bata india ltd - q3cy10 flash note
Post on 22-Nov-2014
84 Views
Preview:
TRANSCRIPT
Flash
No
te
Bata India Ltd– Q3CY11 Flash Note
1
Q3CY10 results – Growth story intact
Q3 earnings highlights
Earnings growth was in line with expectations: Bata’s PAT grew 58% to INR207mn,
in line with our forecast. EBITDA margin rose 330bp, led by the company’s stringent
cost control measures, a favourable product mix, and restructuring of retail formats.
Revenue growth supported by expansion of store network: Bata opened more than
15 large format stores across India in Q3, taking the total count to ~100; this
underpinned its revenue growth during a lean Q3.
Key catalysts Expanding retail footprint in franchisee model: Expansion of the retail network (60
stores each year on a base of 1,200 stores), primarily in the revenue sharing/franchisee
model, should bring about reduction in rental costs, providing upside risk to our
estimates.
Ringing cash bells: Bata will receive INR1bn (INR16/share) and 640,000 sq ft of
constructed space for transfer of certain share in Riverbank Holding Pvt Ltd (RHPL – its
JV with CMG) to Calcutta Metropolitan Group (CMG), to develop 262 acres land at
Batanagar, West Bengal. We do not factor this into our estimates due to an uncertain
timeline.
Outlook and Valuation
Considering improving demand, increasing footfalls, and the ongoing festive/wedding
season, we remain positive on growth of Indian organised retailers. Bata’s cost-cutting
measures and shift to a revenue-sharing/franchisee model for store openings should
drive expansion in margins and earnings CAGR of 21% over CY09-CY12E. We have a
positive growth outlook for Bata given its almost debt-free balance sheet (D/E of 0.07x)
and expectation of strong cash flows. We believe that its high return ratios, compared
with peers, and a product portfolio, which caters to a wider consumer base, would drive
its valuation. Hence, we have a Buy recommendation on the stock with a target price of
INR419, based on SOTP methodology. We arrive at our target price by valuing CY11
core earnings of INR15.8 at 25x and expected cash per share by end-CY11 at INR25.
Key Risks
Competition from international retail players, which have either entered or plan to enter
the Indian market in a big way, and from cheaper imports and small regional players.
Bata India Ltd
Consumer Durable l India Research
Reco: BUY Target Price: INR419 Upside: 21%
CMP : INR 346
Nifty 5,988
Sensex 19,941
Stock data
Sector Consumer Durable
Reuters Code BATA.BO
Bloomberg Code BATA IN
No. of shares (mn) 66
Market Cap (INRbn) 22
Market Cap (USDmn) 497
Avg 6m Vol. 370,048
Stock performance (%)
52-week high / low INR363/163
1 M 3 M 12 M
Absolute (%) 0 23 88
Relative (%) 1 12 67
Shareholding pattern
Nifty and stock movement
28 October 2010
Ankit Jain
Research Analyst
+91 22 42208930
a1.jain@pugsec.com
Promoters51%
FIIs13%
DIIs17%
Public & others19%
4000
4500
5000
5500
6000
6500
120
190
260
330
400
Oct-0
9
No
v-09
De
c-09
Jan
-10
Fe
b-1
0
Ma
r-10
Ap
r-10
Ma
y-10
Jun
-10
Jul-1
0
Au
g-1
0
Se
p-1
0
Oct-1
0
Bata India Nifty
Key financials (Y/e Dec) CY09 CY10E CY11E CY12E
Revenues (INR mn) 10,917 12,283 13,919 15,564
EBITDA (INR mn) 1,238 1,558 1,800 1,990
EPS (INR) 10.5 13.7 16.3 18.4
Growth (%) 10.7 30.8 19.3 12.4
RoE (%) 21.8 24.2 24.3 23.2
RoCE (%) 32.4 37.1 37.8 35.8
PE (x) 33.1 25.3 21.2 18.8
P / BV (x) 7.5 6.2 5.1 4.3
Source : Company, PUG Research
28 October 2010 l PUG Institutional Research
Bata India Ltd– Q3CY11 Flash Note
2
Key result highlights
Q3 revenue grew 12.7% on a high base in Q3CY09 (during when Dussehra fell last year), mainly driven by
addition of large format stores during 9MCY10.
Measures adopted to reduce employee expenses and savings on rentals resulted in EBITDA margin
expansion of 330bp in Q3.
Increase of 183.9% in other income, negligible interest cost, and trickle-down impact of EBITDA led to
robust 57.6% growth in adjusted PAT.
Quarterly financial highlights
(INR mn) Q3CY10 Q3CY09 YoY (%) 9MCY10 9MCY09 YoY (%)
Net Sales 2,942 2,611 12.7 9,070 8,028 13.0
EBITDA 374 245 52.5 1,100 779 41.3
EBITDA Margin (%) 12.7 9.4
12.1 9.7
Interest (1) (8) (85.0) (6) (32) (79.9)
Depreciation (89) (64) 40.0 (227) (183) 24.3
Other Income 25 9 183.9 48 52 (6.0)
PBT 308 182 69.4 915 616 48.6
Tax (101) (50) 100.0 (306) (198) 54.5
Adjusted PAT 207 131 57.6 610 418 45.7
EPS (INR.) 3.2 2.0 57.6 9.5 6.5 45.7
Source : Company, PUG Research
Peer comparison
Company Share price
(INR) Mkt Cap (Rs mn)
PE (x) Yield (%) RoE (%) EPS growth (%)
CY10E CY11E CY10E CY11E CY10E CY11E CY10E CY11E
Bata India 337 21,669 21.2 18.8 1.0 1.2 24.2 24.3 56.1 12.4
Pantaloon Retail* 480 95,910 32.5 28.7 0.2 0.2 9.9 10.8 57.6 13.1
Titan Industries* 3,579 158,916 45.8 36.6 0.6 0.8 42.4 39.6 33.2 25.0
Shoppers Stop* 685 23,908 36.7 27.8 0.3 0.4 23.1 24.1 87.5 32.1
*numbers are adjusted to match the calendar year Source: PUG Research, Reuters
Bata India has a strong brand value with ~35% market share in the Indian branded footwear market. The
company is focusing on expanding its retail presence and improving product quality, its collection as well as
customer service. With a product portfolio across mass and premium consumer segments, we believe Bata is
best placed, compared with other footwear players such as Liberty India, Relaxo Footwear and Mirza
International. The management is also focusing on expanding its non-retail (wholesale and institutional)
operations to drive volume growth while it adds 60 new stores annually in its retail operations.
Considering growth in Bata’s retail network through large format franchisee stores and focused retailing of
higher-margin footwear and accessories products, we expect the company’s return ratios to be higher than
those of most other organised retailers. We estimate Bata to generate free cash flows of INR1bn each in CY11
and CY12, driven by lower interest cost and less capex and working capital requirements.
Furthermore, according to the revised agreement with Calcutta Metropolitan Group in April 2010, Bata would
receive INR1bn in cash and 640,000 sq ft of constructed space at Batanagar for dilution of its stake in its JV
with CMG. Although the timeline for this is not yet clear, it would engender potential upside to our estimates and
add substantially to shareholder value.
3 Bata India Ltd– Q3CY11 Flash Note
28 October 2010 l PUG Institutional Research
Valuations
We expect Bata’s revenue and earnings to grow in double-digit over CY09-CY12. A debt-free balance sheet
and robust cash generation should result in expansion of return ratios. We expect ROE and ROCE to increase
130bp and 340bp to 23.2% and 35.8% respectively over CY09-CY12. We believe that high return ratios
compared with peers, the company’s focus on retailing, and a product portfolio catering to wider consumer base
should drive its valuation. Hence, we have a Buy recommendation on the stock with a target price of INR419,
based on SOTP methodology (core business: 25x CY11E earnings of INR15.8, which yields INR394; and
expected cash per share at end-CY11E: INR25).
Bata India Ltd - Valuation (SOTP)
Core EPS CY11(E) INR 15.8
P/E CY11(E) assumed (x) 25.0
Per share value for Bata shareholders INR
394
Cash on books at the end of CY11E INR mn 1,618
Per share cash value INR 25
SOTP (Target price) INR 419
Source : PUG Research
One-year forward PE band based on core EPS
Source: Company, Reuters, PUG Research
Risks to our call
Bata India faces stiff competition from foreign retail players that have either entered or are planning to enter
the Indian footwear market in a big way. This could be a risk to our revenue growth estimates.
Cheap Chinese, Korean and Taiwanese footwear imports and small-medium domestic enterprises (with low
cost of production and price advantage) also pose some competition.
0.0
200.0
400.0
600.0
800.0
Jan-05
Aug-05
Mar-06
Nov-06
Jun-07
Jan-08
Sep-08
Apr-09
Dec-09
Jul-10
Price (INR) 7.0x 14.5x 22.0x 29.5x 37.0x 44.5x
4 Bata India Ltd– Q3CY11 Flash Note
28 October 2010 l PUG Institutional Research
About Bata India
Bata India (Bata) manufactures and markets footwear and accessories. The company is promoted by Bata B N
B V, which holds 51% stake in the Indian arm. Bata manufactures leather, rubber, canvas, and PVC shoes. It
offers a selection of men, ladies, children, schools, sports, canvas, and Hawaii footwear. It also offers
accessories such as socks, polishes, belts, brushes, and school bags. The company’s production units are in
Batanagar (West Bengal), Faridabad (Haryana), Bataganj (Bihar), Mokamehghat (Bihar), Peenya (Karnataka),
and Hosur (Tamil Nadu). It also has two tanneries for leather supply in Mokamehghat (Bihar) and Batanagar
(West Bengal).
Bata is the largest footwear retailer (with 35% market share) in India with 1,200 stores across the country. It has
licensed brands (Hush Puppies and Dr Scholl, licensed respectively from Wolverine Worldwide and Dr Scholl’s)
besides those of its parent (such as Power, Marie Claire and Bubble gummers).
The company has a 50:50 JV with CMG, RHPL, to develop 262 acres of land at Batanagar, West Bengal. Bata
has the legal title over the land at Batanagar, which has been split into two parts — the IT SEZ of 25 acres will
be developed by RHPL and the remaining 237 acres will be developed by Riverbank Developers Pvt. Ltd.
Bata’s subsidiaries include Bata (Australia), Bata (New Zealand), Bata (UK) and Bata (France), Bata Properties
and Coastal Commercial & Exim.
Projects under RHPL and RDPL
Project Residential Units to be
developed Expected start
Tentative pricing (Rs/sq ft)*
Expected completion
The Princep 1400
Work can start only after completion of employee rehabilitation, may be by
2011.
2,600 – 4,900 + PLC
Three years post start of project.
Lake Town 900 2,200 – 4,400 + PLC Post 2014
Golf Greens 900 2011 - 2012 2,400 – 4,600 + PLC 2014 - 2015
Mandeville 100 2011 - 2012 3,600 – 7,300 + PLC 2014 - 2015
SEZ
(Est. cost – Rs 5.5 bn) 2011 - 2012 ~35 (average rentals) 2014 - 2015
Esplanade 2011 - 2012 ~30 (average rentals) 2014 - 2015
Hotel (D:E::60:40) 2012 - 2013 Rental annuity, no
definite amount fixed yet
Source : Company, PUG Research
5 Bata India Ltd– Q3CY11 Flash Note
28 October 2010 l PUG Institutional Research
Financial Summary
Profit and loss statement (INR mn)
Year ending 31 Dec CY09 CY10E CY11E CY12E
Income from operations 10,917 12,283 13,919 15,564
Total operating expenses (9,678) (10,725) (12,119) (13,573)
EBITDA 1,238 1,558 1,800 1,990
Depreciation (279) (328) (353) (378)
EBIT 959 1,230 1,447 1,612
Interest expenses (41) (8) (7) (7)
Other income 84 91 126 156
Profit before tax and extraordinary 1,003 1,313 1,566 1,761
Extraordinary income
Profit before tax 1,003 1,313 1,566 1,761
Provision for tax (330) (433) (517) (581)
Net profit 672 880 1,049 1,180
Preference dividend 0 0 0 0
Reported PAT 672 880 1,049 1,180
Adjusted Profit 672 880 1,049 1,180
Balance sheet (INR mn)
Year ending 31 Dec CY09 CY10E CY11E CY12E
Equity Capital 643 643 643 643
Reserves and surplus 2,700 3,317 4,065 4,869
Shareholders funds 3,343 3,959 4,708 5,511
Minorities
Borrowings 250 75 100 75
Others (256) (256) (256) (256)
Total Liabilities 3,337 3,778 4,551 5,330
Goodwill
Gross block 3,749 3,949 4,149 4,349
Depreciation (2,446) (2,773) (3,126) (3,504)
Net block 1,303 1,175 1,023 844
Capital WIP 6 6 6 6
Total fixed assets 1,309 1,181 1,029 850
Investments 172 172 172 172
Other non-current assets
Inventories 2,775 2,985 3,230 3,610
Sundry debtors 252 282 315 348
Cash equivalents 562 754 1,618 2,469
Other current assets 558 581 658 736
Total current assets 4,147 4,601 5,821 7,163
Sundry creditors 1,805 1,938 2,215 2,537
Other current liabilities 487 239 256 319
Total current liabilities 2,291 2,177 2,471 2,856
Net current assets 1,855 2,424 3,350 4,307
Total Assets 3,337 3,778 4,551 5,330
Cash flow statement (INR mn)
Year ending 31 Dec CY09 CY10E CY11E CY12E
Profit before tax 1,003 1,313 1,566 1,761
Depreciation, Amortisation etc. 118 328 353 378
Less: Changes in W.C. 81 (113) (54) (146)
Tax (320) (735) (563) (616)
Net Operating Cash Flow 881 793 1,302 1,377
Capex (248) (200) (200) (200)
Investments (83) 0 0 (0)
Investing cash flows (331) (200) (200) (200)
Increase in equity 61 0 0 0
Debt raised/ (repaid) (196) (175) 25 (25)
Dividends (188) (226) (263) (301)
Others 67 0 0 0
Financing cash flow (255) (401) (238) (326)
Net change in cash 295 192 864 851
Closing cash balance 562 754 1,618 2,469
Key ratios (%)
Year ending 31 Dec CY09 CY10E CY11E CY12E
Diluted EPS (INR) 10.5 13.7 16.3 18.4
Dividend per share (INR) 3.0 3.5 4.0 5.0
Book value per share (INR) 46.1 55.7 67.4 79.9
ROE 21.8 24.2 24.3 23.2
ROCE 32.4 37.1 37.8 35.8
Net debt/Equity (9.4) (17.2) (32.3) (43.6)
Dividend payout 33.6 29.9 28.7 31.9
Growth
Revenues 10.6 12.5 13.3 11.8
EBITDA 43.7 25.8 15.5 10.6
EBIT 33.2 26.6 19.1 12.4
Net profit 10.7 30.8 19.3 12.4
Diluted EPS 10.7 30.8 19.3 12.4
Margins
EBITDA 11.3 12.7 12.9 12.8
EBIT 9.6 10.8 11.3 11.4
Net profit 6.4 7.2 7.6 7.6
Valuation ratios
Year ending 31 Dec CY09 CY10E CY11E CY12E
Diluted P/E (x) 33.1 25.3 21.2 18.8
Price/BV(x) 7.5 6.2 5.1 4.3
Market cap/sales (x) 2.0 1.8 1.6 1.4
EV/sales (x) 2.0 1.8 1.5 1.3
EV/EBITDA (x) 17.7 13.8 11.5 10.0
Dividend yield (%) 0.9 1.0 1.2 1.4
6 Bata India Ltd– Q3CY11 Flash Note
28 October 2010 l PUG Institutional Research
Disclaimer: This report has been prepared by Proactive Universal Group and is meant for sole use by the recipient and not for circulation. The information and opinions contained herein have been compiled or arrived at, based upon information obtained in good faith from sources believed to be reliable. Such information has not been independently verified and no guaranty, representation of warranty, express or implied, is made as to its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. This document is for information purposes only. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete and this document is not, and should not be construed as an offer or solicitation of an offer, to buy or sell any securities or other financial instruments. This report is not directed to, or intended for display, downloading, printing, reproducing or for distribution to or use by, any person or entity who is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, reproduction, availability or use would be contrary to law or regulation or what would subject Proactive Universal Group or its affiliates to any registration or licensing requirement within such jurisdiction. If this report is inadvertently sent or has reached any individual in such country, especially, USA, the same may be ignored and brought to the attention of the sender. This document may not be reproduced, distributed or published for any purposes with out prior written approval of Proactive Universal Group. Foreign currencies denominated securities, wherever mentioned, are subject to exchange rate fluctuations, which could have an adverse effect on their value or price, or the income derived from them. In addition, investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively assume currency risk. It should not be considered to be taken as an offer to sell or a solicitation to buy any security. Proactive Universal Group may from time to time solicit from, or perform broking, or other services for, any company mentioned in this mail and/or its attachments. Proactive Universal Group, its directors, analysts or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to the investments made or any action taken on basis of this report, including but not restricted to, fluctuation in the prices of shares and bonds, changes in the currency rates, diminution in the NAVs, reduction in the dividend or income, etc. Proactive Universal Group and other group companies, its directors, associates, employees may have various positions in any of the stocks, securities and financial instruments dealt in the report, or may make
sell or purchase or other deals in these securities from time to time or may deal in other securities of the companies/ organizations described in this report..
Rating System (In Absolute Terms)
BUY = Expected to give a return of 10% or more over a 12 months' time frame. HOLD = Expected to give a return of -10% to +10% over a 12 months' time frame. SELL = Expected to give a return of -10% or lower over a 12 months' time frame
Proactive Universal Group, 703-06, 7th Floor, Arcadia Building, 195, Nariman Point, Mumbai- 400 021 Tel: 91-22- 4220 8900 Fax: 91- 22- 4220 8999 Web: www.pugsecurities.com
top related