|
| Key Highlights | | • | Net sales grow to Rs 2480 crore and Net profit to Rs 1335 crore
| | • | Captive mines ensure assured supply of ores and cost control
| | • | Setting up of captive power plant to take care of power cost
| | • | Zinc prices will be strong in the near future
| | • | Demand for zinc would continue to outstrip supplies during the medium term.
| | • | Foray into Wind power to further diversify company’s revenue stream. |
Risks | | • | Civil war in Congo puts the company’s venture in that country at risk | | • | Budget 2007 ups education cess by 1 percent and dividend distribution tax. | |
| |
| INVESTMENT INDICATORS (BSE) |
| Share price performance | | Market price (Rs.): | 563.35 | | Face value (Rs.): | 10.00 | | EPS (Rs.): | 101.98 | | Beta: | 1.23 | | CPS (Rs.): | 105.51 | | P/E (times): | 5.52 | | BV per share (Rs.): | 161.67 | | P/B (times): | 3.48 | | 30 Days Average Turnover (Rs.Crore): | 7.92 | | 30 Days Average Market capitalization (Rs.Crore): | 24386.83 | | | | | | | | Financial indicators (Rs. Crore) | | Net worth: | 3429.78 | | Total assets: | 4846.90 | | Equity capital: | 422.53 | | Sales: | 4327.27 | | Borrowing: | 558.02 | | PAT: | 1472.48 | | GFA: | 2932.25 | | PAT/Sales (%): | 34.03 | | | | | | | | Capitalization ratios | | Enterprise value: | 20985.98 | | Debt equity Ratio: | 0.16 | | Mkt. cap/ent. val (%): | 105.3 | | Current ratio: | 4.83 | | | | | | | | Yield analysis | | Dividend rate (%): | 0.2 | | Dividend cover: | 12.22 | | Yield (%): | 0.9 | | Div./Net worth (%): | 3.5 | | Pay out ratio (%): | 8.2 | | | | Source: Saans Research & CMIE Data
| Shareholding Pattern (in %) | | Holding Period (as on end of Quarter) | Q3FY06 | Q4FY06 | Q1FY07 | Q2FY07 | Q3FY07 | | Promoters | | | | | | | Indian Promoters | 0.0 | 64.9 | 64.9 | 64.9 | 64.9 | | Foreign Promoters | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Persons acting in concert | 64.9 | 0.0 | 0.0 | 0.0 | 0.0 | | Non-Promoters | | | | | | | Mutual Funds / UTI | 1.8 | 1.6 | 1.2 | 1.0 | 1.0 | | Banks, FI's, Insurance Cos. | 0.5 | 0.4 | 30.1 | 30.1 | 30.1 | | Venture Capital Funds | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Foreign Institutional Investors | 0.7 | 1.1 | 1.2 | 1.3 | 1.3 | | Foreign Venture Capital Investors | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Other Institutions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Corporate Bodies | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | | Individuals | 1.9 | 1.8 | 1.9 | 1.9 | 1.9 | | Other Non-institutions | 29.6 | 29.6 | 0.1 | 0.1 | 0.1 | | Shares held by Custodians | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | Source: Saans Research & CMIE Data |
| |
| KEY DEVELOPMENTS |
| |
| 171 Percent Growth In Sales Hindustan Zinc Ltd. reported an outstanding growth in net sales at Rs.2,480.00 Crore in Q3FY07 when compared to Rs.914.00 crore achieved during the corresponding quarter last year, growing by 171.3 percent. The Company posted marginal growth of 1.6 percent from Rs.2,441.00 crore reported in Q2FY07. Zinc prices were firm during the quarter. Average price was $ 4180 per tonne, 150 percent more than that of last year period. Production of zinc increased by more than 33 percent to around 92,000 tonnes compared to Q3FY06. Lead output increased by more than 100 percent YOY to 13,700 tonnes.
| Source: SAANS Research & CMIE Data
|
| Source: SAANS Research & CMIE Data
| Slight Improvement in ExpensesTotal expenses were at Rs.573.00 crore in Q3FY07, while the total expenses as a proportion of net sales was 23.1 percent in Q3FY07 and 24 percent in Q2FY07. PBDIT Increases By 260 Percent Profit before depreciation, interest & tax (PBDIT) posted an impressive growth of 267 percent to Rs.1,982.00 crore when compared to Rs.540.00 crore reported in Q3FY06. Quarter on Quarter PBDIT growth was at 4.2 percent from Rs.1,902.00 crore registered in Q2FY07. PBDIT as a proportion of net sales was 79.9 percent in Q3FY07 when compared to 59.1 percent during the corresponding quarter last year and 77.9 percent during the previous quarter. |
| 305 Percent Jump In PAT PAT posted an impressive growth of 305.8 percent to Rs.1,335.00 crore when compared to Rs.329.00 crore reported in Q3FY06. Quarter on Quarter PAT growth was at 2.9 percent from Rs.1298 crore registered in Q2FY07. PAT as a proportion of net sales was 53.8 percent in Q3FY07 when compared to 36 percent during the corresponding quarter last year and 53.2 percent during the previous quarter. EPS during the quarter amounted to Rs 31.60 compared to Rs 30.72 in Q2FY07 and Rs 7.79 in Q3FY06.
| Source: SAANS Research & CMIE Data
|
| Source: SAANS Research & CMIE Data
| Outlook & Valuation Expansion The 170,000 tonnes zinc smelter project at Chanderia and Agucha mine project are advancing on expected lines and are projected to be completed on time by first quarter of 2008. De-bottlenecking Project In order to improve the efficiency, Hindustan Zinc is spending Rs 777 crore towards a de-bottlenecking project at Debari and Chanderia smelters that involves increasing the zinc capacity by 88,000 MT and having balancing equipments at mines. The effort will be through by first quarter of 2008. The project is expected to be financed by its internal accruals. |
Captive Power Plant Hindustan Zinc is constructing a captive power plant to cater to the demands of its unit at Jawar Mines in Udaipur of Rajasthan. The project will cost about Rs 129 crore. The power plant will have a capacity of 80 mw. Wind Power Looks like Hindustan Zinc hopes to be powered by wind. In an effort to cash in on the wind power potential, the company is pumping in Rs 400 crore for establishing 75 mw wind power plant - to be set up either in Gujarat or Karnataka. | Source: SAANS Research & CMIE Data |
Overseas Foray Hindustan Zinc is in the process of purchasing copper mine in Congo whose potential is estimated to be around a billion tonne. This is the first time the company is venturing outside India in search of business opportunities. Due to this initiative, the company will be setting its foot in the copper business. Total exposure for the project is estimated to be $2 billion which will be met mostly through internal accruals and to a certain extent by follow-on offering. Import Duty Cut Ever since inflation started to rise, the government has been having sleepless nights and trying to moderate its impact. As part of the measure to contain inflation, the government has reduced import duty on non-ferrous metals from 7.5 percent to 5 percent. With this measure, the government hopes to bring inflation within manageable limits. Budget Bang The budget for 2007 has got agriculture as the focus area. Not much concentration has been put on the industry front since the government feels that industrial economy has grown to a level wherein it is self sustainable. No steps have been taken which affect the non-ferrous sector in general and the company in particular. But there are certain measures taken in the budget which have a negative impact. The proposal to increase dividend distribution tax to 15 percent from 12.5 percent puts more load on the company as it amounts to higher tax on the dividend declared. The budget has also levied education cess of 1 percent to increase funding of education which again swells the tax pocket and affects the bottomline of the company. Outlook Demand for zinc is expected to grow in the region of 8-10 percent in the medium term. Zinc consumption is envisioned to grow to 460,000 tonnes in 2006-07 from 420,000 tonnes in 2005-06. 2007-08 demand is expected to be more than 490,000 tonnes. International demand for the metal is envisaged to grow at 5 percent and supply growth pegged at only 1.5 percent for the next 10 years. Hence the prices would continue to witness an upward bias. Zinc prices have advanced by more than 115 percent in the last one year. About 2/3rd of zinc production is accounted for by galvanized steel industry. With infrastructure and construction sectors, user industries of galvanized steel, growing at a fiery pace, the demand for galvanized steel has proportionately gone up. Zinc imports, on the other hand, are projected to come down in 2-3 years. China, with its scorching pace of growth, is likely to consume around 1/3rd of the world production of the metal. The company is well placed to capitalize on the increased demand for zinc. With the projected shortfall of zinc in the medium term, the prices will show an upward momentum. Company’s expansion plans at Chanderia and Agucha mines, de-bottlenecking project at Chanderia and Debari smelters, construction of Jawar captive power plant to take care of its power requirements and wind energy initiatives put the company in good position. These efforts place the company in bullish mode. The stock is currently trading at an EV/ EBIDTA of 13.26x FY07E earnings and 15.85x FY08E earnings. The stock has been historically trading at a P/E of 4.54x its one-year forward earnings. The company has also been paying dividend, with a yield of 0.89%. We rate the stock to BUY considering the significant correction in its stock price and have a FY08E price target of Rs.1,077 at a P/E of 6.75x FY08E earnings. In terms of P/E, the stock is currently trading at 4.89x the FY07E EPS of Rs.115.12 and 3.53x its FY08E EPS of Rs.159.55. |
| |
| RELATIVE PERFORMANCE |
| During the last one year, Hindustan Zinc price has gone up by 7 percent as compared to 16 percent growth of the Sensex. However YoY numbers do not communicate the 225 percent fluctuation in the stock price of Hindustan Zinc Ltd.
|
| |
| |
| STOCK RETURNS & VOLATILITY |
| | 1 Month | 12 Months | | Returns (%) | (11.4) | 13.2 | | Volatility (%) | 5.6 | 21.0 | | High price (Rs.) | 640.00 | 1119.00 | | High price date | 1-Mar-07 | 2-May-06 | | Low price (Rs.) | 546.00 | 415.00 | | Low price date | 23-Mar-07 | 9-Jun-06 | | Excess Returns over Sensex | (12.4) | (2.4) | | Average Turnover (in Crore) | 7.92 | 53.91 | | Average Trading Price | 578.81 | 705.60 | | Average Number of Transactions | 4133.24 | 16592.72 | |
| Source Saans Research & CMIE Data |
| |
KEY FINANCIALS
|
| Quarterly Income Statement |
| Hindustan Zinc Ltd. | Q2FY07 | Q3FY07 | Q4FY07E | Q1FY08E | Q2FY08E | | Net sales (in Crore) | 1610.00 | 2441.00 | 2480.00 | 2832.17 | 3278.86 | | YOY Change - (%) | 205.5 | 268.7 | 171.3 | 59.6 | 103.7 | | QOQ Change - (%) | (9.2) | 51.6 | 1.6 | 14.2 | 15.8 | | Expenditure (in Crore) | 366.00 | 585.00 | 573.00 | 638.64 | 736.69 | | Expenditure/Net Sales (%) | 22.7 | 24.0 | 23.1 | 22.5 | 22.5 | | PBDIT (in Crore) | 1291.00 | 1902.00 | 1982.00 | 2238.14 | 2592.09 | | YOY Change - (%) | 431.3 | 457.8 | 267.0 | 72.7 | 100.8 | | QOQ Change - (%) | (0.4) | 47.3 | 4.2 | 12.9 | 15.8 | | PBDIT/Net Sales | 80.19 | 77.92 | 79.92 | 79.03 | 79.05 | | PAT (in Crore) | 874.00 | 1298.00 | 1335.00 | 1502.56 | 1746.75 | | YOY Change - (%) | 490.5 | 562.2 | 305.8 | 87.4 | 99.9 | | QOQ Change - (%) | 9.0 | 48.5 | 2.9 | 12.6 | 16.3 | | PAT/Net Sales | 54.29 | 53.17 | 53.83 | 53.05 | 53.27 | | EPS (in Rs.) | 20.68 | 30.72 | 31.60 | 35.56 | 41.34 | | P/E (times) | 10.71 | 7.59 | 8.08 | 4.75 | 4.05 | |
|
| Annual Income Statement |
| Hindustan Zinc Ltd. | FY05 | FY06 | FY07E | FY08E | | Net sales | 2205.29 | 3863.44 | 9363.17 | 15315.18 | | Change (%) | 9.3 | 75.2 | 142.4 | 63.6 | | Other income | 84.95 | 80.94 | 212.60 | 211.15 | | Non-recurring income | 50.14 | 34.87 | 0.00 | 0.00 | | Expenditure | 1570.05 | 1912.99 | 2162.64 | 3369.19 | | EBITDA | 1017.73 | 2406.50 | 7413.14 | 12157.14 | | Change (%) | 28.8 | 136.5 | 208.0 | 64.0 | | % of Net Sales | 46.1 | 62.3 | 79.2 | 79.4 | | Interest | 1.80 | 36.25 | 49.20 | 39.98 | | PBDT | 1013.29 | 2367.84 | 7363.94 | 12117.16 | | Depreciation | 86.37 | 138.27 | 147.82 | 146.54 | | PBT | 926.92 | 2229.57 | 7216.12 | 11970.62 | | Total tax provisions | 271.59 | 757.09 | 2206.56 | 3754.28 | | PAT | 655.33 | 1472.48 | 5009.56 | 8216.34 | | Change (%) | 62.0 | 124.7 | 240.2 | 64.0 | | % of Net Sales | 29.7 | 38.1 | 53.5 | 53.6 | | Dividend | 84.46 | 120.45 | 196.60 | 345.66 | | Dividend Tax | 10.37 | 14.82 | 24.19 | 42.53 | | Dividend Provision | 73.94 | 105.63 | 172.41 | 303.13 | |
|
| Balance Sheet |
| Hindustan Zinc Ltd. | FY05 | FY06 | FY07E | FY08E | | Share Capital | 422.53 | 422.53 | 422.53 | 422.53 | | Preferential Capital | 0.00 | 0.00 | 0.00 | 0.00 | | Reserves | 1655.22 | 3007.25 | 8016.81 | 16233.15 | | Revaluation Reserve | 0.00 | 0.00 | 0.00 | 0.00 | | Net Worth | 2077.75 | 3429.78 | 8439.34 | 16655.68 | | Deferred Tax | 144.29 | 255.92 | 161.46 | 166.57 | | Capital Employed | 2649.07 | 3987.80 | 6519.69 | 11411.22 | | Gross Fixed Assets | 2726.53 | 2932.25 | 4297.66 | 5886.51 | | Net Fixed Assets | 1763.85 | 1842.94 | 1695.12 | 1548.58 | | Investments | 688.06 | 1605.03 | 582.66 | 699.17 | | Current Assets, Loans & Advances | 736.71 | 1309.23 | 1410.40 | 2201.59 | | Inventory | 334.31 | 383.10 | 398.81 | 449.31 | | Sundry Debtors | 260.85 | 689.85 | 1529.82 | 5651.64 | | Cash & Bank Balances | 22.11 | 74.03 | 162.80 | 184.09 | | Current Liabilities & Provisions (incl. short term borr.) | 511.73 | 603.18 | 743.32 | 977.94 | | Sundry Creditors | 146.52 | 183.72 | 215.07 | 276.99 | | Other Liabilities | 278.08 | 229.62 | 299.37 | 339.66 | | Provisions | 84.31 | 187.37 | 311.08 | 747.70 | |
|
|
|
Key Ratios | Hindustan Zinc Ltd. | FY05 | FY06 | FY07E | FY08E | | EPS | 14.35 | 34.42 | 118.56 | 194.45 | | Cash EPS | 16.40 | 37.69 | 122.06 | 197.92 | | Book Value per Share | 49.17 | 81.17 | 199.73 | 394.19 | | Dividend Per Share | 1.75 | 2.50 | 4.08 | 7.17 | | Valuation (x) | | P/E | 11.84 | 15.20 | 4.75 | 2.90 | | P/B | 3.46 | 6.45 | 2.82 | 1.43 | | Cash P/E | 10.37 | 13.88 | 4.62 | 2.85 | | Enterprise Value | 7044 | 20986 | 81070 | 223691 | | EV/EBITDA | 6.92 | 8.72 | 10.94 | 18.40 | | EV/Sales | 2.87 | 4.85 | 0.00 | 14.61 | | Dividend Yield (%) | 1.0 | 0.5 | 0.3 | 0.7 | | PEG Ratio | 0.23 | 0.05 | 0.00 | 0.00 | | Profitability Ratios (%) | | Return on Net Worth | 33.77 | 52.22 | 59.36 | 49.33 | | Return on Capital Employed | 37.31 | 67.24 | 76.84 | 72.00 | | Leverage Ratio | | Debt/Equity (x) | 0.27 | 0.16 | 13.22 | 1461.93 | |
| Source Saans Research & CMIE Data |
| Interpretation of Rating |
| Short Term |
| Trading Buy | - | Expected to appreciate more than 5% over a 45-day period | | Trading Sell | - | Expected to depreciate more than 5% over a 45-day period | | Neutral | - | Expected to appreciate/depreciate in the +5% to -5% range over a 45-day period | | | | | | Medium to Long Term | | Buy | - | Expected to appreciate more than 20% over a 12-month period | | Outperform | - | Expected to appreciate in the range of 5% - 20% over a 12-month period | | Neutral | - | Expected to appreciate/depreciate in the +5% to -5% range over a 12-month | | Underperform | - | Expected to depreciate up to 10% over a 12-month period | | Sell | - | Expected to depreciate more than 10% over a 12-month period | | | | | Disclaimer: This report is prepared exclusively for Reliance Money by SAANS. The information and opinions contained in the document have been compiled from sources believed to be reliable. SAANS does not warrant its accuracy, completeness and correctness. Use of data and information contained in this report is at your own risk. This document is not, and should not be construed as, an offer to sell or solicitation to buy any securities. SAANS and its affiliates and/or their officers, directors and employees may have positions in any companies/shares mentioned in this document (or in any related investment) and may from time to time add to or dispose of any such companies/shares (or investment).
Reliance Money-Disclaimer
| |