|
|
| India Infoline Research Team / 11:28 , May 18, 2012 |
|
|
|
CMP Rs1,573, Target Rs1,789, Upside 13.7%
- Total volumes for Q4 FY12 increased 7.3% yoy, led by 26% yoy surge in export volumes
- Blended realizations were lower by 3% yoy on account of adverse product mix
- OPM at 19.8% was higher by 41bps yoy and 5bps qoq on the back of lower raw material costs as a percentage of sales
- Net profit at Rs7.7bn was lower than our expectations
- Margins could be under pressure going ahead considering the new duty drawback rates are lower than the previous DEPB rates
- We maintain our BUY with a revised 9-month price target of Rs1,789
Result table
| (Rs m) |
Q4 FY12 |
Q4 FY11 |
% yoy |
Q3 FY12 |
% qoq |
| Total volumes |
1,017,167 |
948,195 |
7.3 |
1,075,441 |
(5.4) |
| Export volumes |
347,414 |
275,843 |
25.9 |
380,912 |
(8.8) |
| Total realizations |
41,320 |
42,505 |
(2.8) |
44,289 |
(6.7) |
| Net sales |
46,514 |
41,448 |
12.2 |
49,859 |
(6.7) |
| Material costs |
(31,412) |
(28,543) |
10.1 |
(33,596) |
(6.5) |
| Purchases |
(1,714) |
(1,227) |
39.7 |
(2,040) |
(16.0) |
| Personnel costs |
(1,196) |
(1,338) |
(10.7) |
(1,320) |
(9.5) |
| Other overheads |
(2,987) |
(2,307) |
29.5 |
(3,061) |
(2.4) |
| Operating profit |
9,206 |
8,033 |
14.6 |
9,841 |
(6.5) |
| OPM (%) |
19.8 |
19.4 |
41 bps |
19.7 |
5 bps |
| Depreciation |
(434) |
(301) |
44.5 |
(321) |
35.1 |
| Interest |
(18) |
(1) |
|
(0) |
|
| Other income |
1,395 |
1,562 |
(10.7) |
1,681 |
(17.0) |
| Extra ordinary items |
203 |
7,246 |
(97.2) |
(589) |
(134.4) |
| PBT |
10,351 |
16,539 |
(37.4) |
10,612 |
(2.5) |
| Tax |
(2,631) |
(2,535) |
3.8 |
(2,660) |
(1.1) |
| Effective tax rate (%) |
25.4 |
15.3 |
|
25.1 |
|
| Reported PAT |
7,720 |
14,004 |
(44.9) |
7,952 |
(2.9) |
| PAT margin (%) |
16.6 |
33.8 |
(1,719) bps |
15.9 |
65 bps |
| Ann. EPS (Rs) |
106.7 |
193.6 |
(44.9) |
109.9 |
(2.9) | Source: Company, India Infoline Research
Revenues lower than expectations
Bajaj Auto Ltd (BAL) reported a 12.2% yoy rise in revenues, on the back of a 7.3% yoy volume growth but was lower than expectations due to fall in realizations. On a sequential basis, volumes were lower by 5.4% while realizations were also lower by 6.7%. Fall in realizations was on the back of adverse product mix and qoq appreciation in Rupee against the US Dollar. In terms of volumes, growth was led by 26% yoy surge in exports, owing to 27.9% jump in two wheeler and 18.2% surge in three wheeler exports. In the domestic market, two wheeler volumes remained flat while three wheeler volumes declined 3.4% yoy.
Operational performance
| Particulars |
Q4 FY12 |
Q4 FY11 |
Yoy (%) |
Q4 FY11 |
qoq (%) |
| Motorcycles |
|
|
|
|
|
| Domestic |
616,516 |
617,255 |
(0.1) |
642,395 |
(4.0) |
| Export |
280,732 |
219,416 |
27.9 |
304,354 |
(7.8) |
| |
|
|
|
|
|
| Three-wheelers |
|
|
|
|
|
| Domestic |
53,237 |
55,100 |
(3.4) |
52,134 |
2.1 |
| Export |
66,682 |
56,427 |
18.2 |
76,558 |
(12.9) | Source: Company, India Infoline Research
Cost analysis
| As a % of net sales |
Q4 FY12 |
Q4 FY11 |
bps yoy |
Q3 FY12 |
bps qoq |
| Raw material |
67.5 |
68.9 |
(133) |
67.4 |
15 |
| Purchases |
3.7 |
3.0 |
73 |
4.1 |
(41) |
| Personnel Costs |
2.6 |
3.2 |
(66) |
2.6 |
(8) |
| Other overheads |
6.4 |
5.6 |
86 |
6.1 |
28 |
| Total costs |
80.2 |
80.6 |
(41) |
80.3 |
(5) | Source: Company, India Infoline Research
Operating margins in line with expectations
During Q4 FY12, BAL recorded an OPM of 19.8%, a rise of 41bps yoy and 5bps sequentially. Operating profit per vehicle increased 6.8% yoy but declined 1.1% sequentially. Raw material cost including purchases as a percentage of sales was lower by 61bps yoy and 26bps qoq. The gains were primarily on account of favorable currency movements.
BAL reported a PAT of Rs7,720mn, lower than our expectations of Rs7,868mn. While the other income was lower by 10.7% yoy, depreciation was higher by 44.5% yoy. The company reported a foreign exchange gain of Rs203mn, on the back of reversal of MTM loss of the previous quarter.
Maintain BUY with a revised 9-month price target of 1,789
Post a weak domestic volume performance in Q4 FY12, the streets have started factoring in a major slowdown in two-wheeler demand. Nevertheless, we feel, the two-wheeler demand is likely to see a growth of 10-12% over the next couple of years. This would be driven by deeper rural penetration and continued robust growth in exports. Margins are expected to remain above 19.5% in the next couple of years. We maintain our BUY rating with a revised price target of Rs1,789.
Financial summary
| Y/e 31 Mar (Rs m) |
FY11 |
FY12E |
FY13E |
FY14E |
| Revenues |
166,089 |
195,290 |
221,410 |
243,574 |
| yoy growth (%) |
39.3 |
17.6 |
13.4 |
10.0 |
| Operating profit |
33,849 |
37,201 |
43,906 |
48,565 |
| OPM (%) |
20.4 |
19.0 |
19.8 |
19.9 |
| Pre-exceptional PAT |
26,152 |
31,382 |
33,548 |
36,975 |
| Reported PAT |
33,397 |
30,042 |
33,548 |
36,975 |
| yoy growth (%) |
96.3 |
(10.0) |
11.7 |
10.2 |
| |
|
|
|
|
| EPS (Rs)* |
90.4 |
108.4 |
115.9 |
127.8 |
| P/E (x) |
17.4 |
14.5 |
13.6 |
12.3 |
| Price/Book (x) |
9.3 |
7.1 |
5.4 |
4.2 |
| EV/EBITDA (x) |
13.4 |
12.0 |
9.9 |
8.7 |
| Debt/Equity (x) |
0.1 |
0.0 |
0.0 |
0.0 |
| RoE (%) |
66.7 |
55.4 |
45.2 |
38.4 |
| RoCE (%) |
76.1 |
71.5 |
62.7 |
53.3 | Source: Company, India Infoline Research, * EPS calculated on pre-exceptional PAT
|
|
|
|
|
|
|
|