greenply industries result updated
TRANSCRIPT
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 1/10
Please refer to important disclosures at the end of this report 1
Particulars (` cr) 3QFY2012 2QFY2012 %chg (qoq) 3QFY2011 %chg (yoy)
Net sales 418.7 413.6 1.2 316.9 32.1
EBITDA 43.3 36.7 18.0 28.2 53.8
EBITDA margin (%) 10.4 8.9 147bp 8.9 146bp
Net profit 14.1 10.1 39.6 7.2 96.0
Source: Company, Angel Research
Greenply Industries (GIL) registered strong top-line growth in 3QFY2012.
The company’s net sales grew by 32.1% yoy and 1.2% qoq to ` 419cr.
GIL reported 146bp yoy expansion in OPM to 10.4% mainly due to lower raw
material costs. OPM would have expanded further but the company reportedforex loss to the tune of ` 7cr during the quarter. Net profit increased by 96.0%
yoy to ` 14cr. We believe the company is well placed to benefit from its laminate
capacity expansion, improved utilisation levels of the MDF plant and expansion in
the plywood segment. Hence, we maintain our Buy view on the stock.
Top line posts strong growth yoy: For 3QFY2012, GIL’s top line grew by 32.1%
yoy to ` 419cr mainly due higher utilsation in the MDF segment during the quarter
and robust growth of 21.4% and 11.8% yoy in plywood and laminate segments.
The company going ahead will hedge their forex exposure for the coming
quarters and thus we expect forex loss to be minimal which will result in better
margin and profitability going ahead.
Outlook and valuation: We believe the concerns related to the MDF segment
have receded considerably. Hence, higher utilisation levels in the MDF
segment will aid in improving GIL’s overall margins on a qoq basis going
ahead. The MDF segment is expected to achieve 60% utilisation in FY2012.
Further, the company is well placed to benefit from 1) its laminates capacity
expansion, which increased nearly two-folds in FY2010 and is expected to
achieve 100%+ utilisation in FY2012 and 2) expansion of its plywood
capacity by 3.75mn sq. ft., which is expected to contribute around ` 45cr to
FY2012 top line. At ` 211, the stock trades at 5.9x FY2013E earnings.
We maintain our Buy rating with a revised target price of `285, valuing the
stock at 8x FY2013E earnings.
Key financials
Y/E March (` cr) FY2010 FY2011 FY2012E FY2013E
Net Sales 871 1,217 1,526 1,800
% chg 20.2 39.6 25.4 18.0
Net Profit 49.6 25.1 50.3 86.0
% chg 32.9 (49.4) 100.6 70.9
FDEPS (Rs) 20.5 10.4 20.9 35.7
EBITDA Margin (%) 11.6 9.0 10.3 11.1
P/E (x) 9.4 20.3 10.1 5.9
P/CEPS (x) 6.5 7.7 5.2 3.8
RoE (%) 21.9 8.4 14.5 21.0
RoCE (%) 13.7 8.8 12.4 16.2
P/BV (x) 1.7 1.6 1.4 1.1
EV/Sales (x) 1.0 0.8 0.7 0.5
EV/EBITDA (x) 8.5 9.3 6.5 4.9 Source: Company, Angel Research
BUYCMP ` 211
Target Price ` 285
Investment Period 12 Months
Stock Info
Sector
Bloomberg Code
Shareholding Pattern (%)
Promoters 55.0
MF / Banks / Indian Fls 0.1
FII / NRIs / OCBs 10.7
Indian Public / Others 34.2
Abs. (%) 3m 1yr 3yr
Sensex (0.3) (5.5) 90.5
Greenply (1.2) 12.7 352
5
17,605
5,326
GRPL.BO
MTML@IN
509
0.6
245/133
2,916
Laminates
Avg. Daily Volume
Market Cap ( ` cr)
Beta
52 Week High / Low
Face Value ( ` )
BSE Sensex
Nifty
Reuters Code
Sharan Lillaney
Tel: 022-3935 7800 Ext: [email protected]
Greenply Industries
Performance Highlights
3QFY2012 Result Update | Laminates
February 3, 2012
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 2/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 2
Exhibit 1: 3QFY2012 performance highlights
Particulars (` cr) 3QFY2012 3QFY2011 %chg (yoy) 2QFY2012 %chg (qoq)
Net Sales 418.7 316.9 32.1 413.6 1.2
Total Expenditure 375.3 288.7 30.0 376.9 (0.4)EBITDA 43.3 28.2 53.8 36.7 18.0
OPM (%) 10.4 8.9 146bp 8.9 147bp
Depreciation 11.9 10.4 14.3 11.5 2.8
EBIT 31.5 17.8 76.9 25.2 25.0
Interest 15.4 9.3 65.0 13.2 15.9
Other Income - - - 0.0 -
PBT 16.1 8 89.8 11.9 35.1
Tax 2.0 1.3 55.9 1.8 -
Net Profit 14.1 7.2 96.0 10.1 39.6
NPM (%) 3.4 2.3 110bp 2.4 93bp
Diluted EPS (Rs) 5.8 3.0 96.0 4.2 39.6
Source: Company, Angel Research
Revenue up 32.1% yoy due to strong volume growth: For 3QFY2012, GIL’s top
line reported 32.1% yoy growth to ` 419cr mainly on the back of laminate capacity
expansion, higher capacity utilisation in the MDF segment and increased
realisation during the quarter.
The plywood segment reported 114% capacity utilisation and realisation increased
to ` 244/sq. mt. from ` 232/sq. mt. qoq and ` 217/sq. mt. yoy. The segment
witnessed a 10.4% yoy increase in volumes.
The laminate segment reported an average of 108% capacity utilisation. Average
realisation of laminates increased to ` 556/sheet in 3QFY2012 from ` 538/sheet in
2QFY2012 and ` 488/sheet in 3QFY2011. The segment witnessed a 15.9% yoy
increase in volumes.
The MDF segment witnessed it’s highest-ever utilisation during 3QFY2012.
The segment’s utilisation stood at 69%, with production volume of 31,260m 3 and
sales volume of 31,178m3.
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 3/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 3
Exhibit 2: Robust growth in sales
Source: Company, Angel Research
OPM expands yoy on the back of higher utilisation
The company’s EBITDA improved by 53.8% yoy to ` 43cr on the back of higher
revenue during the quarter. OPM for the quarter expanded by 146bp yoy due to
higher utilisation in the MDF segment and lower raw material costs as a
percentage to sales. Forex losses stood at ` 7cr vs. a profit of ` 0.4cr in 3QFY2011.
The company will hedge forex exposure relating to business over the coming
quarters and thus minimizing forex loss. Depreciation/appreciation of one rupee
vs. the euro can result in loss/profit of ` 2cr to the company.
Exhibit 3: OPM improving on the back of higher utilisation
Source: Company, Angel Research
317350 353
414 419
0
5
10
15
20
25
30
35
4045
50
0
50
100
150
200
250
300
350400
450
3QFY2011 4QFY2011 1QFY2012 2QFY2012 3QFY2012
Net Sales (LHS) Growth (qoq) Growth (yoy)
( ` cr) (%)
8.9
8.1
10.8
8.9
10.4
0
2
4
6
8
10
12
3QFY2011 4QFY2011 1QFY2012 2QFY2012 3QFY2012
(%)
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 4/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 4
PAT increases on account of higher revenue, margin expansion
GIL’s net profit increased by 96.0% yoy to ` 14cr ( ` 7cr), largely due to higher
revenue during the quarter. PAT margin also improved yoy by 110bp to 3.4% on
the back of yoy expansion in OPM.
Exhibit 4: PAT trend
Source: Company, Angel Research
7.2 5.9
13.0
10.1
14.1
-
0.5
1.0
1.5
2.0
2.5
3.0
3.5
4.0
-
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
3QFY2011 4QFY2011 1QFY2012 2QFY2012 3QFY2012
Net Profit NPM
( ` cr) (%)
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 5/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 5
Investment arguments
Banking on MDF and laminates
GIL has forayed into the lucrative, high-growth MDF market, with the largest MDF
plant in India (1,80,000m3/year capacity), while benefiting from its strong
expansion in laminates (88% capacity expansion). GIL is witnessing strong demand
for its laminate products, with both its new production lines running at full capacity.
The MDF opportunity is especially huge – MDF constitutes 20% of wood panel
consumption in India, while plywood constitutes 80% – the reverse holds
true globally. China alone consumes about 10mn–11mn m3/year of MDF vs.
0.6mn m3/year in India. Going forward, with a strict control on the issue of new
plywood licenses and a 5–7% CAGR in panel demand, MDF is likely to meet this
demand, translating into a 25–30% CAGR for MDF. Moreover, even out of the
present consumption, 80% is being met through imports, which GIL can substitute,
given the high freight costs and 25% anti-dumping duty on imports.
Strong brand, high ad spend and massive distribution
GIL has leading plywood and laminates brands, supported by ad spend as high as
4.3% of sales. The company also has the largest distribution network of over
15,000 dealers. These advantages underpin the strong RoE profile of the
company's brand-driven business model.
Outlook and valuation
We believe the concerns related to the MDF segment have receded considerably with the segment achieving 69% utilsation in 3QFY2011. Hence, higher utilisation
levels in the MDF segment will aid in improving GIL’s overall margins on a qoq
basis going ahead. The MDF segment is expected to achieve 60% utilisation in
FY2012. Further, the company is well placed to benefit from 1) its laminate
capacity expansion, which increased nearly two-folds in FY2010 and is expected to
achieve 100%+ utilisation in FY2012 and 2) expansion of its plywood capacity by
3.75mn sq. ft., which is expected to contribute around ` 45cr to FY2012 top line. At
` 211, the stock trades at 5.9x FY2013E earnings. We maintain our Buy rating with
a target price of `285, valuing the stock at 8x FY2013E earnings.
Exhibit 5: Key assumptionsEstimates
(%) FY2012 FY2013
Sales growth 25.4 18.0
Capacity utilisation – Plywood 115.0 115.0
- Laminates 110.0 115.0
- MDF 60.0 85.0
Operating margin 10.3 11.1
Source: Company, Angel Research
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 6/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 6
Profit and Loss Statement
Y/E March (` cr) FY2009 FY2010 FY2011 FY2012E FY2013E
Gross sales 830 980 1,378 1,702 2,000
Less: Excise duty 105 108 161 176 200Net Sales 725 871 1,217 1,526 1,800
Other operating income -
Total operating income 725 871 1,217 1,526 1,800
% chg 33.8 20.2 39.6 25.4 18.0
Total Expenditure 646 771 1,107 1,368 1,601
Net Raw Materials 409 478 692 855 1,026
Other Mfg costs 38 52 89 84 99
Personnel 59 77 103 137 162
Other 141 164 224 293 313
EBITDA 79 101 110 158 200
% chg (2.1) 27.7 8.8 43.8 26.8
(% of Net Sales) 10.9 11.6 9.0 10.3 11.1
Depreciation (17) (22) (41) (47) (49)
EBIT 62 79 69 111 151
% chg (8.3) 27.3 (12.8) 61.6 36.1
(% of Net Sales) 8.5 9.0 5.6 7.3 8.4
Interest & other Charges (20) (24) (38) (48) (43)
Other Income 2 2 0 0 0
(% of PBT) 0.0 0.0 0.0 0.0 0.0
Share in profit of Associates - - - - -
Recurring PBT 44 57 31 63 108
% chg (11.6) 28.5 (45.8) 103.9 70.9
Extraordinary Expense/(Inc.) - - - - -
PBT (reported) 44 57 31 63 108
Tax 7 7 6 13 22
(% of PBT) 15.9 13.0 19.5 20.0 20.0
PAT (reported) 37 50 25 50 86
Add: Share of earnings of associate - - - - -
Less: Minority interest (MI) - - - - -
Prior period items - - - - -
PAT after MI (reported) 37 50 25 50 86ADJ. PAT 53 42 34 77 86
% chg 37.6 (20.5) (20.5) 129.6 11.3
(% of Net Sales) 7.4 4.9 2.8 5.1 4.8
Basic EPS (`) 21.9 22.4 10.4 20.9 35.7
Fully Diluted EPS (̀ ) 21.9 20.5 10.4 20.9 35.7
% chg (3.7) 2.2 (53.7) 100.6 70.9
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 7/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 7
Balance Sheet
Y/E March (` cr) FY2009 FY2010 FY2011 FY2012E FY2013E
SOURCES OF FUNDS
Equity Share Capital 8 11 12 12 12Preference Capital - - - - -
Reserves& Surplus 172 261 311 357 439
Shareholders’ Funds 181 272 323 369 451
Minority Interest - - - - -
Total Loans 258 407 520 520 470
Deferred Tax Liability 13 19 25 28 28
Total Liabilities 451 699 868 917 949
APPLICATION OF FUNDS
Gross Block 270 632 724 775 810
Less: Acc. Depreciation 74 92 124 171 219
Net Block 196 539 601 605 591
Capital Work-in-Progress 52 13 11 - -
Goodwill 3 3 3 3 3
Investments 2 4 9 9 9
Current Assets 386 426 530 667 772
Cash 16 19 13 7 7
Loans & Advances 69 56 74 74 74
Inventories 166 200 229 305 360
Debtors 135 151 213 280 330
Other - - - - -
Current liabilities 188 288 286 366 426
Net Current Assets 198 137 244 300 346
Mis. Exp. not written off - 1 1 - -
Total Assets 451 699 868 917 949
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 8/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 8
Cash Flow Statement
Y/E March (` cr) FY2009 FY2010 FY2011 FY2012E FY2013E
Profit before tax 44 57 31 63 108
Depreciation 17 22 41 47 49Change in Working Capital (26) 49 (94) (73) (43)
Less: Other income 2 2 0 0 0
Direct taxes paid 7 7 6 13 22
Cash Flow from Operations 26 118 (28) 24 92
Inc./ (Dec.) in Fixed Assets (90) (324) (90) (40) (35)
Inc./ (Dec.) in Investments 3 (2) (5) - -
Inc./ (Dec.) in loans and adv. (18) 13 (18) - -
Other income 2 2 0 0 0
Cash Flow from Investing (103) (311) (113) (40) (35)
Issue of Equity - 46 29 - -
Inc./(Dec.) in loans 87 149 112 - (50)
Dividend Paid (Incl. Tax) (3) (4) (4) (4) (4)
Others (0) 4 (2) 14 (3)
Cash Flow from Financing 84 195 135 10 (57)
Inc./(Dec.) in Cash 7 3 (6) (6) 0
Opening Cash balances 9 16 19 13 7
Closing Cash balances 16 19 13 7 7
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 9/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 9
Key Ratios
Y/E March FY2009 FY2010 FY2011 FY2012E FY2013E
Valuation Ratio (x)
P/E (on FDEPS) 9.6 10.3 20.3 10.1 5.9P/E (on basic, reported EPS) 9.6 9.4 20.3 10.1 5.9
P/CEPS 6.6 6.5 7.7 5.2 3.8
P/BV 2.0 1.7 1.6 1.4 1.1
Dividend yield (%) 0.7 0.7 0.7 0.7 0.7
Market cap. / Sales 0.5 0.5 0.4 0.3 0.3
EV/Sales 0.8 1.0 0.8 0.7 0.5
EV/EBITDA 7.6 8.5 9.3 6.5 4.9
EV / Total Assets 1.3 1.2 1.2 1.1 1.0
Per Share Data (`)
EPS (Basic) 21.9 22.4 10.4 22.4 35.6
EPS (fully diluted) 21.9 20.5 10.4 22.4 35.6
Cash EPS 32.0 32.4 27.4 41.7 55.8
DPS 1.5 1.5 1.5 1.5 1.5
Book Value 106.4 123.3 133.9 154.5 188.3
Dupont Analysis
EBIT margin 8.5 9.0 5.6 8.1 9.4
Tax retention ratio 84.1 87.0 80.5 80.0 80.0
Asset turnover (x) 1.9 1.6 1.6 1.6 1.7
ROIC (Post-tax) 13.7 12.3 7.2 10.6 13.1
Cost of Debt (Post Tax) 7.7 6.2 6.6 7.5 6.9
Leverage (x) 1.3 1.5 1.5 1.5 1.1
Operating ROE 21.7 21.3 8.2 15.2 20.3
Returns (%)
ROCE (Pre-tax) 15.8 13.7 8.8 13.0 16.1
Angel ROIC (Pre-tax) 17.6 15.0 9.1 13.3 16.4
ROE 22.7 21.9 8.4 15.5 20.8
Turnover ratios (x)
Asset Turnover (Gross Block) 2.9 1.9 1.8 1.9 2.0
Asset Turnover (Net Block) 3.9 2.3 2.1 2.4 2.6
Asset Turnover (Total Assets) 1.9 1.5 1.6 1.6 1.7
Operating Income / Invested Capital 1.9 1.6 1.6 1.6 1.7Inventory 78 77 64 66 70
Receivables (days) 58 60 55 61 64
Payables (days) 82 97 83 77 79
WC cycle (ex-cash) (days) 81 63 52 65 68
Solvency ratios (x)
Gross debt to equity 1.4 1.5 1.6 1.4 1.0
Net debt to equity 1.3 1.4 1.6 1.3 0.9
Net debt to EBITDA 3.1 3.9 4.6 3.0 2.2
Interest Coverage (EBIT / Interest) 3.1 3.3 1.8 2.4 3.6
8/3/2019 Greenply Industries Result Updated
http://slidepdf.com/reader/full/greenply-industries-result-updated 10/10
Greenply Industries | 3QFY2012 Result Update
February 3, 2012 10
Research Team Tel: 022 - 3935 7800 E-mail: [email protected] Website: www.angeltrade.com
DISCLAIMER
This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment
decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
risks of such an investment.
Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
document are those of the analyst, and the company may or may not subscribe to all the views expressed within.
Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company'sfundamentals.
The information in this document has been printed on the basis of publicly available information, internal data and other reliablesources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as thisdocument is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies 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 .
Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,compliance, or other reasons that prevent us from doing so.
This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
redistributed or passed on, directly or indirectly.
Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
the past.
Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
connection with the use of this information.
Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, pleaserefer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited andits affiliates may have investment positions in the stocks recommended in this report.
Disclosure of Interest Statement Greenply Industries
1. Analyst ownership of the stock No
2. Angel and its Group companies ownership of the stock No
3. Angel and its Group companies' Directors ownership of the stock No
4. Broking relationship with company covered No
Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors.
Ratings (Returns) : Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%)Reduce (-5% to 15%) Sell (< -15%)