Tuesday 6 November 2012

Swaraj Engines


Swaraj Engines looks like a solid co.

M&M holds 33.22% & Kirloskar Group owns 17.39%.

95% of revenues come from Punjab Tractors which has been merged with M&M.

http://www.dealcurry.com/20090925-M-M-TO-Increase-Stake-In-Swaraj-Engines.htm

But isn't an inter promoter share transfer exempt from Open Offer - ?  

OPM (%) :

FY03 - 23%
FY04 - 22%
FY05 - 22.5%
FY06 - 20.3%
FY07 - 20%

FY08 - 19.2%
FY09 - 15.3%
FY10 - 17.5%
FY11 - 17%
FY12 - 15.4% 
H1FY13 - 15.4%

Clearly margins have come down structurally since M&M's takeover in FY08. 

Realization per Engine :

FY02 - Rs.54,537/-
FY07 - Rs.72,873/-
FY12 - Rs.81,102/-
H1FY13 - Rs. 84,786/-

Realization per Engine which increased @ 5.97% from FY02-07, has crawled at a CAGR of only 2.16% in FY07-12. 

On the other hand, the Receivables have decreased from Rs.36Cr. in FY07 to Rs.8.75Cr. as on 30/09/12 even though sales have gone up from 130Cr. to 475Cr.

Moreover, Sales growth which was stagnant from FY00 to FY07 have grown by 28% CAGR since then.

The co. has produced free cash flows of Rs.200 in the last 5 years.

The RoE (excluding cash) has increased from 22% in FY07 to 128% in FY12.


Installed Capacity : per annum

FY10 - 36,000 units
FY11 - 42,000 units
FY12 - 60,000 units
end CY12 - 75,000 units 


At peak utilization of expanded capacity, the co. will do Sales of around Rs.640Cr. & EBITDA of Rs.100Cr. 


CMP = Rs.427/-

MCap = Rs.530Cr.

Cash = Rs.135Cr.

EV = Rs.395Cr.

EBITDA = Rs.73Cr.

EV / EBITDA = 5.4x


RISK :

i.) Co. might be merged with M&M if Kirloskar's sell out to M&M.

ii.) M&M might squeeze the margins further. 

Wednesday 24 October 2012

Lumax Auto Tech.


Frame Assy : Model - Wind-125Frame Assy : Model - CT-100
Exhaust Muffler : Model - PulsarMuffler Assy : Model - WaveSilencer Assly - Spirit 4S
Petrol Tank Assy : Model - Spirit
Handle Bar Assy : Model - WaveFork Assly - Spirit 4S
Cable type Gear Shift LeverRod Linkage type Gear Shift Lever
Parking Brake

1.) Revenue Breakup :

2W (Bajaj Auto) = 55% - 60%
4W = 40% - 45%


2.) Co. is a "single source supplier" to its customers.

3.) Till 2007, almost all the revenues used to come from Bajaj Auto.

4.) Cos. Sales have increased 12.5x during the last 8 years from less than Rs.60Cr. in FY04 to Rs.750Cr. in FY12.

5.) Current Average Capacity Utilization - 80% - 85%

6.) The co. can "pass on" input price increases to its customers.

7.) After market sales (replacement market) = Rs.130Cr. (~ 17.5% of Total Sales)

8.) Co. has a market share of 65% in "Gear Shift Assembly".

9.) The co. is planning to set up a greenfield plant in Banglore for HMSI with a capital outlay of Rs.80Cr.

10.) FY13E Sales growth = 15%....................................................(Management Guidance)

11.) FY14-20E Sales CAGR = 20%....................................................(Management Guidance)

12.) FY20E PBT Margin = 10%....................................................(Management Guidance)

13.) The USP of this co. is that it has been able to sustain a sales CAGR of 37% during the past 8 years primarily through internal accruals.

In other words, although the sales have grown from Rs.60Cr. in FY04 to Rs.750Cr. in FY12, the equity capital infused during this period was less than 30Cr. & at the end of this period (31/03/12), the co. has Net Cash of around Rs.35Cr.

14.) During the past 3 years the co. is producing operating cash flows of around Rs.50Cr.

15.) Promoter has 50 years experience in auto ancillary industry. 

16.) Valuations : TTM 


CMP = Rs.141/-

MCap = Rs.192Cr.

Cash + Quoted Investments = Rs.54Cr. 

EV = Rs.138Cr.

EBITDA = Rs. 70Cr.

EV / EBITDA = 1.97x

PE = 3.7x

Div. Yield = 4.25%

RoE = 30%

Haldyn Glass

1.) DOMESTIC CONTAINER GLASS INDUSTRY :

Market Size = Rs.6500Cr.

Volumes ~ 9350 TPD (post addition of 1775 TPD capacity YTD)

2.) Around 10% of the industry production is exported.

3.) Around 2/3rds of the industry production is consumed by Liquor Industry followed by F&B and Pharma. Liquor segment contributes around 85% of Haldyn's revenues. 

4.) Listed Peers : Capacity

Hindustan National Glass - 4300 TPD (largest domestic glass manufacturer)

Piramal Glass Ltd. - 545 TPD (PGL is only focused on C&P segment & pharma and is absent in the liquor packaging segment)

HSIL - 1600 TPD (second largest player in India & claims to have 22% market share. Has 2 Andhra based plants.)

Haldyn Glass Ltd. - 320 TPD (based in Gujarat)   


5.) Power & Fuel Expense / Sales :

HNG - 33.5% (as HNG uses more Electricity & less gas)
PGL - 18.2% (not comparable as realizations are higher in C&P segment)
HSIL - 20.6% (not comparable as ceramics division contributes to around half of the revenues)
HGL - 12.5% (as HGL gets cheap gas from GAIL and ONGC) 


6.) Cost of LPG per unit :

HNG - Rs.23-30/- per scm 
PNG - Rs.16.68/- per scm
HGL - Rs.11.15/- per scm


7.) Total Capacity addition in CY12 = 1825 TPD (24% of existing capacity at the start of CY12)

HSIL has added 475 TPD capacity in AP & HNG has set up two 650 TPD plants in Nasik & AP. The Nasik plant is supposed to cater to the West Indian market.

HGL is also expanding capacity by 50 TPD by year end.


8.) CYCLICAL NATURE OF CONTAINER GLASS INDUSTRY  

Due to huge capacity coming onstream, the realizations & margins of HGL might suffer.

HGL's EBITDA Margins increased from 24.5% in FY12 to 30% in Q1FY13.

Only PGL enjoys these kinds of margins due to presence in the C&P segment where realizations & margins are high.

HSIL & HNG both had OPM of around 16% in FY12.

HGL is posting an OPM of over 20% since FY05.

Demand should also grow by 10% p.a. so the demand might bail out the glass packaging industry from excess capacity. 

9.) At current realizations, if HGL maintains 25% OPM than the co. can make an EBITDA of Rs.50Cr. in FY14.

10.) CMP = Rs.19/-

MCap. = Rs.102Cr.

EV = Rs.110Cr.


11.) The best case scenario for HGL will be if "Power & Fuel" costs shoot up for the industry but remain constant for HGL under APM.


12..) Portfolio Weightage - 1% 

Sunday 2 September 2012

OCCL

                                                       Oriental Carbon & Chemicals Ltd.



1.)  INSOLUBLE SULPHUR INDUSTRY :

"Flexis" has 75% - 80% of the global market share (excluding China).

It once enjoyed upto 90% market share. "Flexis" used to buy out other insoluble sulphur manufacturers. 

Flexis was acquired by Solutia which in turn was acquired by Eastman Chemicals recently.

There are around 6 - 10 Chinese manufacturers of insoluble sulphur who are primarily selling to the domestic market.

There are only 2 quality insoluble sulphur manufacturers in the world apart from OCCL & Flexis.

Insoluble Sulphur : Volumes

India = 8000 MTPA 
Global = 2.25 - 2.5L MTPA


2.) OCCL ventured into insoluble sulphur production in 1994 by sourcing technology from a Japanese company. The co. set up a 3000 MTPA insoluble sulphur plant in Dharuhera, Haryana. Subsequently this plant was expanded to 5000TPA.

During FY05, OCCL set up a second plant at Dharuhera with capacity of around 5000MTPA.

Over the next few years, the co. expanded these units further through de-bottle-necking which enabled the total installed capacity at Dharuhera to expand to its current capacity of 14,500 MTPA. The total production of Insoluble Sulphur from Dharuhera operations was 14409 MT during FY12.

Thereafter, OCCL set up a greenfield 11,000 MTPA project in Mundra SEZ in 2 phases.

Phase - I with installed capacity of 5500 MTPA was commissioned in mid August 2011. During the remaining 7 months of FY12, this unit was able to produce 2983MT of insoluble sulphur.  

The second Phase of 5500 MTPA capacity was commissioned in May 2012. This phase is expected to stabilize by September 2012.

The total capex for Phase I & II, amounted to Rs. 135Cr. (Rs.80Cr. + Rs.55Cr.)   

The Total Present Installed Capacity of OCCL is 25,500 MTPA which roughly accounts for 10% of Global insoluble sulphur industry. As of July end, 18,500MT capacity was booked / sold. Management hopes to get approvals from some tyre cos. by September for the Mundra Phase II.

Out of the 4 units of OCCL (2 in Dharuhera & 2 in Mundra) 3 are EoU's & one is under DTA (for Domestic Sales). 


3.) Insoluble Sulphur : OCCL


Realizations (Rs. lakh / MT)                 Raw Material Expense                   Volumes


FY07 - Rs.68,500/- per MT                              Rs.21.83Cr.                              8283MT
FY08 - Rs.68,000/- per MT                              Rs.33.71Cr.                              10,530MT
FY09 - Rs.1,01,000/- per MT                           Rs.60.26Cr.                               9822MT
FY10 - Rs.94,000/- per MT                              Rs.29.47Cr.                               12,506MT
FY11 - Rs.1,03,000/- per MT                           Rs. 46.56Cr.                              13,796MT
FY12 - Rs.1,18,000/- per MT                           Rs.72.52Cr.                               17,417MT
Q1FY13 - Rs.1,30,000/- per MT                       Rs.12.31Cr.                               4299MT

"Sulphur & Coating Oil" are the main Raw Materials of the co. accounting for more than 85% of the total RM expense. Both are derivatives of Crude Oil.

During FY09, the prices of Sulphur & Coating Oil went up drastically due to speculation as  can be seen by the doubling of RM expense in FY09 yoy despite lower  volumes.

In FY10, despite RM prices dropping sharply, the realizations of the co. remained more or less constant.

A co. which increases prices when input prices rise but does not reduce prices when input prices fall, is a "good co."

Hence, on this parameter, OCCL is a good co.

4.) There is no known substitute of insoluble sulphur for Vulcanization.

5.) According to the management, the global demand for insoluble sulphur is growing by 4% pa.

6.) Sulphuric Acid & Olum are the by products of insoluble sulphur manufacturing. They contribute to approx. 10% of OCCL's sales. 

7.) Import Duty = 10%

8.) According to the management, insoluble sulphur is not a "commodity" as Flexis sets the prices.

9.) EFFECTIVE TAX RATE :

The Mundra SEZ units enjoy a tax holiday whereas the effective corporate tax rate for the Dharuhera units is 33%.

Therefore, as the output from the Mundra units increases, the effective corporate tax burden of the co. will decrease. 

Hence the effective corporate tax rate in Q1FY13 was 25% vs 32.72% yoy.

FY12 = 29.2%
FY13-17E ~ 20% - 22%

10.) Cost of Insoluble Sulphur / Total Raw Material Expense of Tyre Manufacturers  =< 10%

11.) The co. is supplying to all major global tyre manufacturers apart from Mechlin & Americans. Hence, 2/3rd of its revenues are coming from Exports. 

12.) As no tyre manufacturer wants dependence on a single supplier (Flexis), OCCL is finding ready buyers in them. 

13.) OCCL is also concentrating on adding Value Added Grades of insoluble sulphur to increase realizations. Currently, a third of its sales are coming from Value Added insoluble sulphur.

14.) A 1% drop in rupree depreciation translates into a 35bps increase in OCCL's OPM.

15.) 50% of the capacity of OCCL is booked in advance.

16.) OCCL revises its prices on a quarterly / half yearly basis with its customers.

17.) OCCL is in a power intensive business. "Power & Fuel" expense which was around 12.5% of sales in FY12, has further increased to over 16% of sales in Q1FY13.

18.) ENTRY BARRIERS :

i.) Tyre manufacturing industry is fragmented whereas the insoluble sulphur industry is concentrated  thereby leading to favorable terms of trade for the latter.

ii.) Global tyre manufacturers have potential liabilities regarding safety issues. Moreover, as insoluble sulphur is a minor cost for tyre manufacturers, the resistance to price increases & incentive to shift to a new  supplier is low.

iii.) A new entrant in insoluble sulphur manufacturing will have to wait for around 18 months (approval time from tyre manufacturers) from the date of commissioning of the plant for commercial production to begin.


18.) Usage of Insoluble Sulphur in radial tyres is more. Hence the increasing radialization of domestic CV tyre industry will lead to increased domestic demand in future. Despite this, the % of exports will contribute to 75% of Sales from 65% in FY12. 


19.) FY13E :

Volumes = 22,000 MT (25% growth yoy)

Sales = Rs.286Cr.

EBITDA =  Rs.75-80Cr.

PAT = Rs.40-45Cr.

Net Debt = Rs.101Cr. (Peak Debt)


20.) Schrader Duncan :

OCCL has good relations with tyre cos. Hence, it is confident of selling Schrader Duncan's output gainfully as both cos. will have common customers. At peak capacity Schrader Duncan will do sales of Rs.75Cr. with OPM of 10%. Schrader Duncan does not require any capital infusion from OCCL.

Schrader was existing this business globally & OCCL was getting a good deal, hence they opted for it.

As per their claims, Schrader Duncan has shown a marginal operating profit in Q1FY12. Also, after the Mulund land sale, it has become debt free.

Considering the attractive price, & the complementary product, Schrader Duncan acquisition seems to be a fair use of capital.

21.) PROMOTERS :

i.) OCCL & Schrader Duncan are the only 2 operating business of the promoters. They have no other business.

ii.) During FY01, OCCL sold its Carbon Black business to Continental. But the more than Rs. 50Cr. profit on sale of this division went into write offs of loans & advances.

iii.) OCCL has also bought expensive residential property for the promoters in Gurgaon. 

iv.) Mr. Arvind Goenka took over as MD from one Mr. Taneja in 2008-09.


22.) VALUATION : TTM

CMP = Rs.115/-

MCap = Rs.119Cr.

EV = Rs.220Cr.

EBITDA = Rs.60Cr.

PAT = Rs.32.5Cr.

PE = 3.66x

EV / EBITDA = 3.66x

FY13E EBITDA = Rs.75-80Cr.

FY14E EBITDA = Rs.100Cr.

EV / EBITDA  = 2.75-2.93x (FY13E)

EV / EBITDA  = 2.2x (FY14E)


23.) Promoter has promised a Payout Ratio of 20%.

24.) OCCL has plans for setting up phase III & IV at Mundra. The Capital Outlay for this 11,000 MTPA capacity will be around Rs.125Cr. The management is re-evaluating the schedule of this capex as per their assessment of the demand outlook of global tyre industry.  

25.) Portfolio Weightage = 5%

Saturday 25 August 2012

Uni Abex Alloy Products

1.) Uni Abex Alloy Products is a Naterwala group co. 

2.) Co. manufactures centrifugally cast alloy steel tubes and heat resistant alloy steel castings. 
 
3.) 65% of cos. sales come from Decanter segment. Decanter is a solid liquid separation equipment used in food processing, alcohol, sewage etc. Alfa Laval is the biggest customer contributing to 33% of total sales. 

4.) Around 30% of revenues are coming from exports.

5.) The co started supplying to the decanter industry in the early part of last decade which caused sales to jump 4x during FY03-07 but as the co. reached saturation in the decanter segment, the revenues have been stagnant at around Rs.60Cr. since FY07-12.

6.) The co. is the only major Indian supplier of centrifugal alloy steel castings to the decanter industry.

7.) Iron & Steel and Petrochem sectors contribute to the remaining 35% sales. Going forward, the co. hopes to increase revenues from these segments.

8.) Although sales have remained constant since the last 5 years, the OPM has increased from single digits till FY08 to around 20% thereafter. The management claims that the increase in margins is due to cost control, process efficiencies & technical improvements. Moreover, the RoE has averaged over 25% during FY07-12.

9.) The co. owns & operates a 10 acre plant in Thane which is around 35 - 40 years old & the plant & machinery is ageing. Hence the co. has acquired a 30 acre plot in Dharwad, Karnataka & is setting up a greenfield factory with a capital outlay of Rs.44Cr.

10.) Out of the total capex of Rs.44Cr., the co. has already spent Rs.10Cr. & the remaining Rs.33Cr. will be funded through a debt of around Rs.20Cr. & the rest through internal accruals. The plant is expected to commence operations by mid 2013.

11.) The 10 acre Thane plant land is expected to fetch over Rs.100Cr. at current market prices. There is a strong chance that after 3 - 5 years, the co. might shift its manufacturing operations completely from Thane to Dharwad once the greenfield plant stabilizes.


12.) The management is not experiencing any slowdown in business due to slack  domestic & global economies. 


13.) VALUATIONS : TTM

CMP = Rs.139Cr.

MCap. = Rs.27.5Cr.

Net Sales = 64.4Cr.

EBITDA = Rs.12.45Cr.

PAT = Rs.8.2Cr.

Networth = Rs.43.8Cr.

Debt = 0

PE = 3.35x

P/B = 0.6x

EV / EBITDA = 2.2x


14.) PORTFOLIO WEIGHTAGE = 1%

AVANTI FEEDS LTD.


1.) Till 1999, 99% of Thailand's shrimp production was Blacktiger. Today 99% of shrimp output is Vennamei. Thailand is the largest shrimp exporting nation in the world.

2.) Vennamei was permitted in India by the govt. in August 2009. Today Vennamei constitutes around 50% of the domestic shrimp production & is expected to go over 90% in the next few years.

3.) Cost of production of Vennamei is far less than Black Tiger & the yield is higher.

4.) Today, India is the lowest cost producer of shrimps. During FY12, shrimp exports constituted 50% of the total seafood exports from India. In rupee terms the value of shrimp exports was Rs.8144Cr. vs Rs.5566Cr. in FY11 & Rs.4167Cr. in FY10.

Due to India's long coast lines, India has a natural advantage in shrimp production.


5.) AFL has 2 main divisions :

i.) Shrimp Feed
ii.) Processed Shrimp (Exports)


i.) Shrimp Feed - The co. manufactures & sells shrimp feed to shrimp farmers. This division contributes around 70% of the sales of the co. 

There are around 15 shrimp feed manufacturing plants in India. CP is the largest shrimp co. in the world. In India, CP & AFL control 90% of the shrimp feed  market. Shrimp feed market is obviously directly proportional to shrimp production. According to the management, there is some 'stickiness' in the shrimp feed business as the farmers dont shift to other feed manufacturers.

Cost of shrimp feed as % of total cost of production of shrimp is low.

During FY12, the co. sold around 60,000MT of shrimp feed for Rs.271Cr. AFL has also increased its installed capacity from 52,000MTPA to 1.1L MTPA and plans to increase it further. 

FY13E Shrimp Feed Volumes = 90,000MT or 50% volume growth yoy.

The Shrimp feed prices have increased this year so the realizations would also be higher.

Therefore, the co. should do sales of around Rs.400-450Cr. from this division in FY13.
  

ii.) Processed Shrimp - AFL buys grown up shrimps from the farmers, processes & exports shrimps in frozen form. Around 1/3 of the revenues come from this division. If the cost of production of shrimps in India is competitive as it is now, then this division should do well. Also rupee depreciation is hugely beneficial to this division. Around 75% of the exports were to USA.

During FY12, this division achieved sales of Rs. 120Cr. (exports = 108Cr.) on volumes of 2102MT. The company has recently increased capacity of shrimp processing from 2720 MTPA to 8000 MTPA. 

The exports from this division were down to 10.7Cr. vs 28Cr. yoy in Q1FY13 due to plant closure for increasing capacity.

AFL earned Export Incentives (DEPB) of Rs.11.6Cr. on Exports of Rs.108Cr. during FY12. Hence, export incentives constitute around 11% of export sales. These export incentives are expected to come down in future possibly leading to erosion of margins.

Shrimp prices have recently declined which might also put the margins under pressure. 

The management believes that the threat of anti dumping duty by USA, as happened in mid 2000's is now behind us. 


6.) Shrimp business is seasonal. H1 > H2. 


7.) HATCHERY - AFL is setting up a Vennamei Hatchery for producing vennamei seeds near Chennai. This plant will be set up with an investment of around 15Cr. & will be commissioned by mid 2013. Thereafter AFL will become an integrated shrimp co.  

8.) The biggest threat to the shrimp industry is Disease. Vennamei is far more disease resistant than the conventional Black Tiger variety. Moreover, the GoI is taking bio-security measures to prevent such diseases.


9.) AFFORDABILITY - Shrimps were once considered an expensive food but now Mutton, Fish & Shrimp all cost Rs.400/- per kg. Hence, the affordability of shrimps has increased in the domestic market but the lack of cold storage is a big impediment. 

China is the largest shrimp producer in the world & was once a net  exporter but has now become a net importer due to the rise of domestic demand.

Western markets are also shifting to sea food from red meat due to health considerations. 


10.) TUF - Thai Union Frozen Products is the second largest shrimp co. in Thailand after CP. TUF now holds 25% stake in AFL & has 2 members in the board of the latter. AFL also paid Rs.1.5Cr. Royalty to TUF during FY12 for imparting technical expertise. 

The association with TUF has clearly helped AFL in shifting from Black Tiger to Vennamei. TUF is also assisting AFL in setting up the Hatchery project.


11.) CAPEX - The total Capex for FY13 & FY14 is ~ Rs.40Cr.

12.) SALES :

FY13E ~ Rs.500 - 550Cr.
FY14E ~ Rs.750Cr. 


13.) THREATS :

i.) Disease Outbreak. 
ii.) Crash in Shrimp prices leading to fall in shrimp production & consequently lower shrimp feed demand.
iii.) Oversupply in Shrimp Feed market.

 
14.) VALUATIONS :

CMP = 145/-

MCap = 130Cr.

TTM :

Sales = 440Cr.
EBITDA = 50Cr.
PAT = 30Cr. (including extraordinary items worth Rs.6Cr.) 
Net Debt = 15Cr.
Networth = 104Cr.
EV = 145Cr.

EV / EBITDA = 2.9x

PE = 4.33x

P/BV = 1.25x

RoE = 27%



15.) GROWTH : FEED


                           Volumes                 Revenues

FY09                14,050MT                Rs.38Cr.
FY10                16,000MT                Rs.53Cr.
FY11                36,700MT                Rs.133Cr.
FY12                60,000MT                Rs.271Cr.
FY13E              90,000MT                Rs.400 – 450Cr.

CAGR              59%                          80-85%



GROWTH : PROCESSED SHRIMP


                           Volumes                 Revenues

FY09                746MT                      Rs.28Cr.
FY10                936MT                      Rs.36.5Cr.
FY11                1327MT                    Rs.64.5Cr.
FY12               2102MT                    Rs.120Cr.

CAGR              41%                          62%


Monday 6 August 2012

BFIL



                                                BF INVESTMENTS LTD.


BFIL is the erstwhile investment division of BF Utilities Ltd. that was demerged in FY10.

CMP = 42/-

MCap. = 160Cr.

Networth = 618/-

Debt = 0





1.)   CASH :

Intercorporate Deposit = Rs.170Cr. (Hence a net-net stock)

Interest receivable = Rs.30.5Cr.

Investment in Liquid MF = Rs.19.5Cr.

Total Cash & Cash Equivalents = Rs.220Cr.

EV = ( - Rs.60Cr.)

Hence, BFIL is a net-net stock.


2.)   QUOTED INVESTMENTS :

Company Name : No. of shares held x CMP = Value of Holding

Automotive Axles – 53.67 lakh shares x Rs.360/- = Rs.236Cr.
Bharat Forge - 58 lakh shares x Rs.300/- = Rs.174Cr
Kalyani Steels Ltd. – 1.7Cr. shares x Rs.60/- = Rs.102Cr.
Kalyani Investment Company Ltd. – 17 lakh shares x Rs.380/- = Rs.65Cr.
HIKAL - 4.36 lakh shares x Rs.320/- = Rs.14Cr
Kalyani Forge – 5.69 lakh shares x Rs.180/- = Rs.10Cr.

Total Market Value of Quoted Investments = Rs.601Cr.

Book Value of Quoted Investments = Rs.220Cr.

Hence the stock is trading at 73.37% discount to the market value of its quoted investments.


3.)   UNQUOTED INVESTMENTS :

Book Value of Unquoted Investments = Rs.168Cr.



4.)   GRAND TOTAL = CASH + QUOTED INVESTMENTS + UNQUOTED INVESTMENTS = Rs.990Cr. or 84% discount to intrinsic value.



    5.) CASH FLOW :

Interest Income = Rs.23.3Cr.

Dividend Income = Rs.25Cr.

Reoccurring PAT = 43.5Cr. (Dividend Income + Interest Income)

PE = 3.67x

All Holding cos. derive value from the underlying value of their holdings but the ones who also make profits through Dividend & Interest Incomes (which are comparable to their MCap) can be valued like any other routine company which earns a profit from its operating business (a cash flow based valuation can be applied as opposed to an asset based valuation).     

Hence, BFIL is not a typical holding company as even apart from the asset value, it has got sustainable & reoccurring operating cash flows in the form of Dividends & Interest Income to the tune of Rs.43.5Cr.per annum. The dividend income of BFIL is a function of the payout & performance of BFL, KSL & Auto Axles.

There is no reason why BFIL should trade at a cash flow yield of 27% at CMP.



6.)   Share Holding Pattern – INSTITUTIONAL EXODUS :

Institutions                                           Promoters

31/12/10 -                      10.89%                                                 66.09%
31/03/11 –                     10.08%                                                 66.12%



Jun-2012
Mar-2012
Dec-2011
Sep-2011
Jun-2011
Promoter and Promoter Group
70.91 %
70.91 %
70.91 %
68.11 %
66.92 %
Indian
70.91 %
70.91 %
70.91 %
68.11 %
66.92 %
Foreign
--
--
--
--
--
Public
29.09 %
29.09 %
29.09 %
31.89 %
33.08 %
Institutions
2.83 %
2.83 %
5.58 %
6.64 %
9.49 %
FII
2.38 %
2.38 %
5.13 %
6.19 %
9.04 %
DII
0.45 %
0.45 %
0.45 %
0.45 %
0.45 %
Non Institutions
26.26 %
26.26 %
23.51 %
25.25 %
23.59 %
Bodies Corporate
8.37 %
8.50 %
8.36 %
10.29 %
9.40 %
Custodians
--
--
--
--
--
Total
3,76,67,628
3,76,67,628
3,76,67,628
3,76,67,628
3,76,67,628


As is clear from the table above, Institutional Investors exodus has caused this irrational & faulty price.   

BFIL has been unfairly been valued like holding co.

7.)    TRIGGERS :

I.)                 BFL, KSL & Auto Axles increase their dividends.
II.)              BFIL declares dividend.    



8.)   PORTFOLIO WEITAGE = 1%