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
 

Hindustan Unilever: Q2 FY12

India Infoline Research Team / 12:31 , Nov 01, 2011

  • Q2 revenues ahead of expectations - increased by 18% yoy to Rs55bn driven by strong ~20/17% yoy growth in HPC/Foods business respectively. Domestic FMCG business witnessed a strong underlying volume growth of 9.8% 
  • Operating margin expanded by 130bps to 13.4% aided by sharp 270/200bps drop in overhead/advertising costs respectively
  • Personal products segment witnessed 140bps expansion in EBIT margins on a low base while Soaps and Detergents segment margins expanded by 60bps
  • Net profit surpassed expectations by registering 22.6% yoy increase at Rs6.4bn driven by strong topline growth and improved operating efficiency. APAT after extraordinary income of Rs444mn increased by 21.7% yoy to Rs6.9bn
  • We maintain Market Performer rating with a revised 9-mth target price of Rs358

Result table

(Rs m)
Q2 FY12
Q2 FY11
% yoy
Q1 FY12
% qoq
Net sales
55,222
46,809
18.0
55,039
0.3
Material cost
(30,010)
(23,830)
25.9
(30,742)
(2.4)
Personnel cost
(2,873)
(2,450)
17.3
(2,862)
0.4
Advertising cost
(6,514)
(6,465)
0.8
(6,330)
2.9
Other overheads
(8,441)
(8,433)
0.1
(8,318)
1.5
Operating profit
7,384
5,631
31.1
6,788
8.8
OPM (%)
13.4
12.0
134 bps
12.3
104 bps
Depreciation
(571)
(554)
3.1
(562)
1.6
Interest
(5)
(1)
671.4
(0)
2,600.0
Other income
1,660
1,606
3.3
1,261
31.7
PBT
8,467
6,683
26.7
7,486
13.1
Tax
(2,022)
(1,426)
41.8
(1,802)
12.2
Eff. tax rate (%)
23.9
21.3
-
24.1
-
Adjusted PAT
6,445
5,257
22.6
5,684
13.4
Adj. PAT margin (%)
11.7
11.2
44 bps
10.3
134 bps
Extra ordinary items
444
404
9.8
588
(24.4)
Reported PAT
6,889
5,661
21.7
6,272
9.8
Ann. EPS (Rs)
11.9
9.6
23.8
10.5
13.4

Source: Company, India Infoline Research


Revenue growth ahead of expectations

HUL Q2 FY12 results surprised us positively with a revenue and PAT growth of ~18/23% respectively. Revenues surged by 18% yoy to Rs55bn (our expectation ~Rs54bn), driven by 20.5% and 17% yoy growth in HPC and Foods segments respectively. Domestic FMCG business witnessed a strong underlying volume growth of 9.8%. This was mainly on account of HUL’s aggressive marketing strategy, various re-launches and brand extensions.

 

Revenue break-up

(Rs mn)
Q2 FY12
Q2 FY11
Growth
Q1 FY12
Growth
 
(3)
(3)
% yoy
(3)
% qoq
Domestic FMCG - HPC
41,512
34,457
20.5
41,332
0.4
Domestic FMCG - Foods
9,735
8,323
17.0
9,671
0.7
a) Domestic FMCG - Total
51,247
42,780
19.8
51,004
0.5
b) Exports
2,889
2,632
9.7
3,045
(5.1)
c) Others
1,086
1,397
(22.3)
990
9.7
Total (a+b+c)
55,222
46,809
18.0
55,039
0.3

Source: Company, India Infoline Research


The core Soaps and Detergents segment; contributing ~46% to revenues and ~38% to EBIT, outperformed the industry by registering 21.8% yoy growth at Rs25.9bn (double digit growth in Rin, Surf, Wheel, Lux and Lifebuoy, strongest quarter for skin cleansing segment). Personal products segment recorded 18.2% yoy growth at Rs16.1bn primarily led by strong growth in skin care segment (double digit growth in all the key brands - Fair and Lovely, Vaseline, Ponds). Beverages segment registered 14.6% yoy growth in revenues with double digit growth in all brands. Revenues from the packaged foods segment witnessed 20.9% yoy increase at Rs3.3bn driven by strong growth in Kissan and Knorr.

 

Segment-wise revenue trend

Segments
FY10
FY11
FY12
(Rs m)
Q1
Q2
Q3
Q4
Q1
Q2
Q3
Q4
Q1
Q2
Soaps & Det.
22,115
20,037
20,719
19,785
22,645
21,294
21,929
22,048
25,550
25,926
Personal Prod.
12,255
11,902
13,770
12,552
13,655
13,649
16,547
14,591
16,307
16,126
Beverages
4,996
5,216
5,511
5,702
5,378
5,700
6,022
6,339
6,086
6,533
Pkged Foods
2,607
2,243
2,239
2,529
3,158
2,744
2,700
3,170
3,721
3,318
Exports
2,575
2,270
2,653
2,555
2,648
2,647
2,909
2,793
3,063
2,909
Others
794
1,071
958
644
1,126
1,527
1,111
617
1,066
1,161
Total
45,342
42,738
45,851
43,767
48,609
47,560
51,218
49,557
55,793
55,973

Source: Company, India Infoline Research


Segment-wise EBIT trend

Segments
FY10
FY11
FY12
(Rs m)
Q1
Q2
Q3
Q4
Q1
Q2
Q3
Q4
Q1
Q2
Soaps & Det.
3,815
2,726
2,785
2,527
2,488
2,501
1,693
1,659
2,361
3,212
Personal Prod.
2,699
3,134
4,399
2,734
3,388
3,140
4,769
3,652
4,133
3,940
Beverages
703
887
817
790
695
876
1,014
993
754
877
Pkged Foods
142
16
(50)
63
259
155
(166)
76
174
165
Exports
205
172
75
133
227
189
227
273
237
240
Others
(279)
(98)
(150)
(193)
(266)
(183)
(185)
(115)
(26)
(78)
Total
7,285
6,836
7,877
6,054
6,790
6,678
7,351
6,537
7,632
8,357

Source: Company, India Infoline Research


Sharp drop in overhead and advertising cost fuels operating margins

Strong 130bps expansion in operating margins at 13.4% came as a positive surprise (our expectations of ~12%). A sharp 270bps and 200bps reduction in adspend and overhead cost fuelled the margin expansion. The expansion could have been even better but for the 340bps increase in raw material cost. We expect competitive intensity in the key categories (like soaps, detergents and shampoos) will compel the company to increase adspend in the coming quarters. This coupled with firm input prices will keep margins under check.


Cost analysis

As a % of net sales
Q2 FY12
Q2 FY11
bps yoy
Q1 FY12
bps qoq
Material cost
54.3
50.9
344
55.9
(151)
Personnel cost
5.2
5.2
(3)
5.2
0
Advertising cost
11.8
13.8
(202)
11.5
30
Other overheads
15.3
18.0
(273)
15.1
17
Total costs
86.6
88.0
(134)
87.7
(104)

Source: Company, India Infoline Research

 

Improving Soaps and Detergent margins will be a challenge

Soaps and Detergents segment EBIT margins expanded by 60bps to 12.4%. Given the competitive intensity in such a key segment, improving/maintaining margins will be a challenge for the company. Personal products segment witnessed healthy 140bps expansion in EBIT margin at 24.4% on a low base. On qoq basis the margins, however, have declined by 90bps. Beverages and Packaged foods segment EBIT margins contracted by 190bps and 70bps yoy respectively.


Extraordinary income of Rs444mn fuels net profit growth

Net profit for the quarter surpassed our expectations of Rs5.8bn by recording 22.6% yoy growth at Rs6.4bn led by strong topline growth and improved operating efficiency. Adjusted net profit after extraordinary income of Rs544mn increased by 21.7% yoy to Rs6.9bn.


Extraordinary items

Particulars
Q2 FY12
Q2 FY11
Profit from sale of properties
473
256
Profit on sale of long term trade investments
0
203
Restructuring costs
(29)
(27)
Provision for expenses related to buyback of shares
0
(27)
Total
444
404

Source: Company, India Infoline Research


Competition in core categories to increase further

HUL is focusing on new growth categories like high-end personal care (skin, hair care), foods and water. Going forward, the competitive pressure is expected to increase with more players entering the personal care and toilet soaps segments, which accounts for 75% of HUL’s sales. Improving/maintaining EBIT margins in the Soaps and Detergent segment will be a challenge for the company. Requirement of higher adspend on account of severe competition in core categories and higher input cost could put pressure on operating margin. At the current market price of Rs375, the stock is trading at 28.3x FY13E EPS of Rs13.3. Maintain Market Performer rating with a revised 9-mth price target of Rs358 (earlier Rs324).


Financial summary

Y/e 31 Mar (Rs m)
FY10
FY11
FY12E
FY13E
Revenues
175,238
194,011
220,742
248,684
yoy growth (%)
(13.4)
10.7
13.8
12.7
Operating profit
25,484
23,652
28,255
32,205
OPM (%)
14.5
12.2
12.8
13.0
Pre-exceptional PAT
21,027
21,533
25,132
28,660
Reported PAT
22,020
23,060
25,132
28,660
yoy growth (%)
(11.8)
4.7
9.0
14.0
 
 
 
 
 
EPS (Rs)
9.6
10.0
11.6
13.3
P/E (x)
38.9
37.6
32.2
28.3
Price/Book (x)
31.7
30.7
23.9
19.1
EV/EBITDA (x)
31.4
33.5
27.9
24.2
Debt/Equity (x)
0.0
0.0
0.0
0.0
RoE (%)
90.5
82.5
83.5
75.1
RoCE (%)
99.5
97.4
102.0
93.0

Source: Company, India Infoline Research