JBF Industries Ltd
Fibres & Plastics
FV – Rs 10; 52wks H/L –255/150.10; TTQ – 9 K; CMP – Rs 209 (As On August 23, 2016; 11.00);                                

  Market Cap – Rs 1710.3 Crs

Consolidated Financials and Valuations for FY16 (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
81.87 2496 7184 8882 -181.53 305 -22.17 109.57 0.69 43.15 1.39

 

Consolidated Financials and Valuations for Q4 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
81.87 2496 2469 -159.11 305 19.43 109.57 0.69 43.15 1.39

 

Valuation Parameters:

  1. Long Term Debt to Equity – 2.88
  2. ROE % – Nil
  3. Market Cap/Sales – 0.19

Key Updates:

  • During the year, the KKR Jupiter Investors Pte Ltd. (lnvestor) has invested USD 150 Million in the Group. Accordingly 16374370 Equity shares of Rs. 10 each at a premium of Rs. 29O/- per share on preferential basis aggregating to Rs. 49123 lacs have been allotted by the Company and 12210527 Compulsory Convertible Preference Shares aggregating to Rs. 50065 lacs have been allotted by the JBF Global Pte. Ltd Singapore, a wholly owned subsidiary of the Company’
  • The company’s step down subsidiary JBF Petrochemicals has entered in to a long term agreement with ONGC Mangalore Petrochemicals (OMPL) for supply of Paraxylene, the main raw material for production of purefied terephthalic acid (PTA). (http://www.moneycontrol.com/news/buzzing-stocks/jbf-industries3-enters-into-agreementongc-mangalore_6292621.html)
  • During the year Company has incorporated new step down subsidiary namely “JBF AMERICA lNC” through its step down subsidiary JBF RAK LLC.,UAE.
  • lmplementation of the 1.25 Million Tonnes per annum green field PTA project at Mangalore, being execuled through Step down subsidiary JBF petrochemicals Ltd is proceeding satisfactorily. The project is now expected to be completed by the end of current financial year.
  • The company is amongst the Top 5 Domestic market leaders in Textile grade chips, Bottle grade chips and Partially Oriented Yarn. Internationally also, JBF is amongst the Top 10 manufacturers of Bottle grade chips and Polyester Films.

 

Overview:

  • JBF Group manufactures polyester value chain products that are used in the fast-moving consumer goods (FMCG), textile and packaging industries.
  • JBF Industries Ltd manufactures polyester chips, polyester yarn and processed yarn from polyester chips.
  • The Company’s segments include Polyester Film and Other Polyester Products. Its polyester chips of textile grade consists of semi dull, semi bright, super bright, H Bright, T Bright, full dull, cationic semi dull, cationic semi bright, cationic super bright, easy dyeable semi dull and easy dyeable super bright.
  • Its polyester chips of film grade consist of super bright chips and silica chips. Its bottle grade polyethylene terephthalate (PET) includes ARYAPET, which consists of AP0076, AP0076 HF, AP0080, AP0084, AP0084 FRH and AP0089.
  • Its partially oriented yarn (POY) consists of raw white semi dull round, dope dyed black round and cationic POY SD round or full dull POY SD round.
  • It also offers fully draw yarn, polyester textured yarn and sewing thread.
Sr.No Name and Description of main products / services % to total turnover of the Company
1 Polyester Chips 50.18
2 Partially Oriented Yarn / Fully Drawn Yarn / Polyester Texturised Yarn / Flat Yarn 49

 

Manufacturing facilities:

It has manufacturing facilities in India and the United Arab Emirates.

India:

  1. Sarigam, Gujarat

Total Chips capacity – 608000 M.T p.a which includes

  • Textile Grade Chips
  • Speciality Grade Chips
  • Bottle Grade Chips

 

  1. Athola & Saily, Silvassa
  • Polyester Yarn Capacity – 262000 MT p.a
  • Texturized Yarn Capacity – 90000 MT p.a

           U.A.E:
Ras Al-Khaimah

  • Bottle Grade Chips – 432000 MT p.a.
  • BOPET Films – 102000 MT p.a.

 

 Management:

  • Mr. Bhagirath C Arya – Chairman
  • Mr. Rakesh Gothi – MD &CEO
  • Mr. P. N. Thakore  – CFO

The Equity Capital is @ Rs  81.87 Crs consisting of 81871849 equity Shares of FV Rs 10 currently held 

  19.25% Of the Promoter’s Holding is pledged.

Major Non-Promoter Holdings:

Non – Promoters No. of shares held % of shares held
Cresta Fund Ltd 1781212 2.18
Copthall Mauritius Investment Ltd 3231000 3.95
Life Insurance Corporation of India 2120487 2.59
National Westminister Bank PLC as Trustee of the Jupiter India Fund 1798541 2.2
Aadi Financial Advisor LLP 1519342 1.86
Vallabh Roopchand Bhansali 871400 1.33
Sunidhi Capital Pvt Ltd 1682904 2.57
KKR Jupiter Investors Ptd Ltd 16374370 20
Lata Bhansali 673232 1.03
Eriska Investment Fund Ltd 1270000 1.55

 

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 81.87 65.5 65.32 72.63 72.02 71.65
Networth 2496 1835 1885 1870 1670 1454
Total Debt 10140 8232 5951 3639 2425 1459
Net Sales 8882 8925 8609 7501 7305 6493
Other Income 8 45 41 46 126 22
PAT -181.53 31.09 5.68 113.46 222.88 546
Book Value (Rs) 305 280 289 257 232 203
EPS (Rs) -22.17 4.75 0.87 15.62 30.95 76.20

 

 

 

 

 

 

 

 

 

 

 

Kirloskar Ferrous Industries Ltd

Kirloskar Ferrous Industries Ltd
Iron & Steel Products
FV – Rs 5; 52wks H/L – 89.70/39.75; TTQ – 44 K; CMP – Rs 79 (As On August 16th 2016; 11.00);                          

        Market Cap – Rs 1071 Crs

Consolidated Financials and Valuations for FY16 (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
68.65 492 1116 57.73 36 4.2 18.9 27.27 2.19 59.54 1.48

 

Standalone Financials and Valuations for Q1 FY17


Equity Capital

Net worth

Total
Sales
PAT
BV
(Rs)

TTM EPS (Rs)

TTM P/E

Industry P/E

P/BV

Promoter’s
Stake
Beta
68.65 492 300 37.69 36 2.75 29.7 28.73 2.19 59.54 1.48

 

Valuation Parameters:

  1. Long Term Debt to Equity – Nil
  2. ROE % – 11.7
  3. Market Cap/Sales – 0.96

Kirloskar Ferrous to acquire pig iron plant of VSL Steels for Rs. 155 Crs (http://economictimes.indiatimes.com/industry/indl-goods/svs/metals-mining/kirloskar-ferrous-to-acquire-pig-iron-plant-of-vsl-steels/articleshow/53430660.cms)

Demand for pig iron is expected to remain stable considering the growth projections by auto sector and tractor sector and infrastructure enhancement plans. Also some of the present pig iron manufacturers are diversifying to value addition products. This may give the opportunity to the Company to increase the market base.

Overview:

  • Kirloskar Ferrous Industries Limited (KFIL) is engaged in producing iron castings.
  • The Company is a manufacturer of pig iron and grey iron castings and supplies pig iron to foundries that cater to the auto, engines and compressors, textile, pumps, pipes and fittings and fans, among others. Its pig iron products include foundry grade pig iron, spherodized graphite (S.G.) grade pig iron and basic grade pig iron.
  • It produces grey iron and S.G iron castings for various applications, such as cylinder blocks, cylinder heads and various housings for automobile, tractor and diesel engine industries. Its casting products include cylinder blocks, cylinder head and housings.
  • It caters to various industry sectors, such as tractors, automotive and diesel engines. It has manufacturing facilities at Koppal (Karnataka) and Solapur (Maharashtra).

Management:

  • Mr. Atul Kirloskar – Chairman
  • Mr. R.V. Gumaste – MD
  • Mr. R. S. Srivatsan – CFO

 

None Of the Promoter’s Holding is pledged.

Major Non-Promoter Holdings:

Sr.No Non – Promoter No. of Shares held % of shares held
1 DSP Blackrock Micro Cap Fund 2574095 1.87
2 Arun Nahar 2649897 1.93
  Total 5223992 3.8

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 68.65 68.65 68.65 68.65 68.65 68.65
Networth 492 455 426 407 380 359
Total Debt 98 82 154 159 55  –
Net Sales 1116 1368 1235 1201 1092 1094
Other Income 2 3 3 2 1 2
PAT 57.73 49.28 39.84 39.09 37.08 48.33
Book Value (Rs) 36 33 31 30 28 26
EPS (Rs) 4.20 3.59 2.90 2.85 2.70 3.52

 

The Company sold 289485 MT of pig iron valued at ~623 Crs during FY2015-16 as compared to 318023 MT of pig iron valued at ~844 Crs in the previous year.

 

 

 

 

 

 

 

 

 

 

 

Bombay Burmah Trading Corporation Ltd

Bombay Burmah Trading Corporation Ltd
Tea & Coffee
FV – Rs 2; 52wks H/L –611.95/311; TTQ – 1.54 Lacs; CMP – Rs 491 (As On August 9 2016; 11.00);                                  
Market Cap – Rs 3426 Crs

Consolidated Financials and Valuations for FY16 (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
13.95 1885 310 9071 380.96 270 54.62 9 21.54 1.8 65.91 1.96

 

Standalone Financials and Valuations for Q4 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
13.95 1885 60 -16.24 270 -2.33 21.54 1.8 65.91 1.96

 

Valuation Parameters:

  1. Long Term Debt to Equity – 0.16
  2. ROE % – 20.21
  3. Market Cap/Sales – 0.38

Bombay Burmah Trading Corp(BBTC) is a holding company for Britannia and other companies of Wadias. BBTC holds  50.75% in Britannia. (Market Cap of Britannia is Rs.37647 Crs.)

During FY2015 the company sold its Land and Building in Padi, Chennai resulting in a profit of Rs.159.92 Crs.

Overview:

  • The Bombay Burmah Trading Corporation Ltd operates through the following segments: Plantation Products (produces/trades in Tea, Coffee, Timber, Cardamom and Pepper); Dental Products (manufactures/trades in Health Care/Dental products); Auto Ancillary Products (manufactures, solonoids, switches, valves, slip rings etc. for automobile and other industries); Investments (invests in various securities listed as well as unlisted mainly on a long term basis); Weighing Products (manufactures/trades in Analytical, Precision Balances and Weighing Scales), and Real Estate (represents property development).
  • It operates through the following subsidiaries: Dowbiggin Enterprises Pte. Limited, Nacupa Enterprises Pte. Limited, Spargo Enterprises Pte. Limited, Valletort Enterprises Pte. Limited and Bannatyne Enterprises Pte. Limited.
Business % to total turnover of the company
Tea 36.79
Coffee 7.51
Autoancillary 43.07
Dental Products 9.74

 

     

 Management:

  • Nusli Wadia – Chairman
  • Ness Wadia – MD
  • Amit Chhabra – CFO

The Equity Capital is @ Rs 13.96 Crs consisting of 69771900 equity Shares of FV Rs 2 currently held as under

2.85% Of the Promoter’s Holding is pledged.

Major Non-Promoter Holdings:

Sr.No Non – Promoters No. of Shares held % of shares held
1 Wallace Brothers Trading & Ind Ltd 5660700 8.11
2 Reliance Cap. Trustee Co. Ltd A/c. Reliance Regular Savings Fund – Equity 2050000 2.94
Total 7710700 11.05

 

Consolidated Financial Trends (In Rs. Crs) :

Particulars FY16 FY15 FY14 FY13 FY12 FY11
Equity Paid Up 13.95 13.95 13.95 13.95 13.95 13.95
Networth 1885 1563 1290 1145 1091 900
Total Debt 760 812 779 892 799 1281
Net Sales 9071 8352 7359 6595 6004 5303
Other Income 102 155 88 76 76 156
PAT 380.96 356.87 207.11 132.27 230.16 117.63
Book Value (Rs) 270 224 185 164 156 129
EPS (Rs) 54.62 51.16 29.69 18.96 33.00 16.86