KEC International Ltd (Q1 FY15)
KEC reported a 2.7% yoy growth in total order book to Rs102.5bn on the back of order wins from the international market.
Aug 04, 2014 02:08 IST India Infoline News Service
-
Topline witnessed a de-growth of 1.5% yoy to Rs17.2bn, which was lower than estimate due to delay in shipments in SAE
-
Margin expansion was lower than estimate due to slower execution in international business and lower revenue
-
Order book at the end of Q1 FY15 stood at Rs103.5bn, higher by 2.7% yoy. However, order inflow of Rs18.9bn was lower than our estimate
-
Net Working capital days increased on a sequential basis due to lower customer advances and increase in inventory levels
-
Management remained confident of delivering margins above 7% in FY15
-
The company believes that non-transmission business would grow strongly over the next 3-4 years and would account for ~30-40% of total revenues
-
KEC remains our top pick in the transmission space; Maintain Buy with a revised price target of Rs146
(Rs mn) | Q1 FY15 | Q1 FY14 | % yoy | Q4 FY14 | % qoq |
Net sales | 17,207 | 17,464 | (1.5) | 21,759 | (20.9) |
Material costs | (8,624) | (8,674) | (0.6) | (11,681) | (26.2) |
Personnel costs | (1,484) | (1,314) | 13.0 | (1,434) | 3.5 |
Other overheads | (6,083) | (6,596) | (7.8) | (7,131) | (14.7) |
Operating profit | 1,017 | 881 | 15.5 | 1,514 | (32.8) |
OPM (%) | 5.9 | 5.0 | 87 bps | 7.0 | (105) bps |
Depreciation | (210) | (166) | 26.1 | (176) | 19.1 |
Interest | (660) | (588) | 12.2 | (673) | (2.0) |
Other income | 15 | 57 | (73.8) | 32 | (53.6) |
PBT | 163 | 183 | (11.2) | 697 | (76.6) |
Tax | (49) | (90) | (45.2) | (353) | (86.0) |
Effective tax rate (%) | 30.3 | 49.2 | 50.7 | ||
Adjusted PAT | 114 | 93 | 21.8 | 344 | (66.9) |
Adj. PAT margin (%) | 0.7 | 0.5 | 13 bps | 1.6 | (92) bps |
Extra-0rdinary items | - | (181) | (100.0) | - | - |
Reported PAT | 114 | (88) | - | 344 | (66.9) |
Ann. EPS (Rs) | 3.5 | 2.9 | 21.8 | 10.7 | (66.9) |
Delay in dispatches in SAE led to a de-growth in revenues
KEC reported a topline de-growth of 1.5% yoy, lower than expected due to lower execution in the international transmission business and delay in shipments in the SAE business. This impact on topline was cushioned by an increase in revenues by 54.7% yoy. The delay in shipments under SAE business led to a decline of 17.9% yoy in topline. However, the weakness in water business extended further during the quarter. The company expects to register strong sales growth in H2 FY15 on the back of the orders received till date.
Segmental revenue
(Rs mn) | Q4 FY14 | Q4FY13 | % yoy | Q3 FY14 | % qoq |
T&D (Excl SAE) | 12,840 | 13,210 | (2.8) | 14,120 | (9.1) |
SAE | 1,840 | 2,240 | (17.9) | 2,340 | (21.4) |
Cables | 1,980 | 1,280 | 54.7 | 2,070 | (4.3) |
Railway | 230 | 190 | 21.1 | 560 | (58.9) |
Water | 320 | 550 | (41.8) | 390 | (17.9) |
Total | 17,210 | 17,470 | (1.5) | 19,480 | (11.7) |
Orderbook remained healthy at Rs103.5bn
KEC reported a 2.7% yoy growth in total order book to Rs102.5bn on the back of order wins from the international market. International orders accounted for 59% of the total order book for the company, higher from 55% at the end of Q4 FY14. For the quarter, order inflow was lower by 13% yoy to Rs18.9bn. International orders accounted for 77% of total order wins for the quarter. The company expects domestic orders to pick up in H2 FY15. Outlook for International markets also continues to be healthy. Order book from railways was higher by 21% yoy during the quarter.
OPM expansion lower than expected
KEC managed to report an OPM expansion of 87bps, lower than our estimate. The miss in OPM was largely due to lower execution in the international business and delay in shipments under SAE. Operating profit for the quarter increased 15.5% yoy to Rs1bn. Operating margins for the domestic transmission business remained above 9% and is expected to remain around current levels for the rest of the year. The company has indicated that margins in the other business have started to improve with the increase in expertise. The company has maintained its guidance of 8% margins in future due to a reduction in loss making orders of the total order book. The company indicated that legacy orders in the current order book accounted for Rs1bn. The management expects to complete the loss making orders over the next 3-4 months.
Transmission business to boost earnings growth
KEC is one of our preferred picks in the T&D space due to the higher concentration of international and transmission orders. We believe KEC would be a key beneficiary of a revival in infrastructure spending as in the past, pickup in transmission spending has been faster compared to other businesses. We believe that margins for KEC have formed a trough and expansion in margins witnessed over the last two quarters would continue going ahead. Execution of legacy orders by H1 FY15 and higher share of transmission orders of total order book would lead to margin expansion for the company. We expect OPM to expand by 50bps yoy in FY15 to 6.6% and 40bps yoy in FY16 to 7%, quite lower than the management guidance of 8.5%. We expect debtor days to decline over the next two years leading to a decline in interest costs. We estimate KEC’s bottomline to double over the next two years on the back of margin expansion and lower interest costs. We maintain our BUY recommendation on the company with a revised price target of Rs146.
Financial Summary
(Rs mn) | FY13 | FY14 | FY15E | FY16E |
Revenues | 69,795 | 79,018 | 88,114 | 96,535 |
yoy growth (%) | 20.0 | 13.2 | 11.5 | 9.6 |
Operating profit | 3,813 | 4,932 | 6,158 | 7,133 |
OPM (%) | 5.5 | 6.2 | 7.0 | 7.4 |
Pre-exceptional PAT | 651 | 848 | 2,098 | 2,796 |
Reported PAT | 651 | 667 | 2,098 | 2,796 |
yoy growth (%) | (72.2) | 2.4 | 214.4 | 33.2 |
EPS (Rs) | 2.5 | 3.3 | 8.2 | 10.9 |
P/E (x) | 46.9 | 36.1 | 14.6 | 10.9 |
Price/Book (x) | 2.7 | 2.6 | 2.2 | 1.9 |
EV/EBITDA (x) | 11.4 | 9.6 | 7.1 | 5.9 |
Debt/Equity (x) | 1.3 | 1.5 | 1.2 | 0.9 |
RoE (%) | 5.8 | 7.3 | 16.5 | 18.9 |
RoCE (%) | 13.8 | 15.3 | 18.3 | 20.9 |