bharat heavy electricals ltd (bhel) -...
TRANSCRIPT
1
Firstcall India Equity Advisors Pvt Ltd
Bharat Heavy Electricals Ltd (BHEL)
HOLD Target Price: Rs.2700.00
CMP: Rs.2350.00 Market Cap.:Rs.1150372.00 mn.
Date: January 22nd
, 2010
Key Ratios:
Particulars FY09 FY10E FY11E
OPM (%) 19.41 21.41 20.53
NPM (%) 11.68 12.93 12.37
ROE (%) 24.25 22.05 20.20
ROCE (%) 37.28 33.73 30.91
P/BV(x) 5.68 6.93 5.53
P/E(x) 23.40 31.42 27.38
EV/EBDITA(x) 14.10 21.81 20.36
Debt-Equity(x) 0.01 0.01 0.01
Key Data:
Sector Capital Goods
Face Value Rs.10.00
52 wk. High/Low 2550.00/1251.00
Volume (2 wk. Avg.) 94000
BSE Code 500103
SYNOPSIS
• BHEL is one of the largest engineering and
manufacturing enterprises in India ranked among
the leading Power Plant Manufacturers in the world.
• The company’s current order book stands at Rs.1,
34,000.00 cr which represents 4.9x of FY09 revenue
and provides strong revenue visibility for the near-
to-medium term.
• BHEL is in talks with global players, including Alstom
and Toshiba, for manufacturing nuclear reactors to
provide end-to-end solutions. Its initiative in nuclear
power and super critical segment as key positives
for future growth.
• BHEL plans to expand its manufacturing capacity
from 10,000 MW to 15,000 MW and are planning
20,000 MW plant by 2011-2012.
• BHEL becomes the largest supplier in the world for
high-rating Disc Insulators for 800 kV HVDC
Transmission Lines.
• The top line and bottom-line of the company are
expected to grow at a CAGR of 20.60% and 13.69%
over FY08 to FY11E.
Share Holding Pattern:
V.S.R. Sastry
Vice President
Equity Research Desk
91-22-25276077
Dr. V.V.L.N. Sastry Ph.D.
Chief Research Officer
2
Firstcall India Equity Advisors Pvt Ltd
Table of Content
Content Page No.
1. Investment Highlights 03
2. Company Profile 10
3. Peer Group Comparison 18
4. Key Concerns 09
5. Financials 19
6. Charts & Graph 21
7. Outlook and Conclusion 23
8. Industry Overview 24
3
Firstcall India Equity Advisors Pvt Ltd
Investment Highlights
• Results Update (Q3 FY10)
For the quarter ended on December 31, 2009 (Standalone) the company has registered a 17.57
% (YOY) growth in the net sales and stood at Rs.72292.20 mn from Rs.61488.40 mn of the
corresponding period of the previous year. The operating profit for the quarter stood at
Rs.17549.80 mn from Rs.13270.00 mn, for the same quarter of last year. Operating profit margin
surged to 24.28% from the corresponding previous quarter of 12.37% .The Company’s net profit
at Rs10725.90 mn registering a growth of 35.67% as against 7905.60mn in the same period last
year.EPS for the quarter stood at Rs.21.91 per equity share of Rs.10.00.
Quarterly Results – Standalone (Rs in mn)
As at Q3FY09 Q3FY10 %Change
Net Sales 61488.40 72292.20 17.57%
Net Profit 7905.60 10725.90 35.67%
Basic EPS(Rs) 16.14 21.91 35.75%
4
Firstcall India Equity Advisors Pvt Ltd
• Margins (%):
Operating Profit Margins (OPM %)
Net Profit Margins (NPM %)
5
Firstcall India Equity Advisors Pvt Ltd
• Strong Order Book
The company has an outstanding order book position of about Rs. 134000.0 crores at the end of
Q3FY10. The company bagged orders worth ~Rs35,000 corer in M9FY2010 to erect 11,700
megawatt (MW) of power capacity. Of these, orders for 11,200MW of capacity were secured
from independent power producers and the same constituted about 94% of the company’s
order book. As the company had bagged ~Rs20,000 crore worth of orders during H1FY2010, this
implies that BHEL has bagged ~Rs15,000 crore of orders during Q3FY2010. Further, BHEL has
guided for an order intake of Rs55,000 crore for FY2010. To achieve this, ~Rs20,000 crore worth
of orders need to be booked by the company in Q4FY2010. This seems achievable looking at the
bids in the pipeline for the supercritical power projects (especially those in joint venture with
the state utilities). However, any delay in these projects will affect the company’s ability to
achieve the order inflow target.
6
Firstcall India Equity Advisors Pvt Ltd
• Tied up with Alstom
BHEL has also tied up with Alstom to manufacture electrical locomotives. The Indian Railways is
preparing to select, via a tendering process, a consortium that would put up a plant at Dankuni,
West Bengal, to produce electrical locomotives. BHEL and Alstom would bid as a consortium,
and, if they win the bid, they will form a joint venture.
• BHEL becomes the largest supplier in the world for high-rating Disc Insulators
BHEL becomes the largest supplier in the world for high-rating Disc Insulators for 800 kV HVDC
Transmission Lines; Bags single-largest order for 4.53 lakh Disc Insulators.It’s sustained focus on
developing new technologies and products through in-house R&D initiatives has once again paid
rich dividends to the company with the successful commercialization of the world’s first
indigenously-developed 420 kN Anti-fog Porcelain Disc Insulators for application in + 800 kV High
Voltage Direct Current (HVDC) Transmission Lines.
• BHEL develops India's first High Temperature Superconducting Transformer
Bharat Heavy Electricals Limited (BHEL)’s sustained focus on developing new technologies and
products through in-house R&D initiatives has once again paid rich dividends to the company
with the successful indigenous development of the country’s first High Temperature
Superconducting Transformer (HTSC).
7
Firstcall India Equity Advisors Pvt Ltd
• BHEL bags orders worth of Rs.900 cr from ONGC
The company has received orders worth Rs 900 crore from Oil and Natural Gas Commission
(ONGC) to supply six on-shore oil rigs. Four rigs will be for Sibsagar in the eastern region, one rig
each for Krishna-Godavari Basin and Ankaleswar. The first rig will be delivered to the oil
exploration major in 18 months from the date of the order. ONGC has completed the
negotiations and is set to issue written orders by this month end.
• Declares Interim Dividend
The company has declared payment of Interim Dividend @ 110% i.e. Rs. 11 per Equity Share for
the financial year 2009-10.
• NTPC-BHEL to set up Rs.60, 000 mn plant in Andhra.
NTPCBHEL Power Projects Private Ltd (NBPPL), manufacturing plant of the NTPC-BHEL joint
venture, will be set up at Mannavaram in Andhra Pradesh with an investment of Rs.60000mn.
The plant is slated to be fully operational by 2014. The integrated plant, which will have capacity
to manufacture up to 5,000 Mw of power equipment annually, will come up at Mannavaram in
Chittoor district of Andhra Pradesh, about 120 km from Chennai. This will be the first integrated
plant in India to manufacture turbines, generators and boilers under one roof.
• Plans to set up 250 MW solar photovolt- aic project at Hyderabad
The company will set up a 250 MW solar photovoltaic project at Fab City in Hyderabad. It will
come up with an investment of Rs.5000mn. Bharat Electronics Ltd (BEL) and BHEL have signed a
Memorandum of Understanding (MoU) to explore a 250 MW joint manufacturing facility for
solar photo voltaic cells, modules and silicon wafers project.
8
Firstcall India Equity Advisors Pvt Ltd
• Rs 1 bn exports by 2011-12
The Ranipet unit of BHEL is eyeing to increase its export business to Rs 1 billion by 2011-12 from
the current Rs 300 million. The unit is also planning to enter the US and European markets in the
next 2 years. It currently caters to countries like Malyasia, Libya, Africa, Egypt and West Asia.
• Joint venture with KEL
BHEL and manufacturing enterprise in India in the energy-related infrastructure sector and
Kerala Electrical and Allied Engineering Company Limited (KEL), a Govt. of Kerala undertaking
have signed a Memorandum of Understanding (MoU) for setting up a Joint Venture (JV).
• Joint venture with TNEB
BHEL and TNEB had signed a Joint Venture Agreement on November 26, 2008, for setting up the
first Supercritical Thermal Power Project in Tamil Nadu.
• BHEL to invest Rs.2,500 Million
As part of its manufacturing capacity expansion programme, Bharat Heavy Electricals Limited
(BHEL) is setting up a new manufacturing plant in Tamil Nadu. The new unit is being set up by
BHEL at an initial investment of Rs.2,500 Million and the project will be funded through internal
accruals.
9
Firstcall India Equity Advisors Pvt Ltd
• Expansion plans
The company's equipment share in current installed capacity of about 140,000 MW of utility sets
in the country is around 65%. BHEL plans to expand its manufacturing capacity from 10,000 MW
to 15,000 MW and are planning 20,000 MW plant by 2011-2012. 12th Five Year Plan is likely to
set target of ~95,000MW of incremental capacity and BHEL remains confident of maintaining its
market share at 60-65% in it.
The expanded capacity is likely to be utilized to execute these incremental orders. BHEL has said
it would invest Rs.12.5bn to expand its capacities to the target level of 15,000MW by end of
FY10E.Power generation in the country received a boost with BHEL built thermal sets generating
over 4% more power in fiscal 2008-09, compared to the previous fiscal. During the year, these
sets registered a record generation of 403.43 billion units of electricity against 387.71 billion
units in the year before. Significantly, this constituted 79% of the total power generated in the
country from coal-based thermal sets.
Such a massive expansion in capacity will equate to a 70 per cent share of the 100,000 MW of
additional power generating capacity proposed in the 12th Plan period. Newer plants will be set-
up, which can produce Super Critical Boilers of 660 MW and 800 MW and the Trichy plant will
have it’s annual production capacities tripled to meet burgeoning demand.
• Planning to increase expenditure in R&D
The company’s corporate R&D will invest Rs 8 billion in research and development (R&D) during
fiscal 2009-10, 26% more than its investment of Rs 6.5 billion last fiscal.
10
Firstcall India Equity Advisors Pvt Ltd
Company Profile
BHEL is the largest engineering and manufacturing enterprise in India in the energy related
sector. BHEL manufactures over 180 products under 30 major product groups and caters to core
sectors viz., Power Generation & Transmission, Industry, Transportation, Telecommunication,
Renewable Energy, etc. The company has 14 manufacturing divisions, four Power Sector regional
centers, over 100 project sites, eight service centers and 18 regional offices. BHEL has installed
capacity of 10,000MW in power segment.BHEL supplied equipments account for more than 65%
of the total installed Thermal Generating capacity in India and contribute approx. 73% of the
Total Power Generation in the country.
Business Area
11
Firstcall India Equity Advisors Pvt Ltd
1. Power generation
Power Generation Sector comprises Thermal, Gas, Hydro and Nuclear power plant business.BHEL-
supplied sets account for 85,786 MW or around 64% of the total installed capacity of 1,34,697
MW in the country. Significantly, these sets generated an all-time high 454.59 Billion Units of
electricity contributing 73% of the total power generated in the country. The cumulative capacity
of projects installed worldwide have crossed 1, 00,000 MW. BHEL has proven turnkey capabilities
for executing power projects from Concept to Commissioning.
The company has introduced new rating thermal sets of 270 MW, 525 MW & 600 MW in
subcritical range and possesses the technology & capability to produce large capacity thermal sets
with super critical parameters andgas turbine-generator sets. Co-generation and Combined cycle
plants have been introduced to achieve higher plant efficiencies. To make efficient use of the high
ash content coal available in India, BHEL also supplies Circulating Fluidized Bed Combustion (CFBC)
boilers for thermal plants. The Company manufactures 220/235/500/540 MWe, nuclear turbine-
generator sets. Custom-made hydro sets of Francis, Pelton and Kaplan types for different head-
discharge combinations are also engineered and manufactured by BHEL.
The Company has proven expertise in Plant Performance Improvement through Renovation,
Modernization and Uprating of a variety of power plant equipment, besides specialized know-how
of residual life assessment, health diagnostics and life extension of plants. BHEL built thermal sets
consistently exceed the national average efficiency parameters and have achieved the highest-
ever Plant Load Factor (PLF) of 80.4% during 2007-08, which is 2.5% higher than the national
average. Operating Availability (OA) was also he highest-ever at 86.7%. BHEL is one of the few
companies worldwide, involved in the development of Integrated Gasification Combined Cycle
(IGCC) technology which would usher in clean coal technology. BHEL has set up Asia’s first 6.2 MW
IGCC power plant with an indigenously designed pressurised fluidised bed gasifier. The company
has also signed an MoU with APGENCO for setting up a 125 MW IGCC plant at Vijayawada.
12
Firstcall India Equity Advisors Pvt Ltd
a) Transmission:
BHEL is today a well established player in the field of power transmission with some major
products and systems in its range of manufacturing and supply. Transmission Business Group in
BHEL undertakes projects on turnkey basis covering the complete engineering, procurement,
supply, construction, commissioning and after sales,service for AC switchyards/substations upto
400KV with capability upto 765 kV capability to conduct System studies as required for above
business. BHEL today is the market leader in turnkey substation business of 220/400 KV class and
is also the largest transformer manufacturer in the country with the distinction of being the only
Indian company in the field of HVDC technology.
b) Future Power Generation & Transmission requirements in India
Government of India has ambitious plans of adding new generation capacities of 77577 MW in the
XIth 5-year plan (2007 to 2012) and another 82000MW is projected to be added during the XIIth 5
year plan (ending 2017). The associated transmission system for evacuation of power has been
planned and inter-regional transmission capacity has been planned to be enhanced to 37150 MW
by end of XIth plan i.e. March 2012.Major investments are planned for building high capacity
transmission highways consisting of 400KV and 765KV transmission lines and HVDC bipoles to
evacuate power from North Eastern region and Eastern regions of the country. POWERGRID, the
Central Transmission Utility in the country is also planning to move to next higher voltage for the
grid by setting up the first 1200KV transmission line by 2012-13. POWERGRID has projected that
by 2025-26 there shall be around 35 nos 1200KV substations having 100,000 MVA transformation
capacity.
13
Firstcall India Equity Advisors Pvt Ltd
2. Industries
BHEL manufactures and supplies major capital equipment and systems like Captive power plants,
Centrifugal compressors, Drive Turbines, Industrial boilers and auxiliaries, Waste heat recovery
boilers, Gas turbines, Pumps, Heat exchangers, Electrical machines, Valves, Heavy castings and
forgings, Electrostatic precipitators, ID/FD fans, Seamless pipes etc. to a number of industries, like
metallurgical, mining, cement, paper, fertilizers, refineries & petro-chemicals etc., other than
power utilities. BHEL has also emerged as a major supplier of controls and instrumentation
systems, especially distributed digital control systems for various power plants and industries.
3. Transportation
Most of the trains in Indian Railways, whether electric or diesel powered, are equipped with
BHEL’s traction propulsion system and controls. The systems supplied are both with conventional
DC drives and state-of-theart AC drives. India’s first underground metro at Kolkata runs on drives
and controls supplied by BHEL. The company also manufactures complete Rolling stock i.e. Electric
locomotives up to 5000 HP and EMU coaches and Diesel Electric locomotives from 350 HP to 3100
HP for both mainline and shunting duty applications. BHEL also undertakes retrofitting and
overhauling of rolling stock. In the area of urban transportation, BHEL is geared up for turnkey
execution of electric trolley bus systems, light rail systems and metro systems. BHEL is contributing
to the supply of electrics for EMUs for 1500V DC & 25 kV AC to Indian Railways. Almost all the
EMUs in service in India are with the electrics manufactured and supplied by BHEL.
14
Firstcall India Equity Advisors Pvt Ltd
4. Renewable Energy
BHEL has been manufacturing and supplying a range of Renewable Energy systems and products.
It includes Solar Energy systems viz. PV modules, PV power plants, Street lighting, Solar pumps and
Solar water heating systems. A large number of small hydro power stations have also been
completed. In line with the efforts being made at national level for development of remote areas,
BHEL has commissioned six stand alone Solar Photovoltaic (SPV) power plants of 3x110 KWp and
3x55 KWp capacities in Sunderbans (West Bengal). 57 Sets of Solar PV operated petrol pumps are
being supplied to M/s HPCL to illuminate and run the company-owned petrol pumps smoothly
irrespective of Grid power outage.
a) Oil and Gas
BHEL is supplying onshore drilling rig equipment viz. Draw works, Rotary-table, Traveling block,
Swivel, Mast and Sub structure, Mud systems and Rig electrics to ONGC and Oil India Ltd. Well
heads & X-Mas tree valves upto 10,000 psi rating for onshore as well as offshore application are
being supplied to ONGC, Oil bIndia Ltd. and Private Drilling Companies.
BHEL has also supplied Casing Support System, Mudline Suspension System and Block Valves to
ONGC for offshore application. It also has the capability to supply complete onshore Drilling rigs,
Super-deep drilling rigs, Desert rigs, Mobile rigs, Work over rigs and sub-sea well heads. Currently,
BHEL is executing orders for refurbishment and upgradation of onshore Oil Rigs from ONGC & Oil
India Ltd. BHEL has supplied GT driven centrifugal compressorpackages to GAIL India Ltd. for their
gas compressor stations for the Dahej - Vijaipur gas pipeline project.
15
Firstcall India Equity Advisors Pvt Ltd
5. International Business
BHEL has, over the years, established its references in 70 countries across all inhabited continents
of the world. These references encompass almost the entire range of BHEL products and services,
covering Thermal, Hydro and Gas-based turnkey power projects, Substation projects,
Rehabilitation projects, besides a wide variety of products like Transformers, Compressors, Valves,
Oil field equipment, Electrostatic Precipitators, Photovoltaic equipment, Insulators, Heat
Exchangers, Switchgears, Castings and Forgings etc. Some of the major successes achieved by
BHEL have been in Gas-based power projects in Oman, Libya, Malaysia, Saudi Arabia, Iraq,
Bangladesh, Sri Lanka, China, Kazakhstan; Thermal power projects in Cyprus, Malta, Libya, Egypt,
Indonesia, Thailand, Malaysia,\ Sudan; Hydro power plants in New Zealand, Malaysia, Azerbaijan,
Bhutan, Nepal, Taiwan, Tajikistan, Thailand, Afghanistan; and Substation projects & equipment in
various countries. Execution of these overseas projects has also provided BHEL the experience of
working with world renowned consulting organizations and inspection agencies.
The company has been successful in meeting then demanding requirements of international
markets in terms of complexity of work as well as technology, quality and other requirements viz.
HSE requirements, financing packages and associated O&M services, to name a few.BHEL has
proved its capability to undertake projects on fast-track basis.
The company has also established its versatility to successfully meet the varying needs of different
sectors, be it captive power, utility power generation or the oil sector. Besidesundertaking turnkey
projects on its own, BHEL also possesses the requisite flexibility to interface and complement
other international companies for large nprojects, and has also exhibited adaptability by
manufacturing and supplying intermediate products.The company is taking a number of strategic
business initiatives to fuel further growth in overseas business. This includes firmly establishing
itself in target export markets, positioning of BHEL as a regular EPC contractor in the global market
both in utility and IPPm segments and exploring various opportunities for setting up overseas joint
ventures etc.
16
Firstcall India Equity Advisors Pvt Ltd
Joint ventures
The two Joint Venture Companies promoted by BHEL viz. “BHEL-GE Gas Turbine Services Ltd.”
(BGGTS)m with GE, USA for repair & servicing of GE designed= Gas Turbines and “Power plant
Performance Improvement Ltd.” (PPIL) with Siemens AG, Germany for plant performance
improvement of old fossil fuel power plants, have now completed ten full financial years of
operation.
a) BGGTS
BGGTS achieved a sales turnover of Rs. 327 crore during the year 2007-08 with a profit after tax of
Rs. 46 crore. Orders for Rs. 392 crore were booked by BGGTS during the year including export
orders from overseas GE shops viz. GTS-Abu Dhabi, GE Basil don and GE-MEELSA.
BGGTS successfully completed gas turbine servicing & supply of spares to various customers like
RGPPL, ONGC-Uran, bTNEB, RIL- Jamnagar, ONGC – Hazira, IOCL, PPCL, BPCL etc. BGGTS also
completed export orders for repair of FR 6 and FR 7 gas turbine shrouds for GE-MEELSA and
replacement of damaged rotor for BPDB, Bangladesh. For the year 2007-08, BGGTS has declared a
dividend of 600% thereby maintaining its consistent record of improved performance. BGGTS has
also successfully completed surveillance audit for ISO 9001, ISO 14001 & OHSAS 18001
certification.
b) PPIL
PPIL has made further progress in settlement of outstanding issues and collection of withheld
payments for pending contracts. Since, sufficient business to ensure viability of the company has
not been forthcoming both the promoter partners have mutually agreed to gradually wind up the
company.
17
Firstcall India Equity Advisors Pvt Ltd
New Joint Ventures Launched
1) During the year 2007-08 BHEL has also entered into a Joint Venture Agreement with NTPC for
setting up of a Joint venture company “NTPC BHEL Power Projects Private Limited” for carrying out
EPC contracts for Power Plants and other Infrastructure Projects in India and Abroad.
The JV Company can also take up manufacture and supply of equipments, for power plants and
other infrastructure projects, which are not subject to any limitation or restriction under any
ongoing collaboration agreement of promoter companies. The JV Company has subsequently been
incorporated in April, 2008 and detailed business plans are being worked out.
2) A MoU has been signed between BHEL
TNEB to set up a joint venture company to build, own and operate a 1600 MW (2X800 MW) Super
Critical Thermal Power Plant at Udangudi, Tamilnadu.
3) A MoU has been signed between BHEL and Nuclear Power Corporation of India Ltd. to form a
joint venture to carry out EPC activities for power plants (conventional island only) based on
atomic energy both within the country and outside.
18
Firstcall India Equity Advisors Pvt Ltd
Peer Group Comparison
Name of the
company
CMP(R.s)
(As on Jan
22,2010)
Market
Cap.
(Rs. Mn.)
EPS
(Rs.)
P/E (x) P/BV
(x)
Dividend
(%)
BHEL 2350.00 1150372.00 76.58 30.69 8.89 170.00
ABB 807.35 171084.20 20.68 39.04 8.13 110.00
L&T 1472.35 883811.70 78.26 18.81 7.11 525.00
BEL 1997.50 159800.00 124.03 16.10 4.20 187.00
Key Concerns
• Glob economic slowdown
• Slow execution of orders
• Slow down in the capital goods sector
• More number of players and tough competition
• In most of the business areas in which BHEL operates, the growth prospects are also
dependent on policy decisions at the national level and prevailing business trends.
• Higher prices of oil and gas are making coal morecompetitive as a fuel for base load
generation.
• The outlook for coal use would depend largely on relative fuel prices, government policies on
fuel diversification, climate change & air pollution and developments in clean coal
technologies in power generation.
• Chinese competition
19
Firstcall India Equity Advisors Pvt Ltd
Financials 12 Months Ended Profit & Loss Account (Standalone)
Value(Rs. in million) FY08A FY09A FY10E FY11E
Description 12m 12m 12m 12m
Net Sales 193654.60 268586.30 283032.24 339638.69
Other Income 13962.30 7879.80 8172.03 8580.63
Total Income 207616.90 276466.10 291204.27 348219.32
Expenditure -159986.70 -224327.80 -230612.7 -278503.7
Operating Profit 47630.20 52138.30 60591.57 69715.60
Interest -354.20 -307.10 -232.26 -201.33
Gross Profit 47276.00 51831.20 60359.31 69514.27
Depreciation -2972.10 -3342.70 -4054.35 -4865.22
Profit before Tax 44303.90 48488.50 56304.96 64649.05
Tax -15710.50 -17106.40 -19696.41 -22627.17
Profit after Tax 28593.40 31382.10 36608.55 42021.88
Net profit 28593.40 31382.10 36608.55 42021.88
Equity Capital 4895.20 4895.20 4895.20 4895.20
Reserves 102846.90 124492.90 161101.45 203123.33
Face Value 10.00 10.00 10.00 10.00
Total No. of Shares 489.52 489.52 489.52 489.52
EPS(Rs) 58.41 64.11 74.78 85.84
A=Actual, E=Estimated
20
Firstcall India Equity Advisors Pvt Ltd
Quarterly Ended Profit & Loss Account (Standalone)
Value(Rs. in million) 30-June-09 30-Sep-09 31-Dec-09 31-Mar-10E
Description 3m 3m 3m 3m
Net Sales 56,714.20 67,275.20 72,292.20 86,750.64
Other Income 2,270.90 1,955.00 1,932.90 2,013.23
Total Income 58,985.10 69,230.20 74,225.10 88,763.87
Expenditure -50,794.60 -54,956.80 -56,675.30 -68,186.00
Operating Profit 8,190.50 14,273.40 17,549.80 20,577.87
Interest -42.8 -45.2 -69.00 -75.26
Gross Profit 8,147.70 14,228.20 17,480.80 20,502.61
Depreciation -961 -934.1 -1,038.10 -1,121.15
Profit before Tax 7,186.70 13,294.10 16,442.70 19,381.46
Tax -2,480.80 -4,715.30 -5,716.80 -6,783.51
Profit after Tax 4,705.90 8578.8 10,725.90 12,597.95
Net Profit 4,705.90 8,578.80 10,725.90 12597.95
Equity Capital 4,895.20 4895.2 4,895.20 4,895.20
Face Value 10.00 10.00 10.00 10.00
Total No. of Shares 489.52 489.52 489.52 489.52
EPS(Rs) 9.61 17.52 21.91 25.74
21
Firstcall India Equity Advisors Pvt Ltd
Charts
A) Net Sales & Net Profit Chart
B) EV/EBITDA (X) Chart
22
Firstcall India Equity Advisors Pvt Ltd
C) P/E(x)
D) P/BV (X)
23
Firstcall India Equity Advisors Pvt Ltd
1 Year Comparative Graph
BHEL BSE SENSEX
Outlook and Conclusion
• At the current market price of the stock Rs.2350.00, the stock trades at a P/E of 31.42 x and
27.38 x for FY10E and FY11E respectively.
• The EPS of the stock is expected to be at Rs.74.78 and Rs.85.84 for the earnings of FY10E and
FY11E respectively.
• The top line and bottom-line of the company are expected to grow at a CAGR of 20.60% and
13.69% over FY08 to FY11E.
• On the basis of EV/EBDITA, the stock trades at 21.81 x and 20.36x for FY10E and FY11E
respectively.
• On the basis of Price to Book Value of the stock is expected to be at 6.93 x and 5.53 x
respectively for FY10E and FY11E.
• BHEL has witnessed a robust growth in new orders over the past 5 years.
• BHEL is in talks with global players, including Alstom and Toshiba, for manufacturing nuclear
reactors to provide end-to-end solutions. Its initiative in nuclear power and super critical
segment as key positives for future growth.
• As the Government of India (GoI) plans to enhance total power generation capacity (~78 GW in
XIth five year plan) and renew the power transmission and distribution infrastructure of the
country, we expect the Company’s order book would get a further boost.
24
Firstcall India Equity Advisors Pvt Ltd
• BHEL plans to expand its manufacturing capacity from 10,000 MW to 15,000 MW and are
planning 20,000 MW plant by 2011-2012.
• Over the next five-year period, in the pursuit of achieving globalization aspirations, BHEL aims
to grow the physical exports by six times the current size. Physical exports are expected to
contribute around Rs 60000-70000 mn to the company's turnover by 2011-12.
• Privatization of infrastructure should gather pace – a positive for developers and equipment
suppliers. There are more opportunities in roads, airports, power, railways and ports for
private project developers.
• We recommend ‘HOLD’ in this particular scrip with a target price of Rs.2700.00 for Medium to
Long term investment.
Overview of the Industry
Engineering Sector: Market & Opportunities
25
Firstcall India Equity Advisors Pvt Ltd
India's engineering industry is highly competitive with a number of players in each segment. The
engineering sector has been growing, driven by growth in end user industries and the new
projects being taken up in the power, railways, infrastructure development, and private sector
investments fields amongst others. The industry attracted FDI inflows of US$ 1,196.7 million from
August 1991-July 2006.
India's exports of engineering goods are valued at US$ 27 billion during 2006-07 which represents
a 6 per cent growth over the exports for 2005-06 (US$ 20 billion). The engineering sector
accounted for 14 per cent of the country's total exports. It is also noteworthy that 40 per cent of
India's engineering export is from the small and medium enterprises (SME) sector. According to
Engineering Exports Promotion Council (EEPC), engineering exports could touch US$ 30 billion by
2008-09. In such a scenario, India, driven by the engineering sector, will emerge as a key global
manufacturing hub.
Industry demand is driven by investments in core sectors
The demand from this sector depends largely on GDP growth, which in turn is a function of
expenditure in core segments like power, railways, and infrastructure development, private sector
investments, and the speed at which projects are implemented. The power sector is the largest
contributor to the revenues of engineering companies. Engineering majors like Bharat Heavy
Electricals Limited (BHEL) and ABB Limited derive a significant chunk of their revenues (69 per cent
and 60 per cent, respectively) through the supply of equipment to the power sector.
Infrastructure is another key area of operation. Larsen & Toubro Limited, for example, garners
around 35 per cent of its sales from infrastructure activities like engineering, design and
construction of industrial projects, social and physical projects like housing, hospitals, information
technology (IT) parks, expressways, bridges, ports, and water/effluent treatment projects.
26
Firstcall India Equity Advisors Pvt Ltd
The industrial segment contributes to around 30 per cent of the total revenues of the engineering
sector. While India’s engineering industry has capabilities in manufacturing the range of
machinery required by the different user sectors, the rapid rise in demand has led to a large part
of the machinery requirements being met through imports. This indicates the size of opportunity
for investment in the engineering and capital goods sector in India. The engineering industry has
attracted FDI inflows of US$ 1,196.73 million from August 1991-July 2006.
Indian Engineering goods are gaining acceptance in overseas markets
India’s exports of engineering goods are valued at US$ 27 billion during 2006-07 which represents
a 36 per cent growth over the exports for 2005-06 US$ 20 billion). The engineering sector
accounted for 14 per cent of the country’s total exports. It is also noteworthy that 40 per cent of
India’s engineering export is from the small and medium enterprises (SME) sector. A key driver for
increased engineering exports is the trend towards shifting of global manufacturing bases to
countries like India that offer lower costs and good engineering talent. This trend is expected to
continue and boost exports of engineering goods from India over the next 5 years. According to
Engineering Exports Promotion Council (EEPC), engineering exports could touch US$ 30 billion by
2008-09. In such a scenario, India, driven by the engineering sector, will emerge as a key global
manufacturing hub.
The nature of Indian engineering exports is also changing with time. India is fast moving from
exporting low value goods to developing countries to more sophisticated goods targeted at
developed countries. Capital goods account for 27 per cent of total engineering exports. Exports to
European Union countries and North America accounted for 19 per cent and 17 per cent
respectively, of total engineering exports in 2005-06. Engineering goods worth US$ 3.34 billion
were exported to USA alone in April – Feb 2006-07.
27
Firstcall India Equity Advisors Pvt Ltd
Growing Demand
Capacity creation and transformation in sectors such as infrastructure, power, mining, oil & gas,
refinery, steel, automotive, consumer durables are driving growth in the engineering industry. The
framework below captures some of the key factors that are contributing to domestic and
international demand for engineering goods from India. Restructuring of the state electricity
boards in different states, growth of private sector players and focus on capacity creation have
driven growth in the power sector.
Conclusion
The Engineering sector’s future outlook is promising. Drivers like power projects, other
infrastructure development activities, industrial growth and favorable policy regulations will drive
growth in manufacturing. The Indian engineering industry has been witnessing significant level of
capability enhancement over the years. As export markets open up, this will help India develop a
strong presence in global engineering exports. Power sector contributes the largest to the
engineering companies’ revenues. Major players in this sector like ABB and BHEL derive 60 per
cent and 69 per cent of their revenues from supplying equipments to the power sector. Going
forward, with the Government clearing the blueprint for adding 100,000 MW in the tenth (2002-
07) and eleventh 2007-12) five-year plans, the potential are high for the engineering majors.
Emerging trends such as outsourcing of engineering services can provide new opportunities for
quantum growth. Engineering and design services such as new product designing, product
improvement, maintenance and designing manufacturing systems are increasingly getting
outsourced to countries like India and China. India’s engineering sector has significant potential for
future growth, in manufacturing as well as services.
28
Firstcall India Equity Advisors Pvt Ltd
With development in associated sectors like automotive, one of the largest evolving markets for
engineering and industrial goods, and a well developed technical human resources pool, India is
poised to make significant strides in all segments of engineering.
_____________________________________________________________
Disclaimer:
This document prepared by our research analysts does not constitute an offer or solicitation for the
purchase or sale of any financial instrument or as an official confirmation of any transaction. The
information contained herein is from publicly available data or other sources believed to be reliable but we
do not represent that it is accurate or complete and it should not be relied on as such. Firstcall India Equity
Advisors Pvt. Ltd. or any of it’s affiliates 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. This document is
provide for assistance only and is not intended to be and must not alone be taken as the basis for an
investment decision.
29
Firstcall India Equity Advisors Pvt Ltd
Firstcall India Equity Research: Email – [email protected]
B. Harikrishna Banking
B. Prathap IT
A. Rajesh Babu FMCG
C.V.S.L.Kameswari Pharma
U. Janaki Rao Capital Goods
E. Swethalatha Oil & Gas
D. Ashakirankumar Automobile
Rachna Twari Diversified
Kavita Singh Diversified
Nimesh Gada Diversified
Priya Shetty Diversified
Tarang Pawar Diversified
Neelam Dubey Diversified
Firstcall India also provides
Firstcall India Equity Advisors Pvt.Ltd focuses on, IPO’s, QIP’s, F.P.O’s, Takeover
Offers, Offer for Sale and Buy Back Offerings.
Corporate Finance Offerings include Foreign Currency Loan Syndications,
Placement of Equity / Debt with multilateral organizations, Short Term Funds
Management Debt & Equity, Working Capital Limits, Equity & Debt
Syndications and Structured Deals.
Corporate Advisory Offerings include Mergers & Acquisitions (domestic and
cross-border), divestitures, spin-offs, valuation of business, corporate
Restructuring-Capital and Debt, Turnkey Corporate Revival – Planning &
Execution, Project Financing, Venture capital, Private Equity and Financial
Joint Ventures
Firstcall India also provides Financial Advisory services with respect to raising
of capital through FCCBs, GDRs, ADRs and listing of the same on International
Stock Exchanges namely AIMs, Luxembourg, Singapore Stock Exchanges and
Other international stock exchanges.
For Further Details Contact:
3rd Floor, Sankalp, The Bureau, Dr.R.C.Marg, Chembur, Mumbai 400 071
Tel.: 022-2527 2510/2527 6077/25276089 Telefax: 022-25276089
E-mail: [email protected]
www.firstcallindiaequity.com