sterliteinds_prabhudas_301010
Post on 10-Apr-2018
217 Views
Preview:
TRANSCRIPT
8/8/2019 SterliteInds_Prabhudas_301010
http://slidepdf.com/reader/full/sterliteindsprabhudas301010 1/3
Sterlite industries
Worst seems to be priced in
October 26, 2010
Prabhudas Lilladher Pvt. Ltd. and/or its associates (the 'Firm') does and/or seeks to do business with companies covered in its research reports. As a result investors should be aware th
the Firm may have a conflict of interest that could affect the objectivity of the report. Investors should consider this report as only a single factor in making their investment decision.
Please refer
to
important
disclosures
and
disclaimers
at
the
end
of
the
report
Kamlesh Bagmar
kamleshbagmar@plindia.com
+91‐22
‐66322237
Rating Accumulate
Price Rs172
Target Price Rs201
Implied Upside 16.9%
Sensex 20,221
(Prices as on October 26, 2010) Trading data
Market Cap. (Rs bn) 581.7
Shares o/s (m) 3,361.6
3M Avg. Daily value (Rs m) 1863.5
Major shareholders
Promoters 52.80%
Foreign 12.89%
Domestic Inst. 8.32%
Public & Other 25.99%
Stock Performance
(%) 1M 6M 12M
Absolute (0.1) (18.2) (16.3)
Relative (1.0) (32.2) (37.1)
Price Performance (RIC: STRL.BO, BB: STLT IN)
Source: Bloomberg
0
50
100
150
200
250
O c t - 0 9
D e c - 0 9
F e b - 1 0
A p r - 1 0
J u n - 1 0
A u g - 1 0
O c t - 1 0
(Rs)
Results marginally short of expectation:Sterlite industries (SIL) reported Pre‐exceptiona
PAT (attributable to shareholders) of Rs9.9bn, below PLe of Rs10.7bn and consensu
estimate of Rs11.0bn. While, on operating level, it reported Rs14.7bn against PLe o
Rs15.9bn and consensus estimate of Rs16.3bn.
Copper and power division led the underperformance: Copper division reported disma
set of numbers with an EBITDA of Rs2.1, below PLe of Rs3.3bn. The performance wa
impacted primarily due to lower than expected Tc/Rc margins at USc11.75/lb (PLe
12.74/lb) and higher than expected CoP at USc19.78/lb (PLe: 18.74/lb). Power division
reported an EBITDA of Rs0.7bn, significantly below PLe of Rs1.5bn on account of lowe
than expected realisations at Rs3.4 per unit (PLe: Rs4.3) and unit sales at 414m units
(PLe: 514m). However, better than expected earnings in Zinc business recouped partially
the depressed earnings in copper and power business. Aluminium division reported an
EBITDA of Rs1.6bn at par with PLe of Rs1.5bn.
Betting on the energy business: SIL’s first unit of 600MW of 2400MW got synchronised
during October
and
is
expected
to
commence
commercial
production
during
November
Likewise, II and III unit are expected to commence the commercial production during the
month of January and March respectively while, its final unit would come in to operation
by the end of Q1FY12. In addition to this, expansion of 1200MW in Balco would augu
the earnings from energy business with entire volumes available for sale in open market.
Valuation: At the CMP, the stock trades at P/E of 13.5x and 7.1x FY11E and
FY12E respectively, while on EV/EBITDA, it trades at 7.9x and 4.0x FY11E and
FY12E respectively. We maintain our ‘Accumulate’ rating on the stock given the
attractive valuations, increased share of non‐commodity earnings and
significant underperformance of the stock.
Key financials (Y/e March) 2009 2010 2011E 201
Revenues (Rs m) 211,442 244,103 246,729 336,7
Growth (%) (14.4) 15.4 1.1 36
EBITDA (Rs m) 47,041 60,718 71,422 129,9
PAT (Rs m) 32,641 40,003 43,218 82,1
EPS (Rs) 11.5 11.9 12.9 24
Growth (%) (26.9) 3.3 8.0 90
Net DPS (Rs) 0.9 0.9 1.2 2
Source: Company Data; PL Research Profitability & Valuation 2009 2010 2011E 201
EBITDA margin (%) 22.2 24.9 28.9 38RoE (%) 13.6 12.8 11.1 18
RoCE (%) 13.2 12.7 10.8 16
EV / sales (x) 1.9 2.1 2.3 1
EV / EBITDA (x) 8.7 8.6 7.9 4
PE (x) 15.0 14.5 13.5 7
P / BV (x) 1.9 1.6 1.4 1
Net dividend yield (%) 0.5 0.5 0.7 1
Source: Company Data; PL Research
8/8/2019 SterliteInds_Prabhudas_301010
http://slidepdf.com/reader/full/sterliteindsprabhudas301010 2/3
October 26, 2010 2
Sterlite industries
Q2FY11 Result Overview
Y/e March Q2FY11 Q2FY10 YoY gr. (%) Q1FY11 H1FY11 H1FY10 YoY gr. (%)
Net Sales 60,290 60,855 (0.9) 59,245 119,535 106,226 12.5
Raw Material 27,705 32,616 (15.1) 26,790 54,495 53,771 1.3
% of Net Sales 46.0 53.6 45.2 45.6 50.6 Staff Costs 2,225 2,058 8.1 2,837 5,062 3,789 33.6
% of Net Sales 3.7 3.4 4.8 4.2 3.6 Power & Fuel 5,744 4,637 23.9 5,584 11,328 9,308 21.7
% of Net Sales 9.5 7.6 9.4 9.5 8.8 Other Expenses 9,880 8,327 18.7 9,518 19,398 16,350 18.6
% of Net Sales 16.4 13.7 16.1 16.2 15.4 Total Expenditure 45,554 47,637 (4.4) 44,729 90,283 83,217 8.5
EBITDA 14,736 13,218 11.5 14,516 29,252 23,009 27.1
Margin (%) 24.4 21.7 24.5 24.5 21.7 Depreciation 2,123 1,734 22.5 2,170 4,294 3,470 23.7
Other income
5,662
4,323
31.0 5,723
11,385
8,524
33.6
EBIT 18,274 15,807 15.6 18,068 36,342 28,063 29.5
Interest (222) 576 (138.6) 1,184 962 1,289 (25.3)
PBT 18,496 15,231 21.4 16,884 35,380 26,774 32.1
Extraordinary income/(expense) 240 (234) 1,425 1,665 (234) PBT (After EO) 18,736 14,997 24.9 18,310 37,045 26,540 39.6
Tax 4,555 2,593 75.7 3,685 8,240 4,898 68.2
% PBT 24.3 17.3 20.1 22.2 18.5 Reported PAT* 14,181 12,403 14.3 14,625 28,806 21,642 33.1
Minority interest (MI) 3,853 3,677 4.8 3,756 7,609 6,897 10.3
Share in
profit
or
loss
of
Associates
(247)
863
(128.6)
(785)
(1,032)
1,570
(165.7)
Reported net profit ** 10,080 9,589 5.1 10,084 20,165 16,315 23.6
Adjusted PAT* 13,992 12,597 11.1 13,586 27,578 21,836 26.3
Adjusted net profit ** 9,891 9,782 1.1 9,046 18,937 16,509 14.7
Source: Company Data, PL Research *Prior to MI and share in P/L of Associates ** Attributable to shareholders Segmental Breakup (Rs m)
Segment‐wise break‐up Q2FY11 Q2FY10 YoY gr. (%) Q1FY11 H1FY11 H1FY10 YoY gr. (%)
Revenue
Zinc and Lead 21,455 17,679 21.4 19,277 40,733 32,571 25.1
Copper 29,070 34,314 (15.3) 29,059 58,129 56,074 3.7
Aluminium 7,180 6,290 14.1 6,659 13,839 12,436 11.3
Power 1,628 1,617 0.7 2,587 4,214 3,411 23.5
EBIT
Zinc and Lead 10,029 9,922 1.1 9,051 19,079 16,932 12.7
Copper 1,579 1,719 (8.1) 1,878 3,456 2,658 30.0
Aluminium 1,258 691 82.0 497 1,754 1,441 21.7
Power 567 603 (5.9) 1,175 544 (135) (503.7)
Source: Company Data, PL Research
8/8/2019 SterliteInds_Prabhudas_301010
http://slidepdf.com/reader/full/sterliteindsprabhudas301010 3/3
October 26, 2010 3
Sterlite industries
Prabhudas Lilladher
Pvt.
Ltd.
3rd Floor, Sadhana House, 570, P. B. Marg, Worli, Mumbai‐400 018, India
Tel: (91 22) 6632 2222 Fax: (91 22) 6632 2209
Rating Distribution of Research Coverage
22.4%
57.9%
17.8%
2.0%
0%
10%
20%
30%
40%
50%
60%
70%
Buy Accumulate Reduce Sell
% o
f
T o t a l C o v e r a g e
PL’s Recommendation Nomenclature
BUY : Over 15% Outperformance to Sensex over 12‐months Accumulate : Outperformance to Sensex over 12‐months
Reduce : Underperformance to Sensex over 12‐months Sell : Over 15% underperformance to Sensex over 12‐months
Trading Buy : Over 10% absolute upside in 1‐month Trading Sell : Over 10% absolute decline in 1‐month
Not Rated (NR) : No specific call on the stock Under Review (UR) : Rating likely to change shortly
This
document
has
been
prepared
by
the
Research
Division
of
Prabhudas
Lilladher
Pvt.
Ltd.
Mumbai,
India
(PL)
and
is
meant
for
use
by
the
recipient
only
asinformation and is not for circulation. This document is not to be reported or copied or made available to others without prior permission of PL. It should not be
considered or taken as an offer to sell or a solicitation to buy or sell any security.
The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy
or completeness of the same. Neither PL nor any of its affiliates, its directors or its employees accept any responsibility of whatsoever nature for the information,
statements and opinion given, made available or expressed herein or for any omission therein.
Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The
suitability or otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an
independent expert/advisor.
Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or
engage in
transactions
of
securities
of
companies
referred
to
in
this
report
and
they
may
have
used
the
research
material
prior
to
publication.
We may from time to time solicit or perform investment banking or other services for any company mentioned in this document.
For Clients / Recipients in United States of America:
All materials are furnished courtesy of Direct Access Partners LLC ("DAP") and produced by Prabhudas Lilladher Pvt. Ltd. ("PLI"). This material is for informational
purposes only and provided to Qualified and Accredited Investors. You are under no obligation to DAP or PLI for the information provided herein unless agreed to by
all of the parties. Additionally, you are prohibited from using the information for any reason or purpose outside its intended use. Any questions should be directed to
Gerard Visci at DAP at 212.850.8888.
top related