JK Tyre & Industries Ltd

JK Tyre & Industries Ltd
Auto Tyres & Rubber Products
FV – Rs 2; 52wks H/L –162.95/78.25 ; TTQ – 66 K; CMP – Rs 102.25 (As On September 28th 2015; 10:20) ;                       

     Market Cap – Rs 2329 Crs

Consolidated Financials and Valuations for FY15 (Amt in Rs Crs unless specified)


Equity Capital


Net worth
Long Term Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
45.36 1401 1503 7400 330 62 14.6 7 16.8 1.6 52.34

1.6

 *On 18th Dec, 2014 Stock Split from Rs.10 to Rs.2.

Consolidated Financials and Valuations for Q1 FY16


Equity Capital


Net worth

Total
Sales
PAT
BV
(Rs)

TTM EPS (Rs)

TTM P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
45.36 1519 1777 118 67 18 5.7 16.8 1.5 52.34 1.6

 

Key Updates:

  • JK Tyre has has signed a binding agreement withBK Birla flagship Kesoram Industries to acquire 100% equity in a tyre unit in Haridwar for Rs.2200 Crs.
  • The company has established 17 Truck Radial Tyre Care centres, which operate along all major National Highways on 365 day, 24*7 basis.
  • It has also established 16 truck radial total solution showrooms branded “truck Wheels”.
  • The first company to introduce unique concepts like “Dial-a-Tyre” and only company to launch 24*7 on-road tyre assistance initiative called “Fix-a-Tyre”.
  • JK Tyre is expecting its Rs.1430 crore expansion plan near Chennai and is expected to be completed by mid-2015.

 

Overwiew:

Part of the JK Organisation, JK Tyre & Industries Ltd is a leading tyre manufacturer in India and amongst the top 25 manufacturers in the world with a wide range of products catering to diverse business segments in the four wheeler automobile industry. The company has global presence in 100 countries across six continents with six plants in India and three in Mexico. Currently, the capacity across 9 plants exceeds 20 million tyres per annum. The company is the leader in Truck Bus Radial Segment. JK Tyre offers tyres for –

  • Truck/Bus
  • LCV
  • Passenger Cars
  • MUV
  • Tractors

The company is the manufacturer of India’s largest OTR tyre weighing 3.7 tons and 12 feet high. The nationwide network comprises of 143 selling locations, 4000 dealers and over 120 retail outlets.

Clientele & Partners :

  • Maruti Suzuki
  • Honda
  • Ashok Leyland
  • General Motors
  • Eicher
  • Volvo
  • Volkswagon
  • Nisaan
  • Caterpillar India

        Bulk Deals:    

   

Deal Date Client Name Deal Type Quantity Price (Rs.)
28-Nov-13 Crrosses Capital Services Pvt.Ltd S 272796 153.58
28-Nov-13 Crrosses Capital Services Pvt.Ltd P 273469 153.1
03-Sep-10 Harsh Stock Portfolio Pvt.Ltd S 294253 189.03
03-Sep-10 Harsh Stock Portfolio Pvt.Ltd P 294253 189.73
03-Sep-10 Govinda Shares & Securities Pvt.Ltd S 259640 187.6
03-Sep-10 Govinda Shares & Securities Pvt.Ltd P 259640 188.11

 

Management:

  • Raghupati Singhania – CMD.
  • Bakul Jain – Director.
  • Ashok Kumar Kinra – CFO.

 

The Equity Capital is @ Rs.45.36  Crs consisting of 226813480 equity Shares of FV Rs 2 currently held as under

None Of the Promoter’s Holding is Pledged.

Major Non-Promoter Holdings:

Sr.No Non – Promoters No. of Shares held % Of shares held
1 Morgan Stanley Asia (Singapore) Pte 3323012 1.47
2 LSV Emerging Markets Equity Fund LP 2540900 1.12
3 Ultima Finvest Ltd 2481873 1.09
4 Edgefield Securities Ltd 17437500 7.69
  Total 25783285 11.37

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY15 FY14 FY13 FY12 FY11
Equity Paid Up 45.36 41.06 41.06 41.06 41.06
Networth 1401 1097 907 755 858
Total Debt 2708 2505 2533 2021 1528
Net Sales 7400 7670 6999 6951 5986
Other Income 17 18 13 4 7
PAT 330 263 203 -32 66
Book Value (Rs) 62 53 44 37 42
EPS (Rs) 14.6 12.8 9.9 -1.6 3.2

 

Peer Comparison:

FY15 JK Tyre Ltd MRF Ltd Ceat Ltd Goodyear Ltd
Net Sales 7400 13396 5824 1611
EBITDA 948 698 252 122
EBIT 1106 1122 345 150
Net PAT 330 908 314 101
Equity Cap 45.36 4.24 40.45 23.07
Net Worth 1401 4540 1682 496
Debt 2708 1815 625 _
Cash & Equivalents 191 727 126 365
Capital Employed 3635 7211 2228 536
EV 4846 18731 5628 913
CMP 102.25 41560 1270 554
FV 2 10 10 10
Mrkt Cap 2329 17643 5129 1278
EPS 14.6 2141.5 77.6 43.8
BV 62 10708 416 215
P/E 7 19.4 16.4 12.7
P/BV 1.7 3.9 3.1 2.6
EV/EBITDA 5.1 26.8 22.3 7.5
EV/Sales 0.7 1.4 1.0 0.6
Market Cap /Sales 0.3 1.3 0.9 0.8
RoE (%) 23.6 20.0 18.7 20.4
RoCE (%) 30.4 15.6 15.5 28.0
Shareholding as of June  2015
Promoter Holding% 52.34 27.34 50.76 74
FII% 12.32 8.97 21.28 0.8
DII% 2.6 9.52 8.15 8.19
Others% 32.74 54.17 19.81 17.01

 

 

 

 

 

 

 

 

 

 

 

 

INOX Leisure Ltd

INOX Leisure Ltd
Speciality Retail
FV – Rs 10; 52wks H/L –269.6/145 ; TTQ – 13 K; CMP – Rs 224.05 (As On September 21st 2015; 14:30) ;                          

  Market Cap – Rs 2161 Crs

Consolidated Financials and Valuations for FY15 (Amt in Rs Crs unless specified)


Equity Capital

Net worth
Long Term Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
96 709 200 1025 20 74 2.1 108 44.6 3 48.7 1.28

 

Consolidated Financials and Valuations for Q1 FY16


Equity Capital

Net worth

Total
Sales
PAT
BV
(Rs)

TTM EPS (Rs)

TTM P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
96 734 35 25 77 4.6 49 44.6 3 48.7 1.28

 

Overwiew:

INOX leisure Ltd is a part of the INOX group of companies which has diversified interests and a significant market leadership position across various verticals, including industrial gases, chemicals, refrigerants, engineering plastics renewable energy and entertainment. INOX Leisure is the second largest operator in the country today, 1st being PVR. Over the last decade the company has aggressively scaled up through organic and inorganic expansion from two properties and 8 screens in FY03 to a whopping 383 screens and 99 multiplexes till today. The company accounts for about 19% of the multiplex screens in India and about 7% share of aggregate domestic box office collections in the country. The company has built a very strong brand reputation with its premium multiplex properties, state of the art technology, unmatched service and ambience.

 

       Key Updates:

 

  • The company has strong partnerships with over 50 leading Indian and global brands offering a huge potential for advertising and other ancillary revenue growth.
  • The company expects robust results in the second quarter with movies like Baahubali, Bajrangi Bhaijaan, Dhrishyam, Brothers, Mission Impossible 5, Phantom etc. hitting the box office collections.
  • The company in future wants to focus on the growth of high margin segments of cinema advertising and Food & Beverages.
  • The Indian film industry expects growth touching Rs. 204 Billion in revenues by 2019 with a CAGR growth of 10.6%.
  • Cinema advertising is a 490 crore market, projected to reach 1,382 crore by 2019.
  • The advertisement revenue/screen has improved from ` 0.8m/screen in FY2011 to ` 2.3m/screen in FY2015.
  • Food & Beverage spend per head has increased to Rs.55 from Rs.41.
  • The company has issued paperless tickets in few cities.

 

       

Block Deals:

 

Deal Date Client Name Deal Type Quantity Price (Rs.)
29-Sep-14 MACQ Asia New Star FD P 508975 175
29-Sep-14 Inox Benefit Trust S 2475000 175
29-Sep-14 MACQ Asia New Star FD P 1966025 175

      

 Bulk Deals:

Deal Date Client Name Deal Type Quantity Price (Rs.)
01-Apr-15 Reliance Mutual fund long term equity fund P 496374 170
13-Mar-15 Inox Benefit Trust S 1000000 175.02
13-Mar-15 Macquaire Fund Solutions P 592392 175
12-Mar-15 Norges Bank P 1100000 175
12-Mar-15 Inox Benefit Trust S 4500000 175
12-Mar-15 Goldman Sachs India Fund Ltd P 1254658 175
18-Dec-14 Reliance Capital Partners S 810000 172.74
18-Dec-14 Payone Enterprises Pvt.Ltd P 800000 172.75
05-Dec-14 Reliance Capital Partners S 1010000 180.05
29-Sep-14 Inox Benefit Trust S 2475000 175

 

Management:

  • Deepak Asher – Director
  • Alok Tandon – CEO
  • Upen Shah – CFO

The Equity Capital is @ Rs 96  Crs consisting of 96457754 equity Shares of FV Rs 10 currently held as under

None Of the Promoter’s Holding is Pledged.

Major Non-Promoter Holdings:

Sr.No Name of the Shareholder No. of Shares held % Of shares held
1 Pravin Kumar Jain 4350092 4.51
2 Goldman Sachs India Fund Ltd 4345680 4.51
3 Kuwait Investment Authority Fund No. 208 3951517 4.1
4 Macquarie Fund Solutions 2768417 2.87
5 Government Pension Fund Global 2400000 2.49
6 Tata Balanced Fund 1500000 1.56
7 Aadi Financial Advisors LLP 1436395 1.49
8 Reliance Capital Trustee Co Ltd 1379254 1.43
9 Macquarie Unit Trust Series 1348975 1.4
10 HSBC Bank (Mauritius) Ltd 1305720 1.35
11 ICICI Prudential Growth Fund – Series 1 1045682 1.08
12 Morgan Stanley Sicav (Mauritius) Ltd 1009983 1.05
13 Kamal Shyamsunder Kabra 1000200 1.04
  Total 27841915 28.86

 

Standalone Financial Trends (In Rs.Crs) :

Particulars FY15 FY14 FY13 FY12 FY11
Equity Paid Up 96 96 96 61.5 61.5
Networth 681 540 508 328 318
Total Debt 215 224 447 208 189
Net Sales 965 878 769 425 342
Other Income 11 9 4 6 5
PAT 25 37 18 10 7
Book Value (Rs) 70 56 53 53 52
EPS (Rs) 2.6 3.9 1.9 1.6 1.1

 

Peer Comparison:

Particulars PVR Ltd INOX Leisure Ltd
Market Cap ( In Rs. Crs) 3846 2161
CMP (In Rs.) 826 224.05
Face Value ( In Rs.) 10 10
Equity Cap (In Rs.Crs) 42 96
Networth (In Rs.Crs) 409 709
Total Revenue (In Rs.Crs) 1486 1025
PAT (In Rs.Crs) 13 20
EPS (In Rs.) 3.1 2.1
Book Value (In Rs.) 97 74
P/E 267 108
No. Of Multiplexes 106 99
No. Of screens 474 383

 

        Risks:

  • Ticket pricing and show timings regulated by some States.
  • High taxation restrains sector’s growth. ( High Entertainment tax)
  • Timely execution of expansion plan.
  • Cable and satellite rights.
  • Direct competition from peers.

 

 

 

 

 

 

 

 

 

 

 

Kovai Medical Center & Hospital Ltd

Kovai Medical Center & Hospital Ltd
Electric Utilities
FV – Rs 10; 52wks H/L –928.25/308 ; TTQ – 2 K; CMP – Rs 799 (As On September 1st 2015; 14:04) ;                           

 Market Cap – Rs 871.02 Crs

Consolidated Financials and Valuations for FY15 (Amt in Rs Crs unless specified)


Equity Capital

Net worth
Long Term Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
10.9 136.7 127.6 401.6 38.5 125 35.2 22.7 46.73 6.4 50.02 0.7

 

Standalone Financials and Valuations for Q1 FY16


Equity Capital

Net worth

Total
Sales
PAT
BV
(Rs)

TTM EPS (Rs)

TTM P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
10.9 146.8 113 10.1 135 37.06 21.6 46.73 5.9 50.02 0.7

 

Overwiew:

Kovai Medical Center and Hospital Ltd (KMCH) is an India-based company engaged in the running of hospitals. The Company’s hospital provides facilities, such as medical facilities, surgical facilities, diagnostic facilities, rehabilitation centers and a wellness center. It consists of 20 operation theatres and medical paraphernalia including Varian Trilogy Linear Accelerator, Positron emission tomography–computed tomography (PET-CT) Scan, 3T (magnetic resonance imaging) MRI, 500 slice Volume CT Scanner, Endo Bronchial Ultra Sound (EBUS), 4D Ultra Sound Scanner, Bi Plane Cath Lab, Cardiac Electrophysiology Lab, Bone Mineral Densitometer, Digital Mammography, Laser equipment, Video Endoscope and Operating Microscope, Auto analyzer, Computer Assisted Navigation for hip and knee replacements, and Laser for removal of kidney stones.

 

Major Non-Promoter Holdings:

Sr.No Non – Promoters No. of Shares held % Shares held
1 Pavai Property Developers (P) Ltd 524300 4.79
2 Sakthi Sugars Ltd 200000 1.83
  Total 724300 6.62