Company Update Stock Details Market cap (Rs mn) : 54340 52-wk Hi/Lo (Rs) : 599 / 356 Face Value (Rs) : 10 3M Avg. daily vol (Nos) : 120,885 Shares o/s (mn) : 136 Source:Bloomberg Financial Summary Y/E Mar (Rs mn) FY18 FY19E FY20E Revenue 23,922 26,514 27,921 Growth (%) 16.2 16.2 10.8 EBITDA 4,979 5,437 5,959 EBITDA margin (%) 20.8 20.5 21.3 PAT 3,998 4,025 4,263 EPS 29.4 30.6 32.4 EPS Growth (%) 28.1 0.7 5.9 BV (Rs/share) 235.4 246.5 267.1 Dividend/share (Rs) 12.0 10.0 10.0 ROE (%) 12.5 12.4 12.1 ROCE (%) 13.5 14.2 14.0 P/E (x) 13.6 13.1 12.3 EV/EBITDA (x) 4.9 4.7 4.4 P/BV (x) 1.7 1.6 1.5 Source: Company, Kotak Securities - PCG Shareholding Pattern (%) (%) Sep-18 Jun-18 Mar-18 Promoters 75 75.0 75.0 FII 3.2 3.5 3.5 DII 11.0 11.1 9.8 Others 10.9 10.4 11.7 Source: Company Price Performance (%) (%) 1M 3M 6M Cochin Shipyard (4.7) (7.4) (23.0) Nifty (8.1) (3.2) 0.5 Source: Bloomberg Price chart (Rs) 650 550 450 350 Oct-17 Feb-18 Jun-18 Oct-18 Source: Bloomberg COCHIN SHIPYARD LTD (COSH) PRICE RS.400 TARGET RS.520 BUY Cochin Shipyard has announced a buyback of 3.23% of its equity or 4.4 mn shares at a price of 455 per share aggregating Rs 2 bn. We believe that this buyback was to support the disinvestment programme of the government and does not change the fundamentals of the company. However, unfavorable domestic macro environment, lack of fresh order inflow especially from the government and weaker global equity sentiment compel us to cut earnings by 1 to 7% for FY19 and FY20 and also lower the target multiple for Cosh. Maintain BUY with a lower TP of Rs 520 at 16x FY20E (from Rs 610 at 18x) Cosh announces buyback of stock worth Rs 2 bn Cosh has announced a buyback of 3.23% of its equity or 4.4 mn shares at a price of 455 per share aggregating Rs 2 bn, in which the government of India would also participate. We believe that this buyback was to support the disinvestment programme of the government. Small investors (with investment of less than Rs 2 Lakh) hold 7.4 million shares as per the FY18 annual report of Cosh. Assuming a 15% allocation for retail investors, the acceptance ratio calculated is ~9% for small investors. We do not see the buyback as a stock price supportive event for investors. Details of the buyback No of Equity Shares (mn) 4.4 Buy back price per share (Rs) 455 Total amount (Rs bn) 2 Buy Back Equity (%) 3.23 Record date 31 st October Promoter Holding (%) 75 Valuation & outlook We believe that Cosh is well placed and is ahead of the curve to exploit the massive opportunity that India's defense sector offers in the next few years. Commercial shipbuilding, offshore vessels and ship-repair helps the company beat the cyclicality associated with any one sector. It also has the requisite and best-in-class tie-ups. Also, Cosh offers the only credible shipyard for investors to India's defense business. However, high bureaucracy/slowness in awarding defense orders from the government, continued weakness in the commercial shipbuilding space, higher commodity prices, INR depreciation, weaker domestic macros and low appetite for PSU stocks compel us to cut earnings by 1 to 7% and lower the multiple for Cosh from 18x to 16x on FY20 earnings. Maintain BUY rating with a revised TP of Rs 520 (from Rs 610). Order-book situation is not healthy Amit Agarwal agarwal.amit@kotak.com +91 22 6218 6439 Cosh currently has a shipbuilding order book of Rs 19.62 bn which gives investors revenue visibility of only one year. Almost 80% of the order-book involves complex work refurbishment of an aircraft carrier, which is a high margin business, estimated to be completed by December 2020. Kotak Securities Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 6
The company is also a L1 bidder for an order worth Rs 54 bn for 8 Anti-Submarine Warfare- Shallow water vessel from the Indian navy. Management of Cosh expects to convert this L1 bid to actual orders within FY19 post completion of formalities with the Indian Navy. This would give revenue visibility upto FY22 for Cosh. We estimate any additional flow of fresh orders, especially from the Navy and Coast guard to come to Cosh post the general elections in CY19. We believe this to be a political risk for the company. Current order book Segment Rs bn Confirmed shipbuilding order book 19.6 Ship-repair order book 3.5 L1 Bid 54.0 Source: Company Focus on Ship-repair segment Cosh currently has an order-book of Rs 3.5 bn in the ship-repair segment. The company intends to expand in ship-repair segment with an international shiprepair center and increased geographical reach. It has signed up MOUs with various port trust for creation of captive ship-repair facilities in the respective ports with a revenue potential of Rs 16 bn. MOUs signed by COSH Partner Location Business area Investment by Revenue potential COSH (Rs mn) per annum (Rs bn) Mumbai Port trust Mumbai Ship-repair 750 5 Andaman and Nicobar administration Andaman Ship-repair 1000 10 Hooghly Dock & Port Kolkata Ship-repair 250 1 Source: Company. Kotak Securities Private Client Research Current capacity to double in 3 years COSH currently has two docks dock number one, primarily used for ship repair (Ship Repair Dock) and dock number two, primarily used for shipbuilding (Shipbuilding Dock). The Ship Repair Dock is one of the largest in India and is capable of accommodating vessels with a maximum capacity of 125,000 DWT. While the Shipbuilding Dock can accommodate vessels with a maximum capacity of 110,000 DWT. The company had raised Rs 9.8 bn through fresh issue of shares leading to 17% dilution. The company would be ramping up its capacity with a third dry-dock (measuring 310 x 75 x 13 Meters) and an international ship-repair center at Kochi. The capacity addition will enable the company to construct bigger and complex vessels as well as undertake repairs of vessels like LNG carriers, semisubmersibles, jack up rigs, and drill ships. We estimate the new facilities to comeup in the 3 to 5 years and double the capacity of the company. We have drawn a capex plan of Rs 13 bn for the company over FY18 to FY20E for the same. We estimate the balance capex to spill-over beyond FY20E. Outlook and valuation Cosh is one of the best companies to invest to play in the India s defence sector. We estimate company to report sales CAGR of 8.1% over FY18 to FY20E to Rs 27.9 bn and report earnings CAGR of 3.3% over the same period to Rs 4.26 bn. However, we are concerned with the high bureaucracy/slowness in awarding defense orders. For instance, Cosh is still L1 for eight anti-submarine shallow Kotak Securities Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 7
water craft ships worth Rs 54 bn (since October 2017) and still awaiting final confirmation on the order from the government. Weak domestic macros, increasing country risk and lack of fresh orders compel us to cut earnings by 1 to 7% for FY19E and FY20E and lower the multiple accorded to Cosh from 18x to 16x on FY20 earnings. Maintain BUY rating with a revised TP of Rs 520 (from Rs 610). Lack of fresh orders is the biggest risk for the company. Upside to the stock would come from conversion of L1 order and fresh orders. Change in estimates FY19E FY20E Rs mn Old New % chg Old New % chg Sales 26,735 26,514-0.8 29,867 27,921-6.5 EBIDTA 5,482 5,437-0.8 6,375 5,959-6.5 PAT 3,937 3,906-0.8 4,610 4,263-7.5 Source; Kotak Securities Private Client Research Company Background Cochin Shipyard (Cosh) is wholly-owned Government company, incorporated on March 29, 1972 and were conferred the 'Miniratna' status in 2008, by the Department of Public Enterprise. It is the largest public sector shipyard in India in terms of dock capacity. The company caters to clients engaged in the defence sector in India and clients engaged in the commercial sector worldwide. In addition to shipbuilding and ship repair, Cosh also offer marine engineering training. Kotak Securities Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 8
Financials: Consolidated Profit and Loss Statement (Rs mn) Revenues 20,594 23,922 26,514 27,921 % change YoY 3.5 16.2 10.8 5.3 Raw material cost 13,141 11,907 16,240 17,032 Employee cost 2,167 2,714 2,784 2,792 Other expenses 1,485 4,322 2,054 2,138 Total Operating expd 16,793 18,943 21,078 21,962 EBITDA 3,801 4,979 5,437 5,959 Depreciation 385 462 631 846 EBIT 3,416 4,517 4,805 5,113 Other income 1,490 1,600 1,350 1,400 Interest expense 105 95 93 93 Profit before tax 4,801 6,021 6,062 6,420 Tax 1,680 2,023 2,037 2,157 ETR (%) 35.0 33.6 33.6 33.6 Profit after tax 3,121 3,998 4,025 4,263 Minorities& Associates 0 0 0 0 Net income 3,121 3,998 4,025 4,263 % change YoY 7.0 28.1 0.7 5.9 Shares outstanding (m) 113 136 132 132 EPS 27.5 29.4 30.6 32.4 Balancesheet(Rsmn) Cash 21,523 28,379 24,208 21,871 Debtors 3,611 5,020 5,564 5,538 Inventory 1,865 3,178 3,004 3,134 Other current assets 5 5 5 5 Total current assets 5,481 8,203 8,572 8,677 LT investments 2,327 2,500 2,500 2,500 Net fixed assets 4,245 8,783 15,152 20,306 Total assets 33,576 47,866 50,433 53,354 Creditors 1,613 2,326 2,484 2,506 Provisions 2,496 3,150 3,274 3,503 Other current liabilties 7,665 8,914 10,743 10,703 Total current liabilities 11,774 14,391 16,501 16,712 LT debt 1,491 1,467 1,495 1,496 Minority Interest 0 0 0 0 Equity Capital 1,133 1,360 1,316 1,316 Reserves 19,177 30,648 31,120 33,830 Networth 20,310 32,008 32,436 35,146 Total liabilities 33,576 47,866 50,433 53,354 BVPS (Rs) 179.3 235.4 246.5 267.1 Cash flow Statement (Rs mn) PAT 3,121 3,998 4,025 4,263 Depreciation+DTL 385 462 631 846 Change in working capital (328) (106) 1,741 107 Cash flow from operations 3,178 4,355 6,397 5,216 Capex (686) (5,000) (7,000) (6,000) Investments 521 (173) - - Cash flow from investments (165) (5,173) (7,000) (6,000) Equity issuance - 9,625 (2,044) - Debt raised - (24) 28 0 Dividend Paid (1,199) (1,926) (1,553) (1,553) Miscellanous items - - - - Cash flow from financing (1,199) 7,675 (3,569) (1,552) Net cash flow 1,813 6,856 (4,171) (2,337) Opening cash 19,710 21,523 28,379 24,208 Closing cash 21,523 28,379 24,208 21,871 Ratio Analysis EBITDA margin (%) 18.5 20.8 20.5 21.3 EBIT margin (%) 16.6 18.9 18.1 18.3 Net profit margin (%) 15.2 16.7 15.2 15.3 ROE (%) 15.4 12.5 12.4 12.1 ROCE (%) 15.7 13.5 14.2 14.0 DPS 9.0 12.0 10.0 10.0 Dividend payout (%) 38.4 48.2 38.6 36.4 Working capital turnover (days) (114.5) 65.2 63.7 65.9 Debt Equity (x) 0.1 0.0 0.0 0.0 PER (x) 14.5 13.6 13.1 12.3 P/C (x) 12.9 12.2 11.3 10.3 Dividend yield (%) 2.2 3.0 2.5 2.5 P/B (x) 2.2 1.7 1.6 1.5 EV/Sales (x) 1.6 1.3 1.2 1.1 EV/ EBITDA (x) 6.1 4.9 4.7 4.4 Kotak Securities Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 9
RATING SCALE Definitions of ratings BUY We expect the stock to deliver more than 12% returns over the next 12 months ACCUMULATE We expect the stock to deliver 5% - 12% returns over the next 12 months REDUCE We expect the stock to deliver 0% - 5% returns over the next 12 months SELL We expect the stock to deliver negative returns over the next 12 months NR Not Rated. Kotak Securities is not assigning any rating or price target to the stock. The report has been prepared for information purposes only. SUBSCRIBE - We advise investor to subscribe to the IPO. RS Rating Suspended. Kotak Securities has suspended the investment rating and price target for this stock, either because there is not a Sufficient fundamental basis for determining, or there are legal, regulatory or policy constraints around publishing, an investment rating or target. The previous investment rating and price target, if any, are no longer in effect for this stock and should not be relied upon. NA Not Available or Not Applicable. The information is not available for display or is not applicable NM Not Meaningful. The information is not meaningful and is therefore excluded. NOTE Our target prices are with a 12-month perspective. Returns stated in the rating scale are our internal benchmark. FUNDAMENTAL RESEARCH TEAM Rusmik Oza Arun Agarwal Amit Agarwal Nipun Gupta Deval Shah Head of Research Auto & Auto Ancillary Transportation, Paints, FMCG Information Tech, Midcap Research Associate rusmik.oza@kotak.com arun.agarwal@kotak.com agarwal.amit@kotak.com nipun.gupta@kotak.com deval.shah@kotak.com +91 22 6218 6441 +91 22 6218 6443 +91 22 6218 6439 +91 22 6218 6433 +91 22 6218 6423 Sanjeev Zarbade Ruchir Khare Jatin Damania Cyndrella Carvalho Ledo Padinjarathala Cap. Goods & Cons. Durables Cap. Goods & Cons. Durables Metals & Mining, Midcap Pharmaceuticals Research Associate sanjeev.zarbade@kotak.com ruchir.khare@kotak.com jatin.damania@kotak.com cyndrella.carvalho@kotak.com ledo.padinjarathala@kotak.com +91 22 6218 6424 +91 22 6218 6431 +91 22 6218 6440 +91 22 6218 6426 +91 22 6218 7021 Teena Virmani Sumit Pokharna Pankaj Kumar Jayesh Kumar Krishna Nain Construction, Cement, Buildg Mat Oil and Gas, Information Tech Midcap Economist M&A, Corporate actions teena.virmani@kotak.com sumit.pokharna@kotak.com pankajr.kumar@kotak.com kumar.jayesh@kotak.com krishna.nain@kotak.com +91 22 6218 6432 +91 22 6218 6438 +91 22 6218 6434 +91 22 6218 5373 +91 22 6218 7907 K. Kathirvelu Support Executive k.kathirvelu@kotak.com +91 22 6218 6427 TECHNICAL RESEARCH TEAM Shrikant Chouhan Amol Athawale shrikant.chouhan@kotak.com amol.athawale@kotak.com +91 22 6218 5408 +91 20 6620 3350 DERIVATIVES RESEARCH TEAM Sahaj Agrawal Malay Gandhi Prashanth Lalu Prasenjit Biswas, CMT, CFTe sahaj.agrawal@kotak.com malay.gandhi@kotak.com prashanth.lalu@kotak.com prasenjit.biswas@kotak.com +91 79 6607 2231 +91 22 6218 6420 +91 22 6218 5497 +91 33 6625 9810 Kotak Securities Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 10
Disclosure/Disclaimer Kotak Securities Limited established in 1994, is a subsidiary of Kotak Mahindra Bank Limited. Kotak Securities is one of India's largest brokerage and distribution house. Kotak Securities Limited is a corporate trading and clearing member of Bombay Stock Exchange Limited (BSE), National Stock Exchange of India Limited (NSE), Metropolitan Stock Exchange of India Limited (MSE). Our businesses include stock broking, services rendered in connection with distribution of primary market issues and financial products like mutual funds and fixed deposits, depository services and Portfolio Management. Kotak Securities Limited is also a depository participant with National Securities Depository Limited (NSDL) and Central Depository Services (India) Limited (CDSL). Kotak Securities Limited is also registered with Insurance Regulatory and Development Authority as Corporate Agent for Kotak Mahindra Old Mutual Life Insurance Limited and is also a Mutual Fund Advisor registered with Association of Mutual Funds in India (AMFI). We are registered as a Research Analyst under SEBI (Research Analyst) Regulations, 2014. We hereby declare that our activities were neither suspended nor we have defaulted with any stock exchange authority with whom we are registered in last five years. However SEBI, Exchanges and Depositories have conducted the routine inspection and based on their observations have issued advise/warning/deficiency letters/ or levied minor penalty on KSL for certain operational deviations. We have not been debarred from doing business by any Stock Exchange / SEBI or any other authorities; nor has our certificate of registration been cancelled by SEBI at any point of time. We offer our research services to clients as well as our prospects. This document is not for public distribution and has been furnished to you solely for your information and must not be reproduced or redistributed to any other person. Persons into whose possession this document may come are required to observe these restrictions. This material is for the personal information of the authorized recipient, and we are not soliciting any action based upon it. This report is not to be construed as an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. It is for the general information of clients of Kotak Securities Ltd. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. We have reviewed the report, and in so far as it includes current or historical information, it is believed to be reliable though its accuracy or completeness cannot be guaranteed. Neither Kotak Securities Limited, nor any person connected with it, accepts any liability arising from the use of this document. The recipients of this material should rely on their own investigations and take their own professional advice. Price and value of the investments referred to in this material may go up or down. Past performance is not a guide for future performance. Certain transactions -including those involving futures, options and other derivatives as well as non-investment grade securities - involve substantial risk and are not suitable for all investors. Reports based on technical analysis centers on studying charts of a stock's price movement 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 fundamentals. Opinions expressed are our current opinions as of the date appearing on this material only. While we endeavor to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance or other reasons that prevent us from doing so. Prospective investors and others are cautioned that any forwardlooking statements are not predictions and may be subject to change without notice. Our proprietary trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed herein. Kotak Securities Limited has two independent equity research groups: Institutional Equities and Private Client Group. This report has been prepared by the Private Client Group. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, target price of the Institutional Equities Research Group of Kotak Securities Limited. We and our affiliates/associates, officers, directors, and employees, Research Analyst(including relatives) worldwide may: (a) from time to time, have long or short positions in, and buy or sell the securities thereof, of 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 subject company/company (ies) discussed herein or act as advisor or lender / borrower to such company (ies) or have other potential/material conflict of interest with respect to any recommendation and related information and opinions at the time of publication of Research Report or at the time of public appearance. Kotak Securities Limited (KSL) may have proprietary long/short position in the above mentioned scrip(s) and therefore may be considered as interested. The views provided herein are general in nature and does not consider risk appetite or investment objective of particular investor; readers are requested to take independent professional advice before investing. This should not be construed as invitation or solicitation to do business with KSL. Kotak Securities Limited is also a Portfolio Manager. Portfolio Management Team (PMS) takes its investment decisions independent of the PCG research and accordingly PMS may have positions contrary to the PCG research recommendation. Kotak Securities Limited does not provide any promise or assurance of favourable view for a particular industry or sector or business group in any manner. The investor is requested to take into consideration all the risk factors including their financial condition, suitability to risk return profile and take professional advice before investing. The analyst for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report. No part of this material may be duplicated in any form and/or redistributed without Kotak Securities' prior written consent. Details of Associates are available on www.kotak.com Research Analyst has served as an officer, director or employee of subject company(ies): No We or our associates may have received compensation from the subject company(ies) in the past 12 months. We or our associates have managed or co-managed public offering of securities for the subject company(ies) in the past 12 months: No We or our associates may have received compensation for investment banking or merchant banking or brokerage services from the subject company(ies) in the past 12 months. We or our associates may have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company(ies) in the past 12 months. We or our associates may have received compensation or other benefits from the subject company(ies) or third party in connection with the research report. Our associates may have financial interest in the subject company(ies). Research Analyst or his/her relative's financial interest in the subject company(ies): No Kotak Securities Limited has financial interest in the subject company(ies) at the end of the month immediately preceding the date of publication of Research Report: No Our associates may have actual/beneficial ownership of 1% or more securities of the subject company(ies) at the end of the month immediately preceding the date of publication of Research Report. Research Analyst or his/her relatives has actual/beneficial ownership of 1% or more securities of the subject company(ies) at the end of the month immediately preceding the date of publication of Research Report: No. Kotak Securities Limited has actual/beneficial ownership of 1% or more securities of the subject company(ies) at the end of the month immediately preceding the date of publication of Research Report: No By referring to any particular sector, Kotak Securities Limited does not provide any promise or assurance of favourable view for a particular industry or sector or business group in any manner. The investor is requested to take into consideration all the risk factors including their financial condition, suitability to risk return profile and take professional advice before investing. Such representations are not indicative of future results. Subject company(ies) may have been client during twelve months preceding the date of distribution of the research report. "A graph of daily closing prices of securities is available at https://www.nseindia.com/chartapp/install/charts/mainpage.jsp and http://economictimes.indiatimes.com/markets/stocks/stock-quotes. (Choose a company from the list on the browser and select the "three years" icon in the price chart)." Kotak Securities Limited. Registered Office: 27 BKC, C 27, G Block, Bandra Kurla Complex, Bandra (E), Mumbai 400051. CIN: U99999MH1994PLC134051, Telephone No.: +22 43360000, Fax No.: +22 67132430. Website: www.kotak.com/www.kotaksecurities.com. Correspondence Address: Infinity IT Park, Bldg. No 21, Opp. Film City Road, A K Vaidya Marg, Malad (East), Mumbai 400097. Telephone No: 42856825. SEBI Registration No: INZ000200137 (Member of NSE, BSE, MSE, MCX & NCDEX), AMFI ARN 0164, PMS INP000000258 and Research Analyst INH000000586. NSDL/CDSL: IN-DP-NSDL-23-97. Our research should not be considered as an advertisement or advice, professional or otherwise. The investor is requested to take into consideration all the risk factors including their financial condition, suitability to risk return profile and the like and take professional advice before investing. Investments in securities market are subject to market risks, read all the related documents carefully before investing. Derivatives are a sophisticated investment device. The investor is requested to take into consideration all the risk factors before actually trading in derivative contracts. Compliance Officer Details: Mr. Manoj Agarwal. Call: 022-4285 8484, or Email: ks.compliance@kotak.com. In case you require any clarification or have any concern, kindly write to us at below email ids: Level 1: For Trading related queries, contact our customer service at 'service.securities@kotak.com' and for demat account related queries contact us at ks.demat@kotak.com or call us on: Toll free numbers 18002099191 / 1800222299, Offline Customers - 18002099292 Level 2: If you do not receive a satisfactory response at Level 1 within 3 working days, you may write to us at ks.escalation@kotak.com or call us on 022-42858445 and if you feel you are still unheard, write to our customer service HOD at ks.servicehead@kotak.com or call us on 022-42858208. Level 3: If you still have not received a satisfactory response at Level 2 within 3 working days, you may contact our Compliance Officer (Mr. Manoj Agarwal) at ks.compliance@kotak.com or call on 91- (022) 4285 8484. Level 4: If you have not received a satisfactory response at Level 3 within 7 working days, you may also approach CEO (Mr. Kamlesh Rao) at ceo.ks@kotak.com or call on 91- (022) 4285 8301. Kotak Securities Private Client Research Please see the Disclosure/Disclaimer on the last page For Private Circulation 11