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
Mar 28 2007 12:47PM
Bharat Forge Ltd.

Company under coverage: Bharat Forge Ltd.
Theme: Forging ahead

BSE code: 500493
Date: March 23, 2007
Current Market Price: 323.05
Target Price:(FY08E) 520.00
Expected Growth (in %): 61.0
Expected dividend yield: 2.0
Expected total return: 63.0
30 Day Average Volume (in Crore): 5.69
Reference Code: CA23032007/Bharat Forge Ltd.
Ratings  
Short Term: Neutral
Medium to Long Term: Buy
 

BUSINESS MODEL
Bharat Forge is planning to reduce its dependence on the auto sector and spread its business model to other segments to insulate itself from the vagaries of dependence on auto industry. It is increasing its reach to other sectors like infrastructure, oil and gas, mining, aerospace and power. These sectors, together referred to as non-auto sector, are expected to contribute around 30 percent in the next 3-4 years.

It plans to set up a facility near its Pune unit to make parts for non-auto sectors like mining, power etc. The unit, having a capacity of 100,000 tonnes, will be ready by fourth quarter of 2008. The unit is beginning on a positive note as some orders are already firmed up for the project. The contribution from non-auto segment is projected to increase by four times by 2010 to around Rs 1900-2000 crore. The company’s outlay on non-auto segment is around Rs 340 crore.



Key Highlights
Sales up from Rs 399 crore to Rs 477 crore

Profit jumps from Rs 53 crore to Rs 62 crore

Passenger Car, Tractor and Agro equipment division observed market share increase

The company is making entry into the LCV segment

Change in approach from being a mere supplier to development partner to OEMs (Original Equipment Manufacturers)

Increase in the share of machined components which is value added product


Risks
Increase in energy cost powered by high fuel prices

Levying of stamp duty at market rates may increase land cost for company’s SEZ

Increase in Education cess by 1 percent

Dividend distribution tax hiked

US commercial vehicle sector projected to record slowdown in 2007

Exports to China affected due to slow execution of new emission rules
 
INVESTMENT INDICATORS (BSE)

Share price performance

Market price (Rs.):

323.05

 

Face value (Rs.):

2.00

EPS (Rs.):

10.47

 

Beta:

0.91

CPS (Rs.):

14.72

 

P/E (times):

30.85

BV per share (Rs.):

59.77

 

P/B (times):

5.40

30 Days Average Turnover (Rs.Crore):

5.69

 

30 Days Average Market capitalization (Rs.Crore):

7041.38

 

Financial indicators (Rs. Crore)

Net worth:

1162.87

 

Total assets:

3132.84

Equity capital:

44.45

 

Sales:

1704.24

Borrowing:

991.82

 

PAT:

207.03

GFA:

1634.99

 

PAT/Sales (%):

12.15

 

Capitalization ratios

Enterprise value:

10130.25

 

Debt equity Ratio:

0.85

Mkt. cap/ent. val (%):

97.6

 

Current ratio:

1.53

 

Yield analysis

Dividend rate (%):

1.5

 

Dividend cover:

2.67

Yield (%):

0.9

 

Div./Net worth (%):

6.7

Pay out ratio (%):

37.4

 

 

 


Source: Saans Research & CMIE Data


Shareholding Pattern (in %)

Holding Period (as on end of Quarter)

Q3FY06

Q4FY06

Q1FY07

Q2FY07

Q3FY07

Promoters

 

 

 

 

 

Indian Promoters

35.3

35.8

35.9

35.9

36.0

Non-Promoters

 

 

 

 

 

Mutual Funds / UTI

4.9

3.0

3.5

2.8

2.5

Banks, FI's, Insurance Cos.

7.6

7.5

8.7

9.8

9.6

Foreign Institutional Investors

20.0

22.0

22.2

23.3

22.8

Other Institutions

0.0

0.0

0.1

0.0

0.0

Corporate Bodies

14.9

11.8

11.6

13.3

11.1

Individuals

15.3

17.9

15.2

13.3

16.6

Other Non-institutions

2.0

2.0

2.5

1.5

1.4

Shares held by Custodians

0.0

0.0

0.3

0.3

0.0


Source: Saans Research & CMIE Data
 
KEY DEVELOPMENTS
 
Sales Surge By One Fifth
Bharat Forge Ltd. reported healthy growth in net sales at Rs.477.12 Crore in Q3FY07 when compared to Rs.399.40 crore achieved during the corresponding quarter last year, growing by 19.5 percent. The Company posted QOQ growth of 5.9 percent from Rs.450.68 crore reported in Q2FY07. Income from domestic operations went up to Rs 281 crore from 240 crore and from exports surged to Rs 195 crore from 158 crore.

Source: SAANS Research & CMIE Data

 

Expenses Remain Flat
Total expenses were at Rs.353.23 crore in Q3FY07, while the total expenses as a proportion of net sales was 74 percent in Q3FY07 and 73.9 percent in Q2FY07.

Expenses
(in Crore)
Q3FY07
% of Net Sales in Q2FY07
% of Net Sales in Q3FY07
% of Total Expenses Q3FY07
Raw materials
225.54
45.1
47.3
63.9
Personnel
27.79
6.1
5.8
7.9

 

PBDIT Grows From Rs114 Crore to Rs140 Crore
Profit before depreciation, interest & tax (PBDIT) posted healthy growth of 22.1 percent to Rs.140.09 crore when compared to Rs.114.71 crore reported in Q3FY06. Quarter on Quarter PBDIT growth was marginal 1.6 percent from Rs.137.86 crore registered in Q2FY07. PBDIT as a proportion of net sales was 29.4 percent in Q3FY07 when compared to 28.7 percent during the corresponding quarter last year and 30.6 percent during the previous quarter.

Source: SAANS Research & CMIE Data

Source: SAANS Research & CMIE Data 

18 Percent Increase in PAT
PAT posted healthy growth of 18.2 percent to Rs.62.97 crore when compared to Rs.53.27 crore reported in Q3FY06. Quarter on Quarter PAT growth was marginal at 1.3 percent from Rs.62.18 crore registered in Q2FY07. PAT as a proportion of net sales was 13.2 percent in Q3FY07 when compared to 13.3 percent during the corresponding quarter last year and 13.8 percent during the previous quarter. EPS of Rs 2.82 was recorded compared to 2.78 in Q2FY06 and Rs 2.44 in Q3FY06. Profits have increased due to change in product mix in favour of value added products and better utilization of capacity.

Outlook & Valuation
Review
Bharat Forge maintained its share in heavy commercial and medium commercial vehicles business. Increase in market share was noticed in car segment. As far as Agro sector is concerned which consists of tractor and other agro equipments business, the company increased its share. It has entered into LCV segment further boosting its prospects. The performance has improved due to better product mix, increased share of machined components and increase in demand from foreign markets. Overall Exports have witnessed a 23 percent increase.

Source: SAANS Research & CMIE Data

Source: SAANS Research & CMIE Data 

Expansion
Bharat Forge has implemented the capacity expansion projects and as a result of this initiative, capacity has gone up to 240,000 tonnes.
Capacity Utilisation
Capacity utilization of Bharat Forge has steadily improved in the recent period. From an average of 57 percent in 2005-06, it has increased to 60 percent in Q1FY07, 67 percent in Q2FY07 and 71 percent in Q3FY07. It is expected to reach 75 percent by fiscal end.

Global Approach
Bharat Forge is changing its approach towards its global revenue model wherein the company is holding discussion with its major international OEM customers on a long term basis which gives it more revenue consistently. It is negotiating for three long term contracts which will bring in around $50 million each annually.

Businessman of 2006
Business India, the leading business magazine of the country, has chosen Mr. Baba Kalyani, CMD of Bharat Forge, as the businessman of 2006. It has honoured him as it recognizes his vision and his achievements in converting Bharat Forge into a global level forging company.

Forbes Favourite
Well known Forbes magazine has recognized the efficiency of Bharat Forge. Bharat Forge has been selected as one of the ‘Best Under a Billion Dollar Companies’. In all, 23 Indian companies have been selected for the coveted list out of the top 200 companies. Other prominent companies selected include Cipla, Asian Paints, Punjab Tractors, Dabur, Pantaloon Retail, Carborundum Universal etc. The list figures those companies whose turnover is less than $1 billion and whose sales and profits have depicted an increasing trend and who have shown potential for growth.

The company has also been ranked as one of the top ten most dynamic companies in India by BusinessWeek magazine. It is selected along with other companies like Infosys, ICICI Bank, Reliance, Airtel, Wipro, Dr. Reddy’s, Mahindra & Mahindra, Tata Motors and Rediff.com.

SEZ
A proposal to levy market rate stamp duty for land acquisition for SEZs (Special Economic Zones) may make the land dearer for the company’s proposed SEZ at Pune. The company may have to fork out a maximum of 5 percent of the deal value on stamp duty. This will increase the project cost. The SEZ may also witness some delay due to the problems related to land allotment to the project. The project is reportedly being redrawn to include the concerns of farmers. A likely decrease in the SEZ area is possible - as irrigated agricultural land may not be allotted to the project. This process of reconsideration will delay the project.

PC Panacea – The budget
Budget 2007 presented by the finance minister Mr. P Chidambaram has been generally industry neutral. The focus has been more on agriculture which augurs well for the rural economy. Phasing out CST and laying down roadmap for introduction of GST by 2010 is a move in the right direction. To begin with, CST rate will be decreased from 4 percent to 3 percent. The budget has also cut peak customs duty from 12.5 percent to 10 percent.

1,396 ITIs would be converted into centers of excellence in public-private partnership at a cost of Rs 750 crore. This upgradation initiative will result in the availability of more skilled workers. The budget has extended the exemption on R&D expenditure till 2012 allowing the company to claim deduction for expenses on R&D. Also the imposition of export duty on iron ore is expected to have positive impact for the company.

On the negative side, the budget has increased dividend distribution tax from 12.5 percent to 15 percent and imposed education cess of 1 percent.

Outlook
Bharat Forge is the largest forging company in the world after Germany’s Thyssen Krupp. The company is changing its nature of partnership with customers from being a mere supplier to being a development partner for major OEMs (Original Equipment Manufacturers). It is also working on value addition process which is evident in the fact that the share of machined forgings in total forgings has increased to 45 percent from 40 percent and is expected to reach 50 percent by 2008. Exports to China are to go up in the coming period.

The auto component sector has grown by more than 30 percent in the last three years. Bharat Forge has accounted for 8 percent share in India’s total auto parts exports of about $1.8 billion for the year 2005-06. But Indian exports of $1.8 billion compare very poorly to exports of countries like Japan, Canada and Mexico which have clocked exports of more than $25 billion. On the brighter side, Indian auto parts exports are projected to reach a figure of more than $20 billion by 2015. Global market for auto components outsourcing is projected to take a quantum jump from a little over $100 billion to more than $650 billion in another 7-8 years.

Two factors are working in Bharat Forge’s favour. Number one is the change in preference from cast products to forged products and number two is the increasing pressure on margins of automakers in advanced countries which is forcing them to look for cheaper sources of supplies of auto components.

Bharat Forge is a safe long term bet. The company has the economies of scale to mitigate increase in cost. The increasing contribution from value added products is a good sign. Its initiatives on the non-auto segment will diversify risk and shield it from concentration on one sector. On the exports front, China market is looking up and the company will increase its exports to the dragon land.

Valuations
The stock is currently trading at an EV/ EBIDTA of 33.73x FY07E earnings and 45.58x FY08E earnings. The stock has been historically trading at a P/E of 39.93x its one-year forward earnings. The company has also been paying dividend, with a yield of 0.93%. We rate the stock to Buy with a FY08E price target of Rs.520 at a P/E of 34.62x FY08E earnings. In terms of P/E, the stock is currently trading at 29.00x the FY07E EPS of Rs.11.14 and 21.53x its FY08E EPS of Rs.15.01.

 

RELATIVE PERFORMANCE

There has been underperformance on the part of the company with regard to stock market movement. While the BSE Sensex has gone up by 18 percent in the last one year, BSE Auto Index has dipped by 6 percent and company has lost a whooping 28 percent.

 

 
STOCK RETURNS & VOLATILITY
 
1 Month
12 Months
Returns (%)
(2.6)
(25.4)
Volatility (%)
5.2
6.9
High price (Rs.)
340.00
468.90
High price date
27-Feb-07
7-Apr-06
Low price (Rs.)
293.00
221.00
Low price date
7-Mar-07
8-Jun-06
Excess Returns over Sensex
3.7
(48.0)
Average Turnover (in Crore)
5.69
7.77
Average Trading Price
316.14
350.99
Average Number of Transactions
1170.95
2224.15
Source: SAANS Research & CMIE Data
 

KEY FINANCIALS
Quarterly Income Statement

Bharat Forge Ltd.

Q2FY07

Q3FY07

Q4FY07E

Q1FY08E

Q2FY08E

Net sales (in Crore)

420.57

450.68

477.12

493.30

514.89

YOY Change - (%)

15.7

19.7

19.5

12.5

22.4

QOQ Change - (%)

(4.1)

7.2

5.9

3.4

4.4

Expenditure (in Crore)

323.32

333.03

353.23

361.85

373.70

Expenditure/Net Sales (%)

76.9

73.9

74.0

73.4

72.6

PBDIT (in Crore)

120.50

137.86

140.09

149.47

159.61

YOY Change - (%)

20.9

26.9

22.1

24.9

32.5

QOQ Change - (%)

0.7

14.4

1.6

6.7

6.8

PBDIT/Net Sales

28.65

30.59

29.36

30.30

31.00

PAT (in Crore)

51.51

62.18

62.97

70.97

76.79

YOY Change - (%)

5.3

20.1

18.2

33.9

49.1

QOQ Change - (%)

(2.8)

20.7

1.3

12.7

8.2

PAT/Net Sales

12.25

13.80

13.20

14.39

14.91

EPS (in Rs.)

2.30

2.72

2.83

3.19

3.45

P/E (times)

32.62

35.71

34.62

29.25

26.48


Annual Income Statement

Bharat Forge Ltd.

FY05

FY06

FY07E

FY08E

Net sales

1223.75

1580.77

1841.67

2169.66

Change (%)

46.4

29.2

16.5

17.8

Other income

1.96

46.16

76.49

73.03

Non-recurring income

2.04

4.15

1.20

1.09

Export income

0.00

0.00

464.12

452.77

Expenditure

906.88

1170.43

1371.43

1558.92

Raw materials/trdg. goods

617.20

841.58

846.93

1063.14

Change in stock

NA

NA

(23.20)

(25.45)

Personnel cost

74.09

97.15

109.54

135.09

Non-recurring expenses

NA

NA

5.38

3.80

Other Expenses

22.57

36.32

47.87

63.58

EBITDA

339.44

446.66

547.92

684.86

Change (%)

28.7

31.6

22.7

25.0

% of Net Sales

27.7

28.3

29.8

31.6

    Interest

26.74

39.58

76.67

76.00

PBDT

300.54

388.00

471.25

608.86

Depreciation

52.56

73.04

99.52

114.68

PBT

247.98

314.96

371.73

494.18

Total tax provisions

86.45

107.93

124.10

160.65

PAT

161.53

207.03

247.63

333.53

Change (%)

28.8

28.2

19.6

34.7

% of Net Sales

13.2

13.1

13.4

15.4

Dividend

64.02

77.47

126.15

198.41

Dividend Tax

7.57

9.48

15.44

24.28

Dividend Provision

53.98

66.80

110.71

174.13


Balance Sheet

Bharat Forge Ltd.

FY05

FY06

FY07E

FY08E

Share Capital

39.55

44.45

44.45

44.45

Preferential Capital

20.00

10.00

10.00

10.00

Reserves

383.00

1109.67

1357.30

1690.83

Net Worth

438.25

1162.87

1411.75

1745.28

Deferred Tax

85.39

103.02

85.85

88.22

Borrowings

417.53

991.82

1946.20

5391.05

Capital Employed

775.05

1901.12

3874.29

9781.90

Gross Fixed Assets

1226.21

1634.99

2317.49

3484.86

Net Fixed Assets

804.89

1145.12

1045.60

930.92

Investments

38.35

444.01

103.35

124.02

Current Assets, Loans & Advances

782.21

1535.26

3016.15

7347.83

Inventory

186.08

254.27

386.24

607.92

Sundry Debtors

143.06

188.56

283.67

442.51

Cash & Bank Balances

28.11

505.41

114.95

136.08

Current Liabilities & Provisions (incl. short term borr.)

770.26

1127.44

1951.16

3658.78

Sundry Creditors

391.47

482.69

681.09

998.96

Other Liabilities

38.68

25.07

197.36

551.88

Provisions

257.36

361.72

733.23

1506.23


Key Ratios

Bharat Forge Ltd.

FY05

FY06

FY07E

FY08E

EPS

40.40

9.14

11.14

15.01

Cash EPS

53.69

12.42

15.81

20.29

Book Value per Share

106.84

51.93

63.07

78.07

Dividend Per Share

13.65

3.01

4.98

7.83

Valuation (x)

P/E

34.12

48.68

29.00

21.53

P/B

12.90

8.57

5.12

4.14

Cash P/E

25.68

35.82

20.44

15.92

Enterprise Value

5862

10130

18482

31215

EV/EBITDA

17.27

22.68

33.73

45.58

EV/Sales

4.45

5.94

0.00

14.39

Dividend Yield (%)

1.0

0.7

1.0

2.0

PEG Ratio

0.13

(0.04)

1.59

0.50

Profitability Ratios (%)

Return on Net Worth

46.97

25.38

17.54

19.11

Return on Capital Employed

44.25

27.40

6.39

3.41

Leverage Ratio

Debt/Equity (x)

0.95

0.85

1.38

3.09


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

Apr 2 2007 1:34PM
Hindustan Zinc Ltd. (Q3FY07)
The Company posted marginal growth of 1.6 percent from Rs.2,441.00 crore reported in Q2FY07

      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]