textile
TRANSCRIPT
November2011
JBF INDUSTRIES LTD Corporate Presentation
2
Executive Summary
Overview
JBF Industries is a global company engaged in the production of the polyester value chain Current polymerisation capacity of 1.04 MMT p.a. and downstream capacity of 325 KT p.a. Operates out of 3 domestic facilities, 1 in Gujarat and 2 in Silvassa, and 1 overseas facility in Ras Al-
Khaimah, UAE Promoted by Mr. Bhagirath C. Arya, a technocrat entrepreneur Listed on the BSE and NSE with a market cap of INR 8,940 mn (as on Sep 30, 2011)
Products & Business Mix
Product Mix can be divided into three broad categories:- I. Polyethylene Terephthalate (PET) Chips: Textile Grade and Bottle Grade II. Polyester Yarn: Partially Oriented Yarn, Full Drawn Yarn etc. III. Biaxially-Oriented Polyethylene Terephthalate (BOPET) Films: Thin film, Thick film, Metallised film
FY 11 Sales Mix (By Value) :- PET Chips – 56%, Polyester Yarn – 26%, BOPET Films – 18%
Markets
Indian facilities (Textile grade chips, bottle grade chips, and polyester yarn) caters to the Indian market 2nd largest domestic supplier of textile grade chips with a capacity share of ~26% 3rd largest domestic supplier of bottle grade chips with a capacity share of ~20% 3rd largest domestic supplier of Polyester Yarn with a capacity share of ~11%
RAK facility (Bottle grade chips and Films) caters to European, MEAF and North American markets Market share of 66 % in the UAE and 50% in GCC region in the Bottle grade chips segment
Financial Performance Highlights
Income has multiplied ~9 times from INR 7,219 mn in FY 06 to INR 64,870 mn in FY 11 - CAGR of 55% EPS has multiplied ~ 9 times from INR 8.5 in FY 06 to INR 76.2 in FY 11 – CAGR of 55% FY 11 Performance :- Income – INR 64870 mn (up 31% YoY), EBITDA – INR 9,743 mn (up 98% YoY), Net
Profit – INR 5,461 mn (up 157% YoY) Efficiency Ratios (FY 11) :- ROE– 47%, ROCE – 26%
Integrated Polyester Player of a Global scale
JBF is amongst the Top 10 producers of PET chips globally and will become amongst the Top 5 BOPET Film producers globally by December 2011.
Company plans to be an integrated petrochemical player by setting up 1.12 MMT Purified Terephthalic Acid (PTA) plant at Mangalore SEZ thereby enhancing cost efficiencies and reduced logistics cost
Company plans to set up a 390 KT p.a. PET plant in Belgium adjacent to British Petroleum’s PTA facility, that will ensure continuous supply of PTA
3
Company Overview
Industry Overview
Financial Performance
4
Company Background
Established in 1982, JBF Industries was founded by Mr. Bhagirath Arya as a Yarn Texturising company, the company has since
backward integrated into the polyester value chain
Company is currently engaged in the production of products in the Polyester value chain such as: Polyethylene Terephthalate
(PET) chips which are of Bottle grade, Textile grade and Film grade; Polyester Yarn, such as Partially Oriented Yarn (POY),
Polyester Filament Yarn (PFY), Full Drawn Yarn (FDY) and Other Specialized Yarn; and BOPET Films, which are of Thin grade,
Thick grade and Metallised grade
It commenced its international operations in 2006 by foraying into the PET chips and BOPET Film business by setting up plant
at Ras-Al-Khaimah (RAK) UAE
Global petro-chemicals company achieving ~USD 1.4 bn revenues (> 45% overseas) in FY11. FY11 Dividend of INR 8/share.
Backed by marquee investors like LIC, HDFC MF, ICICI Prudential, Sundaram, Jupiter India Fund, Reliance Capital (Sep 30, 2011)
FY 09 FY 10 FY 11
Total Income 43,376 49,965 64,870
EBIDTA 5,377 4,850 9,743
EBIDTA Margin 12.4% 9.7% 15.0
Net Profit 2,442 2,128 5,461
Net Profit Margin 5.6% 4.3% 8.4%
EPS (INR) 38.4 33.2 76.2
Company Overview
Financial Highlights Production Highlights (‘000 tons)
712
157
15
794
156
54
823
219
75
0
150
300
450
600
750
900
Chips Yarn Films
FY 09 FY 10 FY 11
Figures in INR Mn
5
Management Profile
BC Arya
Chairman
Qualified with a Bachelor’s Degree in Electrical Engineering Equipped with over 30 years experience in the Polyester industry particularly in the field of
synthetic yarn Presently acting as Executive Chairman and handles all management and operating affairs of
the Company
Rakesh Gothi
Managing Director
P.N Thakore
Director- Finance
Nilesh K. Shah
Director -
Commercial
B. Tech, MS & MBA degree holder; associated with the Company since January 1997 Equipped with over 30 years of experience; worked as Vice President (Marketing) at J.K.
Synthetics Ltd and Nirlon Ltd Presently acting as Managing Director with a particular focus on production and marketing
functions
Qualified Chartered Accountant and Cost Accountant ; associated with the Company since August 1990
25 years of experience, previous positions include Deputy General Manager (Finance) at Armour Chemicals Ltd., Manager (Finance) at Wockhardt Ltd
Presently acting as Director (Finance) and responsible for managing Finance, Treasury and Banking functions
Qualified science graduate; associated with the Company since 1992 Over 22 years of experience; previously Manager in the Production Department of Armour
Chemicals Presently acting as Commercial Director and responsible for managing material procurement,
inventories management, excise and other commercial tax related matters etc.
6
JBF Industries Ltd
Promoters
SILVASSA Plants SARIGAM Plant
JBF Global Pte. (Singapore)
JBF Ras Al-Khaimah
100%
100%^^
41.2%
Group and Shareholding Structure
^^ JBF bought back 33% stake held by CVCI between May–December 2010
Public Institutions
30.4% 28.4%
Sr. No.
TOP 10 Institutional Holders %
Holding*
1 LIC Of India 4.4 %
2 HDFC AMC 3.2 %
3 ICICI Prudential AMC 2.8 %
4 Sundaram AMC 2.8 %
5 Jupiter India Fund 2.6 %
6 Acadian Asset Management 2.1 %
7 Reliance Capital 1.9 %
8 MousseGanesh Ltd 1.2 %
9 Deutsche AMC 0.9 %
10 UTI AMC 0.6 %
T OTAL 22.5 %
`
UAE Operations Indian Operations
* As on 30th September, 2011 Source – BSE India
Promoters 42%
Institutions 27%
Corporates 7%
Public & Others
24%
Shareholding Pattern (As on Sept 30, 2011)
Corporates includes all domestic and foreign Corporate Bodies
7
Market Data (Bloomberg – JBF IN, Reuters – JBFI.BO)
Price Data (As on September 30, 2011)
Share Price Movement
Key Indicators (For FY11 )
Source – Bloomberg, Capitaline, BSE India
0
50
100
150
200
250
0
5000
10000
15000
20000
25000
Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11
JBF
Ind
Sen
sex
Sensex JBF Ind
Face Value (INR) 10
Market Price (INR) 125
52 week H/L (INR) 224/119
Market Cap (INR Mn) 8,940
Equity Shares Outstanding (Mn) 71.7
Free Float (Mn) 41.7
3 Month Avg. Trading Volume (INR Mn) 15.3
Dividend Yield (%) 6.4%
Book Value Per Share (INR) 203
EPS (INR) 76.2
ROE (%) 47%
ROCE (%) 26%
Debt to Equity (x) 1.2x
Dividend (%) 80%
Asset Turnover (x) 2.2x
8
Key Milestones
Yarn Manufacturing
Texturising
Incorporated in 1982 / established itself as
one of India’s Leading Polyester
Texturisers
1982 – 94
Ability to grow continuously through integration and scale……..
Entered yarn manufacturing in
1996, capacity 18,000 MT/
Expanded to 36,000 in 1999
1995 - 99
Backward integration into chips production
with 36,000 MT in Mar 01/ Expanded to 72,000
in Nov. 01
2000 - 02
Expansion: Chips – 108 KTA Yarns – 144 KTA
Setup Sarigam facility; 216 KTA
textile grade chips
2003 - 05
Commissioned Ras Al Khaima UAE plant;
Capacity: 216 KTA grade chips and BOPET Film
capacity of 48 KTA
2006 - 07
Acquired Microsynth Fabrics, Saily; Increased India Textile
chips capacity to 460 KTA, RAK Bottle grade chips capacity to
390 KTA and BOPET Film capacity of 66 KTA at RAK
2008 - 11
Backward Integration
Backward integration by setting up a 1.12
MMT p.a . PTA plant in Mangalore.
2012- 15
April - 2006 April 2007 August 2007
Successful Commissioning of the RAK (UAE) Plant in record time ..........
History of starting and scaling up through backward/forward integration successfully Track record of successfully executing complex and large scale projects
Textile Chips Manufacturing
Scale up Geographical
Diversification Expansion
9
Business Value Chain
PTA
MEG
Textile Grade Chips
Partially Oriented yarn (POY)
Specialized yarn (FDY/Micro POY)
Film Grade chips
PET Films
Yarn manufacturers
Weaving-Fabric, Garment
Application/s in FMCG industry
JBF
Ind
ia
Value Chain segments covered by JBF
Value addition across the Polyester chain
Integrating backward by setting up a
PTA plant by 2014/15
Industry application
Basic Petrochemicals Polyester Value Chain Applications
Solar Industry, FMCG
& Other Applications
Bottle Grade chips
1 MT of Polyester melt
0.86 MT
0.34 MT
JBF
RA
K
10
Polymerisation & Downstream capacity
(KTPA) FY05 FY06 FY07 FY08 FY09 FY10 FY11 FY12E FY12 YTD
Domestic (Gujarat & Silvassa)
PET Chips (Textile + Bottle) 119 335 335 335 551 551 608 626 608
Polyester Yarn 60 60 150 163 163 201 230 245 245
Specialty Yarn - - - 13 13 13 13 13 13
International (RAK, UAE)
Bottle Grade Chips - - - 324 324 360 390 432 432
BOPET Films - - - - 60 66 66 102 66
Total 179 395 485 835 1,111 1,191 1,307 1,418 1,364
FY05-11 Polymerisation capacity* growth - 7.8 x
JBF has witnessed significant capacity growth over FY 05-11 through a series of brown-field as well green-filed expansion
programmes
Commenced commercial operations at the RAK facility in FY 08 thereby diversifying its product portfolio
JBF is currently undergoing de-bottle necking exercises in its domestic textile grade chips facility which would take the existing
total chips capacity from 608 KT p.a to 626 KT p.a., and is also in the process of adding another thick grade film line in RAK,
which would take the total films capacity from 66 KT p.a to 102 KT p.a.
Based on capacity expansion programme currently underway, it is expected to have a polymerisation (chips production)
capacity of 1,058 KT p.a. along with downstream capacity of 360 KT p.a. by end of FY12.
11
Operational Overview - Domestic
Sarigam, Gujarat
Textile Grade Chips 260,000 MT p.a.
Specialty Grade Chips 200,000 MT p.a.
Bottle Grade Chips 155,000 MT p.a.
Total 608,000 MT
Saily, Silvassa POY /Specialty Yarn/FDY: 108,000 MT p.a.
Athola, Silvassa POY /Specialty Yarn/FDY: 150,000 MT p.a.
Facilities are located in close proximity to each other, the raw material suppliers and also to the major textile hub of Surat Facility locations ensure flexibility in operations, working capital requirement optimization and low logistical costs JBF is amongst the largest domestic manufacturers of Textile & Bottle grade chips as well as Polyester Yarn
FY 10 FY 11 H1FY12
Production (MTPA)
Chips 431,342 484,389 236,036
POY & Specialty Yarn 159,283 219,136 113,303
Sales (MTPA)
Chips 276,411 276,376 128,065
POY 150,132 207,069 113,142
Sales (INR Mn) 26,913 35,579 20,988
INR
/Kg
Facilities Location
Performance Highlights Average Product Realization*
57
88
67
92
80
110
0
20
40
60
80
100
120
Chips POY & Specialty Yarn
FY 10 FY 11 H1FY12
12
Operational Overview – International
Facilities Location
Ras Al-Khaimah, UAE
Bottle Grade Chips – 432,000 MT p.a.
BOPET Films – 66,240 MT p.a.
Strategic Advantage of production facility in RAK, UAE: Tax free and no export duty zone Easy availability of raw material Major Port, giving easy access for exporting to USA and
Europe Tap growth potential of the MEAF and GCC markets, which
are the fastest growing PET markets in the world with more than 10% growth YoY
First mover advantage in the Middle East region has helped secure preferred supplier contracts for bottle grade chips
Expansion into higher value added products like Thick films and Metallised films
Performance Highlights
FY 10 FY 11 H1FY12
Production (MTPA)
Bottle Grade Chips 360,283 339,010 144,779
Films 54,638 75,462 33,550
Sales (MTPA)
Bottle Grade Chips 331,014 278,356 124,812
Films 53,940 76,374 32,051
Sales (INR Mn) 22,496 29,076 13,551
54
90
66
150
77
129
0
50
100
150
200
Bottle Grade Chips Films
FY 10 FY 11 H1FY12
Rs/
Kg
Average Product Realization*
13
Revenue Mix Well Diversified Business Model….
Total Chips - India 28%
POY^ 26%
PET Chips RAK 28%
Films 18%
Textile grade Chips 66%
POY 34%
FY 06-07 FY 11
India 54%
ME/ Africa 24%
USA 3%
EU 17%
CIS 2%
…..Ensures acceleration into higher value added products
Product Delta *
Chips – India (INR/Kg) 6-11
POY (INR/Kg) 14-25
Chips – RAK (USD/MT) 133-300
PET Film (USD/MT) 556-2,223
*Delta is calculated as Revenue (Less) Raw Material
FY 11
^ Includes Speciality Yarn
Product Mix (By Sales)
Product Mix (By Geography)
India 100%
FY 06-07
Product Deltas
Key Customers
Domestic
Textile grade chips: Welspun India, Jiwarajka Industries
Bottle grade chips: Coca-Cola Co.
Global
Bottle grade chips: Coca-Cola Co, Nestle Waters,
Danone, Schweppes, Al Ain, Masafi, AFIA
14
Expansion Plans – PTA Project
Facilities Location
Mangalore, Karnataka
Purified Terephthalic Acid (PTA) –
1,120,000 MT p.a.
JBF will develop a 1.12 MMT p.a capacity PTA plant, which will be amongst the largest in India
The plant will be located in the Mangalore SEZ, for which land has been allotted to JBF
The company will source Paraxylene (Px) from the OMPL Aromatics Refinery that is expected to be commissioned by February 2013, and is only 1km away from the SEZ
Company currently undergoing environmental clearance activities and finalizing on Technological and Engineering, Procurement and Construction (EPC) partners
The plant is expected to be commissioned by end of 2014
Expected Project Cost - ~$600mn
Expected Debt:Equity - 70:30
JBF Group currently consumes around 800-900 KT p.a of PTA
PTA is a scarce commodity in India, due to which JBF imports around 20-30% of PTA p.a
Stability and sustainability of margins only possible in an integrated setup
JBF expects to save ~ $40-$50 per ton in freight for its RAK facility, due to reduction in logistical costs that it incurs currently by procuring Px in UAE and sending it to South East Asia to convert it into PTA
JBF India’s operation is expected to save ~ $15-$20 per ton on logistical costs of PTA imports
JBF RAK has a 3-4 week PTA delivery time which would reduce to 3-5 days
Imports to JBF India take 3-4 weeks currently, which would reduce to 1-2 days
Logistics Savings Working Capital Advantage Project Cost
15
Expansion Plans – PET Project
Facilities Location
Geel, Belgium Bottle Grade Chips – 390,000 MT p.a.
JBF will develop a 390 KT p.a. capacity PET plant to manufacture bottle grade chips
The plant will be located in the Geel province of Belgium, and will be a co-location plant next to British Petroleum’s (BP) PTA facility
Company currently undergoing stringent environmental clearance activities
The plant is expected to be commissioned by end of 2014
Expected Project Cost - ~$200mn
Expected Debt:Equity - 70:30
JBF Currently does not supply any bottle grade chips to the European Union market
Demand strong for bottle grade chips in EU and it is still a net importer of bottle grade chips
Being a co-location plant with BP’s PTA facility will ensure continuous supply of PTA with logistcal cost savings being passed to JBF Industries
British Petroleum had short listed JBF after reviewing other global PET manufacturers to setup this plant
New Market Penetration Logistic Advantage Prestigious Tie Up
16
Company Overview
Industry Overview
Financial Performance
17
Global Polyester Industry
Global Polyester capacity is estimated at ~ 70 MMT
whereas overall production is estimated at ~49 MMT
at the end of 2010
Global Polyester Industry is one of the few that
witnessed demand growth even during the 2008
downturn
Operating rates have been stable averaging ~75%
and are expected to increase further backed by
higher demand and stable capacity additions
Polyester Production AAGR (%)**
2005-10 – 4.4% 2010-15E – 6.0%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
0
10
20
30
40
50
60
70
80
90
100
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Operating Rate Mn Tonnes
Capacity Production Oper. Rate
Source – CMAI Global **AAGR – Average Annual Growth Rate
Polyester Market Overview
Polyester Segmental Break-up
Polyester Yarns and Fibers, 37
Cotton, 25
Cellulosics, 3
Acryclic/Nylon etc, 6
PET, 15
PSF, 14
PFY, 23
Film, 3
2010 World Fiber Production (Mn Tonnes)
2010 World Polyester Production (Mn Tonnes)
Global Demand AAGR** 2005-10 2010-15E
Polyester Film 3.7% 7.9%
Polyester Filament Yarn (PFY) 10.7% 10.4%
Polyester Staple Fiber (PSF) 2.5% 2.7%
PET Resin (For Bottles) 4.9% 5.5%
18
Indian Polyester Industry
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
0
1
2
3
4
5
6
7
8
9
10
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Operating Rate
Mn Tonnes
Capacity Production Oper. Rate
Indian Polyester capacity is estimated at ~ 5.5 MMT
whereas overall production is estimated at ~4.2 MMT
at the end of 2010
Growth in capacity addition in 2010-15E to moderate
compared to 2005-10 levels and Operating rates
expected to remain stable at 75-80% levels.
Polyester Production AAGR (%)**
2005-10 – 12.7% 2010-15E – 8.9%
Source – CMAI Global
Polyester Market Overview
Polyester Segmental Break-up
India Demand AAGR** 2005-10 2010-15E
Polyester Film 7.2% 11.2%
Polyester Filament Yarn (PFY) 14.8% 16.3%
Polyester Staple Fiber (PSF) 8.6% 10.7%
PET Resin (For Bottles) 7.1% 9.4% 0
1000
2000
3000
4000
5000
2005 2006 2007 2008 2009 2010 2011
POY/PFY PSF PET Resin2 FILM
Indian Polyester Production (Mn Tonnes)
**AAGR – Average Annual Growth Rate
19
Raw Material Scenario
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
0
10
20
30
40
50
60
70
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Operating Rate
Million Tons
Total Capacity World PTA Demand World Oper. Rate
Annual global capacity for PTA is estimated to be ~49.7
MMT at the end of 2010; whereas the global demand is
estimated at ~40.7 MMT.
Domestic Capacity of PTA is at ~3.5 MMT, while demand
is at ~4 MMT and operating rates are at
Major Suppliers
Global - Samsung Petrochemicals, Total
Petrochemicals, BP Aromatics, Acetyls
Domestic – Reliance Industries, Mitsubishi
Chemical, Indian Oil Corporation
Operating rates expected to moderate due to relatively
higher growth in capacity additions
Demand to remain firm and is expected to grow at a
CAGR of 6.4% from 2010-14
Annual global capacity for Monoethylene Glycol (MEG) is
estimated to be 25.3 MMT at the end of 2010; whereas
the global demand is estimated at 18.5 MMT
Domestic Capacity of PTA is expected at 1.2 MMT, while
demand and operating rates are at
Major Suppliers
Global - SABIC, Sinopec Group, Formosa
Petrochemical, Shell, ME Global
Domestic – Reliance Industries, Indian Oil Corp
Operating rates for the 2010-14 period are expected to
be higher on back of slower growth in capacity addition
65
70
75
80
85
90
95
0
5
10
15
20
25
30
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Operating Rate
Million Tons
Total Capacity MEG Demand Operating Rate
Purified Terephthalic Acid Supply-Demand
Monoethylene Glycol Supply-Demand
Source – CMAI Global
20
Major Polyester Companies
Source – 2011 WTPA CMAI report
India - Polyester Yarn India - PET Chips (Bottle Grade) India – PET Chips (Textile Grade)
Global – PET Chips (Bottle Grade)
Company Region Capacity
(KTA) Capacity
Share (%)
M&G Group NA / SA / EU 1760 9%
IVL NA / EU / Asia 1498 8%
Jiangsu Sanfanxiang China 1148 6%
Far Eastern Textiles Ltd Asia 910 5%
DAK Americas LLC NA / SA 855 4%
Artenius Europe 845 4%
Nan Ya Plastics Corp NA / Asia 800 4%
INVISTA NA / Europe 776 4%
Eastman NA 725 4%
JBF Industries Asia / ME 521 3%
Company Region Capacity
(KTA) Capacity
Share (%)
DuPont NA/ EU / Asia 455 14%
Zhejiang China 351 11%
Toray NA / EU / Asia 303 9%
Mitsubishi NA / EU / Asia 216 7%
Flex SA / ME / Asia 195 4%
SKC NA/ Asia 105 3%
Kodak NA/ Europe 105 3%
Kolon Asia 95 3%
Jindal Poly India 95 3%
JBF Industries ME 66* 2%
* - By Dec 2011 capacity to reach 102 KTA
Reliance Ind 43%
Dhunseri (SAP) 26%
JBF Ind. 20%
Futura Poly 7% Pearl
4% Reliance
Ind. 37%
Indo Rama Syn
15%
JBF Ind. 11%
Alok 9%
Gardensilk 8%
Others 20%
Garden Silk 45%
JBF Ind. 26%
Bhilosa 8%
Reliance Ind. 7%
Sumeet 5%
Others 9%
JBF ranked 3rd
in domestic POY capacity share..
JBF ranked 3rd
in domestic bottle grade chips capacity share..
JBF ranked 2nd
in domestic textile grade chips capacity share..
Global – BOPET Films
JBF ranked 10
th in
global bottle grade chips and BOPET Films capacity share..
21
Company Overview
Industry Overview
Financial Performance
22
Financial Summary
15,148
28,790
43,376 49,965
65,461
0
10,000
20,000
30,000
40,000
50,000
60,000
70,000
FY 07 FY 08 FY 09 FY 10 FY 11
1,754
2,748
5,377 4,850
9,584
0
2,000
4,000
6,000
8,000
10,000
FY 07 FY 08 FY 09 FY 10 FY 11
785 1,302
2,442 2,128
5,461
0
1,500
3,000
4,500
6,000
FY 07 FY 08 FY 09 FY 10 FY 11
Total Income EBITDA PAT
All Figures in INR Million
FY 07-11 CAGR – 62% FY 07-11 CAGR – 53% FY 07-11 CAGR – 44%
Margin Analysis (%) Efficiency Ratios (%)
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
16.0%
FY 07 FY 08 FY 09 FY 10 FY 11
EBITDA Margin PAT Margin
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
50.0%
FY 07 FY 08 FY 09 FY 10 FY 11
ROE ROCE
23
Income Statement Consolidated
Figures in INR Mn
Income Statement FY 08 FY 09 FY 10 FY 11 H1FY12
Income 28,948 43,537 49,689 64,870 34,539
Total Expenses 26,122 38,882 44,740 55,127 30,782
EBITDA 2,826 4,655 4,949 9,743 3,757
EBITDA Margin 9.8% 10.7% 9.9% 15.0% 10.9%
Exchange Difference & Derivative Loss NA NA (149) 945 1,084
Depreciation 596 779 1,173 1,314 713
Interest * 633 975 1,258 1,421 594
PBT 1,597 2,901 2,668 6,063 1,366
Tax 295 459 540 602 83
Profit After Tax 1,302 2,442 2,128 5,461 1,283
PAT Margin 4.50% 5.61% 4.3% 8.4% 3.7%
Minority Interest (35.3) 553 224 - -
Profit After Minority Interest 1,337 1,889 1,904 5,461 1,283
EPS 21.49 30.36 30.61 76.21 17.84
*Interest amount for FY08 and FY09 includes amount by way of Forex (Gain)/Loss
24
Balance Sheet and Cash Flow
Balance Sheet - Consolidated (INR Mn) FY 08 FY 09 FY 10 FY 11
Share Capital 622 622 622 717
Cumulative Redeemable Preference Shares (CRPS) - - - 266
Reserves 5,211 6,709 8,117 13,555
Net worth 5,933 7,331 8,740 14,538
Minority Interest 3,161 3,997 3,633 -
Loan Funds 8,366 12,414 13,644 17,836
TOTAL LIABITILITES 17,459 23,743 26,016 32,374
Net Fixed Assets (Incl Capital WIP) 13,361 20,837 21,165 24,705
Investments 594 361 1,310 1,280
Net Current Assets (Excluding Cash) 1,133 2,873 3,880 5,469
Cash & Bank 3,353 899 999 2,350
Deferred Tax Liability (Net) -982 -1,226 -1,337 -1,430
TOTAL ASSETS 17,459 23,743 26,016 32,374
Cash Flow- Consolidated (INR Mn) FY 08 FY 09 FY 10 FY 11
Cash and Cash Equivalents at Beginning of the year 171 3,353 899 999
Net Cash from Operating Activities 2,942 2,988 1,951 7,963
Net Cash Used in Investing Activities -4,125 -7,435 -2,199 -5,644
Net Cash Used in Financing Activities 4,365 2,325 352 1,388
Net Inc/(Dec) in Cash and Cash Equivalent 3,182 -2,122 103 932
Cash and Cash Equivalents at End of the year 3,353 899 999 2,350
Figures in INR Mn
Figures in INR Mn
25
EBITDA Margins (%) – FY11
Peer Comparison
JBF Ind., 15.0%
Indorama Syn., 14.3%
Garden Silk, 8.1%
Century Enka, 12.2%
IVL (TB), 11.0%
0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0%
ROE (%) – FY11
JBF Ind., 47.0%
Indorama Syn., 28.2%
Garden Silk, 16.6%
Century Enka, 13.2%
IVL (TB), 42.9%
0.0% 10.0% 20.0% 30.0% 40.0% 50.0%
Dividend Yield (%) – As on Sep 30, 2011 Asset Turnover (x) – FY11
JBF Ind., 6.4%
Indorama Syn., 6.1%
Garden Silk, 2.5%
Century Enka, 4.4%
IVL (TB), 2.2%
0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0%
JBF Ind., 2.6
Indorama Syn., 2.1
Garden Silk, 2.0
Century Enka, 1.5
IVL (TB), 1.3
0.0 0.5 1.0 1.5 2.0 2.5 3.0
JBF recorded the highest EBITDA Margins amongst peers in 2011… JBF maintains the highest ROE levels amongst peers …
JBF has one of the highest Dividend Yield ratios in India… JBF has the highest Asset Turnover Ratios amongst peers…
26
Thank You
For further details please contact :
Mukul Mahendru Partner Aarnine Financial Markets Advisory LLP 81, 8th Floor, Express Towers, Nariman Point, Mumbai - 400 021 Landline : 91(22) 2204 07 63 – 65 Headphone : +91 9967801177 Email :[email protected]
JBF Industries Ltd. Express Towers, 8th Floor, Nariman Point, Mumbai – 400 021.