Sector Indices

Name Value Change %
BSE Carbonex 1,006.95 3.3 0.3
BSE Greenex 1,648.01 5.4 0.3
BSE SME IPO 256.00 1.2 0.5
BSE 100 6,200.39 20.4 0.3
BSE 200 2,491.39 7.4 0.3
BSE 500 7,695.35 22.4 0.3
BSE AUTO 11,202.29 2.4 0.0
 

Hindalco Industries (Q4 FY12)

India Infoline Research Team / 09:51 , May 09, 2012

  • Q4 FY12 standalone revenue of Rs76.5bn was higher than our estimate of Rs70,7bn due to higher contribution from copper
  • EBIT from aluminium business improved on a qoq basis on the back of higher coal availability; EBIT increased 56.1% qoq to Rs4.8bn
  • Copper business EBIT jumped 35.8% qoq as volumes increased 8.3% qoq to 95,000 tons and higher by-product sales
  • Operating profit of Rs8.7bn was higher than our estimate on the back of improved aluminium division performance
  • Other income of Rs1.6bn was quite higher than our estimate of Rs1bn
  • We maintain our BUY rating on Hindalco with a revised 9-month price target of Rs164

Result table (Standalone)

(Rs mn)
Q4 FY12
Q3 FY12
% qoq
Q4 FY11
% yoy
Net sales
76,471
66,470
15.0
68,464
11.7
Material costs
(53,161)
(43,967)
20.9
(46,750)
13.7
Power and fuel costs
(7,440)
(7,385)
0.8
(5,865)
26.9
Personnel costs
(2,678)
(3,040)
(11.9)
(2,812)
(4.8)
Other overheads
(4,544)
(4,929)
(7.8)
(3,892)
16.8
Operating profit
8,648
7,149
21.0
9,145
(5.4)
OPM (%)
11.3
10.8
55 bps
13.4
(205) bps
Depreciation
(1,658)
(1,747)
(5.1)
(1,760)
(5.8)
Interest
(801)
(793)
0.9
(564)
42.0
Other income
1,605
901
78.2
1,051
52.7
PBT
7,794
5,509
41.5
7,872
(1.0)
Tax
(1,395)
(1,002)
39.1
(789)
76.8
Effective tax rate (%)
17.9
18.2
 
10.0
 
Adjusted PAT
6,400
4,507
42.0
7,084
(9.7)
Adj. PAT margin (%)
8.4
6.8
159 bps
10.3
(198) bps
Reported PAT
6,400
4,507
42.0
7,084
(9.7)
Ann. EPS (Rs)
26.7
18.8
42.0
29.6
(9.7)

Source: Company, India Infoline Research


Copper division lead to higher than expected topline growth

Q4 FY12 revenue of Rs77bn was higher than our estimate of Rs70bn on account of higher than estimate copper production. Copper division revenue was higher by 16.7% qoq to Rs51.5bn due a 8.3% increase in copper production and higher copper realisations. Copper production remained on the recovery path, rising from the low of 74,588 tons of production in Q2 FY12 due to bi-annual shutdown at its smelter. Copper production for the quarter was 95,000 tons, higher from 87,748 tons in Q3 FY12. This is the highest ever quarterly copper production for Hindalco. Aluminium division revenue was higher by 11.7% qoq on account of higher aluminium prices and higher product premiums. Aluminium metal production decreased by 1.6% qoq to 144,000 tons from 146,374 tons in Q3 FY12. Alumina production during the quarter gained marginally by 0.6% qoq to 345,000 tons as availability of bauxite improved.


Production volumes

(tons)
Q4 FY12
 Q3 FY12
% qoq
Q4 FY11
% yoy
Aluminium
345,000
343,086
0.6
344,077
0.3
Alumina
144,000
146,374
(1.6)
138,720
3.8
Rolled Products
55,689
55,598
0.2
48,218
15.5
Extrusion
8,744
7,190
21.6
7,319
19.5
Copper Cathodes
95,000
87,748
8.3
51,873
83.1
CC Rods
40,000
38,426
4.1
33,088
20.9

Source: Company, India Infoline Research

 

Segmental results

 
Q4 FY12
 Q3 FY12
qoq chng
Q4 FY12
 Q3 FY12
Sales (Rs m)
 
 
in %
Sales Contribution (%)
Aluminium Business
24,986
22,362
11.7
32.7
33.6
Copper Business
51,544
44,182
16.7
67.4
66.5
Less: Intersegment Rev
(60)
(74)
(19.3)
(0.1)
(0.1)
Total
76,471
66,470
15.0
100.0
100.0
EBIT (Rs m)
 
 
in %
EBIT contribution (%)
Aluminium Business
4,839
3,099
56.1
62.1
56.2
Copper Business
2,931
2,159
35.8
37.6
39.2
Others
25
252
(90.1)
0.3
4.6
Total
7,794
5,509
41.5
 
 
EBIT margins (%)
 
 
in bps
 
 
Aluminium Business
19.4
13.9
551
 
 
Copper Business
5.7
4.9
80
 
 
Total
10.2
8.3
190
 
 
ROCE (%)
 
 
in bps
 
 
Aluminium Business
8.1
13.9
(576)
 
 
Copper Business
22.9
4.9
1,802
 
 
Total
6.5
8.3
(182)
 
 

Source: Company, India Infoline Research

 

Operating profit jumps 21% qoq due to higher availability of coal

In Q4 FY12, Hindalco’s operating profit increased 21% on a qoq basis and lower by 5.4% on a yoy basis. Operating profit for the quarter stood at Rs8.7bn, higher than our estimate. OPM expanded on a qoq basis as availabity of coal improved. Power and fuel costs as a % of sales decreased from 11.1% in Q3 FY12 to 9.7% in Q4 FY12 due to higher coal supply from Coal India. The increase in margins was also aided by higher aluminium prices and an increase in copper production. Employee costs declined 7.8% on a qoq basis due to one-offs in Q3 FY12.

 

Cost analysis

As a % of net sales
Q4 FY12
 Q3 FY12
bps qoq
Q4 FY11
bps yoy
Material costs
69.5
66.1
337
68.3
123
Power and fuel costs
9.7
11.1
(138)
8.6
116
Personnel Costs
3.5
4.6
(107)
4.1
(61)
Other overheads
5.9
7.4
(147)
5.7
26
Total costs
88.7
89.2
(55)
86.6
205

Source: Company, India Infoline Research

 

Standalone PAT outperformance was aided by higher other income

Hindalco’s PAT of Rs6.4bn was higher than our estimate of Rs5bn. The outperformance in PAT was due to higher operating profit and higher than expected other income. Other income for the quarter jumped 78.2% qoq to Rs1.6bn from Rs0.9bn in Q3 FY12.


Novelis to drive earnings

Hindalco has managed to bounce back sharply over the last two months on the back of rising metal prices and increase in investor risk appetite. Novelis results were weaker during the quarter due to severe destocking in US & Europe and lower demand from the electronics industry in Asia. Management expects significant recovery in Q4 FY12 led by end of destocking, strong automotive demand and recovery in consumer electronics in Asia and in can segments, especially in Brazil. We expect the company to achieve its lowered FY12 adjusted EBIDTA guidance from US$1.1-1.5bn to US$1-1.08bn and report strong performance in FY13. We would revise our estimates post the consolidated results, once we have more clarity on future projects. We continue to remain bullish on the company and Hindalco remains our top bet in the metals and mining space. We maintain our BUY rating on the stock with a revised 9-month price target of Rs164.

 

Y/e 31 Mar (Rs m)
FY11
FY12E
FY13E
FY14E
Revenues
720,779
764,907
835,738
937,907
yoy growth (%)
18.7
6.1
9.3
12.2
Operating profit
80,017
91,184
102,086
124,681
OPM (%)
11.1
11.9
12.2
13.3
Pre-exceptional PAT
24,564
28,925
31,513
49,691
Reported PAT
24,564
28,925
31,513
49,691
yoy growth (%)
(37.4)
17.8
8.9
57.7
 
 
 
 
 
EPS (Rs)
12.8
15.1
16.5
26.0
P/E (x)
9.0
7.7
7.0
4.5
Price/Book (x)
0.8
0.7
0.6
0.6
EV/EBITDA (x)
5.9
5.9
5.8
4.9
Debt/Equity (x)
1.0
1.1
1.1
1.1
RoE (%)
9.7
9.6
9.6
13.6
RoCE (%)
10.0
9.9
9.8
11.1