Result Update Rating matrix Rating : Hold Target : 625 Target Period : 9-12 months Potential Upside : 8% What s changed? Target Changed from 486 to 625 EPS FY17E Changed from 34.6 to 33.1 EPS FY18E Unchanged Rating Unchanged Quarterly performance Q4FY16 Q4FY15 YoY (%) Q3FY16 QoQ (%) Revenue 949.6 911.4 4.2 92.8 5.2 EBITDA 173. 159.1 8.7 125.9 37.4 EBITDA (%) 18.2 17.5 75 bps 13.9 427 bps PAT 7.6 69.8 1. 17. 315 Key financials Crore FY15 FY16 FY17E FY18E Net Sales 3,337.3 3,531. 4,18.8 4,498.5 EBITDA 444. 489.6 629.8 78. Net Profit 156.9 11.5 231.3 33.3 EPS ( ) 22.4 14.5 33.1 43.4 Valuation summary FY15 FY16 FY17E FY18E P/E 25.9 4. 17.5 13.4 Target P/E 27.9 43.1 18.9 14.4 EV/EBITDA 13.9 12.7 9.7 8.6 EV/Tonne($) 89 89 86 88 P/BV 2.5 2.4 2.1 1.9 RoNW (%) 9.5 5.9 12.1 14. RoCE (%) 7.3 7.6 1.6 12. Stock data Particular Amount Mcap 456 Crore Debt (FY16) 2644 Crore Cash & Invest (FY16) 476 Crore EV 6224 Crore 52 week H/L 742 / 425 Equity cap 69.9 crore Face value 1 Price performance 1M 3M 6M 12M Heildelberg Cem 1.4 51.9 26.5 42.3 India Cement 3.3 36.3 5.8 1.7 JK Cement -2.6 24.2-16. -4.8 JK Lakshmi Cem -4.3 29.4-3.8 4.5 Research Analyst Rashesh Shah rashes.shah@icicisecurities.com Lower realisation hits revenue growth June 1, 216 JK Cement (JKCEME) 58 JK Cement s results came in below our estimates. JK Cement s Q4FY16 revenues increased 4.2% YoY to 949.6 crore (below I-direct estimate of 974. crore) led by 13.8% YoY increase in blended volumes while blended realisations declined 8.5% YoY Grey cement volumes increased 13.1% YoY to 1.9 MT while white cement (including wall putty) volumes grew 19.2% YoY to.28 MT led by 23.4% YoY increase in wall care putty and 15.% YoY increase in white cement volumes The blended EBITDA/tonne declined 4.5% YoY to 794/tonne mainly due to lower realisation and higher RM cost per tonne Revenue, PAT for FY16 were at 3,531 crore, 11.5 crore, respectively Capacity expansion, revival in demand to drive growth JK sells majority (~7%) of its cement in the north, which has seen robust volume growth led by an increase in infrastructure spend by the government (especially in road sector, low cost housing) thereby helping it maintain healthy utilisation. Going forward, we expect it to register healthy utilisation level led by the government s thrust on infrastructure development and capacity expansion of 3. MT in North India, during Q2FY15. Considering this, we expect volumes to grow at 9.3% CAGR in FY16-18E. South to see better demand; Maharashtra, production dip remain concern Total 3% of the company s current capacity is in Karnataka (i.e. 3. MT), in the southern region. The company s major markets in the South are Maharashtra (with more than 5% share) while balance quantities are sold in Karnataka, Kerala. In the quarter, the southern region witnessed pressure on realisation led by a pricing decline in Maharashtra. Further, the Karnataka plant at Muddapur was shut down on April 26, 216 due to cracks in clinker silo. Although JK Cement has made a temporary arrangement and resumed production, we believe it will adversely impact Q1FY17E revenues by ~ 15-2 crore. We expect the clinker silo to be restored in six months, leading to stable production in H2FY17E. Further, demand in Karnataka and Kerala is expected to gain traction leading to better realisation. Cost rationalisation to boost margins The company has utilised the new capacity at optimum levels while the older three kilns remained partly closed due to lower demand. This has helped the company reduce power consumption by ~1 units. Further, railway siding at these newer capacity coupled with grid connection & refinancing of loans at lower interest cost (from Libor plus 5.6% to Libor plus 3.25%) in UAE would help the company improve margins. Demand visibility becoming clear but silo breakdown in south, pricing pressure in west a concern We expect the company to benefit from a demand recovery in the sector. We expect revenues to increase at a CAGR of 12.7% in FY16-18E driven by increased infra spends. Although we remain positive on the company from a longer-term perspective, pricing pressure in west, silo breakdown in the south (leading to revenue loss of 2 crore and additional capex of 2 crore) and slowdown in GCC remain near term concerns. Hence, we maintain HOLD recommendation with a revised target price of 625/share (i.e. at 9x FY18E EV/EBITDA, $9/tonne on FY18E capacity (11.8 MT). Devang Bhatt devang.bhatt@icicisecurities.com ICICI Securities Ltd Retail Equity Research
Variance analysis Q4FY16 Q4FY16E Q4FY15 YoY (%) Q3FY16 QoQ (%) Comments Total Operating Income 949.6 974. 911.4 4.2 92.8 5.2 The increase in revenues was led by 13.8% YoY rise in volumes while realisation declined 8.5% YoY led by pricing pressure in north and west Other Income 34.7 22.5 23.7 46.5 12.4 179.1 Other income includes VAT incentives Raw Material Expenses 183. 174.7 15.4 21.6 17.1 7.6 Employee Expenses 55.3 62.8 58.2-4.9 59.5-7. Stock Adjustments -19.. -12.6 NA 8.4 NA Power & Fuel 185. 189.9 27.5-1.8 183.3.9 Power and fuel expenses declined due to fall in pet coke prices (75% pet coke is used in grey cement and 1% in white cement) and decline in power unit consumption led by utilisation of efficient plants Freight cost 2.2 199.6 195.2 2.6 19.1 5.3 Others 172.2 171.6 153.6 12.1 165.5 4. EBITDA 173. 175.3 159.1 8.7 125.9 37.4 EBITDA Margin (%) 18.2 18. 17.5 75 bps 13.9 427 bps EBITDA margin increased due to fall in power cost Interest 68.3 66. 68.6 -.4 66. 3.6 Depreciation 41.9 39.9 37.6 11.3 39.6 5.7 PBT 97.4 91.9 76.6 27.3 32.7 197.6 Total Tax 26.9 18.4 6.7 299.3 15.7 7.9 PAT 7.6 73.5 69.8 1. 17. 314.6 The increase in PAT was mainly due to higher other income (up 46.5% YoY) Key Metrics Volume (MT) 2.18 2.9 1.91 13.8 2.2 7.8 The increase in volumes was due to higher government spend on infrastructure (especially in north) Realisation ( ) 4,362 4,654 4,765-8.5 4,47-2.4 Pricing pressure in north and west led to lower realisation EBITDA per Tonne ( ) 794 838 832-4.5 623 27.5 EBITDA/tonne declined 4.5% YoY led by higher RM cost per tonne Change in estimates FY17E FY18E ( Crore) Old New % Change Old New % Change Comments Revenue 4,363. 4,18.8-5.8 N.A 4,498.5 N.A EBITDA 663.3 629.8-5.1 N.A 78. N.A EBITDA Margin (%) 15.2 15.3 12 bps N.A 15.7 N.A PAT 242.1 231.3-4.5 N.A 33.3 N.A EPS ( ) 34.6 33.1-4.4 N.A 43.4 N.A We have lowered our FY17E revenue estimates due to downward revision in realisation and shutdown in clinker silo at south We expect EBITDA margins to improve 187 bps to 15.7% over FY16-18E Assumptions Current Earlier Comments FY13 FY14 FY15 FY16 FY17E FY18E FY16E FY17E Volume (MT) 6.4 6.2 7.2 7.8 8.7 9.4 7.7 8.8 Realisation ( ) 4,569 4,517 4,659 4,59 4,77 4,85 4,611 4,952 Pricing pressure in Maharashtra is expected to keep realisation growth under check EBITDA per Tonne ( ) 869 585 62 625 722 756 66 753 We expect EBITDA/tonne of 756 in FY18E ICICI Securities Ltd Retail Equity Research Page 2
Company Analysis Capacity expansion to drive growth The company has expanded its cement capacity by 3. MTPA through two split grinding units (1.5 MTPA each), one at Mangrol (Rajasthan) and another at Jhajjar (Haryana). The total project cost is estimated at 1,73 crore, which includes a 25 MW coal-based thermal power plant, a 9 MW waste heat recovery-based power plant and also a railway siding at both units. Apart from this, the company has installed a grey cum white cement plant with an installed capacity of.6 MTPA (white cement) and 1.2 MTPA (grey cement) in Fujairah (UAE), which would start providing once the demand starts improving. The company has also commissioned.2 MT wall putty plant at Katni village Madhya Pradesh. With these expansions coupled with demand improvement, we expect revenue CAGR of over 12.7% in FY16-18E. Demand environment in south to improve; Maharashtra a concern Total 3% of the company s current capacity is in Karnataka (i.e. 3. MT), in the southern region. The company s major markets in South are Maharashtra (with more than 5% share) while balance quantities are sold in Karnataka and Kerala. During the quarter, the southern region witnessed pressure on realisation led by pricing pressure in Maharashtra. However, going forward, we expect demand in Karnataka and Kerala to gain traction leading to better realisation. White cement stronghold in domestic market JK Cement has.6 MTPA of white cement capacity. With only two major players manufacturing white cement, the other being UltraTech Cement, coupled with relatively stable white cement demand, white cement commands around three times the realisation fetched by grey cement. Exhibit 1: White cement, grey cement comparative analysis of realisation, margin trends Realisation ( ) 15 1 5 1545 1874 1719 11167 11514 117 26.9 26.2 26.5 26.9 25.2 25.5 3777 392 15.9 3584 3812 3851 3684 9.7 7.5 8.3 8. 9.3 FY13 FY14 FY15 FY16 FY17E FY18E 35 3 25 2 15 1 5 EBITDA Margin (%) White Cement (LHS) Grey Cement (RHS) Grey Cement (LHS) White Cement (RHS) New efficient plants to help in cost rationalisation The new expanded capacity of 3 MT has stabilised and the company is expected to reap its benefits in coming quarters. The company is utilising the new capacity at 1% while the older three kilns are partly closed/unutilised. This has helped the company to reduce power consumption by 1 units. Further, the company commissioned railway siding at these newer capacities, which is expected to reduce freight cost. This coupled with grid connection at UAE plant will help the company to improve profitability by ~ 5 crore per quarter. Further refinancing of loans (~ 65 crore) in UAE operation from Libor plus 5.6% to Libor plus 3.25% will help reduce interest cost, thereby boosting margins. ICICI Securities Ltd Retail Equity Research Page 3
Exhibit 2: Expect expansion led revenue CAGR of 12.7% during FY16-18E 5 4 3 2 1 281 438 2538 546 294 2784 719 858 1642 1992 2185 1926 3337 3539 941 171 2396 2468 2791 394 Expect revenue CAGR of 12.7% during FY16-18E Revenues have grown at 8.7% CAGR in FY12-16 where volume has grown at a CAGR of 7.9% with realisation also growing at a CAGR of 2.6%. Going forward, with capacity expansion of 3. MT,.2 MT of wall putty and.6 MT white cement expansion, we expect expansion led revenue CAGR of 12.7% during FY16-18E. We expect volume CAGR of 9.3% in FY16-18E. We expect the realisation to grow annually at 3.1%. 419 1318 4499 145 FY11 FY12 FY13 FY14 FY15 FY16 FY17E FY18E Grey Cement Sales ( crore) Sales ( crore) White Cement Sales ( crore) Exhibit 3: Capacity addition plans State Region MT Grey Cement Nimbahera Rajasthan North 3.3 Mangrol Rajasthan North.8 Gotan Rajasthan North.5 Muddapur Karnataka South 3. Total 7.5 White Cement and Wall Putty Gotan Rajasthan North.6 Wall Putty.7 Total 1.3 Grey Cemnet Expansion plan Mangrol Rajasthan North 1.5 Jhajjar Haryana North 1.5 Total (after expansion) 1.5 International Expansion plan Country Habhab, Tawian Fujariah UAE.6 white or 1 grey Exhibit 4: Volume to grow at 9.3% CAGR during FY16-18E 1. 8. Million Tonne 6. 4. 2.. 8.7 9.4 7.8 7.2 1.23 1.17 6.4.97 5.5 5.8 6.2.88.68.33.35.8 5.1 5.4 5.7 6.3 6.9 7.6 8.1 5.4 FY11 FY12 FY13 FY14 FY15 FY16 FY17E FY18E Exhibit 5: Realisation to grow at 3.1 % CAGR during FY16-18E 6 4569 4517 4659 4519 477 485 5 3815 474 4 3 2 1 FY11 FY12 FY13 FY14 FY15 FY16 FY17E FY18E 14 12 1 8 6 4 2-2 -4-6 Grey Cement Volume White Cement Volume Total Sales Volumes Exhibit 6: Volume grows 13.8% YoY in Q4FY16 Blended Realisation ( /tonne) -LS Exhibit 7: Realisations decline 8.5% YoY in Q4FY16 Growth (%) -RS Million Tonne 2.5 2. 1.5 1..5. 1.73 1.91 2.2 2.18 1.73 1.77 1.75 1.81 1.82.28.23.25.2.19.23.23.21.24 1.5 1.5 1.55 1.52 1.68 1.61 1.59 1.77 1.9 Q4FY14 Q1FY15 Q2FY15 Q3FY15 Q4FY15 Q1FY16 Q2FY16 Q3FY16 Q4FY16 5 45 4 35 3 25 2 445 Q3FY14 4773 463 4669 456 4765 4476 476 447 4362 Q4FY14 Q1FY15 Q2FY15 Q3FY15 Q4FY15 Q1FY16 Q2FY16 Q3FY16 Q4FY16 Grey Cement Volume Sales volumes -LHS Blended Realisation-LHS ICICI Securities Ltd Retail Equity Research Page 4
Exhibit 8: Expect EBITDA/tonne of 756 in FY18E Margins to improve, going forward With expanded capacity now in place, the company should be able to benefit from economies of scale. White cement commands better margins than grey cement. Hence, we expect blended margins to improve, going forward, despite concerns over the high cost environment. Focus on two regions along with enough captive power also bodes well for the company towards improving margins. Exhibit 9: Higher contribution of white cement to aid in margin expansion 1 8 6 4 2 877 869 722 756 585 62 625 484 FY11 FY12 FY13 FY14 FY15 FY16 FY17E FY18E (%) 35 3 25 2 15 1 5 2. 19. 12.7 13. 13.3 13.9 15.3 15.7 FY11 FY12 FY13 FY14 FY15 FY16 FY17E FY18E Blended EBITDA/Tonne Blended EBITDA Margin (%) Exhibit 1: Q4FY16 grey cement EBITDA/tonne was at 358 Exhibit 11: EBITDA/T of white cement increased 22.7% YoY in Q4FY16 /tonne 7 6 5 4 3 2 1 625 Q4FY14 315 Q1FY15 179 Q2FY15 228 Q3FY15 519 Q4FY15 218 255 254 358 Q1FY16 Q2FY16 Q3FY16 Q4FY16 2. 15. 1. 5.. (%) Grey Cement EBITDA/tonne ( ) Grey Cement EBITDA Margin (%) /tonne 6 45 3 15 2955 261 2651 2819 397 Q4FY14 Q1FY15 Q2FY15 Q3FY15 Q4FY15 White Cement EBITDA/tonne( ) 241 2791 3212 3798 Q1FY16 Q2FY16 Q3FY16 Q4FY16 35 3 25 2 (%) White Cement EBITDA Margin(%) Expect net margin to improve from 2.9% in FY16 to 6.7% in FY18E After witnessing a sharp decline in profits in FY16, we expect net margins to improve to 6.7% in FY18E from 2.9% in FY16. Overall, we expect net profit to grow from 11.5 crore in FY16 to 33.3 crore in FY18E. Exhibit 12: Profitability trend crore 5 4 3 2 1 5.6 6.7 8. 33.3 7. 4.7 3.1 3.3 233.6 2.9 231.3 64.1 156.9 91. 64.1 11.5 FY11 FY12 FY13 FY14 FY15 FY16 FY17E FY18E 2 15 1 5 (%) Net profit - LS Net profit margin -RS ICICI Securities Ltd Retail Equity Research Page 5
Outlook and valuation We expect the company to benefit from a demand recovery in the sector. We expect revenues to increase at a CAGR of 12.7% in FY16-18E driven by increased infra spends. Although we remain positive on the company from a longer-term perspective, pricing pressure in west, silo breakdown in south (leading to revenue loss of 2 crore and additional capex of 2 crore) and slowdown in GCC remain near term concerns. Hence, we maintain HOLD recommendation with a revised target price of 625/share (i.e. at 9x FY18E EV/EBITDA, $9/tonne on FY18E capacity (11.8 MT). Exhibit 13: Key assumptions per tonne FY13 FY14 FY15 FY16 FY17E FY18E Sales Volume (mtpa) 6.4 6.2 7.2 7.8 8.7 9.4 Net Realisation 4569 4517 4659 459 477 485 Total Expenditure 371 3927 439 3873 3986 448 EBITDA per Tonne 869 59 62 636 722 756 Source: ICICIdirect.com Research Exhibit 14: One year forward EV/EBITDA ( Crore) 8 7 6 5 4 3 2 1 May-8 Nov-8 May-9 Nov-9 May-1 Nov-1 May-11 Nov-11 May-12 Nov-12 May-13 Nov-13 May-14 Nov-14 May-15 Nov-15 May-16 Exhibit 15: One year forward EV/tonne EV 12.4x 1.4x 8.5x 6.5x 2.5x 15 125 1 Million $ 75 5 25 May-8 Nov-8 May-9 Nov-9 May-1 Nov-1 May-11 Nov-11 May-12 Nov-12 May-13 Nov-13 May-14 Nov-14 May-15 Nov-15 May-16 EV $12 $1 $8 $6 $2 Exhibit 16: Valuations Sales Growth EPS Growth PE EV/EBITDA EV/Tonne RoNW RoCE ( cr) (%) ( ) (%) (x) (x) ($) (%) (%) FY15 3337.3-4.1 22.4-61. 25.9 13.9 88.9 9.5 7.3 FY16 3531. 5.8 14.5-35.3 4. 12.7 89.4 5.9 7.6 FY17E 418.8 16.4 33.1 127.9 17.5 9.7 86. 12.1 1.6 FY18E 4498.5 9.5 43.4 31.2 13.4 8.8 87.5 14. 12. ICICI Securities Ltd Retail Equity Research Page 6
Company snapshot 9 8 7 6 Target Price: 625 5 4 3 2 1 Feb-1 May-1 Aug-1 Nov-1 Feb-11 May-11 Aug-11 Nov-11 Feb-12 May-12 Aug-12 Nov-12 Feb-13 May-13 Aug-13 Nov-13 Feb-14 May-14 Aug-14 Nov-14 Feb-15 May-15 Aug-15 Nov-15 Feb-16 May-16 Aug-16 Nov-16 Feb-17 Source: Bloomberg, Company, ICICIdirect.com Research Key events Date Event Mar-12 The company expands its white putty production capacity from 1 lakh tonne to 3 lakh tonne. White cement constitutes ~2% of total revenue for the company with high EBITDA margin of more than 25% compared to grey cement EBITDA margin of 15% to 2% Mar-12 The government proposes to raise excise duty on the building material from 1% to 12% against expectations of a cut in the same Jun-12 The CCI imposes a fine of 5% of annual profit for the fiscal year ending 21 and 211, a total of 6 crore on 11 cement companies including JK Cement ( 128.5 crore) for alleged cartelisation Oct-13 Revenue contribution from white cement reached 33% in Q2FY14. During the quarter, grey cement reported negative EBITDA while white cement reported ~22% EBITDA margin, thus proving to be a face saviour for the company Mar-14 Expanding its total grey cement capacity from current 7.5 MTPA to 1.5 MTPA and further capacity of.6 MTPA of white cement in UAE. The production from expanded capacity is expected to start from Q2FY15 Jun-14 JK Cement commences grey cement production at Jharli, Haryana having grey cement grinding capacity of 1.5 MT Sep-14 JK Cement commissions 1.5 MT grey cement plant at Mangrol, Rajasthan Sep-15 JK Cement commissions railway siding at mangrol and Haryana Apr-16 Stoppage of clinker production at Muddapur due to cracks in silo May-16 Commences operation of Wall putty plant in M.P having a total capacity of.2 MT Top 1 Shareholders Rank Name Latest Filing Date % O/S Position (m) Change (m) 1 Yadu International, Ltd. 31-Mar-16 32.4 22.7. 2 Singhania (Yadupati) 31-Mar-16 2.4 14.3. 3 Juggilal Kamlapat Holding, Ltd. 31-Mar-16 1.4 7.3. 4 Fidelity Management & Research Company 31-Mar-16 4.6 3.2. 5 HDFC Standard Life Insurance Company Limited 31-Mar- 16 4.1 2.8.1 6 Franklin Templeton Asset Management (India) Pvt. Ltd. 31-Mar-16 4.1 2.8 -.9 7 Templeton Asset Management Ltd. 31-Mar-16 2.1 1.5-1.3 8 Singhania ( Kav it a Y) 31-M ar- 16 1.9 1.3. 9 Sundaram Asset Management Company Limited 31-Mar-16 1.4 1.. 1 Singhania (Sushila Devi) 31-Mar-16 1.3.9. Shareholding Pattern (in %) Mar-15 Jun-15 Sep-15 Dec-15 Mar-16 Promoter 66.93 66.93 66.97 67.2 66.99 FII 1.61 1.95 1.95 9.84 9.49 DII 9.86 9.71 14.3 15.27 15.75 Others 12.6 12.41 8.5 7.87 7.77 Source: Reuters, ICICIdirect.com Research Recent Activity Buys Sells Investor name Value Shares Investor name Value Shares Kotak Mahindra (UK) Ltd 3.72.37 Templeton Asset Management Ltd. -13.42-1.32 HDFC Standard Life Insurance Company Limited 1.7.1 Franklin Templeton Asset Management (India) Pvt. Ltd. -9.1 -.89 BNP Paribas Asset Management India Pvt. Ltd..38.4 DSP BlackRock Investment Managers P vt. Ltd. -1.47 -.2 SBI Funds Management Pvt. Ltd..28.3 Kotak Mahindra Asset Management Company Ltd. -.43 -.4 Fidelity Institutional Asset Management.7.1 J.P. Morgan Asset Management (Hong Kong) Ltd. -.27 -.3 Source: Reuters, ICICIdirect.com Research ICICI Securities Ltd Retail Equity Research Page 7
Financial summary Profit and loss statement Crore (Year-end March) FY15 FY16 FY17E FY18E Total operating Income 3,337.3 3,531. 4,18.8 4,498.5 Growth (%) 19.9 5.8 16.4 9.5 Raw material cost 556.3 675.6 763.7 842.7 Employee Expenses 22.5 231.4 283.7 34.3 Power, Oil & Fuel 793.5 74.8 851. 936.3 Freight cost 734.4 747.5 851.8 925.5 Other Expenses 66.7 646. 728.8 781.8 Total Operating Exp. 2,893.3 3,41.4 3,479. 3,79.6 EBITDA 444. 489.6 629.8 78. Growth (%) 23.1 1.3 28.6 12.4 Depreciation 136.6 156.3 168. 179.4 Interest 219.5 269.6 249.3 228.9 Other Income 71.2 79.3 84. 89.2 Exceptional items.... PBT 159.1 143.1 296.5 388.9 Total Tax 2.2 41.6 65.2 85.6 PAT 156.9 11.5 231.3 33.3 Growth (%) 72.3-35.3 127.9 31.2 Adjusted EPS ( ) 22.4 14.5 33.1 43.4 Cash flow statement Crore (Year-end March) FY15 FY16 FY17E FY18E Profit after Tax 156.9 11.5 231.3 33.3 Add: Depreciation 136.6 156.3 168. 179.4 (Inc)/dec in Current Assets -55.5-38.9-86.2-361.7 Inc/(dec) in CL and Provisions 89.4 19.5 161.5 19.5 CF from operating activities 327.4 328.3 474.5 23.5 (Inc)/dec in Investments.. -1. -1. (Inc)/dec in Fixed Assets -251.2-27.4-3. -3. Others -3.6-61.2.. CF from investing activities -254.8-331.6-31. -31. Issue/(Buy back) of Equity.... Inc/(dec) in loan funds 256.6 14.8-2. -2. Dividend paid & dividend tax -28. -33. -37.1-41.2 Inc/(dec) in Sec. premium.... Others -24.8 -.6.. CF from financing activities -12.2 71.2-237.1-241.2 Net Cash flow 6.4 67.9-63.6-311.8 Opening Cash 347.6 47.9 475.9 412.3 Closing Cash 47.9 475.9 412.3 1.5 Balance sheet Crore (Year-end March) FY15 FY16 FY17E FY18E Liabilities Equity Capital 69.9 69.9 69.9 69.9 Reserve and Surplus 1,576.6 1,644.5 1,838.6 2,1.7 Total Shareholders funds 1,646.6 1,714.4 1,98.6 2,17.7 Total Debt 2,538.9 2,643.7 2,443.7 2,243.7 Deferred Tax Liability 279.8 328.4 328.4 328.4 Minority Interest / Others.... Total Liabilities 4,465.3 4,686.6 4,68.7 4,742.8 Assets Gross Block 4,314.5 4,623.6 4,976. 5,276. Less: Acc Depreciation 978.5 1,134.8 1,32.8 1,482.2 Net Block 3,336. 3,488.8 3,673.3 3,793.8 Capital WIP 191.2 152.4 1. 1. Total Fixed Assets 3,527.2 3,641.3 3,773.3 3,893.8 Intangible Asset 2. 2. 2. 2. Investments 314.5 424.3 425.3 426.3 Inventory 59.8 474.2 538.9 693.6 Debtors 139.4 165.7 192.5 21.8 Loans and Advances 447.5 495.7 49.4 679.2 Cash 47.9 475.9 412.3 1.5 Total Current Assets 1,54.6 1,611.5 1,634.1 1,684.1 Creditors 818.5 926.4 1,78.4 1,18.7 Provisions 64.5 66. 75.5 82.7 Total Current Liabilities 882.9 992.4 1,153.9 1,263.4 Net Current Assets 621.7 619. 48.2 42.7 Application of Funds 4,465.3 4,686.6 4,68.8 4,742.8 Key ratios (Year-end March) FY15 FY16 FY17E FY18E Per share data ( ) Adjusted EPS 22.4 14.5 33.1 43.4 Cash EPS 42. 36.9 57.1 69. BV 235.5 245.2 272.9 31.4 DPS 4. 4. 4.5 5. Cash Per Share 58.3 68. 59. 14.4 Operating Ratios (%) EBITDA Margin 13.3 13.9 15.3 15.7 PAT Margin 4.7 2.9 5.6 6.7 Inventory days 57.5 5.9 45. 5. Debtor days 15.2 17.1 17.1 17.1 Creditor days 89.5 95.8 95.8 95.8 Return Ratios (%) RoE 9.5 5.9 12.1 14. RoCE 8.5 8.8 11.7 13. RoIC 8. 8.2 11.1 11.6 Valuation Ratios (x) P/E 25.9 4. 17.5 13.4 EV / EBITDA 13.9 12.7 9.7 8.8 EV / Net Sales 1.9 1.8 1.5 1.4 Market Cap / Sales 1.2 1.1 1..9 Price to Book Value 2.5 2.4 2.1 1.9 Solvency Ratios Debt/EBITDA 5.7 5.4 3.9 3.2 Debt / Equity 1.5 1.5 1.3 1. Current Ratio 1.7 1.6 1.4 1.3 Quick Ratio 1.2 1.1 1.1 1.3 ICICI Securities Ltd Retail Equity Research Page 8
ICICIdirect.com coverage universe (Cement) CMP M Cap EPS ( ) EV/EBITDA (x) EV/Tonne ($) RoCE (%) RoE (%) Company ( ) TP( ) Rating ( Cr) FY16 FY17E FY18E FY16 FY17E FY18E FY16 FY17E FY18E FY16 FY17E FY18E FY16 FY17E FY18E ACC* 1531 155 Hold 28,774 31.3 57.8 66.3 23.5 16.7 14.5 15 131 129 6. 1.5 11.4 7. 12. 12.6 Ambuja Cement* 229 236 Hold 35,495 5.2 7.2 7.8 21.2 16.4 15.1 164 147 149 7.9 11.5 12.2 7.8 1.4 1.7 UltraTech Cem 324 38 Buy 88,96 79.2 99.3 119.7 2.6 16.9 14.6 22 24 21 12. 13.3 15.7 1.5 11.5 12.9 Shree Cement 132 14,8 Buy 45,936 131.4 292.9 512.7 35.8 19.4 13.3 369 283 261 5.3 14.1 21.2 7.4 14.4 2.4 Heidelberg Cem 12 15 Hold 2,379 1.7 2.9 4.9 14.5 1.8 9. 94 93 91 7.1 1.7 12.9 4.3 6.9 1.5 India Cement 94 15 Buy 2,888 4.5 5.7 8.3 7.5 6.8 5.8 63 61 58 8.4 8.8 1.2 4.2 4.6 6.4 JK Cement 58 625 Hold 4,56 14.5 33.1 43.4 12.7 9.7 8.8 89 86 88 8.8 11.7 13. 5.9 12.1 14. JK Lakshmi Cem 34 45 Buy 4,2.5 5.7 12.9 2.8 14.1 1.1 113 95 84 3.4 7. 11.2.5 4.9 1. Mangalam Cem 252 31 Buy 673. 19.2 28. 28.7 7.5 5.6 51 43 39 1.3 12.5 15.3 NA 9.7 12.5 SFCL 15 135 Buy 2,331 4.1 6.4 8.9 7.7 6. 4.8 164 162 122 12. 16. 19.1 12.3 16.3 19. *CY13, CY14E, CY15E CY16E ICICI Securities Ltd Retail Equity Research Page 9
RATING RATIONALE ICICIdirect.com endeavours to provide objective opinions and recommendations. ICICIdirect.com assigns ratings to its stocks according to their notional target price vs. current market price and then categorises them as Strong Buy, Buy, Hold and Sell. The performance horizon is two years unless specified and the notional target price is defined as the analysts' valuation for a stock. Strong Buy: >15%/2% for large caps/midcaps, respectively, with high conviction; Buy: >1%/15% for large caps/midcaps, respectively; Hold: Up to +/-1%; Sell: -1% or more; Pankaj Pandey Head Research pankaj.pandey@icicisecurities.com ICICIdirect.com Research Desk, ICICI Securities Limited, 1 st Floor, Akruti Trade Centre, Road No. 7, MIDC, Andheri (East) Mumbai 4 93 research@icicidirect.com ICICI Securities Ltd Retail Equity Research Page 1
ANALYST CERTIFICATION We /I, Rashesh Shah, CA, and Devang Bhatt, PGDBM, Research Analysts authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. Terms & conditions and other disclosures: ICICI Securities Limited (ICICI Securities) is a Sebi registered Research Analyst having registration no. INH99. ICICI Securities Limited (ICICI Securities) is a full-service, integrated investment banking and is, inter alia, engaged in the business of stock brokering and distribution of financial products. ICICI Securities is a wholly-owned subsidiary of ICICI Bank which is India s largest private sector bank and has its various subsidiaries engaged in businesses of housing finance, asset management, life insurance, general insurance, venture capital fund management, etc. ( associates ), the details in respect of which are available on www.icicibank.com. ICICI Securities is one of the leading merchant bankers/ underwriters of securities and participate in virtually all securities trading markets in India. We and our associates might have investment banking and other business relationship with a significant percentage of companies covered by our Investment Research Department. ICICI Securities 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. The information and opinions in this report have been prepared by ICICI Securities and are subject to change without any notice. 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 ICICI Securities. While we would endeavour to update the information herein on a reasonable basis, ICICI Securities is under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent ICICI Securities from doing so. Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable regulations and/or ICICI Securities policies, in circumstances where ICICI Securities might be acting in an advisory capacity to this company, or in certain other circumstances. This report is based on information obtained from public sources and sources believed to be reliable, but no independent verification has been made nor is its accuracy or completeness guaranteed. 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. ICICI Securities 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. The securities discussed and opinions expressed in this report may not be suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial positions and needs of specific recipient. This may not be taken in substitution for the exercise of independent judgment by any recipient. The recipient should independently evaluate the investment risks. The value and return on investment may vary because of changes in interest rates, foreign exchange rates or any other reason. ICICI Securities accepts no liabilities whatsoever for any loss or damage of any kind arising out of the use of this report. Past performance is not necessarily a guide to future performance. Investors are advised to see Risk Disclosure Document to understand the risks associated before investing in the securities markets. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and may be subject to change without notice. ICICI Securities or its associates 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. ICICI Securities or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction. ICICI Securities or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the companies mentioned in the report in the past twelve months. ICICI Securities encourages independence in research report preparation and strives to minimize conflict in preparation of research report. ICICI Securities 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. Accordingly, neither ICICI Securities nor Research Analysts have any material conflict of interest at the time of publication of this report. It is confirmed that Rashesh Shah, CA, and Devang Bhatt, PGDBM Research Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months. Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. ICICI Securities or its subsidiaries 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. Since associates of ICICI Securities are engaged in various financial service businesses, they might have financial interests or beneficial ownership in various companies including the subject company/companies mentioned in this report. It is confirmed that Rashesh Shah, CA, and Devang Bhatt, PGDBM Research Analysts do not serve as an officer, director or employee of the companies mentioned in the report. ICICI Securities may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. Neither the Research Analysts nor ICICI Securities have been engaged in market making activity for the companies mentioned in the report. We submit that no material disciplinary action has been taken on ICICI Securities by any Regulatory Authority impacting Equity Research Analysis activities. 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 ICICI Securities and affiliates 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 certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such restriction. ICICI Securities Ltd Retail Equity Research Page 11