IPO Report BHARAT DYNAMICS LTD SUBSCRIBE IPO Details Issue Date 13 th Mar-15 th Mar 2018 Price Band 413-428/Share* Bid Lot 35 & in multiplethereof Face Value Rs 10/Share Listing BSE, NSE Offer For Sale 22,451,953 Eq Shares Fresh Issue ---- Pre Issue Eq Shares 18.33 Cr Eq Shares Post Issue Eq Shares 18.33 Cr Eq shares BRLM SBI Capital Markets Ltd, IDBI Capital Markets & Co is a wholly-owned GoI company headquartered in Hyderabad and under the administrative control of the MoD, GoI and were conferred the 'Miniratna (Category -1)' status by the Department of Public Enterprises, GoI. Co is one of the leading defence PSUs in India engaged in the manufacture of Surface to Air missiles (SAMs), AntiTank Guided Missiles (ATGMs), underwater weapons, launchers, countermeasures and test equipment. Co is the sole manufacturer in India for SAMs, torpedoes, ATGMs (Source: F&S Report). Strong order book & financial performance: As of January 31, 2018, co s current order book was 105,430.00 million. Co have delivered consistent growth over the last five financial years both in terms of financial and operational metrics. Its revenue from operations and profit for the year has increased from 28,408.21 million and 4,435.48 million respectively, in Fiscal 2015 to 48,327.56 million and 4,903.19 million, respectively, in Fiscal 2017 at a CAGR of 30.43% and 5.14% respectively. Registrar Securities Ltd, Yes Securities (India) Ltd, Alankit Assignments Ltd Increase in indigenisation of co s products and implementation of the Make in India policy :Co have tie-ups with various domestic and international Original Equipment Manufacturers (OEMs) for the development of its existing and future products. Co have achieved indigenisation of upto 75 90% of the KonkursM ATGM and Milan 2T ATGM *: Discount of Rs 10/Share has been offered to retail & employees. Valuation: The co is bringing the issue at p/e multiple of 24-25 on annualized H1FY18 eps at price band of Rs 413-428/share. Co with its modern facilities and infrastructure to deliver quality products in a timely manner has strong order book and established financial track record of delivering growth with experienced board and senior management team. Looking after strong future prospects of co with decent fundamentals, we recommend Subscribe on issue. Research Analyst : Astha Jain For Private Circulation Only
Company Overview Co is one of the leading defence PSUs in India engaged in the manufacture of Surface to Air missiles (SAMs), AntiTank Guided Missiles (ATGMs), underwater weapons, launchers, countermeasures and test equipment. Co is the sole manufacturer in India for SAMs, torpedoes, ATGMs (Source: F&S Report). Co is also the sole supplier of SAMs and ATGMs to the Indian armed forces (Source: F&S Report). Additionally, it is also engaged in the business of refurbishment and life extension of missiles manufactured. Co is also the co-development partner with the DRDO for the next generation of ATGMs and SAMs. Co is a wholly-owned GoI company headquartered in Hyderabad and under the administrative control of the MoD, GoI and were conferred the 'Mini-ratna (Category -1)' status by the Department of Public Enterprises, GoI. Founded in 1970, co have over four decades of experience in manufacturing missiles and countermeasures and its allied equipments. Co currently have three manufacturing facilities located in Hyderabad, Bhanur and Vishakhapatnam. Co s Hyderabad manufacturing unit is engaged in the manufacture of SAMs, Milan 2T ATGMs, countermeasures, launchers and test equipment. Co s Bhanur unit is engaged in the manufacture of the Konkurs M ATGMs, the INVAR (3 UBK 20) ATGMs, launchers and spares. Co s Vishakapatnam unit is engaged in the manufacture of light weight torpedoes, the C-303 anti torpedo system, countermeasures and spares. The product portfolio of BDL is composed of Bharat Dynamics Limited SAMs Torpedoes Launchers ATGMS Countermeasures Decoy Systems Test Equipment Akash Light Weight Torpedo Launcher s for Konkus- M & Milan 2T ATGMs MILAN 2T,Konkurs -M,INVAR (3 UBK 20) Chaff & flare based air defence systems, C-303 torpedo decoys Submari ne fired decoys Health monito ring equipm ent for ATGMs For Private Circulation Only \
Investment Rationale Strong order book and established financial track record of delivering growth As of January 31, 2018, co s current order book was 105,430.00 million. Co have delivered consistent growth over the last five financial years both in terms of financial and operational metrics. Co s revenue from operations and profit for the year has increased from 28,408.21 million and 4,435.48 million respectively, in Fiscal 2015 to 48,327.56 million and 4,903.19 million, respectively, in Fiscal 2017 at a CAGR of 30.43% and 5.14% respectively. Quality control of co s products Co s products are primarily single shot devices which calls for the highest standards of reliability. All co s manufacturing facilities have ISO 14001:2004 certifications from TUV India Private Limited. Co s Hyderabad (Akash Division) and Bhanur manufacturing units have AS 9100C certifications (based on and including ISO 9001:2008) from NVT Quality Certification Private Limited. Co s quality management systems and management system for the Hyderabad manufacturing unit have been certified ISO 9001:2008 and ISO 9001: 2015 compliant, by the IRClass Systems and Solutions Private Limited and TUV India Private Limited respectively. Increase in indigenisation of co s products and implementation of the Make in India policy In order to give an impetus to the GoI s Make in India policy, co had implemented a vendor development policy in 2015. Co have tie-ups with various domestic and international Original Equipment Manufacturers (OEMs) for the development of its existing and future products. Co have achieved indigenisation of upto 75 90% of the KonkursM ATGM and Milan 2T ATGM Risk factors Co is primarily dependent on a single customer, the Indian armed forces through the Ministry of Defence, Government of India ( MoD ). A decline or reprioritization of the Indian defence budget, the reduction in their orders, termination of contracts or failure to succeed in tendering projects and deviations in the short term and long term policies of the MoD or the Indian armed forces in the future will have a material adverse impact on co s business, financial condition, and results of operations, growth prospects and cash flows. For Private Circulation only
Objects of Offer The objects of the Offer are (i) to carry out the disinvestment of 22,451,953 Equity Shares by the Selling Shareholder constituting 12.25% of Company s pre-offer Equity Share capital of Company; and (ii) to achieve the benefits of listing the Equity Shares on the Stock Exchanges. Financial Statements Rs Cr Particulars FY15 FY16 FY17 H1FY18 Total Income 2814.20 4216.62 4968.26 2115.46 Operating Exp 2539.30 3703.37 4400.02 1870.44 EBIDTA 274.90 513.25 568.263 245.03 EBIDTA Margin (%) 9.77 12.17 11.44 11.58 Other Income 439.03 384.76 229.82 74.79 Depreciation 66.68 53.22 62.19 30.25 EBIT 647.26 844.79 735.86 289.56 Interest 3.32 3.52 3.68 1.55 PBT 643.93 841.27 732.19 288.01 E/O Item 0.00 0.00 0.00 0.00 PBT After E/O Item 643.93 841.27 732.19 288.01 Tax 200.38 279.20 241.87 115.42 PAT 443.55 562.07 490.32 172.59 Other Comp Inc -0.39 0.66-7.11-17.75 Adjusted PAT 443.16 562.73 483.21 154.84 NPM(%) 15.75 13.35 9.73 7.32 Eq Capital 115.00 97.75 122.19 91.64 Res & Surplus 1537.67 1753.49 2090.27 1539.00 Net Worth 1652.67 1851.24 2212.46 1630.64 Eq Shares ( In No) 11.50 9.78 12.22 9.16 EPS 38.54 57.57 39.55 16.90 ROE (%) 26.81 30.40 21.84 9.50 ROCE (%) 37.75 43.39 30.90 15.27 Book Value 143.71 189.38 181.078 177.94 For Private Circulation only
research@hemsecurities.com HEM SECURITIES LIMITED MEMBER-BSE,CDSL,SEBI REGISTERED CATEGORY I MERCHANT BANKER Sebi Registration No For Research Analyst: INH100002250 MUMBAI OFFICE: 904, A WING. 9 TH FLOOR, NAMAN MIDTOWN, SENAPATI BAPAT MARG, ELPHINSTONE ROAD, LOWER PAREL,MUMBAI - 400013 PHONE- 0091 22 49060000 FAX- 0091 22 2262 5991 JAIPUR OFFICE: 203-204, JAIPUR TOWERS, M I ROAD, JAIPUR-302001 PHONE- 0091 141 405 1000 FAX- 0091 141 510 1757 GROUP COMPANIES HEM FINLEASE PRIVATE LIMITED MEMBER-NSE HEM MULTI COMMODITIES PRIVATE LIMITED MEMBER-NCDEX, MCX HEM FINANCIAL SERVICES LIMITED NBFC REGISTERED WITH RBI Disclaimer & Disclosure: This document is prepared for our clients only, on the basis of publicly available information and other sources believed to be reliable. Whilst we are not soliciting any action based on this information, all care has been taken to ensure that the facts are accurate, fair and reasonable. This information is not intended as an offer or solicitation for the purchase or sell of any financial instrument and at any point should not be considered as an investment advice. Reader is requested to rely on his own decision and may take independent professional advice before investing. Hem Securities Limited, Hem Finlease Private Limited, Hem Multi Commodities Pvt. Limited, Directors and any of its employees shall not be responsible for the content. The person accessing this information specifically agrees to exempt Hem Securities Limited, Hem Finlease Private Limited, Hem Multi Commodities Pvt. Limited or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and further agrees to hold Hem Securities Limited, Hem Finlease Private Limited, Hem Multi Commodities Pvt. Limited or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays. The companies and its affiliates, officers, directors, and employees, including persons involved in the preparation or issuance of this material may from time to time, have long or short positions in, and buy or sell the securities there of, company (ies) mentioned herein and the same have acted upon or used the information prior to, or immediately following the publication. Analyst Certification The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report.