Sector Indices

Name Value Change %
BSE Carbonex 975.01 3.9 0.4
BSE Greenex 1,596.09 9.9 0.6
BSE SME IPO 256.07 1.0 0.4
BSE 100 6,003.89 23.6 0.4
BSE 200 2,410.64 8.3 0.3
BSE 500 7,448.78 26.3 0.4
BSE AUTO 10,873.02 [4.8] [0.0]
 

ITC (Q2 FY12)

India Infoline Research Team / 13:10 , Oct 25, 2011

CMP Rs207, Target Rs232, Upside 12.3%

  • Q2 FY12 results in line with expectations. Revenues register ~18% yoy growth at Rs59.7bn, driven by strong growth in cigarettes and Other-FMCG segment
  • Operating margin stable at ~35% despite sharp 220bps increase in raw material cost. EBIT margin in the cigarettes segment expanded by 120bps to ~32% 
  • Net profit for the quarter recorded a strong ~21% yoy growth at Rs15.1bn
  • We expect the company to witness a 16.5% CAGR in revenues and 17.8% in net profit over FY11-13. Maintain BUY with a 9-mth price target of Rs232
Result table
(Rs m) Q2 FY12 Q2 FY11 % yoy Q1 FY12 % qoq
Net sales 59,742 50,835 17.5 57,675 3.6
Material costs (18,162) (15,634) 16.2 (18,638) (2.6)
Purchase of traded gds (5,029) (2,977) 69.0 (4,354) 15.5
Personnel costs (2,650) (2,612) 1.5 (3,942) (32.8)
Other overheads (12,821) (11,732) 9.3 (11,906) 7.7
Operating profit 21,080 17,880 17.9 18,834 11.9
OPM (%) 35.3 35.2 11 bps 32.7 263 bps
Depreciation (1,701) (1,640) 3.7 (1,665) 2.2
Interest (142) (106) 33.4 (165) (13.8)
Other income 2,918 2,167 34.7 2,366 23.4
PBT 22,155 18,300 21.1 19,370 14.4
Tax (7,012) (5,833) 20.2 (6,043) 16.0
Effective tax rate (%) (31.6) (31.9) - (31.2) -
Reported PAT 15,143 12,467 21.5 13,327 13.6
PAT margin (%) 25.3 24.5 82 bps 23.1 224 bps
Ann. EPS (Rs) 7.8 6.5 20.0 6.9 13.1
Source: Company, India Infoline Research

Segment-wise net sales and EBIT break-up
Segments Q2 FY12
(Rs mn) Revenues yoy (%) EBIT yoy (%)
Cigarettes 29,681 16.4 17,289 18.6
FMCG - Others 13,407 27.0 (559) (16.4)
Hotels 2,111 1.1 434 9.0
Agri Business 14,345 12.8 2,388 15.0
Paper & Packaging 10,054 9.4 2,897 17.9
Total 69,599 15.9 22,449 19.1
Inter-segment revenue (9,857) 6.9 - -
Net sales 59,742 17.5 - -
Source: Company, India Infoline Research

Q2 revenues in-line with expectations

ITC reported 17.5% yoy increase in revenues at Rs59.7bn during Q2 FY12 driven by 16.4% yoy growth in core cigarettes segment. Cigarettes volume growth remained strong at 7.5% despite ~6% price hikes implemented during the quarter. Over 20% yoy growth in foods and personal care business fuelled Other-FMCG revenues by 27% yoy to Rs13.4bn. Healthy 12.8% yoy increase in agri revenues (driven by higher trading volumes and improved realisations in soya, wheat and coffee) at Rs14.3bn further fuelled revenue growth. Paper and packaging segment registered 9.4% yoy growth while revenues from hotels segment grew by 1.1% yoy.


OPM stable at 35.3%, cigarette EBIT margin expands by 120bps

ITC was able to maintain its operating margins by 10bps to 35.3% despite sharp 220bps increase in raw material cost. Cigarette EBIT margin witnessed a sharp 120bps expansion at 31.5% as the price hikes taken were much higher than the ~3% required to pass on the increase in state VAT impact. ITC has managed to reduce losses in the FMCG-others segment to Rs559mn (Rs669mn in Q2 FY11) as profits from the foods segment are increasing sequentially. The management expects this segment to achieve break-even at EBIT level by FY13.


Cost analysis
As a % of net sales Q2 FY12 Q2 FY11 bps yoy Q1 FY12 bps qoq
Material costs 30.4 30.8 (35) 32.3 (192)
Purchase of traded goods 8.4 5.9 256 7.5 87
Personnel costs 4.4 5.1 (70) 6.8 (240)
Other overheads 21.5 23.1 (162) 20.6 82
Total costs 64.7 64.8 (11) 67.3 (263)
Source: Company, India Infoline Research

Segment wise EBIT margin (%)
Segments (as a % of sales) Q2 FY12 Q2 FY11 bps yoy Q1 FY12 bps qoq
Cigarettes 31.5 30.3 120 29.9 160
FMCG - Others (4.2) (6.3) 217 (6.4) 220
Hotels 18.5 17.7 80 20.3 (178)
Agri Business 16.6 16.3 32 9.2 744
Paper & Packaging 27.5 25.6 185 22.4 501
Source: Company, India Infoline Research

Healthy revenue growth coupled with higher other income drives net profit

Net profit matched our expectations by recording a strong 21.5% yoy growth at Rs15.1bn during the quarter. A sharp improvement in profitability of cigarettes and agri segment and reducing losses in the FMCG-others segment were the key growth drivers. The growth was partly driven by higher other income of Rs2.9bn against Rs2.2bn in Q2 FY11.


Margins to expand; earnings to witness ~18% CAGR

ITC remains one of our top picks in the sector given the strong resilience in its core cigarette business. With firm consumer demand and strong brand portfolio, we believe ITC is well-positioned to grow cigarette volumes at 6-8% in FY12 (on a weak base of FY11). The earnings growth outlook for ITC is improving, especially in the core cigarette segment coupled with improved profitability across all the non-cigarettes segments. We expect ITC to register ~18% CAGR in net profit over FY11-13. At the current market price of Rs207, the stock is trading at 23.2x FY13E EPS of Rs8.9. We maintain BUY with a 9-mth price target of Rs232.


Financial Summary
Y/e 31 Mar (Rs m) FY10 FY11 FY12E FY13E
Revenues 181,532 211,676 248,605 287,533
yoy growth (%) 16.3 16.6 17.4 15.7
Operating profit 60,740 71,534 85,558 100,277
OPM (%) 33.5 33.8 34.4 34.9
Pre-exceptional PAT 40,610 49,876 59,308 69,179
Reported PAT 40,610 49,876 59,308 69,179
yoy growth (%) 24.4 22.8 18.9 16.6





EPS (Rs) 5.3* 6.4 7.7 8.9
P/E (x) 38.9 32.1 27.0 23.2
Price/Book (x) 11.2 10.0 9.3 8.7
EV/EBITDA (x) 25.9 22.1 18.4 15.6
Debt/Equity (x) 0.0 0.0 0.0 0.0
RoE (%) 29.2 33.2 35.8 38.8
RoCE (%) 40.9 46.0 49.7 54.0
Source: Company, India Infoline Research
* adjusted for bonus