Sector Indices

Name Value Change %
BSE Carbonex 1,002.42 [0.1] [0.0]
BSE Greenex 1,636.78 [6.9] [0.4]
BSE SME IPO 255.74 0.1 0.0
BSE 100 6,172.18 [0.6] [0.0]
BSE 200 2,478.60 [1.3] [0.1]
BSE 500 7,657.70 [4.6] [0.1]
BSE AUTO 11,159.99 [134.3] [1.2]
 

Coal India (Q2 FY12)

India Infoline Research Team / 14:39 , Nov 15, 2011

CMP Rs323, Target Rs353, Upside 9.7%

  • Q2 FY12 revenue of Rs131bn was 24.5% higher on a yoy basis. The increase in revenue was largely driven by higher realisations. Realisation during the quarter were higher by 24.5% yoy and 2.8% qoq to Rs1,403/ton. The increase in realisation was due to the price hikes taken in mid-Q4 FY11 and higher proportion of e-auction sales. Realisations on coal sold through e-auction increased from Rs2,245/ton in Q1 FY12 to Rs2,435/ton. Dispatches for the quarter were lower higher by 4.7% yoy to 93.7mn tons. Production too was lower by 11.2% on yoy basis to 80.3mn tons. The decline in offtake and production was due to heavy rainfall in the region. The company is 26mn tons behind its target volumes for FY12.

  • Operating profit for the quarter surged 33.3% yoy to Rs24.8bn on the back of improved realisations. EBIDTA/ton in Q2 FY12 stood at Rs264, higher by 39.9% on a yoy basis, but lower by Rs41.7% on a qoq basis. The improvement in EBIDTA/ton was largely on account of higher realisations, as cost too was up 21.4% yoy and 25% qoq. The jump in costs was largely due higher employee costs and increase in stores and spares. The company has made provision of Rs7.5bn (Rs30bn on a full year basis) for the increase in employee costs. Stores and spares increased due to higher diesel costs and rise in costs of explosives. 

Per ton analysis
  Q2 FY12  Q2 FY11 % yoy Q1 FY12 %  qoq
Production (mn tons) 80.3 90.5 (11.2) 96.0 (16.3)
Dispatches (mn tons) 93.7 98.4 (4.7) 106.3 (11.8)
Realisation (Rs/ton) 1,402.8 1,127.0 24.5 1,364.0 2.8
Costs/ton (Rs/ton) 1,138.5 938.1 21.4 910.6 25.0
EBIDTA/ton (Rs/ton) 264.3 188.9 39.9 453.4 (41.7)
Source: Company, India Infoline Research
 
Cost analysis
 (% of sales) Q2 FY12  Q2 FY11 Bps yoy Q1 FY12 bps qoq
Inc/(dec) in inventory 4.2 1.6 260 2.5 170
Material costs 9.4 11.5 (207) 7.8 157
Personnel costs 43.3 43.1 17 33.6 968
Contractual expenses 7.3 9.5 (218) 7.6 (29)
Overburden removal 3.3 3.1 21 4.1 (74)
Other overheads 13.6 14.4 (81) 11.1 248
Total costs 81.2 83.2 (208) 66.8 1,440
Source: Company, India Infoline Research
 
  • The growth in PAT in was higher than that of operating profit due to a sharp jump in other income. Other income of Rs17.9bn was 55% higher on a yoy basis and 15.1% on a yoy basis. Tax rate for the quarter was 30.2%, inline with the company’s guidance.
  • The management has lowered its FY12 production volume guidance to 448mn tons and offtake target to 452mn tons from its earlier guidance of 454mn tons. In order to achieve its guidance the company needs produce 272mn tons in H2 FY12, which we believe would be tough task. The company has indicated that out of the 4mn tons e-auction coal which was supposed to be sold to the power producers at FSA prices, the power companies have lifted only 0.3mn tons. The company now plans to sell this coal through e-auction over the next two months.  Rake availability for Q2 FY12 stood at 147 rakes/day, which has increased to 168 rakes/day in October and 178 rakes/day in November. Production and offtake in October stood at 33mn tons. 
  • Coal India has corrected over the last two months after being one of the best performers since its listing. The correction in the stock has been led by expectations that the government would levy the 26% profit sharing clause under the new mining bill on Coal India. In addition to this, concerns over wage negotiations and the company’s ability to raise coal prices under FSA have kept the stock under pressure. Incrementally, we do not expect significant positive developments over the next one year, especially on both coal price increases as well as coal volumes. We believe it will difficult for Coal India to meet its volume guidance and also raise prices before completing wage negotiations. On account of the lack of positive triggers in the near term, we recommend a Market Performer rating on the stock with a revised 9-month price target of Rs353.
Result table
(Rs m) Q2 FY12  Q2 FY11 % yoy Q1 FY12 %  qoq
Net sales 131,481 110,899 18.6 144,991 (9.3)
Inc/(dec) in inventory (5,579) (1,818) 206.9 (3,690) 51.2
Material costs (12,332) (12,700) (2.9) (11,325) 8.9
Personnel costs (56,907) (47,812) 19.0 (48,721) 16.8
Contractual expenses (9,645) (10,554) (8.6) (11,059) (12.8)
Overburden removal (4,363) (3,446) 26.6 (5,881) (25.8)
Other overheads (17,882) (15,979) 11.9 (16,119) 10.9
Operating profit 24,773 18,590 33.3 48,197 (48.6)
OPM (%) 18.8 16.8 208 bps 33.2 (1,440) bps
Depreciation (5,734) (3,701) 54.9 (4,308) 33.1
Interest (83) (176) (52.9) (55) 51.6
Other income 17,942 11,576 55.0 15,589 15.1
PBT 36,898 26,289 40.4 59,423 (37.9)
Tax (11,132) (10,841) 2.7 (18,115) (38.5)
Effective tax rate (%) 30.2 41.2
30.5
Adjusted PAT 25,766 15,448 66.8 41,308 (37.6)
Adj. PAT margin (%) 19.6 13.9 567 bps 28.5 (889) bps
Extra ordinary items 165 (462) (135.7) 132 25.4
Reported PAT 25,931 14,986 73.0 41,439 (37.4)
Ann. EPS (Rs) 16.3 9.8    66.8 26.2   (37.6)
Source: Company, India Infoline Research

Financial Summary
Y/e 31 Mar (Rs m) FY10 FY11 FY12E FY13E
Revenues 459,381 514,931 629,741 662,570
yoy growth (%) 14.0 12.1 22.3 5.2
Operating profit 114,891 146,973 196,804 209,291
OPM (%) 25.0 28.5 31.3 31.6
Pre-exceptional PAT 96,761 109,275 149,954 161,043
Reported PAT 96,224 108,674 149,954 161,043
yoy growth (%) 363.6 12.9 38.0 7.4





EPS (Rs) 15.3 17.3 23.7 25.5
P/E (x) 21.1 18.7 13.6 12.7
Price/Book (x) 7.9 6.1 4.7 3.7
EV/EBITDA (x) 14.5 10.9 7.5 6.5
Debt/Equity (x) 0.1 0.0 0.0 0.0
RoE (%) 43.1 36.9 39.0 32.7
RoCE (%) 57.7 52.8 56.0 47.5
Source: Company, India Infoline Research