IPO NOTE 24 December, 2010 Shekhawati Poly-Yarn SECTOR: TEXTILES AVOID Issue Snapshot Issue Open: 27-Dec-10 Issue Close: 29-Dec-10 Fixed Price (INR) 30 Issue Size (INR Mn) 360 Market Cap (INR Mn) 660 Issue Size (No. of Shares) 12,000,000 QIB: 6,000,000 Non-Institutional: 1,800,000 Retail: 4,200,000 Face Value (INR): 10 Book Value as of FY10 (INR): 20.7 Capital Structure: Pre Issue Equity (INR Mn) 100 Post Issue Equity (INR Mn) 220 Shareholding Pattern Pre Issue (%) Post issue (%) Promoter & Promoter Groups 100% 45% Public 0% 55% Total 100% 100% Total Shares 10,002,181 22,002,181 Shekhawati Poly-Yarn Limited (SPYL) is engaged in the business of manufacturing of Texturised and Twisted yarn. The company currently operates through its 3 manufacturing units located at Dadra & Nagar Haveli with a total capacity of 28,000 MTPA. Investment Rationale SPYL is expanding its installed capacity to 33,940 MTPA at an estimated cost of INR 172.5mn. These facilities are expected to come online in phases by Q1FY12. The company proposes to enter into Knitting segment by installing 30 imported machines at an estimated cost of INR 70mn. SPYL s plants are in close proximity with the raw material source, thus reducing freight costs and consumption centres. Investment Concerns Presence of large vertically integrated and diversified companies in the domestic market pose a tough competition to SPYL. Objects of the Issue Sr. No. Particulars INR Mn. 1 Factory Building Shed 70 2 Corporate Office 33 3 Plant & Machinery 134 4 Electrical Installations & Misc. Fixed Assets 39 5 IPO Expenses 30 6 Margin for Working capital 55 Total 360 Website: www.shekhawatiyarn.com Increase in Raw material prices in 2010-11 is likely to bring the profit margins of the company under pressure. Valuation At the offer price of INR 30, the stock is available at a P/E and P/BV multiple of 29.9x and 1.2x based on its FY10 EPS of INR 1.0 and post issue BVPS of INR 25.8. The offer price is quite steep based on current peer group valuations. We recommend Avoid to the issue.
Investment Rationale Expanding Facility SPYL currently has a capacity of 600 MTPA in Twisted Yarn with 27400 MTPA capacity in Texturised yarn. The company intends to increase its total capacity to 33940 MTPA at a capital outlay of INR 172.5mn. The expansion is expected to come online by Q1FY12. Division Existing Proposed Addition Final Capacity (MTPA) (MTPA) (MTPA) Twisting 600 3,960 4,560 Knitting Nil 1,980 1,980 Texturising 27,400 Nil 27,400 Foray in Knitting Segment SPYL is proposing to foray in the knitting segment. For this purpose, the company is proposing to install 30 imported machines to the tune of INR 70mn. Setting up of knitted segment will result in additional capacity of 1,980 MTPA to the company. Location Advantages The company s plants are located at village Dadra, Dadra Nagar & Haveli. Silvassa is about 180 kms. from Mumbai and 17 kms. from Vapi, the nearest railway station. Existing & Proposed Capacity Company Background SPYL incorporated in 1990, started with an initial capacity of 600 TPA. Presently it is engaged in manufacturing of Texturised and Twisted Yarn having an installed capacity of 28,000 MTPA. Existing Products Class of Goods Unit H1FY11 FY10 FY09 Texturised Yarn Mt 6641 10588 9462 Twisted Yarn Mt 273 599 567 Capacity Utilization Unit FY08 FY09 FY10 Texturising Twisting Exports Existing Installed MT 13200 13200 13860 % Utilised 32% 72% 76% New Installed MT 14200 % Utilised Existing Installed Meter 660 660 660 % Utilised 91% 86% 91% SPYL has been exporting its products since FY09. As on H1FY11, SPYL had exported products worth INR 47mn. Most of the raw materials are purchased from depots at Silvassa, Daman and neighboring cities. Due to proximity of the new unit, the Company does not envisage any problem in transportation of Twisted Yarn and knitted fabric form marketing. Pan-India Dealer Network SPYL has an established client base and markets its products through various dealers and distributors in Mumbai, Bhiwandi, Surat, Ludhiana, Secunderabad, Meerut, Panipat, Delhi, Bhilwara, Erode, Salem, Coimbatore, Ichalkaranji, Malegaon and Calcutta. Financial Highlights Sales grew from INR 325mn in FY08 to INR 894mn in FY10. EBITDA saw a jump of 200% from INR 28mn in FY08 to INR 83mn in FY10. PAT increased to INR 22mn in FY10 from INR 6mn in FY08.
Industry Overview The Indian Textiles Industry currently contributes about 14% to industrial production, 4% to the GDP, and 17% to the country's export earnings. The major sub-sectors that comprise the textiles sector include the organized Cotton/Man-Made Fibre Textiles Mill Industry, the Man-made Fibre/Filament Yarn Industry, the Wool and Woollen Textiles Industry, the Sericulture and Silk Textiles Industry, Handlooms, Handicrafts, the Jute and Jute Textiles Industry, and Textiles Exports. Man-made fibers industry in 2010-11 The revival in demand for apparels led to a pick-up of the entire value chain of the textiles industry in 2009-10.Healthy demand for fabric from the apparel manufactures led to a recovery in demand for man-made fibres and yarn. During April 2009-February 2010, production of most of the man-made fibres grew briskly. Apart from the apparels industry, demand for man-made fibres from the home textiles industry is also expected to be strong. Promoter Background Mr. Ramniranjan Ruia, aged 62 years, is the Non- Executive Chairman of the Company. He is one of the founders of Shekhawati Poly- Yarn Limited. He has around 40 years of vast experience in manufacturing and trading business. Mr. Mukesh Ruia, aged 38 years, is the Managing Director of the Company. Valuation & Recommendation At the offer price of INR 30, the stock is available at a P/E and P/BV multiple of 29.9x and 1.2x based on its FY10 EPS of INR 1.0 and post issue BVPS of INR 25.8. On peer comparison, over different valuation parameters, the issue is very expensive. We recommend Avoid to the issue. Early results of the man-made fibres industry for the March 2010 quarter show a robust sales growth of 32.6%, mainly driven by higher realisations. Prices of most man-made fibres peaked during the quarter and some tested new highs due to high raw material prices viz. Partially Oriented Yarn (POY). High Raw material Prices to Squeeze Margins As per the CMIE report, in 2010-11, sales of the industry is expected to grow by a brisk 14.9%, driven by higher volumes and realisations. The healthy demand will boost volumes. Raw material prices are expected to surge in 2010-11. Although, good demand will enable manufacturers to hike prices, they may not be able to pass-on the entire rise in input costs to consumers. Hence profit margins are likely to come under pressure.
Financials Income Statement (INR Mn) FY08 FY09 FY10 H1FY11 Income from Operations 325.2 776.3 893.7 575.7 Less: Excise Duty - - - - Operating Expenditure 312.0 712.7 812.3 540.4 Other Income 0.2 1.4 0.4 0.1 Increase/(decrease) in stock 14.2-2.5 1.0 23.8 EBIDTA 27.6 62.4 82.8 59.2 EBIDTA Margin 8% 8% 9% 10% Depreciation 8.0 19.5 21.8 15.7 Profit before Interest & Tax 19.6 42.9 61.0 43.5 Financial Charges 9.8 25.0 26.3 20.7 Profit Before Tax 9.8 17.9 34.7 22.8 Tax Expenses 4.1 5.3 12.6 7.1 PAT 5.8 12.6 22.1 15.8 PAT Margin 2% 2% 2% 3% Balance Sheet (INR Mn) FY08 FY09 FY10 H1FY11 Share Capital 16.5 16.5 16.5 100.0 Reserves & Surplus 79.9 91.9 113.1 121.2 Share Application - 25.1 77.4 - Net Worth 96.4 133.5 207.0 221.2 Borrowed Funds 241.5 259.6 440.3 576.0 Deferred Tax Liability 5.1 11.2 18.4 20.3 Current Liabilities 17.6 11.2 37.6 33.4 Total Liabilities 360.7 415.4 703.3 851.0 Net Block 169.9 186.6 380.6 402.5 Capital WIP 29.4 6.5 27.0 58.9 Total Fixed Assets 199.3 193.1 407.5 461.4 Investment - - 0.5 0.5 Current Assets 161.4 222.3 295.2 389.1 Total Assets 360.7 415.4 703.3 851.0 Cash Flow Statement (INR Mn) FY08 FY09 FY10 H1FY11 From Operating Activities -58.4-8.1 31.5-44.5 From Investing Activities -164.8-7.6-237.1-69.7 From Financing Activities 224.6 16.8 206.3 112.1 Net Cash Flow 1.4 1.1 0.7-2.0 Opening Cash 0.8 2.2 3.4 4.1 Closing cash 2.2 3.4 4.1 2.1 Ratios FY08 FY09 FY10 Debt to Equity (x) 2.5 1.9 2.1 ROCE (%) 5.7% 10.6% 9.2% Cash EPS (INR) 1.4 3.2 4.4 BV/Share (INR) 9.6 13.3 20.7 P/BV at 30 (x) 3.1 2.2 1.4 RoNW (%) 6.0% 9.4% 10.7% EPS (INR) 0.6 1.3 2.2 P/E at 30 (x) 51.9 23.9 13.6 EBIDTA Margin (%) 8% 8% 9% PAT Margin (%) 2% 2% 2% *Pre Issue Figures Peer Comparison Company CMP (INR) M-Cap (INR Mn) M-Cap/Sales (x) Sales (INR Mn) EPS (INR) P/E (x) BVPS (INR) P/BV (x) SPYL 30.0 660.1 0.7 893.7 1.0 29.9 25.8 1.2 Filatex India 43.8 750.8 0.2 4296.7 10.0 4.4 51.1 0.9 Century Enka 187.2 4089.3 0.3 13270.3 48.0 3.9 268.1 0.7 Bombay Rayon Fashions 196.6 21994.0 1.2 18014.5 15.7 12.5 170.6 1.2 Alok Industries 25.6 20128.3 0.4 44959.8 3.1 8.1 34.5 0.7 Sangam (India) 38.5 1521.7 0.2 8549.8 4.4 8.8 48.2 0.8 Sumeet Industries 25.4 1013.9 0.3 4046.7 2.8 9.2 16.9 1.5 *EPS and BVPS are calculated using post issue shares
Disclaimer: This report is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you. SPA Securities Limited (hereinafter referred as SPA) is not soliciting any action based upon it. This report is not for public distribution and has been furnished to you solely for your information and should not be reproduced or redistributed to any other person in any form. This document is provided for assistance only and is not intended to be and must not alone be taken as the basis for an investment decision. The intent of this document is not in recommendary nature. The views expressed are those of analyst and the Company may or may not subscribe to all the views expressed therein The report is based upon information that we consider reliable, but we do not represent that it is accurate or complete, and it should not be relied upon such. SPA or any of its affiliates or employees shall 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. Neither the Firm, not its directors, employees, agents or representatives shall be liable for any damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in connection with the use of the information. SPA or any of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and non-infringement. The recipients of this report should rely on their own investigations. SPA and/or its affiliates and/or employees may have interests/ positions, financial or otherwise in the securities mentioned in this report. SPA has incorporated a Disclosure of Interest Statement in this document. This should, however, not be treated as endorsement of the views expressed in the report. Disclosure of Interest Statement 1. Analyst ownership of the stock - No 2. Group/Directors ownership of the stock No 3. Broking relationship with company covered No This information is subject to change without any prior notice. SPA reserves the right to make modifications and alternations to this statement as may be required from time to time. Nevertheless, SPA is committed to providing independent and transparent recommendations to its clients, and would be happy to provide information in response to specific client queries. Research Srinivas Reddy Head of Research srinivas.reddy@spagroupindia.com Tel: +91-22-4289 5000 Ext. 633 SPA Securities Limited SPA House, Nyay Sagar, Near Gurunanak Hospital, Bandra (E), Mumbai - 400051, Tel. No. : +91-22-4289 5000 For More Information Visit Us At www.spasecurities.com SPA CAPITAL SERVICES LIMITED Investment Advisory services, AMFI Reg. No. ARN-0007 SPA MERCHANT BANKERS LTD. SEBI registered Category-1 Merchant Bankers SEBI Regn. No. INM000010825 SPA Securities Ltd. Membership SEBI Regn. No. NSE CM & WDM INB231178238 NSE F&O INF231178238 NSE CD&IRF INE231178238 BSE CM & WDM INB011178234 BSE CD INE011178234 SPA COMTRADE PRIVATE LIMITED Member of NCDEX & MCX. NCDEX TMID- 00729, NCDEX FMC no.ncdex/tcm/corp/0714 SPA INSURANCE BROKING SERVICES LTD. Direct Broker for Life and General Insurance broking IRDA Lic. Code No. DB053/03 MCX-SX CD INE261178238 OTCEI Cash INB200891838 DP CDSL IN-DP-CDSL-485- DP NSDL IN-DP-NSDL-316- SEBI PMS INP000003179