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account. JM Financial Institutional Securities only accepts orders from major U.S. institutional investors. Pursuant to its agreement with JM Financial Institutional Securities, JM Financial Securities effects the transactions for major U.S. institutional investors. Major U.S. institutional investors may place orders with JM Financial Institutional Securities directly, or through JM Financial Securities, in the securities discussed in this research report. Additional disclosure only for U.K. persons: Neither JM Financial Institutional Securities nor any of its affiliates is authorised in the United Kingdom (U.K.) by the Financial Conduct Authority. As a result, this report is for distribution only to persons who (i) have professional experience in matters relating to investments falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (as amended, the "Financial Promotion Order"), (ii) are persons falling within Article 49(2)(a) to (d) ("high net worth companies, unincorporated associations etc.") of the Financial Promotion Order, (iii) are outside the United Kingdom, or (iv) are persons to whom an invitation or inducement to engage in investment activity (within the meaning of section 21 of the Financial Services and Markets Act 2000) in connection with the matters to which this report relates may otherwise lawfully be communicated or caused to be communicated (all such persons together being referred to as "relevant persons"). This report is directed only at relevant persons and must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this report relates is available only to relevant persons and will be engaged in only with relevant persons. Additional disclosure only for Canadian persons: This report is not, and under no circumstances is to be construed as, an advertisement or a public offering of the securities described herein in Canada or any province or territory thereof. Under no circumstances is this report to be construed as an offer to sell securities or as a solicitation of an offer to buy securities in any jurisdiction of Canada. Any offer or sale of the securities described herein in Canada will be made only under an exemption from the requirements to file a prospectus with the relevant Canadian securities regulators and only by a dealer properly registered under applicable securities laws or, alternatively, pursuant to an exemption from the registration requirement in the relevant province or territory of Canada in which such offer or sale is made. This report is not, and under no circumstances is it to be construed as, a prospectus or an offering memorandum. No securities commission or similar regulatory authority in Canada has reviewed or in any way passed upon these materials, the information contained herein or the merits of the securities described herein and any representation to the contrary is an offence. If you are located in Canada, this report has been made available to you based on your representation that you are an accredited investor as such term is defined in National Instrument Prospectus Exemptions and a permitted client as such term is defined in National Instrument Registration Requirements, Exemptions and Ongoing Registrant Obligations. Under no circumstances is the information contained herein to be construed as investment advice in any province or territory of Canada nor should it be construed as being tailored to the needs of the recipient. Canadian recipients are advised that JM Financial Securities, Inc., JM Financial Institutional Securities Limited, their affiliates and authorized agents are not responsible for, nor do they accept, any liability whatsoever for any direct or consequential loss arising from any use of this research report or the information contained herein. JM Financial Institutional Securities Limited Page 8