Vikas Ecotech Ltd

Vikas Ecotech Ltd

Speciality Chemicals
FV – Rs 1; 52wks H/L – 10.55/0.96; TTQ – 13.47 Lacs; CMP – Rs 10.5 (As On August 13, 2020);                     

            Market Cap – Rs 295 Crs

Standalone Financials and Valuations (Amt in Rs Crs unless specified)

 
Equity Capital

Net worth
Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
FY20 28 143 144 199 1 5 0.04 262 19.4 2 32.51
Q1 FY21 28 140 144 8 -5 5 -0.2 19.4 2 32.51

 

  • The demerger of ‘Recycled and Trading Compounds Division’ of the Company was successfully completed during the year under review and the Shareholders of the Company were allotted shares in ratio of 1:1 of Vikas Multicorp Ltd.
  • The Company completed commercial scale production trials and the added capacity of Specialty Chemicals plant at Rajasthan is ready for utilization in anticipation of enhanced production and sales for the next fiscal year as well.
  • The Company successfully designed & tried the new range of Eco-friendly Calcium Zinc Heat Stabilizer for PVC across various application areas like the PVC Rigid & Soft PVC Applications which have been included in the list with this new addition to the product mix offered by VEL. VEL is ready to start commercial scale production in anticipation of the huge demand that will be created with the implementation of the ban on Toxic Stabilizers.
  • As anticipated, targeted & projected for the FDA approved – Food Contact Safe Organotin Stabilizers, for which Vikas Ecotech is the only producer in India and one of the very few across the globe, the Company has successfully initiated the process for tapping the potential embedded in the largest market place for the Organotin Stabilizers the U.S.A. & has been received well by the market due to its consistent quality of the materials.

Overview:

  • Vikas Ecotech is an emerging player in the global arena of the high end specialty chemicals players.
  • They cater to products ranging from agriculture to automotives, cables to electricals, hygiene to healthcare, polymers to packaging, textiles to footwear as per industry needs.
  • The Company operates under single segment which is manufacturing and trading of speciality additives including agrochemicals and rubber-plastic and polymer compounds. Product wise performance of the Company is discussed here under :
  1. Speciality Additives – The Company is a leading manufacturer of specialty additives as we derive our competitive edge from our innovative products with real-world applications. There are 5 products in this range.

Organotin or Methyl Tin Mercaptide (MTM) continues to be the focus of the company’s  specialty additives segment and they  are India’s only indigenous manufacturer of organotin among the eight global manufacturers of the additive. USA is the world’s largest consumer of this product.

  1. Polymer Compounds – The Company is also a leading manufacturer of specialty rubber-plastic and polymer compounds. They have 3 products in this category.

Management:

  • Gyan Prakash Govil – Chairman
  • Vikas Garg – MD
  • Amit Dhuria – CFO

Shareholding Pattern:

Major Holdings:

Non – Promoters No. of shares held % shares held
Elara India Opportunities Fund 9502125 1.43
Nomura Singapore Ltd 19328292 2.91
Parvesh Sahib Singh 11000000 1.66
Ram Niwas Mangla 9000000 1.36
Siddhayu Ayurvedic Research Foundation Pvt. Ltd 7294990 1.1
Jayant S Ciahheda HUF 19822000 2.99
Jainet rading LLP 10345255 1.56

 

Share Price Trend:

Share Price Snapshot :

Year Open (Rs.) High (Rs.) Low (Rs.) Close (Rs.)
2016 20.35 22.9 10.85 16.5
2017 16.55 38.15 15.85 35.7
2018 35.5 48.5 10.42 11.93
2019 11.83 16.17 2.54 2.99
2020 2.99 10.05 0.96 10.05

 

Standalone Financials: (Rs. Crs unless specified)

Particulars 2020 2019 2018 2017 2016
Sales  199 270 240 373 312
Net Profit 1 16 27 23 26
EPS (Rs.) 0.04 0.57 0.96 0.82 1.04
Share Capital  28 28 28 28 25
Networth 143 143 128 131 66
Book Value (Rs.) 5 5 5 5 3
Debt 144 155 138 108 91

 

 

 

 

 

 

 

 

 

 

 

Great Eastern Shipping Company Ltd

    Great Eastern Shipping Company Ltd

Shipping
FV – Rs 10; 52wks H/L – 369.35/168.95; TTQ – 12 K; CMP – Rs 270 (As On August 5, 2020);                     

            Market Cap – Rs 3968 Crs

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

 
Equity Capital

Net worth
Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
FY20 146.97 6796 4786 3948 207 462 14 19.3 10.66 0.6 28.83
Q1 FY21 146.97 7264 4786 1196 468 494 32 8.4 10.66 0.5 29.13

 

Debt to Equity – 0.7

ROE – 3.04%

Market Cap/Sales – 1

  • On May 30, the Mumbai-based company’s board approved a proposal to incorporate a wholly owned subsidiary – Great Eastern Services Ltd. (https://www.thehindubusinessline.com/economy/logistics/great-eastern-shipping-ventures-into-third-party-ship-management/article31786445.ece#)
  • During the year, the company declared and paid first interim dividend of Rs. 5.40 per share. Subsequent to the end of the year, they declared second interim dividend of Rs. 2.70 per share. (total dividend Rs. 8.10 per sahre)
  • During the year the company announced buyback of its equity shares from the open market through stock exchanges at a price not exceeding Rs. 306 per share for an aggregate amount not exceeding Rs. 100 crore. . The Company bought back 3810581 equity shares of Rs. 10 each for an aggregate amount of Rs. 99.94 crores. The highest, lowest and average market price at which the shares were bought back was Rs. 305, Rs. 221 and Rs. 261.60 per share respectively.
  • The company achieved an operational efficiency of 99.5% on the shipping fleet.

Overview:

  • G E Shipping is India’s largest private sector shipping service provider enjoying a formidable presence in the international maritime industry. The shipping business operates under two main businesses: dry bulk carriers and tankers.
  • Backed by an enviable clientele comprising industry leaders, international oil companies and governments who vouch for its services, the division has earned the status of being the most preferred shipping service provider.
  • With a pulse on the global market and a thorough understanding of the ever-evolving market needs, the division is well-equipped to anticipate the demands of its clients and to deliver on its commitments, successfully and satisfactorily.
  • As at 31st March 2020, the fleet size stood at 46 ships aggregating to 3.70 million dwt, with an average age of 12.20 years. During the financial year, the company delivered to buyers a Very Large Gas Carrier (VLGC) which it had contracted to sell in FY 2018-19, and also sold and delivered to the buyers a Suezmax crude carrier.

 

Source : Investor Presentation

Shipping Fleet Breakup:

Source : Investor presentation

Management:

  • K. M Sheth – Chairman
  • G. Shivakumar – CFO

Shareholding Pattern:

Major Holdings:

Non – Promoter No. of shares held % shares held
ICICI Prudential Value Discovery Fund 11707214 7.97
HDFC Small Cap Fund 4550858 3.1
UTI – Core Equity Fund 2668979 1.82
SBI Large & Midcap Fund 7908359 5.38
Fidelity Puritan Trust 4700000 3.2
Franklin Tempelton Investment Funds 2672519 1.82
Nalanda India Equity Fund Ltd 10524139 7.16
GIC of India 2964511 2.02
ICICI Prudential Life Insurance Co. Ltd 2018477 1.37

 

Share Price Trend:

Share Price Snapshot:

Year Open (Rs.) High (Rs.) Low (Rs.) Close (Rs.)
2015 365 420 326.75 369.8
2016 368 397.6 275 362.75
2017 364.25 477 350 399.05
2018 400.95 482.4 266.1 317.2
2019 317.55 330.65 212.2 298.75
2020 299.55 369.35 168.95 276.05

 

Source : Investor Presentation

Financial Trend: (Rs. Crs unless specified)

Source : Annual Report

Segment Revenue:

Source : Company Results

Peer Comparison:

Particulars GE Shipping Shipping Corp
Face Value (Rs.) 10 10
CMP (Rs.) 270 55
52 week high/low (Rs.) 369.35/168.95 69.8/24.85
Market Cap (Rs.Crs) 3968 2578
Equity Cap (Rs.Crs) 146.97 465.8
Networth (Rs.Crs) 6796 7484
Debt (Rs.Crs) 4786 3663
Sales (Rs.Crs) 3948 4105
PAT (Rs.Crs) 201 -63
EPS (Rs.) 14 -1.4
Book Value (Rs.) 462 161
P/E 19.3 NA
P/Bv 0.6 0.3
Fleet Size (Nos.) 46 60

 

India Cements Ltd – 24 July 2020

India Cements Ltd

Cements & Cement Products

FV – Rs 10; 52wks H/L – 140/67.9; TTQ – 2.60 Lacs; C    MP – Rs 118 (As On July 24, 2020);

Market Cap – Rs 3668 Crs

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

 

India Cement
Year Equity Capital Net Worth  Debt Total Sales PAT BV EPS P/E P/BV Promoter’s Holdings
Rs Cr. Rs Cr. Rs Cr. Rs Cr. Rs Cr. Rs Rs %
 

 FY20

310 5498 3163 5228 53 177 1.71 69 0.67 28.27
FY19 310 5246 3048 5809 25 169 0.82 161.57 0.78 28.30

India Cements Ltd asserted that the management in the company was stable and it would continue its focus on cement business. (https://www.thehindubusinessline.com/companies/india-cements-posts-loss-in-q4-full-year-on-covid-19-impact/article31904718.ece#)

Overview:

  • The India Cements Ltd. is a pioneer enterprise during the post-independence era to become a public limited company.
  • From a two plant company having a capacity of just 1.3 million tonnes in 1989, India Cements has robustly grown in the last two decades to a total capacity of 15.5 million tonnes per annum.
  • After the approval of a Scheme of Amalgamation and arrangement between Trinetra Cement Ltd and Trishul Concrete Products Ltd with The India Cements Ltd, all the cement assets have come under one roof – India Cements. India Cements has now 8 integrated cement plants in Tamil Nadu, Telangana, Andhra Pradesh and Rajasthan and two grinding units, one each in Tamil Nadu and Maharashtra.
  • The company has 13 subsidiaries controlled through shareholdings in such Companies, none of which is material.

 

The performance of the Company was also in line with the improved performance of the industry with increase in clinker production, cement production and sales which are as under:

Particulars 2019 2018 % Growth
  (In Lakh Tonnes)  
Clinker Production 91.59 80.09 14
Cement Production 123.11 111.15 11
Cement Sales 122.83 111.5 10
Clinker Sales 1.57 0.26 504
Total Sales 124.4 111.76 11

Mr. N. Srinivasan is the Vice Chairman & MD of the company.

Shareholding Pattern:

Major Holdings:

Non – Promoters No. of shares held % shares held
Subdaram Mutual Fund 7188453 2.32
ELM Park Fund Ltd 17361746 5.6
LIC 14576741 4.71
Radhakishan S Damani 33452777 10.8
Gopikishan S Damani 25601589 8.26
Radhakishan S Damani & Gopikishan S Damani 4145103 1.34
Sri Saradha Logistics Pvt. Ltd 20621843 6.66

 

Share Price Trend:

Price Snapshot:

Year Open (Rs.) High (Rs.) Low (Rs.) Close (Rs.)
2010 124.5 143.15 95 107.65
2011 107.25 112.8 62.1 65.95
2012 66.1 118.5 65.05 90.75
2013 91.3 95 43 60.1
2014 59.8 134.3 46 85.4
2015 86.5 115.8 63.6 85.4
2016 97.55 164 64 116.65
2017 117.4 226 117.4 182.6
2018 184.6 205.9 80.05 96.1
2019 96.2 116.9 67.9 71.4
2020 71.25 140 69.55 119.95

 

Financials:

The sales volume increased by 10% during the year while the gross realisation per ton of cement was lower on account of lower selling price resulting in only a marginal improvement in the top line.

Peer Comparison:

India Cement Ultratech Cements Shree Cements Birla Corporation
Price (Rs) 118 3779 21343 560
FV (Rs) 10 10 10 10
Market Cap 4081 109093 77007 4312
Equity 310 289 36 77
Net Worth 5498 39115 13169 4806
Total Debt 3163 21353 2349 3753
Sales 5228 42773 13143 7001
Net Profit 53 5810 1544 505
EPS (Rs) 1.71 201.3 428 65.6
BV (Rs) 177 1355 3650 624
PE 69 18.8 49.8 8.5
PB 0.67 2.8 5.8 0.9
Capacity (MT) 15.5 111.4 40.4 15.5
Realization Per Tonne 3650 4750 4648 4712

 

DCM Shriram Ltd. July 15, 2020

DCM Shriram Ltd

Diversified
FV – Rs 2; 52wks H/L – 537.75/175.8; TTQ – 5133; CMP – Rs 320 (As On July 15, 2020);                     

            Market Cap – Rs 5265 Crs

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

 
Equity Capital

Net worth
Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
FY20 31.35 4050 2046 7870 717 129 45.7 7 28.61 2.5 66.53
FY19 31.35 3526 1475 7859 906 225 57.8 5.5 28.61 1.4 66.53

 

Debt to Equity – 0.5

ROE – 18%

Market Cap/Sales – 0.7

 The schedule for implementation of capacity expansion at Bharuch for Caustic Soda Plant by 700 TPD (along with 120 MW Captive Power plant and Flaker capacity expansion of 500 TPD) at an investment of Rs.1070 crs is being realigned taking into account the impact of Covid-19.

Overview:

  • DCM Shriram Ltd is a spin-off from the trifurcation of the reputed erstwhile DCM Group.
  • The company’s business portfolio consists of Chloro-Vinyl Business, Agri-Rural Business and other Value-Added Businesses.
  • It is amongst one of the most cost efficient producers of products and services in all its businesses and has been continuously striving for operational efficiency.
  • DCM Shriram, across its various businesses is strategically diversified yet operationally integrated company.
  • Some of the businesses feed others, thereby lowering operation costs and making DCM Shriram a highly competitive player.
  • The continued focus of the Govt. on agriculture & infrastructure is expected to fuel growth of the agricultural & PVC industry in India.

Businesses:

Chloro-Vinyl Businesses:

  1. Chlor- Alkali – DCM Shriram’s Chlor-Alkali (Chemicals) buusiness comprises Caustic Soda (Lye and flakes), Chlorine and associated chemicals including Hydrochloric acid, Stable Bleaching powder, Aluminium Chloride, Compressed Hydrogen and Sodium Hypochlorite. The Company has two manufacturing facilities located at Kota (Rajasthan) and Bharuch (Gujarat) with full coal based captive power. The company’s caustic soda capacity at Bharuch is 1345 TPD and at Kota is 498 TPD.
  2. Plastics Business: A highly integrated business, located at the Kota plant, it involves manufacturing of PVC resins and Calcium Carbide with captive production of Acetylene, Chlorine and Coal based power. Company’s raw carbide capacity stands at 340 TPD and PVC capacity stands at 220 TPD.

Sugar:

capacity of 38,000 TCD. These units have a total power cogeneration capacity of 141 MW and are also supported by 350 KLD of Distillery capacity and a 700 TPD refinery.

 

Agri-Input Businesses:

Shriram Farm Solutions

Bioseed

Fertiliser

 

Other Businesses:

Fenesta Building Systems.

Cement

PVC Compounding

Hariyali Kissan Bazaar

Segment Revenue
Particulars FY20 (%) FY19 (%) % growth
Chlor – Vinyl 29 32 -9
Sugar 32 30 7
Shriam Farm Solution 10 9 11
Bioseed 5 6 -17
Fertiliser 13 13 0
Others 11 10 10

Revenue of Sugar business was up by 7% with higher ethanol volumes as well as better realization of Sugar.

Management:

  • Ajay S. Shriram – Chairman & MD
  • Vikram S. Shriram – Vice Chairman & MD
  • Amit Agarwal – CFO

 

Share Holding Pattern:

Major Holdings:

Non – Promoters No. of shares held % shares held
LIC 10514136 6.74
The New India Assurance Company 1706404 1.09
Stepan Holdings Ltd 7085000 4.54
Ristana Services Ltd 4804550 3.08
Salperton Ltd 1650000 1.06
Turnstone Investments Ltd 1566000 1

 

Share Price Trend:

Share Price Snapshot:

Year Open (Rs.) High (Rs.) Low (Rs.) Close (Rs.)
2010 62.4 69.95 43.35 51.15
2011 52.2 59 37.5 39.75
2012 41 86.4 39.4 68.45
2013 69 73.4 49.1 55.75
2014 57 251.45 51.1 158.55
2015 160.7 161.3 100 133.1
2016 139.2 286.45 107 213.05
2017 214 626.9 211.7 557.9
2018 562.9 628.05 222.55 337.8
2019 338 637 285.05 396.05
2020 400 431.1 175.8 324.15

 

Financials:

Source – Annual Report

The overall operating performance of the Company was stable during the year, with businesses like Sugar, Shriram Farm Solutions, Fenesta and Cement registering growth led by better product prices and volumes. Chlor-Alkali business witnessed a sharp decline in product prices as domestic caustic prices aligned with the international prices.

Max Financial Services Ltd.

Max Financial Services Ltd.  

 

Key Details :    
CMP (Rs.)   463
52 Week H/L (Rs.) 611/280
Market Cap (Rs.Crs)   12568
Face Value (Rs.)   2.0
TTQ   (in ‘000)   37
     
     
Shareholding Pattern (%)
Promoter 28.31
Institutions 59.69
Public 12.10

 

Overview:

  • Max Financial Services Limited (MFS), a part of the USD 3.2 bn Max Group, is the holding company for Max Life, India’s largest non-bank, private life insurance company.
  • Max Financial Services owns and actively manages a majority stake in Max Life Insurance Company Limited, making it India’s first listed company focused exclusively on life insurance. Max Life is a joint venture with Mitsui Sumitomo Insurance (stake ~25%), a Japan-headquartered global leader in life insurance.
  • Max Life has an extensive presence across India through its own offices and distribution partners and is the 4th largest private Life Insurance player in the country.

 

Management :

Name Designation
Analjit Singh Chairman (Non-Executive)
Mohit Talwar Managing Director

 

 Financials (Consolidated) :

(Rs Mn) FY 15 FY 16 FY 17 FY 18 FY 19 FY 20
Operating Income 149077.3 117098.9 152467.2 163377.4 194982.9 182399.8
EBITDA 7174.4 5311.7 7710.5 5310.7 4840.0 5235
Adjusted Profit 2802.2 2527.2 3949.0 2864.3 2627.0 2687.7
EPS 10.5 9.5 14.8 10.7 9.8 10.0
OPM (%) 4.8 4.5 5.1 3.3 2.6 2.9
NPM (%) 1.9 2.2 2.6 1.8 1.3 1.5
PE (x) 44.1 49.0 31.4 43.5 47.6 46.5
RoE (%) 8.5 12.9 16.9 15.7 12.8 12.5
RoCE (%) 13.3 17.7 23.0 20.4 17.9 15.7

 

Source : Capitaline

Recent Updates:

Axis Bank and Max Financial Services Deal Background

  • Axis Bank Ltd (Axis Bank) and Max Financial Services Limited (MFS) announced the signing of definitive agreements to become joint venture partners in Max Life Insurance Company Limited (MAXL).
  • Axis Bank will hold 30% stake in Max Life post transaction closure.
  • The development will result in a mutually beneficial and enduring relationship between Axis Bank and Max Life and bring the stability of a long term partnership to India’s fourth largest private life insurance franchise.
  • The joint venture arrangement will significantly improve Max Life’s competitive position vis a vis its competitors, including the other large bank owned private life insurers.

Deal

  • Max Financial Services presently holds a 72.5% stake in Max Life and Mitsui Sumitomo Insurance (MSI) owns 25.5% stake. Axis Bank also has a minor stake in the Max life.
  • The aforesaid transaction with Axis Bank follows the ongoing swapping by MSI of 20.6% stake that it holds in Max Life with a 21.9% stake in MFS.
  • MFS also plans to purchase MSI’s balance stake in Max Life.
  • Post the swap transaction, Axis Bank will buy out 29% of MLI from MFS (currently holds ~1% in Max Life).
  • Post completion of the series of transactions, Max Life will become a 70:30 joint-venture between Max Financial Services and Axis Bank.
  • The proposed transactions are subject to approval of requisite corporate and regulatory authorities (including IRDAI, RBI and CCI). Company expects deal to be completed within one year.
  • Valuation of stake will be dependent on the tax adj. BV of MAXL (Dec-19: Rs 56bn, 29% at Rs 16bn) as on transaction date. Axis Bank indicated that they will buy 55.6 crore shares of Max Life for a total consideration (estimated) of Rs. 1,592 crore, but the final amount will depend on exact pricing at the time of transaction. (*Only guided).

Mitsui Sumitomo swap indicative process:

  • The construct of the transaction is such that Mitsui Sumitomo (MSI) will first swap part of its shareholding in MAXL for a shareholding in the holdco, i.e., Max Financial Services (MFS).
  • As a result of this swap, MFS will end up owning ~94% stake in MLI and MSI will still hold ~5% in MLI which, at a later stage, would be bought out by MFS.
  • Post the swap transaction, Axis Bank will buy out 29% of MLI from MFS (currently holds 1% in Max Life). Finally, MAXL would be reverse merged with MFS, effectively becoming a listed entity.
  • The proposed transaction structure awaits regulatory approvals.

Share Price Trend:

Year Open (Rs) High (Rs) Low (Rs) Close (Rs)
2010 222 245 132.9 147.45
2011 148.45 214.75 137 148.25
2012 146.25 266.7 140.45 241.9
2013 244 264.9 150.5 215.2
2014 217 442.7 177.6 394.9
2015 397 585.75 381.1 496.1
2016 509.2 627.4 303 548.5
2017 547.5 683.2 513 591.15
2018 589.3 604.2 343.95 445.25
2019 449 544.9 361.1 534.7
2020 535.8 611.05 279.75 476.65

 

Max Group

2016 – Demerger/split of Max India Ltd into three entities –

  1. Max Financial Service Ltd with the insurance business,
  2. Max India Ltd with the healthcare and allied businesses and
  3. Max-Ventures and Industries Ltd with specialty packaging film business.
  • Max Financial Services (MFS)
    • After the split, Max India was renamed as ‘Max Financial Services Ltd (MFS) and solely focus on the group’s flagship life insurance activity, through 72.1% (then in 2016) in Max Life, making it the first Indian listed company solely focused on life insurance.

 

  • Max India Ltd
    • The second vertical “Max India Ltd” (MIL) continued to manage investment in the high‐potential health and allied business comprised of Max Healthcare, Max Bupa, Antara Senior Living and supported by a corporate management service team.

 

  • Max Ventures & Industries Ltd
    • The third vertical will be named Max-Ventures and Industries Ltd (MVIL), which will house the investment in the group’s manufacturing subsidiary Max Specialty Films ‐ one of the leaders in the specialty packaging films busines

 

 

A Plethora of Buybacks

 

The Buyback of shares is governed by Sec 68, 69 and 70 of the Companies Act, 2013; and further by the Companies (Share Capital and Debentures) Rules, 2014. For Listed Companies, the SEBI Regulations for Buyback will also be applicable.

The listed Indian Equity space is seeing a plethora of buyback issues. Given the nervousness and uncertainty in this COVID-19 unreal reality it is not surprising that companies are resorting to buybacks to take advantage of low share prices and in an endeavour to re-assure shareholders.

Buybacks can be carried out in two ways:

  • Shareholders may be presented with a tender offer whereby they have the option to submit (or tender) a portion or all of their shares within a certain time frame and at a premium to the current market price. This premium compensates investors for tendering their shares rather than holding on to them.
  • Companies buy back shares on the open market over an extended period of time.

Advantages of Buyback:

  • It is an alternative mode of reduction in capital without requiring approval of the Court/CLB(NCLT),
  • To improve the earnings per share;
  • To improve return on capital, return on net worth and to enhance the long-term shareholders value;
  • To provide an additional exit route to shareholders when shares are undervalued or thinly traded;
  • To enhance consolidation of stake in the company.
  • To prevent unwelcome takeover bids;
  • To return surplus cash to shareholders;
  • To achieve optimum capital structure;
  • To support share price during periods of sluggish market condition;
  • To serve equity shareholders more efficiently.

Summary of Recent Buybacks:

Company Buyback price Buyback Type Announcement Stake Value (Cr)
Emami Ltd 300 Open Market 27 Mar 20 1.43% 194
Ramkrishna Forgings Ltd 250 Open Market 21 Mar 20 40
Motilal Oswal Financial Services Ltd 650 Open Market 21 Mar 20 7.51% 150
Dalmia Bharat Ltd. 700 Open Market 21 Mar 20 500
Delta Corp Ltd. 100 Open Market 28 Mar 20 4.61% 125
Just Dial Ltd. 700 Tender Offer 30 Apr 20 4.84% 220
Tanla Solutions Ltd. 81 Tender Offer 22 Apr 20 13.54% 154
Thomas Cook India Ltd. 57.5 Tender Offer 28 Feb 20 6.90% 150
Coral India Finance and Housing Ltd. 17 Tender Offer 14 Feb 20 24.86% 21.08
Tip Industries Ltd 140 Tender Offer 13 Feb 20 9.23% 18.9
Granules India Ltd 200 Tender Offer 21 Jan 20 4.92% 250
Aster DM Healthcare Ltd. 210 Tender Offer 09 Jan 20 1.13% 120
NIIT Technologies Ltd. 1725 Tender Offer 23 Dec 19 3% 336
Jagran Prakashan Ltd. 75 Open Market 09 Dec 19 4.55% 101.2
JB Chemicals and Pharmaceuticals Ltd. 440 Tender Offer 12 Nov 19 3.68% 130
Indiabulls Ventures Ltd 150 Tender Offer 11 Oct 19 12.61% 1000
IndiaBulls Real Estate Ltd. 100 Tender Offer 11 Oct 19 11% 500
Kaveri Seed Company Ltd. 700 Tender Offer 24 Sep 19 4.44% 196
HEG Ltd 5500 Tender Offer 26 Nov 18 3.41% 750
Bharat Heavy Electricals Ltd. 86 Tender Offer 25 Oct 18 5.16% 1628
Freshtrop Fruits Ltd 110 Tender Offer 23 Aug 19 8.23% 11
NIIT Ltd. 125 Tender Offer 10 Aug 19 15.99% 335
Star Cement Ltd. 150 Tender offer 21 Jun 19 1.62% 102
SmartlinkHoldings Ltd. 130 Tender Offer 14 Jun 19 24.85% 54.6
Adani Ports Ltd. 500 Tender offer 04 Jun 19 1.89% 1960
Triveni Engineering Ltd. 100 Tender Offer 03 Jun 19 3.88% 100
BSE Ltd 680 Tender Offer 07 May 19 13.61% 460
Greaves Cotton Ltd 175 Tender Offer 02 May 19 5.16% 240
KPR Mills Ltd. 702 Tender Offer 29 Apr 19 5.17% 263.31

 

All figures in Rs Crs except for face value and no. of shares:

Company FV No of Shares Equity Pre Equity Post Networth Pre Networth Post
Emami Ltd 1 6466667 45 45 2214 2026
Ramkrishna Forgings Ltd 10 1600000 33 31 8819 8795
Motilal Oswal Financial Services Ltd 1 2307692 15 15 3050 2902
Dalmia Bharat Ltd. 2 7142857 39 38 10561 10075
Delta Corp Ltd. 1 12500000 27 26 1955 1842
Just Dial Ltd. 10 3142857 65 62 1288 1099
Tanla Solutions Ltd. 1 19012346 15 13 702 567
Thomas Cook India Ltd. 1 26086957 38 35 1716 1592
Coral India Finance and Housing Ltd. 2 12400000 10 7 124 128
Tip Industries Ltd 10 1350000 14 13 80 75
Granules India Ltd 1 12500000 25 24 1765 1527
Aster DM Healthcare Ltd. 10 5714286 505 500 3160 3097
NIIT Technologies Ltd. 10 1947826 62 60 2303 1986
Jagran Prakashan Ltd. 2 13493333 59 57 1936 1862
JB Chemicals and Pharmaceuticals Ltd. 2 2954545 16 15 1584 1460
Indiabulls Ventures Ltd 2 66666667 115 102 6653 5787
IndiaBulls Real Estate Ltd. 2 50000000 90 80 3546 3146
Kaveri Seed Company Ltd. 2 2800000 14 13 1234 1044
HEG Ltd 10 1363636 40 39 4597 3861
Bharat Heavy Electricals Ltd. 2 189302326 734 696 31503 30253
Freshtrop Fruits Ltd 10 1000000 12 11 74 73
NIIT Ltd. 2 26800000 33 28 1924 1643
Star Cement Ltd. 1 6800000 42 41 1783 1688
SmartlinkHoldings Ltd. 2 4200000 3 3 245 199
Adani Ports Ltd. 2 39200000 414 406 25567 23685
Triveni Engineering Ltd. 1 10000000 26 25 1110 1020
BSE Ltd 2 6764706 10 9 2976 2530
Greaves Cotton Ltd 2 13714286 49 46 1007 795
KPR Mills Ltd. 5 3750855 36 34 1585 1341

 

NLC India Ltd July 6, 2020

NLC India Ltd
Electric Utilities
FV – Rs 10; 52wks H/L –72.5/35.05; TTQ – 2.04 Lacs; CMP – Rs 46 (As On July 6, 2020);                                  

Market Cap – Rs 6489 Crs

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

 
Equity Capital

Net worth
Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
 FY20 1386.64 12905 24964 11593 1483 93 10.7 4.3 10.57 0.5 79.2
 FY19 1386.64 12769 18924 10778 1537 92 11 4.2 10.57 0.5 80.7

 

Valuation Parameters:

  1. Debt to Equity – 1.93
  2. ROE % – 11
  3. Market Cap/Sales – 0.6

NLC India and Coal India executed a Joint Venture Agreement on 3 July 2020 for formation of a Joint Venture Company (JVC) to develop Solar and Thermal Power assets to the tune of 5000 MW on pan India basis. (https://www.business-standard.com/article/news-cm/nlc-india-and-coal-india-to-form-50-50-jv-to-develop-solar-and-thermal-power-assets-120070400319_1.html)

 

The company on Friday (5 July) said it allotted CPs worth Rs 200 crore to State Bank of India, while CPs worth Rs 200 crore and Rs 100 crore were allotted to Nippon India Money Market Fund and Nippon India Low Duration Fund, respectively. (https://www.business-standard.com/article/news-cm/nlc-india-firms-up-on-raising-rs-500-cr-via-commercial-papers-120070300802_1.html)

 

Key Updates:

  • Solar Power Projects to the tune of 403.56 MW have been commissioned during the year.
  • Achievement of Thermal Plant Load Factor (PLF) of 71.95 % against the National Average of 61.07%.
  • Buy-back of equity shares comprising 9.29% of the paid-up capital at a price of 88 per share.
  • Synchronisation of Unit 1 – 500 MW of Neyveli New Thermal Power Station (NNTPS) in March 2019, the first of its kind for this capacity in Lignite based Thermal plants in India.
  • Power Trading License (Category I) for trading of Power has been granted by CERC. Power sold to DISCOMs at a competitive tariff.

During the year the company has achieved the following

Lignite Production 242.49 LT
Power Generation 20676.18 MU
Power Export 17505.30 MU

 

Overview:

  • The Company is presently operating lignite mines with a total installed capacity of 30.60 MTPA and considering the other Projects under formulation / implementation, the total lignite mining capacity will be increased to 62.15 MTPA by the year 2025.
  • Regarding coal mining, as stated earlier Talabira II & III coal mine project of capacity 20.0 MTPA in the State of Odisha has been allocated in favour of the Company while the Pachwara South Coal Block with a capacity of 11.0 MTPA has been allotted to NUPPL, the Subsidiary Company.
  • The above two projects aggregate to a coal mining capacity of 31.0 MTPA at the end of the year 2025.
  • The Company is presently operating thermal power plants with an aggregate capacity of 3140 MW, wind power of 51 MW & solar power plants of 743.56 MW and thus aggregating to a total installed capacity of 3934.56 MW.
  • Taking into consideration the power projects under formulation / implementation and also the envisaged acquisition of power assets, the Company is poised to grow to 21 GW power generating Company by the year 2025 including Subsidiaries.

The company is operating following Mines and Thermal Power Stations:

Mines :-

  1. Mine–I – This mine, located on the northern part of Neyveli Township in Tamil Nadu, is spread over an area of 26.69 sq km. This mine has reserve of 365 million tonnes and has a production capacity 10.5 million tonnes of lignite per annum. This mine feeds lignite to its 600 MW capacity of First Thermal Power Station and 420 MW Thermal Power Station (expanded).
  2. Mine–IA – This mine is spread over an area of 11.6 sq km. The mine has a reserve of 120 million tonnes with a production capacity of 3 million tonnes of lignite per annum. It caters to the need of 250 MW independent power project, in addition to the requirement of NLC’s Thermal Power Stations.
  3. Mine–II – This mine was sanctioned by the Government of India in February 1978 with a lignite production capacity of 4.7 mtpa which was increased to 10.5 mpta in 1983. This mine is spread over an area 27.74 sq km and has a reserve of 390 million tonnes.

Thermal Power stations :-

  1. (TPS)TPS–I –– This is South Asia’s first and only lignite–fired thermal power station. This plant was commissioned with one unit of 50 MW and currently possess six units of 50 MW each and three units of 100 MW each. The company has set up additional capacity of 420 MW. It has total generating capacity of 1020 MW
  2. TPS– II – This power plant was constructed in two stages in 630 MW and 840 MW. This power plant has a generating capacity of 1470 MW consists of seven units of 210 MW each.

Management:

  • Mr. Rakesh Kumar – Chairman & MD

Shareholding Pattern:

 

Share Price Trend:

 

 

Price History:

Year Open (Rs.) High (Rs.) Low (Rs.) Close (Rs.)
2010 154.5 180.65 115.55 133.55
2011 135 142.5 67.65 72.7
2012 72.35 105.3 70.6 80.9
2013 81.1 87.8 49 63.85
2014 64 108.5 54.55 80.25
2015 80.4 94.25 65.25 80.45
2016 81.45 86.35 60.35 76.45
2017 76.05 123 76 109.6
2018 110.45 119.75 65 69.65
2019 69.7 80.35 49.15 57.15
2020 57.55 62.55 35.05 46.8

 

Segment Revenue: (Rs. Crs)

Source – Audited Results

 

Financials  (Consoildated Financials in Rs Crs  unless specified):

Source – Annual Report

Risks:

  • Delay in realisation of Power dues
  • Power Surrender by the Beneficiaries Denial of agreed tariff due to delay in commissioning of project within the control period prescribed by Regulators .
  • Competition consequent to de-regulation in Indian Power Sector.
  • Stringent norms prescribed by RegulatoryAuthority affecting power tariff Cost and time over run of projects under execution Higher cost of lignite mining

 

 

 

 

Cochin Shipyard June 26,2020

Cochin Shipyard

Shipping

FV – Rs 10; 52wks H/L – 491.15/209; TTQ – 0.76 Lacs; CMP – Rs 318.8 (As On June 26, 2020);                  

      Market Cap – Rs 4194 Crs

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

 

Cochin Shipyard
Year Equity Net Worth Long Term Debt Total Sales PAT BV EPS P/E P/BV Promoter’s Holdings
Rs Cr. Rs Cr. Rs Cr. Rs Cr. Rs Cr. Rs Rs %
2019-2020 132 3723 123 3422 632 283.02 48.05 6.64 1.13 72.86
2018-2019 132 3329 123 2966 478 253.05 36.32 8.78 1.26 75

 

Board of Directors:

Madhu S Nair: Chairman & Managing Director

Shri D Paul Ranjan: Director (Finance) and Chief Financial Officer

Shareholding Pattern:

 

Price History:

 

Peer Comparison:

(All figures inRs Cr. unless specified)

 

Cochin Shipyard Garden Reach LP Naval
Price (Rs) 318.8 209.6 61
FV (Rs) 10 10 10
Market Cap 4194 2412 35
Equity 132 115 6
Net Worth 3723 1040 12
Total Debt 123 0 13
Sales 3422 1433 21
Net Profit 632 163 2
EPS (Rs) 48.0 14.3 2.9
BV (Rs) 283.0 90.8 21.7
PE 6.6 14.7 20.8
PB 1.1 2.3 2.8

 

Buyback:

On October 31, 2018, The board announced a buyback of Rs. 200 Cr at Rs 455 per share.

The company decided to buyback 43,95,610 shares which would add up to 6.41% of the total equity.

Buyback Details:

All figures inRs Cr. unless specified

 

Company FV (Rs) No of Shares Buyback price (Rs) Buyback Type Date Stake Value Equity Pre Equity Post Networth Pre Networth Post
Cochin Shipyard 10 4395604 455 Tender Offer 16 Oct 18 6.41% 200 135.9 131.5 3618 3462

 

 

 

Monte Carlo Fashions Ltd

Monte Carlo Fashions Ltd

Other Apparels & Accessories

FV – Rs 10; 52wks H/L – 317/128; TTQ – 14 K; CMP – Rs 170 (As On June 24, 2020);                     

            Market Cap – Rs 351 Crs

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

 
Equity Capital

Net worth
Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

Industry P/E

P/BV

Promoter’s
Stake
FY19 20.73 484 45 656 60 233 28.7 5.9 31.1 0.7 67.91
Q3 FY20 20.73 556 178 627 73 265 34.8 4.9 31.1 0.6 68.2

 

Debt to Equity – 1

ROE – 12%

Market Cap/Sales – 0.5

Monte Carlo Fashions Limited announces a new range of products in the Medical Textile Range i.e. Face Masks (3 PLY Masks , KN9S Mask and N95 Mask) and Personal Protective Equipment (PPE Kit), keeping in view the requirements of medical workers and demand of consumers due to Novel Corona virus (COVID19).  https://www.bseindia.com/xml-data/corpfiling/AttachHis/5b9f09bc-512d-4467-b26c-a4032ae7ff94.pdf

Company had done buy back of Rs. 55 Crs (Rs.550 per share)in FY19 to reward shareholders through tender offer. Promoters have not participated in the buy back.

Overview:

  • Monte Carlo Fashions Ltd, established in 1984, is recognized as ‘Superbrand’ for woollen knitted apparels by Consumer Superbrands India since 2004. Under the umbrella brand of ‘Monte Carlo’, Company has a comprehensive product portfolio across woolen, cotton & cotton blended, home furnishing and kids segments.
  • The Company has various sub-brands under the Umbrella Brand ‘Monte Carlo.
  • The company has 3 manufacturing facilities in Ludhiana, Punjab – 1 for woolen apparels & 2 for cotton apparels.
  • The manufacturing facilities include facilities for product development, design studio and sampling infrastructure.
  • The company has recently started in-house manufacturing of cotton t-shirts and thermals.
  • The home furnishing products are outsourced from a network of job work entities.
  • The company has wide-spread retail presence across India through a judicious mix of EBOs, MBOs and national chain stores located in 22 states & 1 union territory

 

Source – Company Presentation

Management:

  • Jawaharlal Oswal – Chairman &MD
  • Raj Kapoor Sharma – CFO

Shareholding Pattern:

 

 

 

 

Major Holdings:

Non – Promoters % held
Kanchi Investments (Samara Capital) 9.40%
Goldman Sachs India 3.13%

 

Share Price Trend:

Price Snapshot:

 

Year Open (Rs.) High (Rs.) Low (Rs.) Close (Rs.)
2014 585 632.45 501.75 539.55
2015 537.45 602 381 545.6
2016 537.25 550.75 337 417.6
2017 420 640.1 370 615.6
2018 604 664 328.1 383.3
2019 382 395 216.05 299.05
2020 298.25 308.75 128 168.45

 

Consolidated Financials: (Rs. Crs unless specified)

Particulars
2019
2018 2017 2016 2015
FV (Rs) 10 10 10 10 10
Equity 21 22 22 22 22
Net Worth 484 511 470 446 413
Total Debt 45 53 50 50 0
Sales 656 576 600 635 602
Net Profit 60 68 42 59 60
EPS (Rs) 28.7 31.3 19.5 27.1 27.5
BV (Rs) 233 235 216 205 190

 The major reasons for decrease in Net profit of the company is due to increase in advertisement costs and unspent amount of CSR for the previous years 2016-17, 2017-18 and current year 2018-19 has been paid during the year.

 

 

Bharat Heavy Electricals Ltd

Bharat Heavy Electricals Ltd
Housing Finance
FV – Rs 2; 52wks H/L –75.5/19.2; TTQ – 1.7 Crores; CMP – Rs 31 (As On June 18, 2020);                                 

Market Cap – Rs 10847 Crs

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

 
Equity Capital

Net worth
Debt
Total
Sales
PAT
BV
(Rs)

EPS (Rs)

P/E

P/BV

Promoter’s
Stake
FY20 696.41 28652 5023 22054 -1468 82 -4.2 0.3 63.17

 

Financials:

Particulars 2020 2019 2018 2017 2016
  (Rs. Crs)
Networth 28652 30866 32331 32388 33173
Sales 22054 31029 29753 30490 27810
PAT -1468 1009 1215 455 -896

 

Price History:

Year Open (Rs.) High (Rs.) Low (Rs.) Close (Rs.)
2016 169 175 90.4 121.05
2017 121 182.65 82.3 92.6
2018 92.9 108 61.55 73
2019 73.85 78.75 41.35 43.45
2020 43.55 47.75 19.2 27.45

On 28 September 2017, there was a bonus issue of 1:2.

Dividend Declared:

Year 2016 2017 2018 2019
Dividend (Rs.) 1.2 1.58 1.82 1.2

 

Notifications:

BHEL commissions 270 MW Thermal power plant in Telanqa. (https://www.bseindia.com/xml-data/corpfiling/AttachHis/ee536ab9-201c-42f7-92a1-3dd4e403953e.pdf)

BHEL invites Global OEMs to Leverage Its Facilities and Capabilities to ‘Make in India’ (https://www.bseindia.com/xml-data/corpfiling/AttachHis/24f33bd2-22f8-4f1e-b44b-52282c25b4ba.pdf)

BHEL has signed a MOU with Energy Efficiency Services Ltd (EESL) for electric mobility on various highways pan India. (https://www.bseindia.com/xml-data/corpfiling/AttachHis/9467a61f-ed43-44dc-b336-352fc2aa0b0b.pdf)

BHEL launches multi-dimensional Transformation Strategy; Focuses on converting challenges of rapidly changing business environment into opportunities (https://www.bseindia.com/xml-data/corpfiling/AttachHis/575b8d43-f2ca-4f34-8433-d0c584ce6a72.pdf)

BHEL commissions 14 Pumping Units of Kaleshwaram Lift Irrigation Scheme in Telangana in a record period of six months (https://www.bseindia.com/xml-data/corpfiling/AttachHis/7347536b-c73a-4fbd-9e60-9b35242f3934.pdf)

BHEL wins order for R&M and Upratinq of Chilla HEP (https://www.bseindia.com/xml-data/corpfiling/AttachHis/ccb78a3e-2af2-4eb6-ba2a-dd8ebf9db400.pdf)

BHEL commissions 800 MW supercritical thermal power plant in Gujarat (https://www.bseindia.com/xml-data/corpfiling/AttachHis/54f32010-c173-47b6-9056-27e02822b416.pdf)

BHEL Net Profit up by 51%; 100% Dividend Declared Renewed Thrust on Diversification to Drive Next Wave of Growth (https://www.bseindia.com/xml-data/corpfiling/AttachHis/3b017cb3-b33e-4ad1-af0f-16b6eb68c4fe.pdf)

BHEL wins Rs.450 Crore order for Emission Control System (https://www.bseindia.com/xml-data/corpfiling/AttachHis/567fc503-8bb3-4a9c-991b-d3bb5048a604.pdf)

BHEL has invested Rs 5.0 Cr (five crores only) as equity in NEELANCHAL ISPAT NIGAM LIMITED (NINL) (https://www.bseindia.com/xml-data/corpfiling/AttachHis/9de3d3df-dcff-4339-8c94-016fb03f75e8.pdf)