f nilkamal ltd buy ibreport.myiris.com/firstcall/nilplast_20101028.pdf · · 2010-10-295 joint...
TRANSCRIPT
1
Oct 28th, 2010
Stock Data
Sector Plastic
Face Value(Rs) 10.00
52 wk. High/Low (Rs.) 441.65/128.00
Volume (2 wk. Avg.) 8380
BSE Code 523385
Market Cap(Rs in Mn) 5692.38
Financials (Rs.in.mn) FY10 FY11E FY12E
Net Sales 10319.51 12383.41 14240.92
EBIDTA 1227.59 1376.95 1484.54
PAT 472.39 570.62 623.78
EPS 36.96 38.24 41.80
P/E 10.32 9.98 9.13
NILKAMAL LTD BUY F
I
R
S
T
C
A
L
L
R
E
S
E
A
R
C
H
SYNOPSIS
Nilkamal was incorporated on December 5th, 1985 under the name of creamer plastic, which was converted into creamer plastic on July 18, 1990. The company is promoted by the Parekh Family of Nilkamal Group. The company's name was changed to Nilkamal Plastic on August 23, 1990.
Nilkamal is engaged in four key businesses that include (i) material handling crates, containers and bins, (ii) moulded furniture such as chairs, tables and cabinets, (iii) custom mouldings & OEM supplies for specific customers and (iv) @home, the mega home store retail chain.
The Company has entered into a Joint Venture agreement with Cambro Manufacturing Company ("Cambro"), USA. Cambro has currently manufacturing operation at USA, Germany, Turkey & China and sells its products globally through dealers and distributors network all over the world.
Net Sales and PAT of the company are
expected to grow at a CAGR of 17% and
117% over 2009 to 2012E respectively.
1 Year Comparative Graph
Nilkamal Ltd BSE SENSEX
V.S.R. Sastry
Equity Research Desk
Dr. V.V.L.N. Sastry Ph.D.
Chief Research Officer
C.M.P: Target Price: Rs.381.45 Rs.450.00
Share Holding Pattern
2
Peer Group Comparison
Name of the company CMP(Rs.)
Market Cap.(Rs.Mn.) EPS(Rs.) P/E(x) P/BV(x) Dividend (%)
Nilkamal Ltd 381.45 5692.38 36.96 10.32 1.94 50.00
Jain Irrigation 1155.95 88126.50 35.36 32.69 6.57 45.00
Finolex Inds 118.00 14635.10 8.29 14.23 2.49 30.00
Kalpena Inds 130.00 2404.30 16.01 8.12 2.06 22.00
Investment Highlights
Q1 FY11 Results Update
Nilkamal Ltd disclosed results for the quarter ended June 2010. Net sales for the
quarter moved up 29% to Rs.3185.33 million as compared to Rs.2462.46 million
during the corresponding quarter last year. During the quarter, the company Net
Profit is increased of Rs. 160.28 million from Rs.131.32 million in previous year
same quarter. The Basic EPS of the company stood at Rs. 10.74 for the quarter
ended June 2010.
Quarterly Results – Standalone(Rs in mn)
As At Jun-10 Jun-09 %Change
Net sales 3185.33 2462.46 29%
PAT 160.28 131.32 22%
Basic EPS 10.74 10.27 5%
Equity Capital 149.23 127.82
3
Basic EPS of the company stood at Rs. 10.74
4
Break up of Expenditure
Expenditure for the quarter stood at Rs.2820.57mn, which is around 31% higher
than the corresponding period of the previous year. Raw material cost of the
company for the quarter accounts for 38% of the sales of the company and stood
at Rs.1207.35mn from Rs.866.89mn of the corresponding period of the previous
year. Purchase of Traded Goods cost increased 76%YoY to Rs.1018.62mn from
Rs.579.48mn and accounts for 32% of the revenue of the company for the
quarter.
OPM and NPM for the quarter stood at 11% and 5% respectively from 13% and 5%
respectively of the same period of the last year.
5
Joint Venture Agreement with Cambro
Nilkamal Ltd has entered into a Joint Venture agreement with Cambro
Manufacturing Company ("Cambro"), USA. Cambro has currently manufacturing
operation at USA, Germany, Turkey & China and sells its products globally through
dealers and distributors network all over the world. The Joint Venture Company
shall carry on the business of Manufacturing and Importing of extensive range of
quality products for the commercial food service & hospitality segment and
distribution of such products in India and other territories as has been mutually
agreed. Further, the investment by both the Companies in the proposed Joint
Venture will be in the ratio of 50:50.
Board recommends Dividend
Nilkamal Ltd has recommended a Dividend of Rs. 3/- (30%) per share having face
value of Rs. 10/- each for the Financial Year ended March 31, 2010 on its total
paid-up Equity Share Capital of Rs. 12,78,23,440/- subject to the approval of the
Shareholders at the ensuing Annual General Meeting.
Company Profile
Nilkamal was incorporated on December 5th,1985 under the name of creamer plastic,
which was converted into creamer plastic on July 18, 1990. The company is
promoted by the Parekh Family of Nilkamal Group. The promoters are Vamanrai V
Parekh, Sharad V Parekh and Hiten V Parekh. The company's name was changed to
Nilkamal Plastic on August 23, 1990. Nilkamal’s (FY 0809) turnover exceeds
INR.1000 crores/US$.200 million. The Company has advanced machinery in
Injection Moulding, Rotational Moulding, Vaccum Forming, Polyurethane Injection (of
insulation) and capabilities for SMC and Blow Moulding. Each of these plants has
dedicated Tool Rooms. The Company has Joint Ventures in Sri Lanka, near Colombo
and in Bangladesh, near Dhaka. Both these Companies are Leaders in respective
markets for Moulded Furniture.
The Company also has a Joint Venture with Bito Lagertechnik Bittman GmbH for the
manufacture of Material Handling and Storage Systems in Metal, with a
manufacturing plant at Samba, Jammu & Kashmir. All the manufacturing plants are
ISO 9001/2000 Certified and practice 6 Sigma manufacturing process. This extensive
6
manufacturing infrastructure is ably supported by our wide and strong sales
network, operating through 45 Regional Offices and 33 Warehouses spread across
India.
Key Businesses
Material Handling Crates, Containers and Bins.
Moulded Furniture such as Chairs, Tables and Cabinets.
Custom Mouldings & OEM supplies for specific Customers.
@home, the Mega Home Store Retail Chain.
Product Manufactured / Services Offered
Injection Moulded Crates
Roto Moulded Crates
Customized Crates
Corrugated PP Crates
Insulated Icebox / Shipper
Vacuum Formed Crates
Wash Crates
Automated Industrial Storage & Retrieval Systems
Custom Moulding
Industrial Pallets
Waste Management System Bins
Material Handling Solutions
Intralogistic Warehouse Solutions
Subsidiaries
Nilkamal Padma Plastics, Bangladesh.
Nilkamal Eswaran Plastics, Srilanka.
The Company has 7 large manufacturing plants in India:
North – Samba (Jammu & Kashmir) and Greater Noida (Uttar Pradesh)
South – Pondicherry (Union Territory)
East - Barjora (West Bengal)
7
West - Sinnar, Nashik (Maharashtra) and Silvassa (Union Territory of Dadra &
Nagar Haveli)
(2 plants).
Financials Results
12 Months Ended Profit & Loss Account (Standalone)
Value(Rs.in million) FY09A FY10A FY11E FY12E
12m 12m 12m 12m
Description
Net Sales 8907.36 10319.51 12383.41 14240.92
Other Income 1.27 8.69 14.77 17.73
Total Income 8908.63 10328.2 12398.19 14258.65
Expenditure -8082.39 -9100.61 -11021.24 -12774.11
Operating Profit 826.24 1227.59 1376.95 1484.54
Interest -396.28 -246.96 -256.23 -271.23
Gross Profit 429.96 980.63 1120.72 1213.31
Depreciation -311.71 -321.75 -328.19 -334.75
Profit before Tax 118.25 658.88 792.53 878.56
Tax -57.24 -186.49 -221.91 -254.78
Profit after Tax 61.01 472.39 570.62 623.78
Equity Capital 127.82 127.82 149.23 149.23
Reserves 1986.16 2383.92 2954.54 3578.32
Face Value(Rs.) 10 10 10 10
EPS 4.77 36.96 38.24 41.8
*A=Actual, *E=Estimated
8
Quarterly Ended Profit & Loss Account (Standalone)
Value(Rs.in million) 31-Mar-10 30-Jun-10 30-Sep-10 30-Dec-10
3m(A) 3m(A) 3m(A) 3m(E)
Description
Net Sales 3067.4 2854 3185.33 3312.74
Other Income -14.5 0 0 0
Total Income 3052.9 2854 3185.33 3312.74
Expenditure -2800.37 -2534.3 -2820.57 -2935.09
Operating Profit 252.53 319.7 364.76 377.65
Interest -57.08 -58.73 -62.84 -65.98
Gross Profit 195.45 260.97 301.92 311.67
Depreciation -81.29 -77.17 -81 -85.05
Profit before Tax 114.16 183.8 220.92 226.62
Tax -43.49 -51.91 -60.64 -63.45
Profit after Tax 70.67 131.89 160.28 163.17
Equity Capital 127.82 127.82 149.23 149.23
Face Value 10 10 10 10
EPS 5.53 10.32 10.74 10.93
*A=Actual, *E=Estimated
9
Key Ratios
Particulars FY09 FY10 FY11E FY12E
EPS (Rs.) 4.77 36.96 38.24 41.8
EBITDA Margin (%) 9.28% 11.90% 11.12% 10.42%
PAT Margin (%) 0.68% 4.58% 4.61% 4.38%
P/E Ratio (x) 30.84 10.32 9.98 9.13
ROE (%) 2.89% 18.81% 18.38% 16.73%
ROCE (%) 10.37% 17.09% 17.00% 16.33%
EV/EBITDA (x) 2.28 3.97 4.13 3.83
Debt-Equity Ratio 1.35 1.11 0.99 0.89
Book Value (Rs.) 165.39 196.51 207.99 249.79
P/BV 0.89 1.94 1.83 1.53
Charts:
10
11
12
13
Outlook and Conclusion
At the current market price of Rs.381.45, the stock is trading at 9.98 x FY11E
and 9.13 x FY12E respectively.
Price to Book Value of the stock is expected to be at 1.83 x and 1.53 x respectively for FY11E and FY12E.
Earning per share (EPS) of the company for the earnings for FY11E and FY12E is seen at Rs.38.24 and Rs.41.80 respectively.
Net Sales and PAT of the company are expected to grow at a CAGR of 17% and 117% over 2009 to 2012E respectively.
The Company has entered into a Joint Venture agreement with Cambro Manufacturing Company ("Cambro"), USA. Cambro has currently manufacturing operation at USA, Germany, Turkey & China and sells its products globally through dealers and distributors network all over the world.
On the basis of EV/EBITDA, the stock trades at 4.13 x for FY11E and 3.83 x for FY12E.
We expect that the company will keep its growth story in the coming quarters also. We recommend ‘BUY’ in this particular scrip with a target price of Rs.450.00 for Medium to Long term investment.
Industry Overview
The Plastics Industry in India has made significant achievements ever since it made a
modest but promising beginning by commencing production of Polystyrene in 1957.
The chronology of manufacture of polymers in India is summarized as under:-
- 1957-Polystyrene
- 1959-LDPE
- 1961-PVC
14
- 1968- HDPE
- 1978-Polypropylene
The potential Indian market has motivated Indian entrepreneurs to acquire technical
expertise, achieve high quality standards and build capacities in various facets of the
booming plastic industry.
The plastic processing sector comprises of over 30,000 units involved in producing a
variety of items through injection moulding, blow moulding, extrusion and
calendaring. The capacities built in most segments of this industry coupled with
inherent capabilities have made us capable of servicing the overseas markets.
The economic reforms launched in India since 1991, have added further fillip to the
Indian plastic industry. Joint ventures, foreign investments, easier access to
technology from developed countries etc have opened up new vistas to further
facilitate the growth of this industry.
India ranks 8th in the world with per capita consumption of 4.1 kgs. which is likely to
increase to 7.9 kgs in 2006. The world average is around 20 kgs. Polymer demand in
India to touch 8.3 million tons 2007-2008 and 12.4 million tons by 2010- 2011. India
is expected to be the 3rd largest consumer of plastics after US and china by 2010.
Growth rate between 12% - 15%. Consistently outperforming GDP. There is an
estimated 15,000 units engaged in the manufacturing of various plastic products in
the country. The industry has an average growth of 15% and employs 3000,000 people
directly.
Growth of plastic
� The sector has an employment potential of 6.7 million man years (excluding
services sector).
� Finished products from the industry are exported to over 140 countries,
including highly quality-conscious ones including the US, and European and
the Middle East.
15
� India is a net exporter of LLDPE / HDPE / PP / PS forms of plastic materials.
For the plastic industry, the US is the largest trading partner of India. However,
India’s export of plastic is less than 1 per cent of the total imports of the US.
� In 2007, the global plastics export market stood at US$ 375 billion, of which
India had a less than 1 per cent share with exports worth US$ 3.187 billion.
� According to a Plast India Foundation report, the industry exported products
and machinery worth around US$ 4.1 billion during 2007-08, up from US$ 3.1
billion last fiscal.
� Hampering the growth of the sector are factors such as high prices of polymer,
which according to the Indian Plastic Federation, have risen by 50 per cent,
while prices of PVC – another important raw material – have risen by 30 per
cent.
� Irregular supply of polymers is another issue. Exporters of plastic goods want
the government to ease supplies through a series of fiscal measures.
� SMEs face shortage of skilled manpower, finances and advanced technology, all
of which hamper progress.
________ ____ _________________________ 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 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.
16
Firstcall India Equity Research: Email – [email protected]
C.V.S.L.Kameswari Pharma
U. Janaki Rao Capital Goods
B.Harikrishna Banking
B. Prathap IT
D. Ashakirankumar Automobile
A. Rajesh Babu FMCG
H.Lavanya Oil & Gas
A.Prathibha Diversified
G.Bharani Bhukta Diversified
Kavita Singh Diversified
Nimesh Gada Diversified
Priya Shetty 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