Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
Hindalco Industries Ltd (Q4 FY14)
Standalone revenue of Rs84.4bn was higher by 20.6% yoy and 16% qoq. It was also higher than our estimate led by higher than expected sales volume.
May 31, 2014 09:05 IST India Infoline News Service
CMP Rs149, Target Rs144, Downside 3.1%
Source: Company, India Infoline Research
Quarterly production
Source: Company, India Infoline Research * includes trail production
Cost Analysis
Source: Company, India Infoline Research
Segmental results
Source: Company, India Infoline Research
Financial Summary
Source: Company, India Infoline Research
-
Hindalco’s standalone operational numbers were quite stronger than estimate on the back of higher copper volumes and strong aluminium spot premiums
-
Copper production volume growth continued to remain strong at 13.5% yoy to 96,000 tons
-
Total aluminium production too remained strong at 175,000 tons led by a rampup in production at Mahan
-
Operating profit of Rs8.4bn was quite higher than our estimate due to improved performance in the aluminium division
-
Current rally ignoring execution risks; Downgrade to Market Performer with a price target of Rs144
| (Rs mn) | Q4 FY14 | Q4 FY13 | % yoy | Q3 FY14 | % qoq |
| Net sales | 84,351 | 69,938 | 20.6 | 72,731 | 16.0 |
| Material costs | (55,980) | (47,143) | 18.7 | (48,522) | 15.4 |
| Power and fuel costs | (9,206) | (7,544) | 22.0 | (9,486) | (3.0) |
| Personnel costs | (3,505) | (2,895) | 21.1 | (3,324) | 5.4 |
| Other overheads | (7,219) | (5,924) | 21.9 | (5,104) | 41.5 |
| Operating profit | 8,441 | 6,432 | 31.2 | 6,295 | 34.1 |
| OPM (%) | 10.0 | 9.2 | 81 bps | 8.7 | 135 bps |
| Depreciation | (2,441) | (1,726) | 41.4 | (1,998) | 22.2 |
| Interest | (2,146) | (1,577) | 36.1 | (1,652) | 29.9 |
| Other income | 2,125 | 2,312 | (8.1) | 2,042 | 4.1 |
| PBT | 5,979 | 5,442 | 9.9 | 4,687 | 27.6 |
| Tax | 462 | (621) | (174.4) | (1,347) | (134.3) |
| Effective tax rate (%) | (7.7) | 11.4 | 28.7 | ||
| Adjusted PAT | 6,441 | 4,820 | 33.6 | 3,340 | 92.9 |
| Adj. PAT margin (%) | 7.6 | 6.9 | 74 bps | 4.6 | 304 bps |
| Extra ordinary items | (3,960) | - | - | - | - |
| Reported PAT | 2,482 | 4,820 | (48.5) | 3,340 | (25.7) |
| Ann. EPS (Rs) | 26.9 | 20.1 | 33.6 | 14.0 | 92.8 |
Higher volumes boost topline by 20.6% yoy
Standalone revenue of Rs84.4bn was higher by 20.6% yoy and 16% qoq. It was also higher than our estimate led by higher than expected sales volume. The company managed to ramp up its aluminium production during the quarter. Aluminium production increased 23.2% yoy and 10.8% qoq to 175,000 tons (excluding the production at Mahan). Copper production too was higher by 13.5% yoy and 7.9% qoq at 96,000 tons. The management attributed the strong copper production growth to better feed rate and operating efficiencies. For the aluminium division, the growth in revenue was also boosted by an increase in product premiums. Product premiums were higher on a qoq basis. Alumina production too was strong at 8.4% qoq on the back of higher production at Utkal. The Mahan smelter managed to increase its production from 18,100 tons in Q3 FY14 to 29,000 tons and that at Utkal increased from 87,000 tons to 147,000 tons.
Quarterly production
| As a % of net sales | Q4 FY14* | Q4 FY13 | % yoy | Q3 FY14* | % qoq |
| Alumina | 465,000 | 330,000 | 40.9 | 429,000 | 8.4 |
| Aluminium | 175,000 | 142,000 | 23.2 | 158,000 | 10.8 |
| Copper Cathodes | 96,000 | 84,600 | 13.5 | 89,000 | 7.9 |
Higher product premiums coupled with lower power costs led to a 31.2% yoy jump in operating profit
Hindalco’s operational performance was quite higher than our estimate. Operating profit for the quarter stood at Rs8.8bn, higher by 31.2% yoy and 34.1% qoq. The outperformance in operating profit was largely led by the strong performance of the aluminium division. Aluminium business EBIT doubled on a qoq basis and was higher by 23.3% yoy to Rs3.5bn on the back of strong sales volume, higher product premiums and lower power costs. Power costs as a % of sales declined by 213bps qoq to 10.9% in Q4 FY14. Copper business continued to register strong performance due to a ramp up in volumes and higher Tc/Tc margins. Though copper business EBIT margins were lower on a qoq basis, it was higher than our expectations. After registering its lowest EBIT margins in Q3 FY14, aluminium business managed to register an EBIT margin of 11.6% in Q4 FY14.
Cost Analysis
| As a % of net sales | Q4 FY14 | Q4 FY13 | bps yoy | Q3 FY14 | bps qoq |
| Material costs | 66.7 | 67.8 | (106) | 63.6 | 316 |
| Power and fuel costs | 13.0 | 11.0 | 206 | 14.0 | (95) |
| Personnel Costs | 4.6 | 4.5 | 8 | 5.7 | (115) |
| Other overheads | 7.0 | 8.3 | (127) | 8.2 | (115) |
| Total costs | 91.3 | 91.5 | (18) | 91.4 | (9) |
Current rally ignoring execution risks; Downgrade to Market Performer
Hindalco has outperformed its peers over the last one quarter on expectations of a faster clearance for its coal mines and a ramp in aluminium production. The company managed to receive the forest stage-2 clearance from its Mahan Coal block in Q4 FY14 and is awaiting the signing of the mining lease. We believe that commissioning of the coal mine would take a minimum of 2 years and hence near term impact would be quite minimal. Metal production rampup is expected to remain lower due to unavailability of captive coal. Project returns from Mahan and Aditya smelters will be muted due to the high cost of production and subdued aluminum prices. Expansion in margins at Novelis is expected to be constrained by the high metal premiums and rising competition in Asia from China. Valuations at 6.1X FY16E EV/EBITDA are high and are building in a faster rampup in aluminium production in FY16. But, it is ignoring risk involved in ramping up the smelters and the commencement of coal mine. Downgrade to Market Performer rating with a price target of Rs144.
Segmental results
| Y/e 31 Mar (Rs m) | Q4 FY14 | Q4 FY13 | yoy chng | Q4 FY14 | Q4 FY13 | ||||||
| Sales (Rs m) | in % | Sales Contribution (%) | |||||||||
| Aluminium Business | 30,246 | 23,961 | 26.2 | 35.9 | 34.3 | ||||||
| Copper Business | 54,217 | 46,067 | 17.7 | 64.3 | 65.9 | ||||||
| Less: Intersegment Rev | (113) | (90) | 25.8 | (0.1) | (0.1) | ||||||
| Total | 84,351 | 69,938 | 20.6 | 100.0 | 100.0 | ||||||
| EBIT (Rs m) | in % | EBIT contribution (%) | |||||||||
| Aluminium Business | 3,496 | 2,835 | 23.3 | 173.1 | 52.1 | ||||||
| Copper Business | 3,184 | 2,586 | 23.2 | 157.7 | 47.5 | ||||||
| Others | (4,661) | 21 | - | (230.8) | 0.4 | ||||||
| Total | 2,019 | 5,442 | (62.9) | ||||||||
| EBIT margins (%) | in bps | ||||||||||
| Aluminium Business | 11.6 | 11.8 | (28) | ||||||||
| Copper Business | 5.9 | 5.6 | 26 | ||||||||
| Total | 2.4 | 7.8 | (539) | ||||||||
| ROCE (%) | in bps | ||||||||||
| Aluminium Business | 3.9 | 11.8 | (797) | ||||||||
| Copper Business | 22.9 | 5.6 | 1,727 | ||||||||
| Total | 1.2 | 7.8 | (654) | ||||||||
Financial Summary
| Y/e 31 Mar (Rs m) | FY13 | FY14E | FY15E | FY16E |
| Revenues | 801,928 | 876,955 | 1,006,130 | 1,098,542 |
| yoy growth (%) | (0.8) | 9.4 | 14.7 | 9.2 |
| Operating profit | 78,368 | 82,863 | 114,496 | 131,099 |
| OPM (%) | 9.8 | 9.4 | 11.4 | 11.9 |
| Pre-exceptional PAT | 30,269 | 25,710 | 43,997 | 50,838 |
| Reported PAT | 30,269 | 21,750 | 43,997 | 50,838 |
| yoy growth (%) | (10.9) | (28.1) | 102.3 | 15.5 |
| EPS (Rs) | 15.8 | 12.5 | 21.3 | 24.6 |
| P/E (x) | 9.4 | 12.0 | 7.0 | 6.1 |
| Price/Book (x) | 0.8 | 0.8 | 0.7 | 0.6 |
| EV/EBITDA (x) | 10.3 | 10.8 | 7.4 | 6.1 |
| Debt/Equity (x) | 1.6 | 1.6 | 1.4 | 1.2 |
| RoE (%) | 9.0 | 6.8 | 10.3 | 10.8 |
| RoCE (%) | 6.8 | 5.6 | 7.9 | 8.8 |
