The Byke Hospitality Ltd

Transcription

1 Consumer Discretionary-Gaming, Lodging & Restaurants Bloomberg Code: BYKE IN India Research - Stock Broking Unique Asset Light Business Model Continues to Scale New Heights Room inventory addition to drive hotel revenues by 21.2% CAGR during FY16-18E: In order to scale its room inventory and increase its geographical presence, Byke is planning to add 8 new leased properties by FY19E. We expect the 4 properties to be operational by mid-fy18e leading to an addition of ~42 leased rooms, ~1 restaurants & ~12 conference halls and the total hotel revenues to grow at 21.2% during FY16-18E reaching to Rs Mn in FY18E with Rs.914 Mn contributed from room rental revenue and Rs. 763 Mn from F&B and other segment. Chartering business revenues to CAGR of 26.4% during FY16-18E: The numbers of the chartering rooms sold are expected to grow at 22.8% CAGR and reach 7.4 lac room nights in FY18E. We expect the ARR (Average Room Rent) to grow at 3.% with occupancy levels in the range of 94-95% and revenues to grow at 26.4% to reach Rs Mn by FY18E. Rich Cash Flows and asset-light structure turning out to be a self funding hybrid model: We expect the business model to continue to support Cash Flow from Operations (CFO) and to grow at 24.7% CAGR during FY16-18E. The increasing CFO is further enabling Byke to invest in the leased properties and chartering segment leaving aside healthy free cash flows to the equity owners. We expect the free cash flow yield to remain in the range of % during FY16-18E. Valuation and Outlook The upcoming addition of leased room inventory and restaurants along with increasing room nights sold in chartering segment will aid the company to grow its revenue with improving operating margins and blended return ratios in the years to come. We initiate coverage on The Byke assigning P/E multiple of 19.7x to FY18E EPS and give a BUY rating with a target price of Rs. 27 with an upside potential of 22% for a period months. Key Risks ynatural calamities and lack of seasonal demand. ycompetetion from the Online Room Aggregators. Recommendation (Rs.) Jun 7, 216 BUY CMP (as on Jun 6, 216) 17 Target Price 27 Upside (%) 22 Stock Information Mkt Cap (Rs.mn/US$ mn) 6796 / wk High/Low (Rs.) 181 / 148 3M Avg. daily volume (mn).1 Beta (x).8 Sensex/Nifty / 821 O/S Shares(mn) 4.1 Face Value (Rs.) 1. Shareholding Pattern (%) Promoters 44.5 FIIs 5.6 DIIs 8.7 Others 41.3 Stock Performance (%) 1M 3M 6M 12M Absolute Relative to Sensex 4 (3) 7 Source: Bloomberg Relative Performance* Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 The Byke Source: Bloomberg; *Index 1 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 Sensex May-16 Exhibit 1: Valuation Summary YE Mar (Rs. Mn) Net Sales EBITDA EBITDA Margin (%) Adj. Net Profit EPS (Rs.) RoE (%) PE (x) ; *Represents multiples for FY14, FY15 & FY16 are based on historic market price For private circulation only. For important information about Karvy s rating system and other disclosures refer to the end of this material. Karvy Stock Broking Research is also available on Bloomberg, KRVY<GO>, Thomson Publishers & Reuters Analyst Contact Sharanabasappa VS sharanabasappa.vs@karvy.com 1

2 Jun 7, 216 Company Financial Snapshot (Y/E Mar) Profit & Loss (Rs. Mn) FY16 FY17E FY18E Net sales Optg. Exp (Adj for OI) EBITDA Depreciation Interest Other Income PBT Tax Adj. PAT Profit & Loss Ratios EBITDA margin (%) Net margin (%) P/E (x) EV/EBITDA (x) Dividend yield (%) Balance sheet (Rs. Mn) FY16 FY17E FY18E Total Assets Net Fixed assets Current assets Other assets Total Liabilities Networth Debt 82 8 Current Liabilities Other liabilities Balance Sheet Ratios RoE (%) RoCE (%) Net Debt/Equity (x)... Equity/Total Assets P/BV (x) Exhibit 2: Shareholding Pattern (%) Company Background was incorporated in 199 in the name of Kotawala Financial Consultancy Pvt. Ltd. It made its maiden public issue of equity shares in The name of the company was further changed to Suave Hotels Ltd in 27. During FY11, the company s current promoters Mr. Anil Patodia, Mr. Kamal Poddar, Mrs. Vinita Patodia and Hotel Relax Private Ltd acquired the stake of the erstwhile promoters and further increased their holding through preferential allotment / open offer to the existing shareholders. With the change in the management, the name of the company was also changed to (TBHL). Its business consists of two broad categories, Owned & Leased hotels (O&L) and Room Chartering (RC) business. In the O&L hotels business, the company enters into an operating lease agreement with hotel property on an annual lease basis, renovates it and operates it under the brand The Byke. Currently, the company has 9 properties under its operation: of which, 2 are owned and the rest 7 are leased. It is also engaged in the room chartering business where the company buys bulk hotel room inventory in advance and then sells them through its network of agents. Cash Flow (Rs. Mn) Exhibit 3: Revenue Segmentation (%) FY16 FY17E FY18E PBT Depreciation Interest (net) 14 1 (1) Tax (137) (161) (227) Changes in WC (123) (36) (151) CF from Operations Capex (183) (316) (225) Others CF from Investing (182) (314) (224) Change in Debt/Interest (3) (14) (8) Dividends (48) (72) (12) CF from Financing (78) (86) (182) Change in Cash 6 (2) 8 FII 5.6% DII 8.7% Others 41.3% Chartering revenue 5.6% Promoters 44.5% Food & Beverages and Others 26.5% Leased room revenue 22.9% Source: BSE, Karvy Research 2

3 Room inventory addition to drive hotel revenues by 21.2% CAGR during FY16-18E: Jun 7, 216 In line with its past performance, Byke Hospitality is planning for the next phase of growth in hotel revenue by addition of another 8 leased properties by FY19E. These new properties will be at Lonavala, Mahabaleshwar, Jodhpur, Udaipur, Chandigarh, Dalhousie, Darjeeling and Gangtok increasing the presence of the brand Byke across the country. We expect the 4 properties to be operational by mid-fy18e leading to an addition of ~42 leased rooms, ~1 restaurants & ~12 conference halls and the total hotel revenues to grow at 21.2% during FY16-FY18E reaching to Rs Mn in FY18E with Rs. 914 Mn contributed from room rental revenue and Rs. 763 Mn from F&B and other segments. Exhibit 4: Capacity addition during FY16-18E FY15 FY16 FY17E FY18E Hotel Room Capacity (No. of Rooms) Restaurants (No's) (RHS) Conference & Lawns (No's) (RHS) Exhibit 5: Hotel Revenue Segmental break-up (Rs. Mn) Room Revenues Restaurant Revenues Conf., Lawn & others Revenues Room rental revenue to 31.5% CAGR during FY16-18E; to be the fastest growing segment: The total room capacity in FY18E is expected to reach ~1118 rooms an increase of 599 rooms, over FY15 capacity. This ~2x increase in capacity is due to the addition of facilities at Thane in Sep 15, Puri facility in Apr 16 and upcoming addition of facility at Shimla and another 4 facilities added by FY18E. With the significant increase in the capacity addition, we expect the room revenues to grow at 31.5% CAGR in FY16-18E reaching Rs. 914 Mn in FY18E, with the new room capacity contributing nearly 33.6% of the FY18E room rental revenue. Exhibit 6: Room inventory addition at different locations during FY16-18E FY FY18E Exhibit 7: Room Revenues to grow at 31.5% during FY16-18E % 13.5% % % FY15 FY16 FY17E FY18E Old room rental revenue (Rs. Mn) New room rental revenue (Rs. Mn) Rental revenue growth (%) 4% 3% 2% 1% % Exhibit 8: ARR & Occupancy trend during FY16-18E % % % % % % 68% 64% 6% 56% ARR (Rs. per room) Occupancy rate (%) We expect the average occupancy level to witness a drop and remain in the levels of 63%-64% during FY16-18E due to the new room inventory addition and the time to pick-up the occupancy levels at those locations. In the past, average occupancy has been consistently increasing from 61.% in FY11 to 7.% in 214, with a decline to 67.% in FY15, primarily due to the launch of the new Byke Grassfield at Jaipur. We expect the ARR to remain in the range of Rs during FY16-18E witnessing a growth of 4.% CAGR during FY16-18E; however, it grew at 11.% CAGR during the period FY11-15 from Rs in FY11 to Rs in FY15. 3

4 #allvegetarian restaurants and others segment to CAGR of 11.6% during FY16-18E Jun 7, 216 Exhibit 9: F&B and Others to grow at 11.6% during FY16-18E % % % % FY15 FY16 FY17E FY18E Old room rental revenue (Rs. Mn) New room rental revenue (Rs. Mn) Rental revenue growth (%) 4% 3% 2% 1% % The F&B and others segments, which contribute nearly 5% of hotel revenues, are expected to maintain the same in the years to come. With the addition of the Thane, Puri and Shimla facilities and with the addition of another 4 facilities by FY18E, we expect the total F&B and others revenue to grow at 11.6% CAGR during FY16-18E with new restaurant capacity contributing Rs. 172 Mn in FY18E to total of Rs. 763 Mn. The increasing MICE (Meetings, Incentives, Conferencing and Exhibitions) activity and destination weddings, the company expects to clock a good growth in the other segments going forward. Chartering business revenues to CAGR of 26.4% during FY16-18E: In chartering segment, the company buys room-nights in the mid-budget hotels by the advance payment at a discount price in bulk across leisure tourist and religious destinations during off-peak season. During the peak season time, the room-nights are sold to the customers by the travel agents who in return earn commission. Currently, the company has a presence in 47 cities with 28 active agents and plans to expand it to newer regions and increase the agent count as well. The number of the room-nights booked in FY11 was 1.1 lacs and currently stands at 4.9 lacs in FY16, which is expected to reach 7.8 lacs room nights in FY18E. The revenue witnessed a 43.5% CAGR growth with ARR growing at 3.% CAGR with consistent increase in the occupancy levels during FY We expect the ARR to grow at 3.% with occupancy levels in the range 94-95% and chartering revenues to grow at 26.4% and reach Rs Mn in FY18E. With the established network of agents in the Chartering business, the company s O&L business gets visibility of the customers hence the possibility of improving the occupancy level at the owned and leased hotels and also the company gets to understand about the next suitable location to expand. Exhibit 1: Room-nights sold to reach 7.4 Lakhs in FY18E Exhibit 11: ARR & Occupancy trend during FY16-FY18E % % % 94.% % % 94% 93% 92% 91% 18 9% Chartering Revenue (Rs. Mn) Room nights sold (Lakhs) ARR (Rs. per room) Occupancy level (%) Rich Cash Flows and asset-light structure turning out to be a self funding hybrid model Exhibit 12: FCF yields to improve during FY16-18E % % % 1.2% 2.8%.5 CapEx/CFO FCF yield (%) (RHS) 3.% 2.5% 2.% 1.5% 1.%.5%.% Byke hospitality s CFO witnessed a growth of 76.1% CAGR growth during FY12-16 owing to business model and improving EBITDA margin profile. With the succession in the year 211, the new management introduced the chartering and leased business model which over the years benefited the company to scale rapidly in terms of the room-nights sold and room capacity increased in the leased room segment with improving CFO. We expect the business model to continue to support CFO and to grow at 24.7% CAGR during FY16-18E. The increasing CFO is creating a base for further deployment to lease properties and chartering segment leaving aside healthy free cash flows to the equity owners. We expect the free cash flow yield to remain in the range of % during FY16-18E. 4

5 Improving return ratios in both the segments: Jun 7, 216 Chartering segment of the company witnessed healthy return ratios over the years, mainly on account of the improving gross margins due to increase in the occupancy levels. We expect the chartering RoCE to continue to perform better. The Leased room segment is also expected to improve RoCE in the years to come. The overall return ratios are expected to perform well due to improving assets turnover ratio and net margins of the company. Exhibit 13: Improving RoCE of Hotel & Chartering Segment 4% 35.% 33.3% 3.% 3.1% 3.9% 3% 27.6% 2% 15.3% 23.5% 14.2% 21.7% Exhibit 14: Improving asset turnover ratio leading to higher RoE % % 26.4% % % 21.7% 22.5% 22% % 2% 1% Chartering RoCE (%) Leased and F&B RoCE (%) 1. Asset turnover ratio (x) RoE (%) 18% 5

6 Jun 7, 216 Exhibit 15: Business Assumptions Y/E Mar (Rs. Mn) FY14 FY15 FY16E FY17E Comments Revenue Revenue Growth (%) EBITDA EBITDA Margins (%) PAT (normalized) Fully Diluted EPS (Rs.) Fully Diluted EPS Growth (%) Net CFO Capex (88) (183) (316) (225) Net Debt (33) Free Cash Flow We expect the revenue to grow at 23.8% CAGR during FY16-18E mainly on account of the new leased room inventory addition and increased room-nights sold under chartering segment. EBITDA margins are expected to improve mainly on account of the increased occupancy level under chartering. The company is planning to expand to 8 new locations by FY19E for which its planning to invest in next two years. We expect the company to repay its debt by FY18E. Exhibit 16: Karvy vs Consensus Karvy Consensus Divergence (%) Comments Revenues (Rs. Mn) FY17E (2.3) EBITDA (Rs. Mn) FY17E (11.) EPS (Rs.) The increased leased payments for the new inventory additions along with the time taken to improve the occupancy levels at those locations, we expect the EBITDA margin in FY17E to remain at these levels. FY17E (9.2) Source: Bloomberg, Karvy Research 6

7 Jun 7, 216 Revenue to grow at 23.8% during FY16-18E Exhibit 17: % % % % % 6% 5% 4% 3% 2% 1% % Revenue (Rs. Mn) Growth (%) Revenue of the company is expected to grow at 23.8% during FY16-18E mainly on account of recent properties added at Thane, Puri and upcoming property at Shimla along with addition of 4 leased properties. The growth is also supported due to the increased room-nights sold under chartering segment. We expect the room rental revenues to grow at 31.5%, with chartering segment growing at 26.4% followed by F&B segment at 11.6% during FY16-18E. EBITDA margins to be sustainable going ahead Exhibit 18: % 2.5% 22.7% 21.5% % 792 3% 2% 1% % EBITDA (Rs. Mn) EBITDA Margin (%) Byke has been able to improve its margins over the years witnessing EBITDA margins improvement from 18.3% in FY14 to 22.7% in FY16. We expect the company to improve EBITDA margins on account of increased occupancy levels in the chartering during FY16-18E and to remain in the range of % during FY16-18E. Improving return ratios Exhibit 19: 4% 35% 3% 25% 2% 15% 24.3% 2.2% 25.6% 21.7% 34.% 33.4% 23.4% 22.5% 39.6% 26.4% RoE (%) RoCE (%) RoCE of the company is expected to improve during FY16-18E due to ability of the company to fund it s expansion through the internal accurals without any additional borrowing. We expect the company to retire its debt by FY18E. RoE is set to improve during FY16-18E from the current levels mainly on account of the increased asset turnover ratio. Exhibit 2: Company Snapshot (Ratings) Low High Quality of Earnings 33 Domestic Sales 33 Exports 33 Net Debt/Equity 33 Working Capital Requirement 33 Quality of Management 33 Depth of Management 33 Promoter 33 Corporate Governance 33 7

8 Jun 7, 216 Valuation & Outlook The impressive performance of the Byke over the years can be credited to the unique business model of the company. The leased model requires less capital with the ability to quickly scale the leased room inventory and chartering segment giving an opportunity to redeploy the capital at higher returns. The upcoming addition of leased room inventory and restaurants along with increasing room-nights sold in chartering segment will aid the company to grow its revenue with improving operating margins and blended return ratios in the years to come. We initiate coverage on The Byke assigning P/E multiple of 19.7x to FY18E EPS and give a BUY rating with a target price of Rs. 27 with an upside potential of 22% for a period months. Exhibit 21: PE Band Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Average P/E SD+1 SD-1 P/E (RHS) 22 Source: Prowess, Karvy Research Key Risks ygeographic threat because of natural calamities and lack of seasonal demand. ycompetetion from the Online Room Aggregators. yslowdown in the Indian economy might impact spending in this segment. 8

9 Jun 7, 216 Financials Exhibit 22: Income Statement YE Mar (Rs. Mn) Revenues Growth (%) Operating Expenses EBITDA Growth (%) Depreciation & Amortization EBIT Other income Interest Expenses PBT Tax Adjusted PAT Growth (%) Exhibit 23: Balance Sheet YE Mar (Rs. Mn) Cash & Cash Equivalents Trade receivables Inventory Loans & Advances Net Block Other current assets Total Assets Current Liabilities Debt Other Liabilities Total Liabilities Shareholders Equity Reserves & Surplus Total Networth Total Networth & Liabilities

10 Jun 7, 216 Exhibit 24: Cash Flow Statement YE Mar (Rs. Mn) PBT Depreciation Net Interest flow (1) Tax Paid (5) (45) (137) (161) (227) Inc/dec in Net WC (36) (163) (123) (36) (151) Cash flow from operating activities Inc/dec in capital expenditure (9) (88) (183) (316) (225) Others (2) Cash flow from investing activities (92) (87) (182) (314) (224) Inc/dec in borrowings (53) (24) (15) (2) (8) Dividend paid (25) (35) (48) (72) (12) Interest paid (21) (16) (15) (12) () Cash flow from financing activities (99) (74) (78) (86) (182) Net change in cash (2) 8 Exhibit 25: Key Ratios YE Mar EBITDA Margin (%) EBIT Margin (%) Net Profit Margin (%) Dividend Payout Ratio (x) Net Debt/Equity (.) RoE (%) RoCE (%) Exhibit 26: Valuation Parameters YE Mar EPS (Rs.) DPS (Rs.) BV (Rs.) PE (x) P/BV (x) EV/EBITDA (x) EV/Sales (x) ; *Represents multiples for FY14, FY15 & FY16 are based on historic market price 1

11 Jun 7, 216 Stock Ratings Absolute Returns Buy : > 15% Hold : 5-15% Sell : <5% Connect & Discuss More at (Toll Free) research@karvy.com Live Chat f in You Tube Disclaimer Analyst certification: The following analyst(s), Sharanabasappa VS, who is (are) primarily responsible for this report and whose name(s) is/are mentioned therein, certify (ies) that the views expressed herein accurately reflect his (their) personal view(s) about the subject security (ies) and issuer(s) and that no part of his (their) compensation was, is or will be directly or indirectly related to the specific recommendation(s) or views contained in this research report. Disclaimer: Karvy Stock Broking Limited [KSBL] is a SEBI registered Stock Broker, Depository Participant, Portfolio Manager and also distributes financial products. KSBL has filed an application with SEBI, seeking registration as a Research Analyst and such application is pending for disposal. The subsidiaries and group companies including associates of KSBL provide services as Registrars and Share Transfer Agents, Commodity Broker, Currency and forex broker, merchant banker and underwriter, Investment Advisory services, insurance repository services, financial consultancy and advisory services, realty services, data management, data analytics, market research, solar power, film distribution and production, profiling and related services. Therefore associates of KSBL are likely to have business relations with most of the companies whose securities are traded on the exchange platform. The information and views presented in this report are prepared by Karvy Stock Broking Limited and are subject to change without any notice. This report is based on information obtained from public sources, the respective corporate under coverage and sources believed to be reliable, but no independent verification has been made nor is its accuracy or completeness guaranteed. The report and information contained herein is strictly confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in any form, without prior written consent of KSBL. While we would endeavor to update the information herein on a reasonable basis, KSBL is under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent KSBL from doing so. The value and return on investment may vary because of changes in interest rates, foreign exchange rates or any other reason. This report and information herein is solely for informational purpose and shall not be used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. KSBL will not treat recipients as customers by virtue of their receiving this report. Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific circumstances. This material is for personal information and we are not responsible for any loss incurred based upon it. The investments discussed or recommended in this report may not be suitable for all investors. Investors must make their own investment decisions based on their specific investment objectives and financial position and using such independent advice, as they believe necessary. While acting upon any information or analysis mentioned in this report, investors may please note that neither KSBL nor any associate companies of KSBL accepts any liability arising from the use of information and views mentioned in this report. Investors are advised to see Risk Disclosure Document to understand the risks associated before investing in the securities markets. Past performance is not necessarily a guide to future performance. Forward-looking statements are not predictions and may be subject to change without notice. Actual results may differ materially from those set forth in projections. y Associates of KSBL might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. y Associates of KSBL might have received compensation from the subject company mentioned in the report during the period preceding twelve months from the date of this report for investment banking or merchant banking or brokerage services from the subject company in the past twelve months or for services rendered as Registrar and Share Transfer Agent, Commodity Broker, Currency and forex broker, merchant banker and underwriter, Investment Advisory services, insurance repository services, consultancy and advisory services, realty services, data processing, profiling and related services or in any other capacity. y KSBL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. y Compensation of KSBL s Research Analyst(s) is not based on any specific merchant banking, investment banking or brokerage service transactions. y KSBL generally prohibits its analysts, persons reporting to analysts and their relatives from maintaining a financial interest in the securities or derivatives of any companies that the analysts cover. y KSBL or its associates collectively or Research Analysts do not own 1% or more of the equity securities of the Company mentioned in the report as of the last day of the month preceding the publication of the research report. y KSBL or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report and have no financial interest in the subject company mentioned in this report. y Accordingly, neither KSBL nor Research Analysts have any material conflict of interest at the time of publication of this report. y It is confirmed that KSBL and Research Analysts, primarily responsible for this report and whose name(s) is/ are mentioned therein of this report have not received any compensation from the subject company mentioned in the report in the preceding twelve months. y It is confirmed that Sharanabasappa VS, Research Analyst did not serve as an officer, director or employee of the companies mentioned in the report. y KSBL may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. y Neither the Research Analysts nor KSBL have been engaged in market making activity for the companies mentioned in the report. y We submit that no material disciplinary action has been taken on KSBL by any Regulatory Authority impacting Equity Research Analyst activities. Karvy Stock Broking Limited Plot No.31, 6th Floor, Karvy Millennium Towers, Financial District, Nanakramguda, Hyderabad, 5 32, India Tel: ; Fax: For More updates & Stock Research, visit 11