JK Lakshmi Cements Ltd (Q1 FY15)
JK Lakshmi revenues stood at Rs6bn, marginally below our estimate of Rs6.2bn.
Jul 30, 2014 04:07 IST India Infoline News Service
-
Q1 FY15 revenues for JKLCE grew by ~31%yoy to Rs6bn - below our expectations of Rs6.2bn primarily on account of lower than factored in realizations.
-
Realizations improved by 13% yoy to Rs3,661/ton but were down sequentially. Dispatch volumes were in-line with estimates.
-
Margins stood at 18.9% (against our expectation of 17.6%) on account of lower than anticipated freight costs.
-
Additional provision to the tune of Rs165mn for a litigation matter pertaining to previous year translates into PAT growth of 157% yoy.
-
Maintain Buy with a 9-month price target of Rs270.
(Rs mn) | Q1 FY15 | Q1 FY14 | % yoy | Q4 FY14 | % qoq |
Net sales | 6,004 | 4,570 | 31.4 | 6,482 | (7.4) |
Material costs | 1,469 | 1,014 | 45.0 | 1,942 | (24.3) |
Personnel costs | 374 | 300 | 24.6 | 327 | 14.3 |
Power and fuel costs | 1,218 | 1,034 | 17.8 | 1,141 | 6.8 |
Freight cost | 1,260 | 1,025 | 23.0 | 1,340 | (5.9) |
Other overheads | 548 | 495 | 10.8 | 612 | (10.5) |
Operating profit | 1,135 | 704 | 61.3 | 1,121 | 1.3 |
OPM (%) | 18.9 | 15.4 | 351 bps | 17.3 | 161 bps |
Depreciation | (283) | (355) | (20.2) | (310) | (8.6) |
Interest | (215) | (200) | 7.7 | (189) | 13.7 |
Other income | 25 | 29 | (13.2) | 245 | (89.8) |
PBT | 662 | 178 | 272.3 | 867 | (23.7) |
Tax | (92) | (21) | 344.0 | (152) | (39.7) |
Effective tax rate (%) | 13.9 | 11.6 | 17.6 | ||
Adjusted PAT | 570 | 157 | 262.8 | 714 | (20.2) |
Adj. PAT margin (%) | 9.5 | 3.4 | 605 bps | 11.0 | (153) bps |
Extra ordinary items | 165 | - | - | 185 | (10.8) |
Reported PAT | 405 | 157 | 157.7 | 529 | (24) |
Revenue growth fell short of expectation due to lower realizations
JK Lakshmi revenues stood at Rs6bn, marginally below our estimate of Rs6.2bn. The underperformance was largely due to realizations; down 4% sequentially against expectations of flat quarter. The realizations were lower on back of easing of supply crunch created in the Northern region during the previous quarter. Volume growth of 18% yoy was due to commencement of 1.5mtpa grinding unit. Volume growth meets our estimates. Going forward, lower monsoon this year could impact construction activity next summer. We have therefore lowered our volume growth projection by 3% for Q4 FY15 and Q1 FY16. The next two quarters we expect JKLCE to deliver volume growth in excess of 15% yoy basis.
Margins boosted by higher realizations, savings in freight/other overhead cost
Operating margins for JKLCE expanded by 350bps qoq as against our estimate of 220bps. OPM was better than our estimates on back of a) decrease in freight cost, which stood at Rs768/ton as against Rs787/ton previous quarter despite a railway freight hike announced in the middle of the quarter and b) reduction in other overhead (Rs334/ton as against Rs356/360ton in Q1FY14/Q4FY14). Jump in material cost (Rs896/ton as against 729/ton yoy basis) could be due to higher clinker purchase in order to run the newly operational grinding unit.
PAT was higher by 157% yoy at Rs405mn versus our estimate of Rs385mn. This was despite additional provision of Rs165mn (as an exceptional item) for a litigation matter pertaining to previous year. Change in depreciation policy led to a 20% savings on yoy basis.
Cost Analysis
As a % of net sales | Q1 FY15 | Q1 FY14 | bps yoy | Q4 FY14 | bps qoq |
Material costs | 24.5 | 22.2 | 229 | 30.0 | (548) |
Personnel costs | 6.2 | 6.6 | (34) | 5.0 | 118 |
Power and fuel costs | 20.3 | 22.6 | (233) | 17.6 | 269 |
Freight cost | 21.0 | 22.4 | (143) | 20.7 | 32 |
Other overheads | 9.1 | 10.8 | (170) | 9.4 | (32) |
Total costs | 81.1 | 84.6 | (351) | 82.7 | (161) |
Compelling valuations; maintain Buy
Government emphasis on a) housing for all, b) 100 new cities, c) connecting major rivers and d) infrastructure development like building ports and roads is most likely to boost cement demand in the coming year. Over the past three years, slowdown in the economy (3-year avg GDP at +5.3%) impacted growth in sectors like infrastructure and manufacturing which in turn lowered cement demand. Cement demand/GDP multiplier also dipped below 1x as against an average of 1.3x seen in high GDP growth phase between 1999 and 2009. Post budget, we expect the GDP growth multiplier to re-gain 1.2-1.3x levels in the coming year, thereby translating into a cement growth of approx 8-12% over the next five years.
As incremental capacity addition for industry slows down and demand picks up, it would lead to better capacity utilization for JKLCE and thereby support improved realizations. Company is enhancing its capacity from 6.6mtpa to 10mtpa in the current year and we expect it to be a major beneficiary of the anticipated volume traction in the northern, eastern and western regions. We factor in 44% earning CAGR over FY14-18. We maintain our 9-month target of Rs270, valuing JKLCE at 9x FY17 EPS of Rs31.
Financial Summary
Y/e 31 Mar (Rs m) | FY14 | FY15E | FY16E | FY17E |
Revenues | 20,567 | 24,832 | 30,487 | 35,728 |
Yoy growth (%) | 0.1 | 20.7 | 22.8 | 17.2 |
Operating profit | 3,021 | 4,362 | 6,559 | 8,292 |
OPM (%) | 14.7 | 17.6 | 21.5 | 23.2 |
Pre-exceptional PAT | 1,115 | 1,392 | 2,315 | 3,634 |
Reported PAT | 1,115 | 1,392 | 2,315 | 3,634 |
Yoy growth (%) | (41.9) | 24.8 | 66.3 | 57.0 |
EPS (Rs) | 9.5 | 11.8 | 19.7 | 30.9 |
P/E (x) | 23.2 | 18.6 | 11.2 | 7.1 |
Price/Book (x) | 2.0 | 1.8 | 1.6 | 1.3 |
EV/EBITDA (x) | 12.0 | 9.1 | 6.0 | 4.6 |
Debt/Equity (x) | 1.1 | 1.3 | 1.2 | 1.0 |
RoE (%) | 8.7 | 10.2 | 15.3 | 20.3 |
RoCE (%) | 7.7 | 9.5 | 13.3 | 16.7 |