Sector Indices

Name Value Change %
BSE Carbonex 998.74 [3.7] [0.4]
BSE Greenex 1,633.16 [10.6] [0.6]
BSE SME IPO 255.74 0.1 0.0
BSE 100 6,150.04 [22.7] [0.4]
BSE 200 2,470.41 [9.4] [0.4]
BSE 500 7,634.08 [28.2] [0.4]
BSE AUTO 11,128.76 [165.5] [1.5]
 

Indian Hotels (Q3 FY12)

India Infoline Research Team / 12:22 , Jan 27, 2012

CMP Rs63, Target Rs69, Upside 8.8%

  • Indian Hotels reported a tepid ~7% yoy growth in what is traditionally strong quarter for the industry; company attributed sub par Q3 revenue growth to an inability to push up room rates in the busy H2 due to combination of room supply as well as subdued domestic economy
  • Margin declined 275bps yoy due to across the board rise in costs; staff expense up 53bps yoy includes some pre operating expense related to new hotel openings; cushioned by lower interest expense yoy, reported PAT remains flat
  • Performance of Pierre property in NY remains the key focus area and mgmt has guided for a time line of 16-17 months to bridge the ~US$200 gap between Pierre and its comparable properties; barring ‘Blue’ in Sydney (+1% yoy) other foreign properties have posted decent 7-12% yoy rise in ARR for 9M FY12
  • No fresh debt to be raised for capex and the company to invest only to the extent its cash flow can support; Taj Dwarka and Vivanta at Guwahati are the only 2 key owned properties requiring funding; Taj Dwarka capex seen at Rs3bn of which Rs1.5bn already incurred while rest required over next 18 months; inventory expansion through mgmt contract and Ginger hotels to continue
  • We had earlier assumed Pierre losses to be significantly trimmed by FY13 but post Q3 results we now raise the loss estimate for the property in both FY12/13; domestic operations too have shown a margin dip of 69bps over 9M FY12 which leads us to cut our FY12/13 consolidated OPM and earnings estimates and downgrade the stock to Market Performer with revised 9-mth TP of Rs69 (earlier Rs88)
Results table (standalone)
(Rs m)
Q3 FY12
Q3 FY11
% yoy
9M FY12
% yoy
Net sales
5,215
4,853
7.4
12,486
9.3
License fees
(320)
(267)
20.0
(760)
12.7
Raw material
(443)
(382)
16.0
(1,089)
11.7
Personnel
(1,246)
(1,134)
9.9
(3,515)
15.0
Power & fuel
(335)
(279)
19.9
(989)
15.6
Other overheads
(1,465)
(1,349)
8.6
(3,658)
3.8
Operating profit
1,407
1,443
(2.5)
2,475
5.6
OPM (%)
27.0
29.7
(275) bps
19.8
(69) bps
Depreciation
(266)
(298)
(10.6)
(820)
2.0
Interest
(304)
(327)
(7.3)
(762)
(20.9)
Other income
87
32
169.9
398
62.4
PBT
924
850
8.8
1,291
57.3
Tax
(271)
(320)
(15.2)
(440)
41.7
Effective tax rate (%)
35.0
38.9
(391) bps
35.4
(417) bps
Adjusted PAT
653
530
23.2
851
66.7
Extra ordinary items
(148)
(27)
448.5
(50)
34.0
Reported PAT
505
503
0.4
801
69.3
Source: Company, India Infoline Research

Financial summary
Y/e 31 March (Rs m)
FY11
FY12E
FY13E
FY14E
Revenues
28,625
32,490
35,929
37,930
yoy growth (%)
13.5
13.5
10.6
5.6
Operating profit
4,524
5,296
6,252
7,245
OPM (%)
15.8
16.3
17.4
19.1
Pre-exceptional PAT
(671)
851
1,448
2,061
Reported PAT
(873)
851
1,448
2,061
yoy growth (%)
(36.2)
-
70.2
42.4





EPS (Rs)
(1.1)
1.1
1.8
2.6
P/E (x)
-
60.0
35.3
24.8
P/BV (x)
1.7
1.6
1.6
1.6
EV/EBITDA (x)
19.6
16.6
14.0
12.0
Debt/Equity (x)
1.5
1.2
1.2
1.1
ROE (%)
(2.6)
2.9
4.6
6.4
ROCE (%)
3.5
4.4
5.6
6.8
Source: Company, India Infoline Research