|
|
| India Infoline Research Team / 16:13 , May 30, 2012 |
|
|
|
CMP Rs55, Target Rs59, Upside 7.3%
-
Indian Hotels posted disappointing Q4 results as topline grew a subdued 5.5% yoy weighed down by weak demand; both ARRs and occupancy rates remain sluggish though F&B growth continues to be encouraging
-
EBIDTA margin was down 640bps yoy to 28.4% and is actually lower than the 30-35% range maintained for the busy season in H2 FY10/11; margin was also affected by higher staff costs and opex due to opening of Vivanta by Taj at Bangalore
-
PAT declined ~31% yoy on weak operating performance, higher tax rate and lower other income
-
Analyst meet highlights: 1) Mgmt remains committed to turn around of Pierre property in US and would look to bridge the US$200 gap in room rates that exists between Pierre and other comparable hotels in NY 2) focus would be on cost rationalization as a margin driver given that topline growth has remained sluggish 3) no fresh incremental debt for ongoing expansion and funding needs to be met from internal accruals-FY13 capex seen at Rs1bn for Taj Dwarka (owned property); overall company to add 18 hotels and ~2,000 rooms (some spill over from FY12) in 2012-13 with majority of additions either through mgmt contract or via JVs/subsidiaries; FY12 net debt stood at Rs35.7bn vs ~Rs34bn last year
-
Given the weak demand scenario, we see little likelihood of buoyancy in ARRs or occupancies; international operations too remain hinged on performance of US operations especially that of Pierre; based on FY12 results, we lower our EBIDTA/PAT estimates for FY13/14 and retain Market Performer with revised 9-mth TP of Rs59 (earlier Rs69) Results table
| (Rs m) |
Q4 FY12 |
Q4 FY11 |
% yoy |
FY12 |
% yoy |
| Net sales |
5,602 |
5,309 |
5.5 |
34,327 |
19.9 |
| License fees |
(431) |
(375) |
14.9 |
(1,239) |
12.8 |
| Raw material |
(439) |
(387) |
13.6 |
(3,626) |
22.3 |
| Personnel |
(1,199) |
(1,069) |
12.2 |
(11,491) |
19.3 |
| Power & fuel |
(340) |
(277) |
22.6 |
(2,424) |
24.8 |
| Other overheads |
(1,600) |
(1,352) |
18.3 |
(10,091) |
19.0 |
| Operating profit |
1,592 |
1,849 |
(13.9) |
5,457 |
21.0 |
| OPM (%) |
28.4 |
34.8 |
(640) bps |
15.9 |
15 bps |
| Depreciation |
(319) |
(280) |
14.0 |
(2,551) |
11.9 |
| Interest |
(295) |
(265) |
11.3 |
(1,934) |
(23.0) |
| Other income |
99 |
156 |
(36.3) |
508 |
28.4 |
| PBT |
1,077 |
1,459 |
(26.2) |
1,480 |
1,210.0 |
| Tax |
(414) |
(499) |
(17.2) |
(1,218) |
32.2 |
| Extra ordinary items |
(11) |
(21) |
(46.1) |
(5) |
- |
| Reported PAT |
652 |
939 |
(30.6) |
31 |
- | Source: Company, India Infoline Research
Note: figures for FY12 are consolidated
Financial summary
| Y/e 31 March (Rs m) |
FY11 |
FY12E |
FY13E |
FY14E |
| Revenues |
28,625 |
34,327 |
37,952 |
42,506 |
| yoy growth (%) |
13.5 |
19.9 |
10.6 |
12.0 |
| Operating profit |
4,524 |
5,457 |
5,883 |
6,716 |
| OPM (%) |
15.8 |
15.9 |
15.5 |
15.8 |
| Pre-exceptional PAT |
(671) |
35 |
812 |
1,348 |
| Reported PAT |
(873) |
31 |
812 |
1,348 |
| |
|
|
|
|
| EPS (Rs) |
(1.1) |
- |
1.0 |
1.7 |
| P/BV (x) |
1.5 |
1.5 |
1.5 |
1.4 |
| EV/EBITDA (x) |
18.3 |
14.8 |
13.5 |
11.4 |
| Debt/Equity (x) |
1.5 |
1.2 |
1.2 |
1.2 |
| ROE (%) |
(2.6) |
0.1 |
2.6 |
4.4 |
| ROCE (%) |
3.5 |
4.5 |
5.0 |
6.1 | Source: Company, India Infoline Research
|
|
|
|
|
|
|
|