Independent Equity Research - NSE - National Stock ... Equity Research ... of the size or the industry they operate in. ... Diversified product portfolio combats revenue cyclicality

  • View
    215

  • Download
    3

Embed Size (px)

Transcript

  • Shri Lakshmi Cotsyn Limited

    Independent Equity Research Enhancing investment decisions

    In-depth analysis of the fundamentals and valuation

    Business Prospects Financial Performance

    Corporate Governance

    Management Evaluation

  • Explanation of CRISIL Fundamental and Valuation (CFV) matrix The CFV Matrix (CRISIL Fundamental and Valuation Matrix) addresses the two important analysis of an investment making process Analysis of Fundamentals (addressed through Fundamental Grade) and Analysis of Returns (Valuation Grade)

    FundamentalGradeCRISILs Fundamental Grade represents an overall assessment of the fundamentals of the company graded in relation to other listed equity securities in India. The grade facilitates easy comparison of fundamentals between companies, irrespective of the size or the industry they operate in. The grading factors in the following:

    Business Prospects: Business prospects factors in Industry prospects and companys future financial performance Management Evaluation: Factors such as track record of the management, strategy are taken into consideration Corporate Governance: Assessment of adequacy of corporate governance structure and disclosure norms

    The grade is assigned on a five-point scale from grade 5 (indicating Excellent fundamentals) to grade 1 (Poor fundamentals)

    CRISILFundamentalGrade Assessment5/5 Excellent fundamentals 4/5 Superior fundamentals 3/5 Good fundamentals 2/5 Moderate fundamentals 1/5 Poor fundamentals

    ValuationGradeCRISILs Valuation Grade represents an assessment of the potential value in the company stock for an equity investor over a 12 month period. The grade is assigned on a five-point scale from grade 5 (indicating strong upside from the current market price (CMP)) to grade 1 (strong downside from the CMP).

    CRISILValuationGrade Assessment5/5 Strong upside (>25% from CMP) 4/5 Upside (10-25% from CMP) 3/5 Align (+-10% from CMP) 2/5 Downside (negative 10-25% from CMP) 1/5 Strong downside (

  • CRISIL Equities 1

    Weaving a diversified pattern Industry: Textiles Date: October 13, 2010

    Independent Research Report Shri Lakshmi Cotsyn Ltd

    Kanpur-based Shri Lakshmi Cotsyn Ltd (Lakshmi Cotsyn) manufactures textile-based products, ballistic products and armoured vehicles. Going ahead, it intends to set up power, cement and steel plants. Debt-funded capacity expansions, consistent negative operating cash flows in the past and execution risk in ongoing as well as new projects in unrelated areas are the key concerns for the company. We assign Lakshmi Cotsyn a fundamental grade of 2/5, indicating its fundamentals are moderate relative to other listed equity securities in India.

    Diversified product portfolio combats revenue cyclicality Lakshmi Cotsyns product portfolio includes basic commodity products such as denim fabric, shirting/suiting fabric as well as value-added products like technical textiles, organic bed sheets and readymade garments. The share of value-added products to total revenues is expected to increase on account of better utilisation rates, capacity additions and good industry prospects. A well diversified product portfolio is a good de-risking strategy for Lakshmi Cotsyn as it helps to combat revenue cyclicality usually associated with commodities like fabrics.

    Capacity additions to increase long-term debt, higher working capital requirements to raise short-term debt The company plans to incur capex worth Rs 16.6 bn; of which capacity additions worth Rs 3.7 bn are underway. Majority of this expenditure is to be funded through long-term loan raised under the Technology Upgradation Fund Scheme. As a result, the long-term debt-equity ratio is expected to increase to 1.6x by June 2012 from 1.0x in June 2010. Also, the company has registered negative cash flows from operations over the past five years due to inefficient working capital management. With further expansion, we believe it will have to keep raising short-term debt on a sustained basis to fund its working capital requirements.

    Key concerns: Execution of projects in unrelated areas i) Executing projects in unrelated fields such as power, cement and steel due to the promoters relatively less experience in managing such businesses; ii) Intense competition from various established and integrated textile players; and iii) volatility in cotton yarn prices, the major raw material.

    Revenues to increase at a two-year CAGR of 29% to Rs 25.6 bn Revenues (consolidated) are expected to increase at a two-year CAGR of 29% to Rs 25.6 bn in June 2012 driven by good industry prospects and capacity additions in its existing product segments. EBITDA margins are expected to improve to 15.8% in June-2012 on account of increased sales of value-added products.

    Aligned valuations We have used the discounted cash flow (DCF) method to value Lakshmi Cotsyn and arrived at a one-year fair value of Rs 161 per share. At our fair value, the implied P/E is 4.0x June 2011 EPS and 3.3x June 2012 EPS. Consequently, we initiate coverage on Lakshmi Cotsyn with a valuation grade of 3/5, indicating that the fair value is aligned to the current market price of Rs 164 (as on October 13, 2010)

    Key forecast (consolidated financials) (Rs Mn) Jun-08 Jun-09 Jun-10 Jun-11E Jun-12E Operating income 9,370 11,693 15,468 19,580 25,605 EBITDA 1,347 1,739 2,058 2,907 4,046 Adj Net income 577 630 917 1,230 1,471 EPS-Rs 39.0 35.4 45.9 40.4 48.3 EPS growth (%) 38.4 (9.3) 29.9 (12.0) 19.6 PE (x) 4.1 4.5 3.6 4.1 3.4 P/BV (x) 1.0 0.9 0.7 0.7 0.5 RoCE (%) 15.0 14.9 13.1 12.5 11.8 RoE (%) 28.3 23.6 23.6 20.3 17.8 EV/EBITDA (x) 6.4 6.1 6.9 7.4 7.1

    Source: Company, CRISIL Equities estimate

    CFV matrix

    Fundamental grade of '2/5' indicates moderate fundamentalsValuation grade of '3/5' indicates aligned market price

    1

    2

    3

    4

    5

    1 2 3 4 5

    Valuation Grade

    Fund

    amen

    tal G

    rade

    Poor Fundamentals

    ExcellentFundamentals

    Stro

    ngD

    owns

    ide

    Stro

    ngUp

    side

    Key stock statistics NSE ticker SHLAKSHMI-EQFair value 161Current market price* 164Shares outstanding (mn) 20Market cap (Rs mn) 3,274Enterprise value (Rs mn) 14,24152-week range(Rs)(H/L) 181/82PE on EPS estimate (Jun-11E)(x) 4.1Beta 1Free float (%) 56.3Average daily volumes 25,333* as on report date Share price movement*

    0

    20

    40

    60

    80

    100

    120

    140

    Dec

    -07

    Feb-

    08

    A pr-

    08

    Jun-

    08

    Aug-

    08

    Oct

    -08

    Dec

    -08

    Feb-

    09Ap

    r-09

    Jun-

    09

    Aug-

    09

    Oct

    -09

    Dec

    -09

    Feb-

    10

    A pr-

    10

    Jun-

    10

    Aug-

    10

    Shri lakshmi Cotsyn Nifty - indexed to 100 Analytical contact Sudhir Nair (Head, Equities) +91 22 3342 3526

    Arun Vasu +91 22 3342 3529 Neeta Khilnani +91 22 3342 1882 Email: clientservicing@crisil.com +91 22 3342 3561

  • CR

    ISIL

    Equ

    ities

    Shri

    Laks

    hmi C

    otsy

    n Li

    mite

    d

    2

    Tabl

    e 1:

    Lak

    shm

    i Cot

    syn:

    Bus

    ines

    s O

    verv

    iew

    Pa

    ram

    eter

    Shir

    ting/

    Suiti

    ngDe

    nim

    Tech

    nica

    l tex

    tiles

    Hom

    e fu

    rnis

    hing

    Bott

    om w

    eigh

    tG

    arm

    ents

    Oth

    ers

    Reve

    nue

    cont

    ribu

    tion

    (Jun

    e 20

    10)

    14.1

    %14

    .5%

    32.4

    %22

    .0%

    4.5%

    0.5%

    12.0

    %

    Reve

    nue

    cont

    ribu

    tion

    (Jun

    e 20

    12)

    8.4%

    9.0%

    25.1

    %30

    .7%

    2.8%

    14.2

    %9.

    8%

    i)

    Fusi

    ble

    Inte

    rlini

    ng u

    nder

    the

    bran

    d 'S

    tar T

    rack

    '-use

    d in

    col

    lars

    , cuf

    fs, e

    tc.

    i)

    Val

    ue-a

    dded

    / org

    anic

    bed

    she

    ets,

    fo

    r eg.

    Vita

    min

    -E e

    nric

    hed

    bed

    shee

    ts

    sold

    und

    er th

    e br

    and

    nam

    e 'W

    eave

    s'

    i)

    Qui

    lted

    and

    embr

    oide

    ry fa

    bric

    s un

    der t

    he b

    rand

    nam

    e 'G

    alax

    y'

    ii)

    P.U.

    coa

    ted

    nylo

    n fa

    bric

    ii)

    Terr

    y to

    wel

    ii)

    Defe

    nce

    arm

    oure

    d ve

    hicl

    es

    sold

    und

    er th

    e br

    and

    'Dhr

    uv',

    'Dro

    na' a

    nd 'V

    iper

    ' thr

    ough

    its

    who

    lly o

    wne

    d su

    bsid

    iary

    Lak

    shm

    i De

    fenc

    e So

    lutio

    ns L

    tdiii)

    Fire

    reta

    rdan

    t fab

    riciii)

    Cus

    hion

    s, ta

    ble

    cove

    rs, e

    tc.

    iii) S

    ales

    from

    UA

    E Su

    bsid

    iary

    w

    hich

    mai

    nly

    trade

    s in

    dre

    ss

    mat

    eria

    lsiv

    ) IR

    R fa

    bric

    v)

    Cam

    oufla

    ge p

    rinte

    d fa

    bric

    vi)

    Ballis

    tic p

    rodu

    cts

    Geo

    grap

    hic

    pres

    ence

    (Jun

    e 20

    10)

    i)

    A s

    mal

    l pla

    yer i

    n th