titan company limited - myirisbreport.myiris.com/firstcall/titindus_20140802.pdfbreak up of...
TRANSCRIPT
CMP 326.15
Target Price 365.00
ISIN: INE280A01028
AUGUST 2nd
2014
TITAN COMPANY LIMITED Result Update(PARENT BASIS): Q1 FY15
BUYBUYBUYBUY
Index Details
Stock Data
Sector Other Apparels & Accessories
BSE Code 500114
Face Value 1.00
52wk. High / Low (Rs.) 362.70/203.00
Volume (2wk. Avg. Q.) 112000
Market Cap (Rs. in mn.) 289555.97
Annual Estimated Results (A*: Actual / E*: Estimated)
YEARS FY14E FY15E FY16E
Net Sales 109157.90 118982.11 128500.68
EBITDA 11686.30 12814.07 14050.04
Net Profit 7411.40 8319.43 8933.15
EPS 8.35 9.37 10.06
P/E 39.07 34.80 32.41
Shareholding Pattern (%)
1 Year Comparative Graph
TITAN COMPANY LIMITED BSE SENSEX
SYNOPSIS
Titan Company Ltd. is a joint venture between the
Tata group & Tamil Nadu Industrial Development
Corporation in 1984 for manufacturing and
marketing of watches.
During the quarter, revenue falls to Rs.28914.40 mn
against Rs.31076.70 mn in the corresponding
quarter of previous year, a decrease of 6.96%.
PAT declined by 2.86% at Rs. 1772.70 million in
current June quarter compared to Rs. 1824.80
million in the corresponding quarter of the previous
year.
In Q1 FY15, EBIDTA rises 5.87% and stood at Rs.
2997.80 million against Rs. 2831.70 million in the
corresponding period of the previous year.
The Watches business of the Company recorded
healthy growth of 10.4% grew from Rs. 3986.8
million to Rs. 4399.5 million.
The Jewellery business in Q1 was Rs. 23252.7
million as against Rs. 25866.1 million, a decline of
10.1%.
The Company other businesses, Eyewear, precision
Engineering and accessories grew by 3.8% from Rs.
1231.8 million to Rs 1278.3 million this year.
As on 30th June 2014, the Company had 11000
stores, with over 1.48 million sq.ft of retail space.
Net Sales and PAT of the company are expected to
grow at a CAGR of 8% and 7% over 2013 to 2016E
respectively.
PEER GROUPS CMP MARKET CAP EPS P/E (X) P/BV(X) DIVIDEND
Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)
Titan Industries Ltd. 326.15 289555.97 8.35 39.07 11.47 210.00
Rajesh Exports Ltd. 157.65 46547.7 12.18 12.94 1.76 100.00
PC Jeweller Ltd. 128.20 22960.6 19.89 6.45 1.32 15.00
Gitanjali Gems Ltd. 69.10 6780.1 0.00 0.00 0.24 0.00
Analysis & Recommendation - ‘BUY’
Titan Company during Q1 FY15, net profit of Rs. 1772.70 million as against Rs. 1824.80 million in the
corresponding quarter of the previous year. For the 1st quarter of FY15, Operating profit increased by 5.87% to
Rs. 2997.80 million from Rs. 2831.70 million in 1st quarter of FY14.
During the 1st quarter, the company witnessed aggressive expansion of its retail network with an addition of 22
stores across all its businesses. As on 30th June 2014, the Company had 1100 stores, with over 1.48 million sq.ft
of retail space. The Company other businesses, Eyewear, precision Engineering and accessories grew by 3.8%
from Rs. 1231.8 million to Rs 1278.3 million this year. The strength of Company’s brands contributed to sales
growth across all retail formats of watches, jewellery and eyewear. The company continues to invest in strategic
initiatives taking into account of its long term and sustainable growth plans and moves in to new financial year
i.e., 2014-15 with aggressive plans. We expect the company to post a CAGR of 8% and7% in its top-line and
bottom-line respectively. Hence, we recommend ‘BUY’ for ‘Titan Company Limited’ with a target price of
Rs.365.00.
QUARTERLY HIGHLIGHTS (PARENT BASIS)
Results updates- Q1 FY15,
Titan Company is the World’s 5th largest Watch
Manufacturer and 65% market share in organized
watch market and has reported its financial results
for the quarter ended 30th June, 2014.
The company has achieved a turnover of Rs. 28914.40 million for the 1st quarter of the current year 2014-15 as
against Rs. 31076.70 million in the corresponding quarter of the previous year. The company has reported an
EBITDA of Rs. 2997.80 million and increase of 5.87% over corresponding quarter of previous year. In Q1 FY15,
net profit of Rs. 1772.70 million as against Rs. 1824.80 million reported in the corresponding quarter of the
previous year. The company has reported an EPS of Rs. 2.00 for the 1st quarter as against an EPS of Rs. 2.06 in the
corresponding quarter of the previous year.
Rs. million Jun-14 Jun-13 % Change
Net Sales 28914.40 31076.70 (6.96)
PAT 1772.70 1824.80 (2.86)
EPS 2.00 2.06 (2.86)
EBITDA 2997.80 2831.70 5.87
Break up of Expenditure
Segment Revenue
Latest Updates
• Titan Company Ltd has been operating Golden Harvest Scheme and Swarna Nidhi Schemes for its brand
Tanishq for many years now. Through these schemes, lakhs of customers able to acquire precious Tanishq
jewellery for various occasion.
• The Company other businesses, Eyewear, precision Engineering and accessories grew by 3.8% from Rs.
1231.8 million to Rs 1278.3 million this year .
• The company focus on retail network expansion continues – 22 stores (36 k sft) added during the quarter
across divisions.
• Titan Eye Plus continues to grow strongly – buyer growth of 20%.
Particulars Rs. Millions
Q1 FY15 Q1 FY14
Cost of Material Consumed 18104.5 17895.6
Purchase of Stock in Trade 3079.5 4847.3
Advertising 992.5 1046.7
Other expenses 2123.8 2062.9
Employee Benefit Expenses 1461.9 1305.7
Depreciation & Amortization
Expense 243.4 146.1
• During the quarter, the Company has 11000 stores, with over 1.48 million sq.ft of retail space.
• The Watches business of the Company recorded healthy growth of 10.4% grew from Rs. 3986.8 million to Rs.
4399.5 million.
• The Jewellery business in Q1 was Rs. 23252.7 million as against Rs. 25866.1 million, a decline of 10.1%.
• The PBIT from Jewellery segment grew by 7.2%, to Rs.2180.00 in Q1 FY15.
COMPANY PROFILE
Titan Industries Ltd. is the organization that brought about a paradigm shift in the Indian watch market when it
introduced its futuristic quartz technology, complemented by international styling. With India's two most
recognized and loved brands Titan and Tanishq to its credit. The company has reported its change of name of the
Company from Titan Industries Limited to “Titan Company Limited”. Titan Company is the World’s 5th largest
Watch Manufacturer and 65% market share in organized watch market.
The success story began in 1984 with a joint venture between the Tata Group and the Tamil Nadu Industrial
Development Corporation. Presenting Titan quartz watches that sported an international look, Titan Industries
transformed the Indian watch market. After Sonata, a value brand of functionally styled watches at affordable
prices, Titan Company Ltd reached out to the youth segment with Fastrack, its third brand, trendy and chic. The
company has sold 150 million watches world over and manufactures 15 million watches every year. Titan
Company retail chain has 1100 stores strong, as on 30th June, 2014 with a retail area crossing 1.48 mn sq. ft.
nationally for all its brands.
The company has over 406 exclusive ‘World of Titan' showrooms and over 148 Fastrack stores and helios has 45
stores in 21 towns. It also has a large network of over 760 outlets for sales-service centers in 268 towns. Titan
Company is also the largest jewellery retailer in India with over 168 Tanishq stores including 3 Zoya stores in 92
towns and over 33 Gold Plus stores in 33 towns.
Brands
� Titan
� Tanishq
� Fastrack
� Skinn
� Titan Eye +
� Xylys
� Helios
� Sonata
Watches
This division has placed Titan Industries among the world’s largest retail networks and earned the company
the place of fifth largest integrated watch manufacturer in the world. Sonata India’s largest selling watch
brand and fastrack is the largest youth brand. Its products include: TITAN ONE, Helios.
International Brands under licenced include
� Timberland
� Tommy Hilfiger Watches
� Police
� FCUK
Points of Sales
� Exclusive “World of Titan” outlets, “Fastrack” outlets, Multi-brand outlets is “Helios”and “TITAN One”
outlets.
� Large-format stores like Shoppers’ Stop, Lifestyle etc.
� Multi-brand dealers and stores.
Jewellery
The company is a largest jewellery retailer in India. The company has manufacturing facilities in Hosur,
Dehradun and Pantnagar. Three major brands – Tanishq, GoldPlus and Zoya.
� Tanishq offers a premium range of gold jewellery studded with diamonds and precious, semi-precious
stones in various hues in 18 kt and a wide range of plain gold jewellery in 22 kt pure gold and has
distribution network of 165 stores in 91 towns including 2 Zoya stores. Platinum jewellery also forms
part of the product range.
� Zoya offer exquisite, artistically styled masterpieces, studded in diamonds, apart from traditional, fusion
polki and kundan jewellery.
� Gold Plus retails plain gold jewellery has distribution network over 33 stores in 33 towns, offerings with
designs specifically created for the semi urban and rural Indian market and offers unique designs crafted
with diamonds, American diamonds and other precious stones.
Eye wear:
Titan Eye+is a India’s largest retail chain in Eyewear has 300 retail outlets, 108 towns and offers a variety of
differentiated products to the consumer consisting of frames, lenses, contact lenses , sunglasses, and
accessories. Frames are available in both international brands (Levis, Esprit, Hugo Boss etc.) and in-house
brands – Titan, Eye+ and Dash. Lens manufacturing facility at Chikkaballapur, near Bangalore .
International presence
Titan Company has global presence in 31 countries with 2164 outlets covered.
FINANCIAL HIGHLIGHT (PARENT BASIS) (A*- Actual, E* -Estimations & Rs. In Million
Balance Sheet as at March 31, 2013 -2016E
FY13A FY14A FY15E FY16E
EQUITY AND LIABILITIES
Shareholders’ Funds:
Share Capital 887.80 887.80 887.80 887.80
Reserves and Surplus 18760.90 24351.80 30926.79 36493.61
A. Net worth 19648.70 25239.60 31814.59 37381.41
Non-Current Liabilities:
Long-term Provisions 629.00 717.60 789.36 852.51
B. Non-Current Liabilities 629.00 717.60 789.36 852.51
Current Liabilities:
Short-term borrowings 0.00 8062.70 8223.95 8306.19
Trade Payables 20972.60 8577.30 6518.75 5736.50
Other Current Liabilities 14573.50 15361.00 15821.83 16138.27
Short Term Provisions 2931.80 3112.00 3236.48 3301.21
C. Current Liabilities 38477.90 35113.00 33801.01 33482.17
Total (A+B+C) 58755.60 61070.20 66404.96 71716.08
ASSETS
Non-Current Assets:
Fixed Assets
i. Tangible Assets 4402.19 5903.44 7379.30 8855.16
ii. Intangible Assets 84.18 58.93 64.23 69.37
iii. Capital work-in-progress 416.62 328.70 345.14 369.29
a) Sub Total Fixed Assets 4903.00 6291.10 7612.23 9134.68
b) Deferred tax assets 80.40 93.50 105.66 121.50
c) Non Current Investments 185.10 265.70 332.13 398.55
d) Long Term Loans and Advances 1722.20 2037.20 2363.15 2693.99
D. Non-Current Assets 6890.70 8687.50 10413.16 12348.72
Current Assets:
a) Inventories 36779.40 38671.90 40450.81 42246.07
b) Trade Receivables 1637.90 1520.20 1596.21 1660.06
c) Cash and Bank Balances 11365.50 8889.30 9788.48 10473.67
d) Short Term Loans and Advances 1986.90 3134.20 3949.09 4738.91
e) Other Current Assets 95.20 167.10 207.20 248.64
E. Current Assets 51864.90 52382.70 55991.79 59367.36
Total (D+E) 58755.60 61070.20 66404.96 71716.08
Annual Profit & Loss Statement for the period of 2013 to 2016E
Value(Rs.in.mn) FY13A FY14A FY15E FY16E
Description 12m 12m 12m 12m
Net Sales 101126.70 109157.90 118982.11 128500.68
Other Income 1007.70 1201.90 1153.82 1199.98
Total Income 102134.40 110359.80 120135.94 129700.66
Expenditure -91020.40 -98673.50 -107321.86 -115650.61
Operating Profit 11114.00 11686.30 12814.07 14050.04
Interest -506.40 -871.10 -1027.90 -1182.08
Gross profit 10607.60 10815.20 11786.17 12867.96
Depreciation -544.90 -655.90 -839.55 -957.09
Profit Before Tax 10062.70 10159.30 10946.62 11910.87
Tax -2810.90 -2747.90 -2627.19 -2977.72
Net Profit 7251.80 7411.40 8319.43 8933.15
Equity capital 887.80 887.80 887.80 887.80
Reserves 18760.90 24351.80 30926.79 36493.61
Face value 1.00 1.00 1.00 1.00
EPS 8.17 8.35 9.37 10.06
Quarterly Profit & Loss Statement for the period of 31st Dec, 2013 to 30th Sep, 2014E
Value(Rs.in.mn) 31-Dec-13 31-Mar-14 30-Jun-14 30-Sep-14E
Description 3m 3m 3m 3m
Net sales 26757.70 28033.80 28914.40 26601.25
Other income 260.70 255.00 254.00 269.24
Total Income 27018.40 28288.80 29168.40 26870.49
Expenditure -24305.70 -25068.00 -26170.60 -23887.92
Operating profit 2712.70 3220.80 2997.80 2982.57
Interest -273.90 -227.40 -349.70 -321.72
Gross profit 2438.80 2993.40 2648.10 2660.84
Depreciation -156.50 -204.30 -243.40 -248.27
Profit Before Tax 2282.30 2789.10 2404.70 2412.58
Tax -626.60 -724.70 -632.00 -627.27
Net Profit 1655.70 2064.40 1772.70 1785.31
Equity capital 887.80 887.80 887.80 887.80
Face value 1.00 1.00 1.00 1.00
EPS 1.86 2.33 2.00 2.01
Ratio Analysis
Particulars FY13A FY14A FY15E FY16E
EPS (Rs.) 8.17 8.35 9.37 10.06
EBITDA Margin (%) 10.99 10.71 10.77 10.93
PBT Margin (%) 9.95 9.31 9.20 9.27
PAT Margin (%) 7.17 6.79 6.99 6.95
P/E Ratio (x) 39.93 39.07 34.80 32.41
ROE (%) 36.91 29.36 26.15 23.90
ROCE (%) 59.34 37.06 34.10 32.85
Debt Equity Ratio 0.00 0.32 0.26 0.22
EV/EBITDA (x) 25.03 24.71 22.47 20.45
Book Value (Rs.) 22.13 28.43 35.84 42.11
P/BV 14.74 11.47 9.10 7.75
Charts
OUTLOOK AND CONCLUSION
� At the current market price of Rs. 326.15, the stock P/E ratio is at 34.80 x FY15E and 32.41 x FY16E
respectively.
� Earning per share (EPS) of the company for the earnings for FY15E and FY16E is seen at Rs.9.37 and Rs.10.06
respectively.
� Net Sales and PAT of the company are expected to grow at a CAGR of 8% and 7% over 2013 to 2016E
respectively.
� On the basis of EV/EBITDA, the stock trades at 22.47 x for FY15E and 20.45 x for FY16E.
� Price to Book Value of the stock is expected to be at 9.10 x and 7.75 x respectively for FY15E and FY16E.
� We recommend ‘BUY’ in this particular scrip with a target price of Rs.365.00 for Medium to Long term
investment.
INDUSTRY OVERVIEW
India is the fifth largest retail destination globally. The Indian retail industry has experienced tremendous
growth over the last decade with a significant shift towards organised retailing format and development taking
place not just in major cities and metros, but also in Tier II and Tier III cities. The overall retail market in India is
likely to reach Rs 47 trillion (US$ 792.84 billion) by FY 17.
As India’s retail industry aggressively expands itself, great demand for real estate is being created. Further, with
the online medium of retail gaining more and more acceptance, there is a tremendous growth opportunity for
retail companies, both domestic and international. Favourable demographics, increasing urbanisation, nuclear
families, rising affluence amid consumers, growing preference for branded products and higher aspirations are
other factors which will drive retail consumption in India. Both organised and unorganised retail are bound not
only to coexist but also achieve rapid and sustained growth in the coming years.
Market Size
The Indian retail market, currently estimated at around US$ 490 billion, is project to grow at a compound annual
growth rate (CAGR) of 6 per cent to reach US$ 865 billion by 2023. Food and grocery is the largest category
within the retail sector with 60 per cent share followed by the apparel and mobile segment.
Organised retail, which constituted seven per cent of total retail in 2011–12 is estimated to grow at a CAGR of 24
per cent and attain 10.2 per cent share of total retail by 2016–17, according to a study titled 'FDI in Retail:
Advantage Farmers' conducted by an industrial body.
India has about one million online retailers – small and large – which sell their products through various e-
commerce portals. The online retail industry in the country touched US$ 12.6 billion in 2013.
Investments
The foreign direct investment (FDI) inflows in single-brand retail trading during the period April 2000 – March
2014 stood at US$ 106.66 million, as per data released by Department of Industrial Policy and Promotion (DIPP).
The Indian online retail industry is on the rise and has attracted a cumulative funding of US$ 1,650.5 million
since 2009. Out of the total funding, 65 per cent has gone to horizontals and 25 per cent to fashion & apparels
including jewellery. Flipkart & Myntra, who are now a single entity (though they will operate differently), have
together garnered 40 per cent of the total funding invested in Indian e-commerce so far, according to Juxt Data.
The following are the key investments and developments in the Indian retail industry:
• Marks and Spencer (M&S) plans to go up to 100 outlets in India within the next two years following a 13
per cent growth in their sales in the Indian market.
• Flipkart.com has recently acquired fashion e-retailer Myntra.com for a sum of around US$ 3 billion. This
deal will help Flipkart garner a larger market share in the e-commerce segment.
• Metro AG plans to increase the number of its wholesale stores in India from 16 to 50 by 2020 and make
the country one of its focus expansion markets.
• Reliance Industries plans to open 2,000 exclusive outlets, Digital Xpress Mini, in FY 15 to sell the
company's telecom services, smartphones, tablets and also accessories of other brands.
• Private equity (PE) firm Texas Pacific Group (TPG) Growth and India's Smile Group will jointly invest US$
100 million to help internet and e-commerce companies build and scale their businesses across the Asia–
Pacific region and West Asia.
• Ilex-London plans to invest around Rs 50 million (US$ 843,397.17) over the next five years to open 10
exclusive stores in India. Stores will have an average size of 500–600 square feet (sq ft), with an
investment of around Rs 5 million (US$ 84,332.95) per store.
Government Initiatives
The Government of India has allowed 100 per cent FDI in Single-Brand Retail Trading (SBRT) and has allowed 51
per cent FDI in Multi-Brand Retail Trading (MBRT). Just recently, the Competition Commission of India (CCI)
approved the proposal of Tesco buying 50 per cent equity in Trent, which is the first-ever FDI proposal in multi-
brand retail trade.
According to the extant policy, foreign retailers investing more than 51 per cent can open outlets across the
country on the condition that 30 per cent of their sourced sales would come from small to medium-sized
domestic enterprises. Further, global chains will now need to invest only 50 per cent of the initial compulsory
investment of US$ 100 million in setting up cold storages and warehouses in India.
The Confederation of All India Traders (CAIT) has signed a Memorandum of Understanding (MoU) with eBay to
train domestic retailers to use the online market space as an additional tool for expanding their business. The
agreement will enable Indian traders to export via eBay to 201 countries and sell at 4,306 Indian locations.
Road Ahead
India remains a largely untapped and unorganised retail market, with several international retail companies yet
to commence operations in the country. India holds a substantial advantage over other emerging retail
destinations owing to its strong domestic consumption and low rate of market penetration by overseas retailers.
India's new middle class is increasingly becoming brand conscious and willing to spend on quality goods, a trend
which is creating numerous business opportunities for mid-range international brands. With political and
economic sentiments already showing signs of improvement, we believe this is the right time for international
retailers to look at India for expansion into the region.
E-commerce is also expected to be the next major area for retail growth in India. E-commerce companies are
increasingly going beyond digital marketing and targeting offline customers as well. With this growth in the e-
commerce industry, online retail is estimated to reach US$ 70 billion by 2020 from US$ 0.6 billion in 2011.
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.
Firstcall India Equity Research: Email – [email protected]
C.V.S.L.Kameswari Pharma
U. Janaki Rao Capital Goods
B. Anil Kumar Auto, IT & FMCG
M. Vinayak Rao Diversified
C. Bhagya Lakshmi Diversified
B. Vasanthi 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