Visit us at www.sharekhan.com
November 18, 2014
Index
Stock Update >> Eros International Media
Stock Update >> Pratibha Industries
For Private Circulation only
Regd Add: Sharekhan Limited, 10th Floor, Beta Building, Lodha iThink Techno Campus, Off. JVLR, Opp. Kanjurmarg Railway Station, Kanjurmarg (East),
Mumbai – 400042, Maharashtra. Tel: 022 - 61150000. Fax: 67481899; E-mail: [email protected]; Website: www.sharekhan.com; CIN:
U99999MH1995PLC087498. Sharekhan Ltd.: SEBI Regn. Nos. BSE- INB/INF011073351 ; CD-INE011073351; NSE– INB/INF231073330 ; CD-INE231073330;
MCX Stock Exchange- INB/INF261073333 ; CD-INE261073330; DP-NSDL-IN-DP-NSDL-233-2003 ; CDSL-IN-DP-CDSL-271-2004 ; PMS-INP000000662 ; Mutual
Fund-ARN 20669 ; Commodity trading through Sharekhan Commodities Pvt. Ltd.: MCX-10080 ; (MCX/TCM/CORP/0425) ; NCDEX-00132 ; (NCDEX/TCM/
CORP/0142) ; NCDEX SPOT-NCDEXSPOT/116/CO/11/20626; For any complaints email at [email protected] ; Disclaimer: Client should read the Risk
Disclosure Document issued by SEBI & relevant exchanges and Do’s & Don’ts by MCX & NCDEX and the T & C on www.sharekhan.com before investing.
investor’s eye
stock update
Eros International Media
Reco: Hold
Stock Update
Impressive show, price target revised to Rs360
Key points
Company details
Price target:
Rs360
Market cap:
Rs3,030 cr
52 week high/low:
Rs328/136
NSE volume:
(no. of shares)
3.2 lakh
BSE code:
533261
NSE code:
EROSMEDIA
Sharekhan code:
EROSMEDIA
Free float:
(no. of shares)
2.4 cr
Shareholding pattern
Public &
Others Foreign
18%
4%
Institutions
1%
Nonpromoter
corporate
2%
Promoters
75%
The management remains optimistic on growth prospects in FY2015 and
FY2016E, driven by strong movies slate coupled with increasing opportunities
in catalogue monetisation. Also, given the strong movies library, the management
is planning to venture into premium pay TV for better monetisation, the plans
for the said venture is expected to be out in the next six months. The company’s
foray into the Telugu market has been gaining steam and it already has a good
presence in the Tamil market. The management indicated at co-production
routes in southern market in the next 6 to 12 months.
The movies slate for FY2015 has improved on the back of addition of bigstarrer regional movies (Rajinikanth’s Lingaa, Kaththi [Tamil, already released
and hugely successful]) and other Hindi movies. Given the strong margins’
outperformance and improving movies slate, we have increased our earnings
estimates for FY2015 and FY2016E, and also introduced FY2017 estimates. We
are positive on the EIML strategy on incremental focus on the regional movies
mainly Telugu, where the market size is improving meaningfully. We have rolled
over our target multiple to FY2017 and arrived at a price target of Rs360. The
stock has already shot up by 46% in the last three months, thus given the
limited upside from current levels, we maintain our Hold rating on the stock.
Rs cr
Particulars
330
290
250
210
170
Nov-14
Sep-14
Jul-14
May-14
Mar-14
Jan-14
130
Nov-13
For Q2FY15, Eros International Media Ltd (EIML) reported a 19.3% Y-o-Y growth in
revenues to Rs239.9 crore, led by movie releases like ‘Aagadu’ (Telugu), ‘Singham
Returns’ (Overseas) and ‘Mary Kom’ (Overseas) among others, and also strong
growth in the catalogue sales. EBITD margins improved by 515BPS YoY to 30.6%
driven by higher contribution from the high-margin television syndication and
catalogue sales. The net income for the quarter was up by 36% YoY to Rs50.1 crore.
Results
Price chart
Price performance
(%)
CMP: Rs329
1m
3m
6m 12m
Absolute 30.5
44.4
98.6
78.0
Relative 22.5
to Sensex
34.2
66.4
27.4
Net sales
Direct costs
Gross profit
Other costs
EBITDA
Depreciation
EBIT
Other income
Interest expenses
PBT
Tax provision
PAT
Minority interest
Net profit
Equity capital (FV Rs10/-)
EPS (Rs)
Margin (%)
GPM
EBITDA
EBIT
NPM
Tax rate
Sharekhan
2
Q2FY15
Q2FY14
Q1FY15
YoY %
QoQ %
239.9
144.8
95.2
21.8
73.4
1.7
71.7
0.4
10.9
61.2
11.1
50.1
0.0
50.1
92.1
5.4
201.1
139.4
61.7
10.5
51.2
1.3
49.9
0.4
6.2
44.1
8.5
35.6
-1.4
37.0
92.1
4.0
241.5
170.4
71.1
12.7
58.4
1.6
56.8
3.1
9.4
50.6
14.7
35.9
0.0
35.8
92.1
3.9
19.3
3.9
54.2
106.5
43.5
33.3
43.7
-4.8
76.1
38.7
30.3
40.7
NA
35.6
-0.7
-15.1
33.9
71.1
25.8
8.4
26.2
NA
16.5
21.0
-24.8
39.8
NA
39.8
35.6
39.8
39.7
30.6
29.9
20.9
18.1
30.7
25.4
24.8
18.4
19.2
29.4
24.2
23.5
14.8
29.1
November 18, 2014
515
508
(117)
Home
Next
investor’s eye
stock update
Valuations
Particulars
FY2014
FY1205E
FY2016E
FY2017E
Revenues (Rs cr)
1,134.6
1,321.9
1,545.1
1,806.7
Net profit (Rs cr)
199.7
242.7
280.0
328.3
29.3
21.5
15.3
17.2
EPS (Rs)
Y-o-Y growth (%)
21.7
26.4
30.5
35.7
EV/EBITDA
10.8
8.6
7.1
5.7
P/E (x)
15.1
12.4
10.8
9.2
RoE (%)
18.1
18.2
17.6
17.3
RoCE (%)
17.9
19.6
20.7
21.3
Film name
Star cast (director)
Tentative release
Kaththi (Tamil)
Vijay, Samantha Ruth Prabhu (A.R. Murugadoss) FY15
Lingaa
Rajinikanth, Sonakshi Sinha, Anushka Shetty
Q3FY2015
Tevar
Arjun Kapoor, Sonakshi Sinha, Manoj Bajpayee (Amit Sharma)
Q3FY2015
Happy Ending
Saif Ali Khan, Ileana D'Cruz (Raj and DK)
FY2015
NH 10
Anushka Sharma (Navdeep Singh)
FY2015
Action Jackson
Ajay Devgan, Sonakshi Sinha (Prabhu Deva)
FY2015
Badlapur
Varun Dhawan, Nawazuddin Siddiqui (Sriram Raghavan)
FY2015
Shamitabh
Dhanush, Amitabh Bacchan (R Balki)
FY2015
Tanu Weds Manu Season 2
R. Madhavan, Kangana Ranaut (Anand Rai)
FY2015
Aegadu (Telagu)
Mahesh Babu, Tamannaah (Srinu Vatila)
FY2015
Uttama Villain (Tamil)
Kamal Haasan (Ramesh Aravind)
FY2015
Rajini Murugan (Tamil)
(Siva Karthikeyan)
FY2015
Bajirao Mastani
Ranvir Singh, Deepika Padukone (Sanjay Leela Bhansali)
FY2016
Shivay
Ajay Devgan
FY2016
Farzi
Shahid Kapoor (Raj and DK)
FY2016
Gabbar Singh 2 (Telagu)
Pawan Kalyan
FY2016
Aankhen 2
Amitabh Bacchan
FY2016
Penoza
Kajol (Ajay Devgan)
FY2016
Untitled
Varun Dhawan (Rohit Dhawan)
FY2016
Dr Cabbie
Vinay Virmani, Kunal Nayar, Adrianne Palicki (Jean Francois)
FY2016
Banjo
Ritesh Deshmukh (Ravi Jadhav)
FY2016
Released
Source: Company
Sharekhan Limited, its analyst or dependant(s) of the analyst might be holding or having a position in the companies mentioned in the article.
Sharekhan
3
November 18, 2014
Home
Next
investor’s eye
stock update
Pratibha Industries
Reco: Buy
Stock Update
Execution momentum continues while leverage yet to be controlled; maintain Buy
Key points
Company details
Price target:
Rs65
Market cap:
Rs573 cr
52 week high/low:
Rs67/22
NSE volume:
(no. of shares)
6.3 lakh
BSE code:
532718
NSE code:
PRATIBHA
Sharekhan code:
PRATIBHA
Free float:
(no. of shares)
5.4 cr
Promoters
47%
In Q2FY2015, Pratibha Industries Ltd (PIL)’s maintained strong execution with a
28% Y-o-Y growth in revenues, supported by an improvement of 56BPS margins.
However, higher interest cost (up 41% YoY) and depreciation charge (up 33%
YoY) led to lower profitability (the adjusted net profit fell by 26% YoY).
The company’s growth prospects seem to have revived on the back of an
improvement in execution and better OPM, as has been witnessed over the
past two quarters. A healthy order book of approximately Rs6,900 crore provides
revenue visibility for the next 2.0-2.5 years. We estimate the earnings of the
company would grow 2.4x over FY2014-16 driven by the factors mentioned
above.
We have revised our estimates upwards in view of signs of improvement in the
operating performance of the company. Further, we expect a gradual
improvement in the order inflow for the EPC sector as a whole which could
further boost the company’s order book. Consequently, we maintain our Buy
rating on the stock with a price target of Rs65.
Shareholding pattern
FII
10%
CMP: Rs57
Institutions
7%
Results
Public &
others
36%
Rs cr
Particulars
Q2FY15
Q2FY14
YoY %
Q1FY15
QoQ %
Net sales
713.3
555.7
28.4
690.7
3.3
Cost of work done
506.1
362.6
39.6
491.2
3.0
42.9
39.4
8.9
41.5
3.4
68.5
82.2
-16.7
64.8
5.7
617.5
484.1
27.5
597.4
3.4
Staff costs
Price chart
Other expenditure
70
Total operating expenses
60
50
40
30
Nov-14
Sep-14
Jul-14
May-14
Mar-14
Jan-14
Nov-13
20
Price performance
Operating profit
95.8
71.5
33.9
93.3
2.7
Other income
11.3
11.7
-3.5
10.2
10.7
Depreciation
13.3
10.0
32.9
13.0
2.3
Interest
76.7
54.3
41.3
66.0
16.2
PBT
17.1
18.9
-9.7
24.5
-30.2
Prior period income/expenses
0.0
12.7
Taxes
7.0
5.3
31.2
6.1
13.9
RPAT
10.1
0.8
1089.7
11.0
-8.6
-25.7
18.3
One-time items
(%)
1m
3m
6m 12m
Absolute
9.9
11.2
83.1 149.4
Relative
to Sensex
3.1
3.3
53.5
78.5
7.3
0.0
12.7
10.1
13.6
OPM
13.4
12.9
56BPS
13.5
-8BPS
NPM
1.4
2.4
-103BPS
2.7
-124BPS
41.0
28.2
1,276BPS
25.1
1,586BPS
APAT
7.3
-45.0
Margin (%)
Effective tax rate
Sharekhan
4
November 18, 2014
Home
Next
investor’s eye
stock update
Revenues grew at 28.4% but adjusted PAT declined due
to interest burden: The consolidated revenues of PIL rose
by 28.4% year on year (YoY) to Rs713.3 crore in Q2FY2015.
The reported net profit during the quarter stood at Rs10.1
crore as against Rs0.8 crore during Q2FY2014. During the
quarter, the depreciation charge increased by 32.9% YoY
to Rs13.3 crore and the interest expense increased by
41.3% YoY to Rs76.7 crore which dented the overall
profitability as the adjusted net profit declined by 26%
YoY to Rs10.1 crore.
strong revenue visibility. We believe the strong order
backlog can materialise into a better earnings growth in
FY2015 and FY2016.
Maintain Buy with price target of Rs65: We were
concerned about the elongated working capital cycle and
the alarming rise in the debt/equity ratio of PIL. However,
we see signs of improvement in execution and expect an
improvement in the margins over the next couple of years.
Further, we expect a gradual improvement in the order
inflow for the engineering, procurement and construction
(EPC) sector as a whole which could further boost the
company’s order book. We believe the revenues and
operating profit will grow at a compounded annual growth
rate (CAGR) of 17% and 19% over FY2014-16, respectively;
the earnings are likely to grow 2.4x. Consequently, we
maintain our Buy rating on the stock with a price target
of Rs65.
Order inflow remained muted: The company did not
witness any order inflow during Q2FY2015 (as against a
healthy order inflow of Rs3,332 crore in FY2014 ), possibly
due to the consolidation of the business operations and
focus on execution of the existing orders rather than
securing new orders. Its current order book stands at about
Rs6,900 crore (3.0x its FY2014 revenues) which provides
Valuations (consolidated)
Particulars
FY2012
FY2013
FY2014
FY2015E
FY2016E
Net sales (Rs cr)
1,664.6
2,157.5
2,283.6
2,763.3
3,128.4
Y-o-Y growth %
EBITDA (Rs cr)
Margin (%)
Adjusted net profit (Rs cr)
31.3
29.6
5.8
21.0
13.2
218.1
284.1
303.4
373.7
430.5
13.1
13.2
13.3
13.5
13.8
82.6
89.9
39.0
50.1
95.1
Y-o-Y growth %
16.5
8.8
(56.6)
28.4
89.7
Shares in issue (cr)
9.9
10.1
10.1
10.1
10.1
EPS (Rs)
Y-o-Y growth %
PER (x)
Book value (Rs)
8.3
8.9
3.9
5.0
9.4
16.5
7.1
(56.6)
28.4
89.7
6.8
6.4
14.7
11.4
6.0
76.7
56.1
62.6
63.9
67.7
P/BV (Rs)
1.0
0.9
0.9
0.8
0.7
EV/EBIDTA (x)
6.2
6.8
8.2
6.5
5.8
RoCE (%)
17.5
14.5
11.1
13.4
15.2
RoNW (%)
15.9
15.1
6.1
7.5
13.0
Sharekhan Limited, its analyst or dependant(s) of the analyst might be holding or having a position in the companies mentioned in the article.
Sharekhan
5
November 18, 2014
Home
Next
Sharekhan Stock Ideas
Infrastructure / Real estate
Gayatri Projects
ITNL
IRB Infra
Jaiprakash Associates
Larsen & Toubro
Pratibha Industries
Punj Lloyd
Automobiles
Apollo Tyres
Ashok Leyland
Bajaj Auto
Gabriel India
M&M
Maruti Suzuki India
Rico Auto Industries
TVS Motor Company
Banks & Finance
Allahabad Bank
Andhra Bank
Axis (UTI) Bank
Bajaj Finserv
Bajaj Finance
Bank of Baroda
Bank of India
Capital First
Corp Bank
Federal Bank
HDFC
HDFC Bank
ICICI Bank
IDBI Bank
LIC Housing Finance
Punjab National Bank
PTC India Financial Services
SBI
Union Bank of India
Yes Bank
Consumer goods
GSK Consumers
Godrej Consumer Products
Hindustan Unilever
ITC
Jyothy Laboratories
Marico
Zydus Wellness
IT / IT services
CMC
Firstsource Solutions
HCL Technologies
Infosys
Persistent Systems
Tata Consultancy Services
Wipro
Capital goods / Power
Bharat Heavy Electricals
CESC
Crompton Greaves
Finolex Cables
Greaves Cotton
Kalpataru Power Transmission
PTC India
Triveni Turbines
Thermax
V-Guard Industries
Oil & gas
Oil India
Reliance Ind
Selan Exploration Technology
Pharmaceuticals
Aurobindo Pharma
Cadila Healthcare
Cipla
Divi's Labs
JB Chemicals & Pharmaceuticals
Glenmark Pharmaceuticals
Ipca Laboratories
Lupin
Sun Pharmaceutical Industries
Torrent Pharma
Agri-Inputs
UPL
Building materials
Grasim
Orient Paper and Industries
Shree Cement
The Ramco Cements
UltraTech Cement
Discretionary consumption
Cox & Kings
Eros International Media
KKCL
Raymond
Relaxo Footwears
Speciality Restaurants
Sun TV Network
Zee Entertainment Enterprises
Diversified / Miscellaneous
Aditya Birla Nuvo
Bajaj Holdings
Bharti Airtel
Bharat Electronics
Gateway Distriparks
Max India
Ratnamani Metals and Tubes
Supreme Industries
Technocraft Industries (India)
To know more about our products and services click here.
Disclaimer
This document has been prepared by Sharekhan Ltd.(SHAREKHAN) This Document is subject to changes without prior notice and is intended only for the person or entity to which it is addressed to and may contain confidential and/or
privileged material and is not for any type of circulation. Any review, retransmission, or any other use is prohibited. Kindly note that this document does not constitute an offer or solicitation for the purchase or sale of any financial
instrument or as an official confirmation of any transaction.
Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. SHAREKHAN will not treat recipients as customers by virtue of their receiving this report.
The information contained herein is from publicly available data or other sources believed to be reliable. While we would endeavour to update the information herein on reasonable basis, SHAREKHAN, its subsidiaries and associated
companies, their directors and employees (“SHAREKHAN and affiliates”) are under no obligation to update or keep the information current. Also, there may be regulatory, compliance, or other reasons that may prevent SHAREKHAN and
affiliates from doing so. We do not represent that information contained herein is accurate or complete and it should not be relied upon as such. This document is prepared for assistance only and is not intended to be and must not alone
betaken as the basis for an investment decision. The user assumes the entire risk of any use made of this information. Each recipient of this document should make such investigations as it deems necessary to arrive at an independent
evaluation of an investment in the securities of companies referred to in this document (including the merits and risks involved), and should consult its own advisors to determine the merits and risks of such an investment. The investment
discussed or views expressed may not be suitable for all investors. We do not undertake to advise you as to any change of our views. Affiliates of Sharekhan may have issued other reports that are inconsistent with and reach different
conclusion from the information presented in this report.
This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or
use would be contrary to law, regulation or which would subject SHAREKHAN and affiliates to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all
jurisdictions or to certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such restriction.
SHAREKHAN & affiliates may have used the information set forth herein before publication and may have positions in, may from time to time purchase or sell or may be materially interested in any of the securities mentioned or related
securities. SHAREKHAN may from time to time solicit from, or perform investment banking, or other services for, any company mentioned herein. Without limiting any of the foregoing, in no event shall SHAREKHAN, any of its affiliates
or any third party involved in, or related to, computing or compiling the information have any liability for any damages of any kind. Any comments or statements made herein are those of the analyst and do not necessarily reflect those
of SHAREKHAN.
Sharekhan
6
November 18, 2014
Home
Next