atul auto q4 fy12 detailed reportbreport.myiris.com/firstcall/atuauto_20120630.pdf · brand...
TRANSCRIPT
1
SYNOPSIS
Atul Auto, an Atul group company is the leading manufacturers of Three-Wheeled Commercial Vehicles in the state of Gujarat.
Atul Auto Ltd. offers wide range of three wheeler diesel auto rickshaw, CNG auto rickshaw and PNG auto rickshaw in Shakti and GEM series.
During the quarter ended, the robust growth of Net Sales is increased by 121.28% to Rs. 41.60 million.
The company has recommended a final dividend @ Rs. 5/- per share or 50% on paid up share capital of the Company and also recommended the issue & allotment of bonus shares in the ratio of One equity share for every Two shares held in the Company.
Net Sales and PAT of the company are expected to grow at a CAGR of 27% and 33% over 2011 to 2014E respectively.
“Most promising SME in Auto & engineering” by CNBC-TV18-ICICI Bank Emerging India Awards 2012, on March 22, 2012 at Mumbai.
Years Net sales (Rs. Mn)
EBITDA (Rs. Mn)
Net Profit (Rs. Mn)
EPS (Rs.) P/E
FY 12 2988.20 282.60 155.90 20.65 9.03
FY 13E 3615.72 339.67 190.93 25.29 7.38
FY 14E 4121.92 389.00 223.61 29.62 6.30
Stock Data:
Sector: Automobile
Face Value Rs. 10.00
52 wk. High/Low (Rs.) 203.00/76.68
Volume (2 wk. Avg.) 44000.00
BSE Code 531795
Market Cap (Rs in mn) 1408.45 Share Holding Pattern
1 Year Comparative Graph
BSE SENSEX Atul Auto
C.M.P: Rs. 186.55 Target Price: Rs. 209.00 Date: June 30th, 2012 BUY
Atul Auto Ltd. Result Update: Q4 FY 12
2
Peer Group Comparison
Name of the company CMP(Rs.) Market Cap. (Rs.mn.) EPS(Rs.) P/E(x) P/Bv(x) Dividend (%)
Atul Auto Ltd. 186.55 1408.45 20.65 9.03 2.51 48.46
Hero MotoCorp Ltd. 2141.10 427750.60 119.09 17.99 8.02 5250.00
Bajaj Auto Ltd. 1572.00 457885.00 103.81 15.14 7.53 450.00
TVS Motor Co. Ltd. 36.45 17316.90 5.24 6.96 1.39 110.00
Investment Highlights
Q4 FY12 Results Update
Atul Auto Ltd. has reported net profit of Rs 41.60 million for the quarter ended on
March 31, 2012 as against Rs. 18.80 million in the same quarter last year, an
increase of 121.28%. It has reported net sales of Rs 829.10 million for the quarter
ended on March 31, 2012 as against Rs 637.20 million in the same quarter last
year, a rise of 30.12%. Total income grew by 29.94% to Rs 830.60 million from Rs.
639.20 million in the same quarter last year. During the quarter, it reported
earnings of Rs 5.51 a share.
Quarterly Results - Standalone (Rs in mn)
As At Mar-12 Mar-11 %change
Net sales 829.10 637.20 30.12%
PAT 41.60 18.80 121.28%
Basic EPS 5.51 3.09 78.19%
3
Break up of Expenditure
Recommend Final Dividend & approves Bonus Issue
Atul Auto Ltd has recommended a final dividend @ Rs. 5/- per share or 50% on
paid up share capital of the Company and also recommended the issue & allotment
of bonus shares in the ratio of One equity share for every Two shares held in the
Company.
Company Profile
Atul Auto, an Atul group company was originally incorporated as an Atul Auto
(Jamnagar) Pvt. Ltd on June 18, 1986 under the Companies Act, 1956, in the State of
Maharashtra. It has achieved a turnover of Rs 168 crore. The Name of the Company
was changed from Atul Auto (Jamnagar) Pvt. Ltd. to Atul Auto Pvt. Ltd. August 12,
1994. The Company was subsequently converted into Public Limited Company and
fresh certificate of incorporation was obtained on August 12, 1994 from the Registrar
of the Companies, Gujarat.
The Company is the leading manufacturers of 3-Wheeled Commercial Vehicles in the
state of Gujarat, presently engaged in the manufacture of Three Wheelers like 6-seater
4
Auto Rickshaws, Pick-Up Vans and Chassis of Passenger Vehicles. These vehicles are
marketed under the brand name of KHUSHBU, which is well established and very
popular.
Atul Auto pioneered motorized rural transport in Gujarat, with multi purpose vehicle
called the Khushbu. The Khushbu has been instrumental in transforming the
economy of Gujarat by bridging the rural-urban divide. Over 1,50,000 Khushbu
brand vehicles are ply on the roads of Gujarat.
For more than two decades, ATUL GROUP is renowned as leading manufacturer of
three-wheeled commercial vehicles in the state of Gujarat. From common people’s
favorite vehicle CHHAKADA to today’s SHAKTI Atul Group had come a long way.
'chhakada' was the first vehicle which was skillfully engineered from a motorcycle
which later became a way of life for the people of Saurashtra.
The company has already obtained CMVR and Roadworthiness Certificates for the
existing range of products viz. Chassis for goods carriage/ 6-passenger Auto Rickshaw
with steering wheel and Pick Up.
Products:
The company’s existing products are various types of Front Engine & Rear Engine
Three wheelers under the brand name “Atul Shakti”, “Atul Gem” & “Atul Smart”.
The company categories of the Products are as follow:
� Goods Carriers
� Passengers Carriers
� Special Purpose Vehicle
� Chicken Carrier
� Tripper
� Water Tank Carrier
� Soft Drink Carrier
� Mobile Shop
� Hopper
� Bio Hazard
� Vegetable vending
5
Other Group companies-
• Atul Motors Pvt. Ltd. - Marketing of Maruti Range of Cars & 4-Wheelers
• Atul Auto Agencies - Distributors of Honda 2-Wheelers
• Atul Automotives - Distributors of Mahindra LCVs
• Atul Petroleum - Dealing in Petroleum Fuels & Products
• Atul Tele Services - Mobile and Tele Communication Services
• Atul Rachna Pvt. Ltd. - Real Estate Developers & Builders
• Atul Auto Batteries Pvt. Ltd. - Battery Manufacturer
• Khushbu Auto Finance Ltd. - Auto Finance Company
• Khushbu Auto Pvt. Ltd. - Centralised Marketing Organisation
• New Chandra Motor Cycle House - Distributors of LML Vespa Scooter, Royal
Enfield Motor Cycles, etc.
6
Financial Results
12 Months Ended Profit & Loss Account (Standalone)
Value(Rs.in.mn) FY11 FY12 FY13E FY14E
Description 12m 12m 12m 12m
Net Sales 2020.50 2988.20 3615.72 4121.92
Other Income 6.20 5.90 7.02 7.72
Total Income 2026.70 2994.10 3622.74 4129.65
Expenditure -1826.40 -2711.50 -3283.08 -3740.65
Operating Profit 200.30 282.60 339.67 389.00
Interest -17.10 -7.60 -6.08 -5.78
Gross profit 183.20 275.00 333.59 383.22
Depreciation -42.50 -42.60 -44.73 -46.97
Profit Before Tax 140.70 232.40 288.86 336.26
Tax -46.40 -76.50 -97.92 -112.65
Profit After Tax 94.30 155.90 190.93 223.61
Equity capital 60.80 75.50 75.50 75.50
Reserves 342.70 485.40 676.33 899.95
Face value 10.00 10.00 10.00 10.00
EPS 15.51 20.65 25.29 29.62
7
Quarterly Ended Profit & Loss Account (Standalone)
Value(Rs.in.mn) 30-Sep-11 31-Dec-11 31-Mar-12 30-Jun-12E
Description 3m 3m 3m 3m
Net sales 752.60 796.80 829.10 820.81
Other income 1.40 2.90 1.50 1.05
Total Income 754.00 799.70 830.60 821.86
Expenditure -665.40 -739.10 -758.40 -744.88
Operating profit 88.60 60.60 72.20 76.97
Interest -1.90 -1.20 -0.80 -0.92
Gross profit 86.70 59.40 71.40 76.05
Depreciation -10.40 -10.10 -10.90 -11.12
Profit Before Tax 76.30 49.30 60.50 64.94
Tax -25.70 -18.40 -18.90 -21.43
Profit After Tax 50.60 30.90 41.60 43.51
Equity capital 60.80 75.50 75.50 75.50
Face value 10.00 10.00 10.00 10.00
EPS 8.32 4.09 5.51 5.76
8
Key Ratios
Particulars FY11 FY12 FY13E FY14E
No. of Shares(in mn) 6.08 7.55 7.55 7.55
EBITDA Margin (%) 9.91% 9.46% 9.39% 9.44%
PBT Margin (%) 6.96% 7.78% 7.99% 8.16%
PAT Margin (%) 4.67% 5.22% 5.28% 5.42%
P/E Ratio (x) 12.03 9.03 7.38 6.30
ROE (%) 23.37% 27.79% 25.40% 22.92%
ROCE (%) 52.38% 52.12% 46.99% 41.72%
Debt Equity Ratio 0.15 0.11 0.09 0.07
EV/EBITDA (x) 5.66 4.98 4.15 3.62
Book Value (Rs.) 66.37 74.29 99.58 129.20
P/BV 2.81 2.51 1.87 1.44
Charts:
Net sales & PAT
11
Outlook and Conclusion
• At the current market price of Rs.186.55, the stock is trading at 7.38 x FY13E
and 6.30 x FY14E respectively.
• Earning per share (EPS) of the company for the earnings for FY13E and FY14E
is seen at Rs. 25.29 and Rs. 29.62 respectively.
• Net Sales and PAT of the company are expected to grow at a CAGR of 27% and
33% over 2011 to 2014E respectively.
• On the basis of EV/EBITDA, the stock trades at 4.15 x for FY13E and 3.62 x for
FY14E.
• Price to Book Value of the stock is expected to be at 1.87 x and 1.44 x
respectively for FY13E and FY14E.
• 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.209.00 for Medium to Long term investment.
Industry Overview
The automobile sector of any country reflects the health of its economy. By this virtue,
the Indian economy is very much in a good shape as the country's automobile
industry has marked impressive growth in the last fiscal. The overall Indian
automobile industry grew by 12.12 per cent in 2011-12 by selling 17.3 million units,
majorly driven by demand for two-wheelers and light trucks. Further, the sector
witnessed sales growth of 12.46 per cent for the period between April 2011 and
February 2012.
The industry has undergone numerous developments and investments recently that
have substantially impacted the market dynamics.
Market Dynamics
As per the 2010-11 data released by the Society of Indian Automobile Manufacturers
(SIAM), domestic vehicle market is dominated by two-wheelers segment with 76 per
12
cent of the pie. Passenger vehicles, commercial vehicles and three-wheelers account
for 16.25 per cent, 4.36 per cent and 3.39 per cent of the market, respectively.
Hero MotorCorp rules the two-wheeler market with 56 per cent of the share. Maruti
Suzuki holds its leader position in passenger vehicle segment with 38 per cent of the
pie, while Hyundai follows with 15 per cent of the share.
For passenger vehicle segment, the share of the entry-compact segment (that consists
of cars like the Tata Nano, Maruti Alto, Ford Figo, Maruti WagonR, Hyundai's Santro,
i10 and Eon and GM's Beat) stood at 47 per cent in 2011, while premium compacts
(like Maruti Swift, Hyundai i20 and VW Polo) maintained their share of 11 per cent.
Sports-utility vehicle (SUV) segment registered the fastest growth rate (32 per cent) to
capture over 18 per cent of the market share, while Sedans had 19 per cent of the pie.
Key Statistics
• The cumulative production for April-March 2012 registered a growth of
13.83 per cent over April-March 2011, manufacturing 20,366,432 vehicles
during the period
• While Passenger vehicle segment grew at 4.66 per cent during April-March
2012, overall commercial vehicle segment registered an expansion of 18.20
per cent year-on-year (y-o-y)
• Two Wheelers sales registered a growth of 14.16 per cent during April-March
2012 wherein Mopeds, Motorcycles and Scooters grew by 11.39 per cent,
12.01 per cent and 24.55 per cent, respectively
• The industry exported 2,910,055 units registering a growth of 25.44 per
cent in April-March 2012. Automobile exports registered a growth of 17.81
per cent in March 2012 as against March 2011
Major Developments & Investment
• World's largest two-wheeler manufacturer Hero MotoCorp has inked a
technology-sharing deal with US motorcycle firm Erik Buell Racing (EBR)
wherein Hero would buy technology from EBR without sharing profits or
ownership. EBR is already working on some of Hero MotoCorp's products to
13
customise them according to the Indian markets. New models of bikes and
scooters are likely to get launched by 2013
• The Stuttgart-based luxury car maker Mercedes Benz intends to invest Rs 350
crore (US$ 67.97 million) by 2014 in its facility near Pune and launch about five
compact premium cars in India by then. The company sees great growth
prospects in India and hence plans to strengthen its dealership network and
ramp-up its production capacities to harness the opportunity
• Tata Motors, the country's largest automobile producer, has announced that it
will infuse Rs 800 crore - Rs 1000 crore (US$ 155.2 - 194 million) over 2012-
2015 to build a plant in Dharwar, Karnataka. The facility that would be
exclusively dedicated to manufacture the Tata Ace Zip and Magic Iris, will have
an annual capacity of 90,000 units. It is anticipated that the plant would reach
its full capacity by the end of fiscal 2012-13
• Nissan plans to bring its premium car brand Infiniti in the domestic market as
it intends to expand its luxury car basket in India. Infiniti's entry will intensify
the competition in Indian luxury car space as there are so many brands vying
for substantial market share. Nissan plans to assemble the car in India instead
of importing it a completely-built unit (CBU)
• Escorts' agri-machinery arm won a one-year rate contract from the Ministry of
Commerce and Industry for supplying tractors to Central and State-level
agencies. The contract would enable the Faridabad-based firm to supply
tractors on pre-approved prices directly without entering any tendering process
Government Initiatives
In order to enforce compliance and the Energy Conservation Act, the Government has
recently given its nod to fuel mileage standards and labelling for new cars. Keeping
consumer interest in mind, these norms would mandate auto makers to put
Government certified fuel efficiency labels on each car they sell and improve efficiency
of their products. While the labels will become compulsory soon, the standards will be
introduced by 2015, giving manufacturers time to improve upon their technology.
14
SIAM is working on a voluntary recall policy that is in favour of auto manufacturers.
The soon-to-be-unveiled policy would make producers proactive rather than being
reactive for the recall activity.
On a similar note, the Indian Government is in the process of constituting a National
Automotive Board (NAB) which would become a formal set-up to look into the issue of
recall of vehicles and hence improve manufacturing standards. The prospective body,
to oversee technical and safety aspects of vehicles, will have representatives from all
the nodal ministries and automotive bodies such as the Automotive Research
Association of India (ARAI).
Road Ahead
Industry body SIAM expects overall automobile sales to grow by 10-12 per cent in
2012-13 on the back of supportive Government policies, launch of new models and
intensifying enthusiasm for cars among Indian consumers.
Furthermore, Rothschild, a UK-based global financial advisory firm, forecasts that
India would become the third largest auto industry by volumes by 2015. The growth is
anticipated to be driven by increase in investments by auto makers that would expand
the capacity from 4.8 million units in 2010 to 12 million in 2018. New launches,
strengthening dealership networks, strategic alliances and predicted mergers and
acquisitions (M&As) are expected to provide an impetus to the sector in the years to
come.
______________ ____ _________________________ 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.
15
Firstcall India Equity Research: Email – [email protected]
C.V.S.L.Kameswari Pharma
U. Janaki Rao Capital Goods
K. Jagadhishwari Devi Diversified
H.Lavanya Oil & Gas
Ashish Kushwaha 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: [email protected]
www.firstcallindiaequity.com