Escolar Documentos
Profissional Documentos
Cultura Documentos
Ambuja Cements
Performance Highlights
Quarterly results (Standalone)
Y/E Dec. (` cr) Net Sales Operating profit OPM (%) Rep. Net Profit 3QCY2012 2,168 522 24.0 304 2QCY2012 2,566 735 28.5 469 % chg qoq (15.5) (29.0) (451)bp (35.2) 3QCY2011 1,805 319 17.4 171 % chg yoy 20.1 63.4 657bp 77.3
NEUTRAL
CMP Target Price
Investment Period
Stock Info Sector Market Cap (` cr) Net Debt (` cr) Beta 52 Week High / Low Avg. Daily Volume Face Value (`) BSE Sensex Nifty Reuters Code Bloomberg Code Cement 31,802 (3,243) 0.8 221/136 250,277 2 18,682 5,684 ABUJ.BO ACEM@IN
`206 -
During 3QCY2012, Ambuja Cements (ACEM) posted a strong 77.3% yoy improvement in its bottom-line, which was in-line with our estimates. The growth in the bottom-line was on account of a healthy 18.6% yoy improvement in realization. However, volume growth remained modest at 1.4% on a yoy basis.
ACEMs top-line grew by 17.9% yoy to `2,168cr aided by an 18.6% yoy growth in realization. However, the volume growth was muted at 1.4% on a yoy basis. Strong realization resulted in a 657bp yoy improvement in operating margins. The companys per tonne operating cost was higher by 7.8% on a yoy basis, with raw material and freight and forwarding costs going up by 10.0% yoy and 19.0% yoy respectively.
OPM at 24.0%, up 657bp yoy: Outlook and valuation: We expect ACEM to register a 17.6% and 26.9% CAGR in its top-line and bottom-line, respectively, over CY2011-13E. At the current market price, the stock is trading at a rich valuation of EV/tonne of US$173 on CY2013E capacity, which we believe factors in the positives of a favorable locational presence. Hence, we continue to remain Neutral on the stock.
Shareholding Pattern (%) Promoters MF / Banks / Indian Fls FII / NRIs / OCBs Indian Public / Others 50.7 10.6 28.9 9.8
3m 8.1 23.6
CY2010
7,390 4.4 1,237 1.5 26.4 8.1 25.5 4.3 17.9 20.8 3.9 239 25 14.9
CY2011
8,514 15.2 1,253 1.3 23.4 8.2 25.3 4.3 16.3 18.6 3.4 206 27 14.5
CY2012E
10,183 19.6 1,757 40.2 26.4 11.5 18.0 3.9 20.8 23.9 2.7 182 27 10.3
CY2013E
11,774 15.6 1,980 12.7 26.1 12.9 16.0 3.5 21.1 25.4 2.2 176 27 8.6
V Srinivasan
022-39357800 Ext 6831 v.srinivasan@angelbroking.com
3QCY12 2,168 7 2175 46 2.1 562 25.9 115 5.3 503 23.2 426 19.7 1,653 522 24.0 17 137 89 457 154 33.6 304 14.0 2.0
2QCY12 2,566 13 2578 116 4.5 599 23.3 124 4.8 587 22.9 418 16.3 1,844 735 28.5 18 122 78 674 205 30.4 469 18.3 3.1
% chg qoq (15.5) (45.5) (15.6) (60.2) (6.1) (6.9) (14.2) 2.0 (10.3) (29.0) (451)bp (8.3) 13.0 14.2 (32.1) (25.0) (35.2) (426)bp (35.2)
3QCY11 1,805 29 1834 144 8.0 495 27.4 103 5.7 416 23.1 356 19.7 1,514 319 17.4 14 108 57 255 83 32.7 171 9.5 1.1
% chg yoy 20.1 (76.2) 18.6 (68.0) 13.6 11.5 21.0 19.8 9.2 63.4 657bp 20.0 27.3 56.6 79.5 84.1 77.3 452bp 77.3
9MCY12 7,370 40 7,410 328 4.4 1,788 24.3 342 4.6 1,694 23.0 1,235 16.8 5,387 2,023 27.3 51 380 261 279 1,573 488 31.0 1,085 14.7 7.1
9MCY11 6,197 37 6,233 299 4.8 1,540 24.9 308 5.0 1,425 23.0 1,133 18.3 4,705 1,529 24.5 43 321 181 1,346 420 31.2 927 15.0 6.1
% chg 18.9 9.4 18.9 9.7 16.1 11.1 18.9 9.0 14.5 32.3 278bp 20.2 18.2 43.7 16.9 16.4 17.1 (23)bp 17.1
Performance highlights
Higher realization drives top-line growth
ACEM posted a 20.1% yoy growth in its net sales to `2,168cr during 3QCY2012, aided by a 18.6% yoy growth in realization to `4,614 per tonne and a moderate 1.4% yoy volume growth to 4.7mn tonne. Even on a qoq basis realization was down only by 0.4% as delayed monsoon resulted in prices remaining healthy in this seasonally weak quarter. Cement prices in fact rose in the month of July before witnessing a decline in the month of August and September.
3QCY11 % chg (yoy) % chg (qoq) 3,891 312 1,067 897 767 627 18.6 26.8 12.1 19.4 18.2 74.8 (0.4) 43.6 10.6 1.1 20.3 (16.0)
Investment rationale
Most favorable capacity location among cement majors
ACEM has 81% of its total capacity located in states where supply is either less than demand or if in excess, can be economically sold to nearby supply-deficit states. Logically, capacities in these states are expected to report relatively high utilization and margins.
CY12E Earlier
10,074 7,602 2,561 496 40 2,047 614 1,712
Revised
10,183 7,585 2,687 496 40 2,173 695 1,757
Earlier
11,619 8,836 2,893 507 35 2,736 821 1,915
Revised
11,774 8,815 3,069 507 35 2,912 932 1,980
Var. (%)
1.3 (0.2) 6.1 6.4 13.5 3.4
$110
$140
$170
$200
Source: Company, Angel Research; Note: *Y/E December; ^ Computed on TTM basis;#Y/E June
Company Background
Swiss cement major, Holcim acquired a controlling stake in ACEM in 2005. In India, the Holcim Group currently controls one-fifth of the total cement capacity through ACEM and ACC. On a standalone basis, ACEM is the third largest cement player in India with total capacity of 27mtpa. The company majorly focuses on northern and western India, with no plants in southern India. Of its current total capacity, 40% capacity is in the western, 38% in northern, 16% in eastern and northeastern and 6% in central region.
CY09
7,181 16.4 5,210 1,014 1,423 273 2,501 1,971 15.5 27.9 297 1,674 15.7 23.7 22 151 8 1,803 8.5 1,803 585 32.4 1,218 1,218 3.0 17.2 8.0 8.0 2.9
CY10
7,518 4.7 5,567 542 1,697 344 2,984 1,951 (1.0) 26.4 387 1,564 (6.6) 21.2 49 120 7 1,635 (9.3) (27) 1,662 398 24.0 1,264 1,237 1.5 16.7 8.1 8.1 1.1
CY11
8,603 14.4 6,608 634 2,006 433 3,535 1,994 2.2 23.4 445 1,549 (0.9) 18.2 53 230 13 1,727 5.6 24 1,703 474 27.8 1,229 1,253 1.3 14.7 8.2 8.2 1.0
CY12E
10,272 19.4 7,585 593 2,418 477 4,097 2,687 34.7 26.4 496 2,192 41.5 21.5 40 301 12 2,452 42.0 279 2,173 695 32.0 1,478 1,757 40.2 17.3 11.5 11.5 40.2
CY13E
11,884 15.7 8,815 716 2,766 529 4,804 3,069 14.2 26.1 507 2,562 16.9 21.8 35 386 13 2,912 18.7 2,912 932 32.0 1,980 1,980 12.7 16.8 12.9 12.9 12.7
CY08
CY09
CY10
CY11E
CY12E
CY13E
Key ratios
Y/E Dec. Valuation Ratio (x) P/E (on FDEPS) P/CEPS P/BV Dividend yield (%) EV/Sales EV/EBITDA EV / Total Assets Per Share Data (`) EPS (Basic) EPS (fully diluted) Cash EPS DPS Book Value DuPont Analysis (%) EBIT margin Tax retention ratio Asset turnover (x) ROIC (Post-tax) Returns (%) ROCE (Pre-tax) Angel ROIC (Pre-tax) ROE Turnover ratios (x) Asset Turnover (Gross Block) Inventory / Sales (days) Receivables (days) Payables (days) WC cycle (ex-cash) (days) Solvency ratios (x) Net debt to equity Net debt to EBITDA Interest Coverage (EBIT / Int.)
(0.1) (0.3) 45.1 (0.1) (0.4) 74.7 (0.2) (0.8) 32.1 (0.3) (1.0) 29.4 (0.3) (1.1) 55.0 (0.4) (1.2) 72.3 1.1 45 11 108 (6) 1.2 41 10 113 (16) 1.0 38 7 136 (38) 0.9 39 8 141 (39) 1.0 36 10 140 (35) 1.2 37 11 138 (34) 24.7 38.2 22.9 24.9 47.4 20.1 20.8 35.2 17.9 18.6 27.0 16.3 23.9 36.8 20.8 25.4 45.7 21.1 23.5 71.2 1.2 20.2 23.3 67.6 1.2 19.3 20.8 76.0 1.2 19.0 18.0 72.2 1.3 17.3 21.3 68.0 1.6 22.6 21.6 68.0 1.8 25.7 7.8 7.8 10.9 2.2 37.3 8.0 8.0 9.9 2.4 42.4 8.1 8.1 10.7 2.6 47.7 8.2 8.2 9.9 3.2 47.6 11.5 11.5 11.6 3.8 52.3 12.9 12.9 14.7 5.2 58.6 26.6 18.9 5.5 1.1 4.7 17.0 4.6 25.8 20.8 4.9 1.2 3.9 14.1 3.9 25.5 19.2 4.3 1.3 3.9 14.9 3.7 25.3 20.9 4.3 1.6 3.4 14.5 3.3 18.0 17.7 3.9 1.9 2.7 10.3 2.9 16.0 14.1 3.5 2.5 2.2 8.6 2.5
CY08
CY09
CY10
CY11E
CY12E
CY13E
E-mail: research@angelbroking.com
Website: www.angelbroking.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's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources 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 this document 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, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report.
Disclosure of Interest Statement 1. Analyst ownership of the stock 2. Angel and its Group companies ownership of the stock 3. Angel and its Group companies' Directors ownership of the stock 4. Broking relationship with company covered
Ambuja Cements No No No No
Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors.
Ratings (Returns) :
10