AMBIT INSIGHTS

SELL Results Update Stock Information Bloomberg Code:

PIDI IN

CMP (`):

252

TP (`):

227

Mcap (` bn/US$ bn):

129/2.1

3M ADV (` mn/US$ mn):

51/0.8

Stock Performance (%) Absolute Rel. to Sensex

1M

3M 12M YTD

(11)

(12)

43

15

(9)

(7)

35

18

Source: Bloomberg, Ambit Capital research

Pidilite Industries Moderate revenue growth; weak industrial sales Pidilite’s 1QFY14 revenues were 4% below our estimates and PAT was in line with our estimates. Overall revenue growth of 12% YoY was supported by 14% YoY growth in the Consumer and Bazaar business. The industrial business remained weak, with revenue growth of only 1% YoY. Gross margin expansion of ~140bps flowed down to PAT, helping net income increase 27% YoY. We expect the Industrial Products segment to remain weak for a few more quarters. Pidilite remains a high-quality defensive play in the consumer sector. However, the performance of the company's foreign subsidiaries and uncertainty over the final outcome of the elastomer project does not justify the current trading multiple of 26.0x FY14 EPS. We reiterate our SELL stance with a target price of Rs227. Results overview: Pidilite’s 1QFY14 results were 4% below our estimates on revenues and 1% below on PAT. Revenues increased 12% YoY during the quarter with the Consumer and Bazaar business growing 14% YoY (we estimate ~8% YoY volume growth in the Fevicol portfolio) and the industrial products business growing at just 1% YoY. Lower raw material prices during the quarter helped gross margins expand 140bps YoY to 46%. Forex gains recorded during the quarter helped in EBITDA margin expansion of 215bps to 21%, with EBITDA growth of 25% YoY. Lower interest costs offset lower other income, leading to PAT growth of 27% YoY. The company also announced the acquisition of Suparshva Adhesives Ltd, a company with a turnover of less than 1% of Pidilite’s turnover (possibly ~Rs300mn). Where do we go from here? Whilst the Consumer and Bazaar segment remains a key strength for Pidilite, we believe the Industrial Products segment will continue to face a moderation in demand for a few more quarters. With strong brand recall in the Indian adhesives and sealants segment, lack of organised competition for its flagship product, Fevicol (accounting for more than 50% of total sales), and high customer loyalty, we continue to view Pidilite as a high-quality defensive play in the consumer sector. However, the performance of the company's foreign subsidiaries and uncertainty over the final outcome of the elastomer project does not justify the current trading multiple of 26.0x FY14 EPS. The Group has already spent more than Rs3.5bn in capex on the elastomer project over the past four years. We await clarity from the management on the outcome of the elastomer project. Valuation: The stock currently trades at 26.0x FY14 EPS and 22.5x FY15 EPS, at a ~15% discount to its FMCG peer median. Pidilite has reported revenue CAGR of 16% over FY08-13 and we expect the revenue growth momentum to continue over FY13-16. We estimate earnings CAGR of 18% for Pidilite over FY13-16 and we reiterate our SELL stance on the stock with a target price of Rs227, an implied P/E multiple of 23.4x for FY14 and 20.3x for FY15. Margin contraction (due to INR depreciation) and muted sales growth (as the construction industry and discretionary spending remain weak) are likely to be negative catalysts going forward. We do not expect any material changes to our forecasts for Pidilite following the results announcement.

Analysts Rakshit Ranjan, CFA [email protected] Tel: +91 3043 3201 Shariq Merchant [email protected] Tel: +91 3043 3246

Ambit Capital Pvt Ltd

14 August 2013

AMBIT INSIGHTS

Quarterly snapshot (Rs mn) 1QFY14

4QFY13

1QFY13

1QFY14E

YoY

QoQ

Deviation from Ambit Estimates

Net Sales

11,237

8,390

10,026

11,645

12%

34%

-4%

Total revenues

11,237

8,390

10,026

11,645

12%

34%

-4%

Raw materials

6,067

4,380

5,551

6,347

9%

39%

-4%

Gross Profit

5,170

4,010

4,475

5,298

16%

29%

-2%

Gross Margin

46.0%

47.8%

44.6%

45.5%

137

(179)

51

Employee cost

1,113

944

967

1,153

15%

18%

-3%

Other expenditure

1,695

1,903

1,616

1,921

5%

-11%

-12% -9%

Total expenditure

2,808

2,847

2,583

3,074

9%

-1%

EBITDA

2,362

1,163

1,892

2,224

25%

103%

6%

EBITDA margin

21.0%

13.9%

18.9%

19.1%

215

716

192

Other income Depreciation PBIT Interest PBT Tax

97

217

159

228

-39%

-55%

-58%

192

174

161

181

19%

10%

6%

2,267

1,206

1,890

2,271

20%

88%

0%

55

61

111

18

-51%

-10%

203%

2,213

1,145

1,779

2,253

24%

93%

-2%

600

358

499

631

20%

67%

-5%

PAT before MI

1,613

787

1,280

1,622

26%

105%

-1%

Minority Interest

4

(26)

-

-

NA

-115%

NA

PAT before MI

1,609

813

1,280

1,622

26%

98%

-1%

3.1

1.6

2.5

3.1

27%

101%

1%

EPS Source: Company, Ambit Capital research

Ambit Capital Pvt Ltd

14 August 2013

AMBIT INSIGHTS Balance sheet Year to March (` mn)

FY12

FY13

FY14E

FY15E

Net Worth

13,261

16,515

19,761

23,482

Total Debt

1,484

510

500

-

473

508

508

508

Others

8,481

8,219

9,636

11,204

Total Liabilities

Current Liabilities

23,699

25,752

30,405

35,195

Fixed Assets

10,116

10,747

11,493

12,163

983

2,931

2,931

2,931

Current Assets

12,601

12,074

15,981

20,101

Total Assets Source: Company, Ambit Capital research

23,699

25,752

30,405

35,195

Investments

Income statement Year to March (` mn) Net Income

FY12

FY13

FY14E

FY15E

31,097

36,579

42,813

49,926

% Growth

18%

18%

17%

17%

13,694

16,498

19,694

22,966

EBITDA

4,668

5,788

6,740

7,860

PBIT

4,634

6,009

7,073

8,335

PBT

4,327

5,795

7,013

8,335

PAT

3,244

4,222

5,049

5,835

EPS

6.4

8.1

9.7

11.2

EPS Growth

5%

30%

20%

16%

FY12

FY13

FY14E

FY15E

4,634

6,009

7,073

8,335

Gross Profit

Source: Company, Ambit Capital research

Cash flow statement Year to March ( mn) EBIT Depreciation Others

637

686

755

830

(906)

(1,396)

(2,024)

(2,501)

716

(961)

143

(224)

Change in working capital

5,081

4,338

5,947

6,440

Cash flow from investments

(2,318)

(3,266)

(1,500)

(1,500)

Cash flow from financing

(2,828)

(2,539)

(1,814)

(2,614)

(65)

(1,467)

2,634

2,327

2,763

1,072

4,447

4,940

FY12

FY13

FY14E

FY15E

Gross margin (%)

44.0%

45.1%

46.0%

46.0%

EBITDA margin (%)

15.0%

15.8%

15.7%

15.7%

Net profit margin (%)

10.4%

11.5%

11.8%

11.7%

(0.1)

(0.1)

(0.2)

(0.3)

RoCE* (%)

32.0%

37.8%

37.9%

38.1%

RoE (%)

26.9%

28.4%

27.8%

27.0%

39.4

31.1

26.0

22.5

4.8

4.1

3.5

3.0

31.8

25.7

21.7

18.2

Cash flow from operations

Change in cash Free cash flow Source: Company, Ambit Capital research

Ratio analysis / Valuation parameters Year to March (` mn)

Net debt: equity (x)

P/E (x) Price/Sales (x) EV/EBITDA (x) Source: Company, Ambit Capital research

Ambit Capital Pvt Ltd

14 August 2013

Pidilite Industries SELL Results Update -

Ambit Capital Pvt Ltd. 14 August 2013. Pidilite Industries. Moderate revenue growth; weak industrial sales. Pidilite's 1QFY14 revenues were 4% below our ...

89KB Sizes 0 Downloads 139 Views

Recommend Documents

Pidilite Industries Limited -
25%. 33%. Q1FY13. Q2FY13. Q3FY13. Q4FY13. Q1FY14. Consumer & Bazar Products. Industrial Products. Segment-wise PBIT Margins. 0.0. 0.3. 0.6. 0.8. 1.1 .... Names such as Teji Mandi, Maal Lav, Maal Le or similar others for market calls and products are

Rs369 19 October 2005 2QFY06 Results Update ... -
19 Oct 2005 - Robust business growth in the Global IT services business, with Finance Solutions & Technology Business, Technology. Infrastructure and Testing Services .... learnt that the offshore price decline was an accounting effect - the company

Rs736 20 October 2005 2QFY06 Results Update ... -
Oct 20, 2005 - Lupin could garner only 22-25% market share in ceftriaxone (where price .... Suprax prescription share, recovery in regulated market API.

D:\Jobs 2005\Results Update\Bac -
Sensex trading at 14.5x FY06E EPS; dividend yield of 1.6%. The Indian stock market Bull Run is backed by huge capex and new projects which may reverse the demand supply situation across sectors going forward. However, a clearer picture will be eviden

Rs736 20 October 2005 2QFY06 Results Update ... -
Oct 20, 2005 - Lupin could garner only 22-25% market share in ceftriaxone (where price .... Suprax prescription share, recovery in regulated market API.

sell sell sell.pdf
money with your radio mobile app jack of trade apps. Consuative. salesacademy keep calmand sell more. Living in the land of oz sell. sell sell this is the fun part ...

Reliance Industries -
margin was down 30% YoY, PE, PP, PVC spreads improved. Polyester integrated margins were largely flat. However, potential delay in commissioning of large new capacities in China and Iran could mean a longer than expected upcycle, providing scope for

Minda Industries Limited
Sep 9, 2016 - NATIONAL STOCK EXCHANGE OF INDIA LIMITED ... Sub : Change in ISIN - Minda Industries Limited. Members of Exchange ... Telephone No.

SembCorp Industries
Aug 5, 2015 - disposal of Sembcorp Bournemouth Water Investment) and fair value ..... Banking Corporation Limited (“OCBC Bank”), Bank of Singapore ...

Milford Industries -
Jul 15, 1983 - write Harvard Business School Publishing, Boston, MA 02163, or go to .... for the very serious home craftsman or the small commercial concern. The firm did not ... They retailed for between $250 and $800 and were used by ..... Source:

FIEM Industries -
7. FIEM targets high growth opportunity segments within LED. ..... We understand Government agencies like the Ministry for Renewable Energy and the Bureau of. Energy ... Demand for all LED lighting types, including LED spot lights,.

INDUSTRIES CHIMIQUES.pdf
RELATIF À LA PRISE EN COMPTE DU BACCALAURÉAT PROFESSIONNEL. DANS LES CLASSIFICATIONS. NOR : ASET1051061M. IDCC : 44. Par le présent ...

Sembcorp Industries
biz improved and ... Figure 4: Singapore utilities profit breakdown by business ..... significant investment banking, advisory, underwriting or placement services ...

Dollar Industries Limited - NSCCL
Aug 22, 2017 - You are kindly requested to upload client wise early pay-in allocation ... Telephone No. Fax No. Email id. 1800 266 00 57. 022-26598269.

Britannia Industries -
(x). (%). (%). SALES. EBITDA. 03/06A. 17,133. 1,464. 61.3. -14.2. 23.1. 6.1. 25.4 .... The stock trades at 17.4x FY07E and 14x .... Intense competition and price.

SembCorp Industries
Aug 4, 2015 - Africa) (Pty) Ltd, Johannesburg; HSBC Bank plc, London, Madrid, Milan, Stockholm, Tel Aviv; 'US' HSBC Securities (USA). Inc, New York; HSBC Yatirim Menkul Degerler AS, Istanbul; HSBC México, SA, Institución de Banca Múltiple, Grupo.

Sembcorp Industries
weakening marine division, stabilise group earnings and sustain the ...... RHB Research Institute Singapore Pte Ltd and/or its subsidiaries and/or associated ...

FIEM Industries -
2.) Failure to gain traction in LED segment and 3) Delay in tendering of contracts ... Source: Bloomberg, Company, Centrum Research Estimates ..... We understand Government agencies like the Ministry for Renewable Energy and the Bureau ...

BMP280 Datasheet - Adafruit Industries
May 5, 2015 - Please contact your regional Bosch Sensortec partner for more information about software ... 3.2 POWER MANAGEMENT. ...... The bus can.

Sector Update
Feb 15, 2018 - 30,000. 50,000. 70,000. 90,000 110,000 130,000. 2013. 2014. 2015. 2016. 2017. 2018E. ADEX Trend. TV. Radio. Newspaper. Magazines.

Company Update
Aug 19, 2016 - Company Update | TKN. Krungsri Securities ... Income tax on company & subsidiaries. (56). (98). (175) ..... SOLAR SORKON. SPA. SPC. SPCG.