Sunday, June 29, 2008
Independent, unbiased view by market experts with excellent track record. Trading strategies with entry - exit points of view. Take an informed decision.


Company Reports
Apr 2 2007 1:34PM
Hindustan Zinc Ltd. (Q3FY07)

Company under coverage: Hindustan Zinc Ltd.
Theme: Power of Zinc

BSE code: 500087
Date: March 30, 2007
Current Market Price: 563.35
Target Price:(FY08E) 1077.00
Expected Growth (in %): 91.2
Expected dividend yield: 0.7
Expected total return: 91.9
30 Day Average Volume (in Crore) 7.92
Reference Code: CA30032007/Hindustan Zinc Ltd.
Ratings  
Short Term: Trading Buy
Medium to Long Term: Buy
 



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 Expenses
Total 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


Previous Research Reports

Jan 11 2008 2:46PM
Shri Lakshmi Cotsyn Ltd.
SLCL has chalked out a roadmap for a major transformation, with its three phase expansion program

Dec 20 2007 12:22PM
KLG Systel Ltd
Currently KSL is undertaking power project works, like feeder renovation (Under

Dec 4 2007 12:23PM
Core Projects & Technologies Ltd (CPTL)
Core Projects & Technologies Ltd (CPTL)

Apr 2 2007 3:02PM
Omax Autos Ltd
The Company posted a growth of 6.4 percent from Rs.168.61 crore reported in Q2FY07

Mar 28 2007 12:47PM
Bharat Forge Ltd.
Bharat Forge Ltd. reported healthy growth in net sales at Rs.477.12 Crore in Q3FY07

      Pages :    1  |    Next >> 
 
 
News
 
Research
 
Markets
 
Knowledge Center
 
Technical Charts
 
Customer Service
 
Branch Locator
 
Careers
 






SEBI | BSE | NSE
Terms & Conditions | Disclaimer | Online Privacy | Trouble Logging in | Glossary | Site Map
Copyright© 2008. All rights Reserved. Reliance Money Limited
Equities: Trading through Reliance Securities Limited | NSE SEBI Registration Number Capital Market :- INB 231234833 | BSE SEBI
Registration Number Capital Market :- INB 011234839 | NSE SEBI Registration Number Derivatives :- INF 231234833 Commodities : Trading through Reliance Commodities Limited | MCX member code: 29030 | NCDEX member code: NCDEX-CO-05-00647|
NMCE member code: CL0120 Mutual Funds : Reliance Securities Limited | AMFI ARN No.29889
In case of any grievances please write to [email protected]