bombay rayon fashions ltd - myirisbreport.myiris.com/firstcall/bomrayfa_20110430.pdf · bombay...
Post on 19-Mar-2018
221 Views
Preview:
TRANSCRIPT
1
SYNOPSIS
Bombay Rayon Fashions is India's most dynamic, professionally-managed, and fast-growing textile group catering to a diverse range of high fashion fabrics to its customers across the world.
The company is engaged in the manufacture and sale of a variety of fabrics, garments and home textiles.
Bombay Rayon Fashion Limited (BRFL) one of the most versatile and technically advanced fabrics and apparels manufacturers in India is all set to open the largest textile plant in the country.
Net Sales and PAT of the company are expected to grow at a CAGR of 24% and 24% over 2009 to 2012E respectively.
During the quarter, the profit of the company rose 12.60% to Rs 531.8 million from Rs 472.3 million in the same quarter previous year.
Years Net sales EBITDA Net Profit EPS P/E
FY 10 16147.66 4031.79 1759.19 15.72 18.45
FY 11E 21904.22 5906.28 2258.53 17.66 16.42
FY 12E 25846.98 6891.99 2820.68 22.05 13.15
Stock Data:
Sector: Textile
Face Value Rs. Rs.10.00
52 wk. High/Low (Rs.) 293.75/179.05
Volume (2 wk. Avg.) 44000
BSE Code 532678
Market Cap (Rs.In mn) 37091.00
Share Holding Pattern
1 Year Comparative Graph
Bombay Rayon Fashions Ltd
BSE SENSEX
C.M.P : Rs.290.00 Target Price : Rs.336.00 Date : 30th April 2011 BUY
BOMBAY RAYON FASHIONS LTD
Result Update: Q3 FY 11
2
Peer Group Comparison
Name of the company CMP(Rs.) Market
Cap.(Rs.Mn.) EPS(Rs.) P/E(x) P/Bv(x) Dividend (%)
Bombay Rayon 290.00 37091.00 15.72 18.45 1.70 15.00
Welspun India 58.65 5218.5 8.53 6.88 0.83 10.00
Pradip Overseas 82.40 3326.2 0.00 0.00 1.59 0.00
Alok Inds 26.70 21033.8 3.96 6.74 0.77 2.50
Investment Highlights
Q3 FY11 Results Update
Bombay Rayon Fashions Ltd disclosed results for the quarter ended December
2010. Net sales for the quarter moved up 30% to Rs.5441.78 million as compared
to Rs.4179.37 million during the corresponding quarter last year. During the
quarter, the company has reported Net Profit increased to Rs. 531.87 million from
Rs. 472.34 million in previous year same quarter. The Basic EPS of the company
stood at Rs.4.16 for the quarter ended December 2010.
Quarterly Results - Standalone (Rs in mn)
As At Dec-10 Dec-09 %change
Net sales 5441.78 4179.37 30
PAT 531.87 472.34 13
Basic EPS 4.16 4.45 -
3
Basic EPS of the company stood at Rs. 4.16
4
Break up of Expenditure
Expenditure for the quarter stood at Rs.4040.85mn, which is around 28% higher
than the corresponding period of the previous year. Consumption of Raw
Material cost of the company for the quarter accounts for 59% of the sales of the
company and stood at Rs.3203.05mn from Rs.2581.99mn of the corresponding
period of the previous year. Other Expenditure Cost increased 22%YoY to
Rs.596.7mn from Rs.487.23mn and accounts for 11% of the revenue of the
company for the quarter.
OPM and NPM for the quarter stood at 27% and 10% respectively from 25% and
11% respectively of the same period of the last year.
5
Company Profile
Bombay Rayon Fashions, also known as Bombay Rayon Fashions Ltd., is an India-
based textile manufacturing company. Bombay Rayon Fashions is based out of
Mumbai and this textile group is one of the leading textile companies operating in
India.
The business activities of Bombay Rayon Fashions Ltd. involve manufacturing of
textiles for domestic and office use. Within a span of 2 decade, this company has
grown by leaps and bounds. Bombay Rayon Fashions is India's most dynamic,
professionally-managed, and fast-growing textile group catering to a diverse range of
high fashion fabrics to its customers across the world. Bombay Rayon is an innovator
and manufactures versatile and technically advanced ranges of fabrics, apparels, and
home textiles. Bombay Rayon is a US$ 45 million company and employs around 5,000
personnel in its facilities. The state-of-the-art manufacturing facilities of Bombay
Rayon are well networked with wholesalers, distributors, and retailers across India. It
exports 100% of its garments to USA and European countries. Its clientele includes
major brands like Tom Tailor, DKNY, and Liz Clairborne.
Company Products
Products offered by Bombay Rayon Fashions are as follows -
Fabrics - Bombay Rayon is a leading supplier of quality fabrics worldwide.
Bombay Rayon offers a large variety of fabrics at affordable prices to fit every
occasion. It offers premium shirting, suiting, voiles, and fashion garments.
Apparel - Bombay Rayon offers a wide range of both, casual and formal apparel
to suit every event.
Home Textiles - Bombay Rayon established this segment to primarily focus on
the exports of beddings for both adults and infants. It also includes home
furnishings and home textiles.
6
Subsidiary Companies:
Bombay Rayon Holdings Limited (BRHL)
DPJ Clothing Ltd., U.K.
BRFL Europe B.V., Netherlands
BRFL Italia S.r.l, Italy
Financial Results
12 Months Ended Profit & Loss Account (Standalone)
Value(Rs.in million) FY09A FY10A FY11E FY12E
12m 12m 12m 12m
Description
Net Sales 13424 16147.66 21904.22 25846.98
Other Income 47.88 156.61 163.60 171.78
Total Income 13471.88 16304.27 22067.82 26018.76
Expenditure -10211.13 -12272.48 -16161.53 -19126.76
Operating Profit 3260.75 4031.79 5906.28 6891.99
Interest -659.63 -935.44 -1486.17 -1585.93
Gross Profit 2601.12 3096.35 4420.12 5306.07
Depreciation -447.75 -680.65 -1430.71 -1545.16
Profit before Tax 2153.37 2415.70 2989.41 3760.90
Tax -668.38 -656.51 -730.88 -940.23
Profit after Tax 1484.99 1759.19 2258.53 2820.68
Equity Capital 691.00 1119.00 1279.00 1279.00
Reserves 7834.33 17974.17 20232.7 23053.38
Face Value(Rs.) 10.00 10.00 10.00 10.00
EPS 21.49 15.72 17.66 22.05
*A=Actual, *E=Estimated
7
Quarterly Ended Profit & Loss Account (Standalone)
Value(Rs.in million) 30-Jun-10 30-Sep-10 30-Dec-10 31-Mar-11
3m(A) 3m(A) 3m(A) 3m(E)
Description
Net Sales 5026.99 5231.82 5441.78 6203.63
Other Income 22.04 36.16 50.19 55.21
Total Income 5049.03 5267.98 5491.97 6258.84
Expenditure -3747.47 -3751.51 -4040.85 -4621.7
Operating Profit 1301.56 1516.47 1451.12 1637.13
Interest -309.69 -333.3 -407.43 -435.75
Gross Profit 991.87 1183.17 1043.69 1201.39
Depreciation -290.09 -324.03 -392.59 -424
Profit before Tax 701.78 859.14 651.1 777.39
Tax -180.09 -237.21 -119.23 -194.35
Profit after Tax 521.69 621.93 531.87 583.04
Equity Capital 1119.00 1119.00 1279.00 1279.00
Face Value(Rs.) 10.00 10.00 10.00 10.00
EPS 4.66 5.56 4.16 4.56
*A=Actual, *E=Estimated
8
Key Ratio
Particulars FY09 FY10 FY11E FY12E
EPS (Rs.) 21.49 15.72 17.66 22.05
EBITDA Margin (%) 24.29% 24.97% 26.96% 26.66%
PAT Margin (%) 11.06% 10.89% 10.31% 10.91%
P/E Ratio (x) 10.55 18.45 16.42 13.15
ROE (%) 17.42% 9.21% 10.50% 11.59%
ROCE (%) 10.95% 7.63% 9.41% 10.35%
EV/EBITDA (x) 4.81 8.05 6.28 5.38
Debt-Equity Ratio 2.01 1.30 1.21 1.12
Book Value (Rs.) 123.38 170.63 168.19 190.25
P/BV 1.84 1.70 1.72 1.52
Charts:
9
10
11
Outlook and Conclusion
At the current market price of Rs.290.00, the stock is trading at 16.42 x FY11E and 13.15 x FY12E respectively.
Price to Book Value of the stock is expected to be at 1.72 x and 1.52 x respectively for FY11E and FY12E.
Earning per share (EPS) of the company for the earnings for FY11E and FY12E is seen at Rs.17.66 and Rs.22.05 respectively.
Net Sales and PAT of the company are expected to grow at a CAGR of 24% and 24% over 2009 to 2012E respectively.
During the quarter, the profit of the company rose 12.60% to Rs 531.8 million from Rs 472.3 million in the same quarter previous year.
On the basis of EV/EBITDA, the stock trades at 6.28 x for FY11E and 5.38 x for FY12E.
The Company believes opportunities are expected to continue to arise as it anticipates and responds to the ever changing global marketplace. The Company will continue to focus on exports and making in-roads into the
12
domestic retail market. The Company's desire to continue to look at better and more efficient ways to become a complete apparel company will continue to drive its business strategy into the future and confirm BRFL's strength as a global player with local execution skills. We expect that the company will keep its growth story in the coming quarters also. We recommend ‘BUY’ in this particular scrip with a target price of Rs.336.00 for Medium to Long term investment.
Industry Overview
The Indian textile industry contributes about 14 per cent to industrial production, 4
per cent to the country's gross domestic product (GDP) and 17 per cent to the
country’s export earnings, according to the Annual Report 2009-10 of the Ministry of
Textiles. It provides direct employment to over 35 million people and is the second
largest provider of employment after agriculture.
The industry is expected to grow from the present US$ 70 billion to US$ 220 billion by
2020, according to Mr Dayanidhi Maran, Union Minister of Textiles.
Major Developments
The total cloth production has increased by 2.9 per cent during December 2010 as
compared to December 2009, according to the Ministry of Textiles. The highest growth
was observed in the powerloom sector (3.7 per cent), followed by handloom sector (3.3
per cent). The total cloth production during April-December 2010 has increased by 2.3
per cent compared to the same period of the previous year. The production of spun
yarn and cotton yarn increased by 6.0 per cent and 8.6 per cent, respectively during
December 2010 as compared to December 2009.
The total textile exports during April-September 2010 (provisional) were valued at US$
11275.58 million as against US$ 10115.78 million during the corresponding period of
the previous year, registering an increase of 11.47 per cent, as per the latest data
released by the Directorate General of Commercial Intelligence and Statistics
(DGCI&S), Kolkata.
Cotton textiles have registered a growth of 10.8 per cent during April-January 2010-
11, while textile products including wearing apparel have registered a growth of 4.3
13
per cent, as per the Index of Industrial Production (IIP) data released by the Central
Statistical Organisation (CSO).
India has the potential to increase its textile and apparel share in the world trade from
the current level of 4.5 per cent to 8 per cent and reach US$ 80 billion by 2020, as per
a Ministry of Textiles press release dated November 2, 2010.
Technical Textile Segment
According to the Ministry of Textiles, technical textiles are an important part of the
textile industry. The Working Group for the Eleventh Five Year Plan (2007-12) has
estimated the market size of technical textiles to increase from US$ 5.29 billion in
2006-07 to US$ 10.6 billion in 2011-12, without any regulatory framework and to US$
15.16 billion with regulatory framework. The Scheme for Growth and Development of
Technical Textiles aims to promote indigenous manufacture of technical textile to
leverage global opportunities and cater to the domestic demand.
Further, the government is set to launch US$ 44.21 million mission for promotion of
technical textiles, while the Finance Ministry has cleared setting up of four new
research centres for the industry, which include products like mosquito and fishing
nets, shoe laces and medical gloves.
As per a joint study of the Ministry of Textiles and an industry body, the global
technical industry is estimated at US$ 127 billion and its size in India is pegged at
US$ 11 billion.
Government Initiative
According to the Ministry of Textiles, investment under the Technology Upgradation
Fund Schemes (TUFS) has been increasing steadily. During 2010-11 (upto June 2010,
provision figures), 256 applications have been sanctioned at a project cost of US$ 89.2
million. The cumulative progress as on June 30, 2010, includes 28,302 applications
sanctioned at a project cost of US$ 46.71 billion.
The Ministry of Textile has sanctioned a total of US$ 133 million under TUFS during
September 2010.
14
The Scheme for Integrated Textile Park (SITP) was approved in July 2005 to facilitate
setting up of textiles parks with world class infrastructure facilities. Forty parks have
been sanctioned till December 31, 2010 in nine states with total project cost of about
US$ 931.1 million with Government contribution of US$ 320 million. When fully
functional the parks would have an investment of US$ 4.3 billion.
Further, 100 per cent foreign direct investment (FDI) is allowed in the textile sector
under the automatic route.
The Government has launched the Integrated Skill Development Scheme for the
Textiles & Apparel Sector, including Jute & Handicrafts, with an objective of capacity
building of Institutions providing skill development & training in Textiles Sector.
Under this Scheme, the Government has envisaged skill development of 2.7 million
persons with an overall cost of US$ 530 million over the next five years.
Investments
The textiles industry has attracted FDI worth US$ 934.04 million between April
2000 and January 2011, according to data released by the Department of
Industrial Policy and Promotion (DIPP).
As part of its strategy of innovative denim products, Arvind Ltd has tied up with
Birla Cellulose to exclusively produce excel denim fabric. The company expects
excel denim to do business worth US$ 50 million in the next two years.
Textiles maker and retailer Raymond plans to invest US$ 5.6 million to US$ 6.7
million in 2011-12 to expand its accessories business and add sunglasses to its
range, said Gautam Singhania, chairman and managing director of the
company.
Technical textile manufacturer SRF Ltd plans to invest US$ 14.9 million on
expansion projects, which includes a new plant in South Africa and another in
Gujarat.
NSL Textiles has set up a textile processing facility at Chandolu near Guntur,
Andhra Pradesh with an investment of US$ 64.23 million.
TT Ltd, an integrated textile and knitwear manufacturing and exporter, plans to
invest US$ 33.46 million to enhance its yarn making capacity and retail
venture.
15
Textiles Company, Alok Industries will be investing US$ 193.46 million over the
next two years to increase capacity across its product portfolio. The amount
would be spread equally for the two-year period with an investment of US$
96.73 million being made each year.
The Road Ahead
The Synthetic and Rayon Textile Export Promotion Council (SRTEPC) has set a target
to more than double the export of man-made textile from the country. Presently, the
global man-made fibre (MMF) trade accounts for 60 per cent of the total trade in
textiles. SRTEPC plans to increase exports to US$ 6.2 billion by capturing four per
cent market share by 2011-12, as per G K Gupta, Chairman, SRTEPC.
With an increased focus on catering to the domestic market, the denim industry is
India expects the production capacity to rise by 100 million metres by 2011. According
to the Textile Association of India (TAI), the denim manufacturing capacity, which
stands at 600-650 million metres per annum, is set to witness an addition by another
100 million metres wherein 70 per cent focus will be on the domestic market.
_______________ ____ _________________________ Disclaimer:
This document prepared by our research analysts does not constitute an offer or solicitation
for the purchase or sale of any financial instrument or as an official confirmation of any
transaction. The information contained herein is from publicly available data or other
sources believed to be reliable but do not represent that it is accurate or complete and it
should not be relied on as such. Firstcall India Equity Advisors Pvt. Ltd. or any of it’s
affiliates shall not be in any way responsible for any loss or damage that may arise to any
person from any inadvertent error in the information contained in this report. This document
is provide for assistance only and is not intended to be and must not alone be taken as the
basis for an investment decision.
16
Firstcall India Equity Research: Email – info@firstcallindia.com
C.V.S.L.Kameswari Pharma
U. Janaki Rao Capital Goods
D. Ashakirankumar Automobile
A. Rajesh Babu FMCG
H.Lavanya Oil & Gas
T.Joshna Devi Diversified
Dheeraj Bhatia Diversified
Manoj kotian Diversified
Nimesh Gada Diversified
Firstcall India also provides
Firstcall India Equity Advisors Pvt.Ltd focuses on, IPO’s, QIP’s, F.P.O’s,Takeover
Offers, Offer for Sale and Buy Back Offerings.
Corporate Finance Offerings include Foreign Currency Loan Syndications,
Placement of Equity / Debt with multilateral organizations, Short Term Funds
Management Debt & Equity, Working Capital Limits, Equity & Debt
Syndications and Structured Deals.
Corporate Advisory Offerings include Mergers & Acquisitions(domestic and
cross-border), divestitures, spin-offs, valuation of business, corporate
restructuring-Capital and Debt, Turnkey Corporate Revival – Planning &
Execution, Project Financing, Venture capital, Private Equity and Financial
Joint Ventures
Firstcall India also provides Financial Advisory services with respect to raising
of capital through FCCBs, GDRs, ADRs and listing of the same on International
Stock Exchanges namely AIMs, Luxembourg, Singapore Stock Exchanges and
other international stock exchanges.
For Further Details Contact:
3rd Floor,Sankalp,The Bureau,Dr.R.C.Marg,Chembur,Mumbai 400 071
Tel. : 022-2527 2510/2527 6077/25276089 Telefax : 022-25276089
E-mail: info@firstcallindiaequity.com
www.firstcallindiaequity.com
top related