Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
BGR Energy BSE_SENSEX
300 Financial Highlights:
250
FY2008 FY2009 FY2010 FY2011E FY2012E
200
150 Net Sales (mn) 15,205.34 19,303.29 30,779.32 47,855.25 64,432.79
100 Net Profit (mn) 884.63 1,155.68 2,014.61 3,279.03 4,481.10
50 EBITDA (%) 10.22% 10.82% 11.33% 11.29% 11.43%
0 EPS 12.29 16.05 27.98 45.51 62.19
01/08/2008 01/08/2009 01/08/201 P/E 62.59 47.91 27.48 16.90 12.36
P/BV (x) 11.69 9.82 7.84 6.10 4.59
EV/Sales 3.67 2.92 1.77 1.12 0.83
Tushar Das EV/EBITDA 35.93 26.95 15.61 9.92 7.23
Analyst
Source: IASL Research
+91 6616 8875
tushar.das@indiaadvantage.co.in
1 For Private Circular Only |August 4, 2010| IASL Research
India Advantage Securities Limited
Member of NSE. BSE.MCX, DP. CDSL
w w w . i n d i a a d v a n t a g e . c o . i n
Q1 FY2011 Result
It has reported a sales turnover of `9054.30mn and a net profit of `605.36mn for the
quarter ended Jun 2010. Revenue from the EPC and the construction contracts has
registered a surge of 198% during the quarter to `8.78 billion from `2.94 billion in FY`10.
The EPC and BoP Segment business of the company, accounted for 96% of the sales,
which includes execution of the large‐value 600 MW unit project contracts accounting
for `6.44 billion and the balance sales contributed by BoP segment and capital goods
business.
2 For Private Circular Only |August 4, 2010| IASL Research
India Adv
vantage Sec
curities Lim
mited
Member of
o NSE. BS SE.MCX, DP. D CDSL
w w w . i n d i a a d v a n t a g e . c o . i n
J
Joint Venture with Hitachi:
Company has entered into technical collaaboration withh Hitachi for manufacturing
m super
critical steam tturbine and geenerator as weell as boilers an
nd would now be convertingg these
t
technical colla
aborations intoo joint ventures. Through this JV, companyy would manuffacture
super critical B
BTG equipmen nts on its own iin the longer rrun and would reduce depen ndence
on other playeers.
Segment Re evenue (Rs in m
mn) Stand
dalone Var. (%
%)
Particulars Q1 FY2011 Q1 FY2010
0
1. Segment Revenue
Capital Go
oods 268.47 169.67 58.23
3%
Constructtion & EPC Con
ntracts 8,785.83 2,940.98 198.744%
Total 9,054.30 3,110.65 191.077%
Less: Inter SSegment Reven nue ‐ ‐
Net Sales/Iccome from ope erations 9,054.30 3,110.65 191.07
7%
2. Segment Results (Beforre Tax & Intere
est)
Capital Go
oods 2.16 18.33 ‐88.22
2%
Constructtion & EPC Con
ntracts 1,004.37 392.18 156.10
0%
26.42 58.65 ‐54.95
5%
Unallocab
ble income nett of expenditurre
Total 1,032.95 469.16 120.17
7%
Less: Interesst 115.88 162.62 ‐28.74
4%
Total Profit Before Tax 917.07 306.54 199.17
7%
3. Capital Emmployed
Capital Go
oods 361.87 171.34 111.20
0%
Constructtion & EPC Con
ntracts 5,348.38 2,445.23 118.73
3%
Unallocabble 1,947.23 3,197.23 ‐39.10
0%
Total Capitaal Employed 7,657.48 5,813.80 31.711%
Source: Compa
any, IASL Researrch
Revenue b on June 30th, 2010
break‐up as o
2%
2% 1%
1%
Air Fin
n Cooler
Oil & Gas Equipmen
nt
Enviro
onment Engineeering
%
94% Electrrical Projects
Power Projects
Source: Com
mpany, IASL Reseearch
3 For Private Circular Onlyy |August 4, 2
2010| IASL Reesearch
India Adv
vantage Sec
curities Lim
mited
Member of
o NSE. BS SE.MCX, DP. D CDSL
w w w . i n d i a a d v a n t a g e . c o . i n
Backlog as on June 30th, 20
Order B 010:
4508 2
2082
Turrnkey Engineering Project
Conntracting ‐ Powe
er
Turrnkey Engineering Project
Conntracting ‐ Oil &
& Gas
pply of Systems and
Sup
87381 Equ
uipment
Sourcce: Company, IA
ASL Research
OUT
TLOOK & VA
ALUATION
Withh India facing aa power deficiit, the outlookk for the sectorr is quite robu ust. During the 11th
and 12th Five‐yearr plans, the govvernment plan ns to enhance ppower generattion capacity, w which
will drive the demmand for company’s product thereby increasing the top and bottom‐line of
the ccompany. All tthe user industtries are in a sw weet spot to ggain from the oongoing investment
boom m. On the bacck strong ordeer book, from domestic andd overseas bussiness, BGR En
nergy
Systems is expectted to post strong
s volumee growth overr next two yeears. Howeverr, the
valuations have ru un up significan ntly. We contin nue to maintaain Accumulate e on the stockk with
a revvised price tarrget of `850 pe er share.
4 For Private Circular Onlyy |August 4, 2
2010| IASL Reesearch
India Advantage Securities Limited
Member of NSE. BSE.MCX, DP. CDSL
w w w . i n d i a a d v a n t a g e . c o . i n
Financials
Profit & Loss (Rs in mn) FY2008 FY2009 FY2010 FY2011E FY2012E
Net Sales 15,205.34 19,303.29 30,779.32 47,855.25 64,432.79
Increase/ (Decrease) in WIP 28.79 (10.55) 25.09 13.35 (16.70)
‐ Raw Materials 11,051.14 13,532.96 24,863.90 33,737.95 44,458.63
‐ Manufacturing & Operating Exp 1,711.69 2,315.42 1,141.44 5,623.34 7,677.32
‐ Employee Cost 376.68 642.05 1,261.92 1,484.05 2,770.61
‐ Operating & Other Exp 483.63 734.46 ‐ 1,593.53 2,177.61
Total Expenditure 13,651.93 17,214.33 27,292.35 42,452.22 57,067.46
PBDIT (Ops) 1,553.40 2,088.96 3,486.97 5,403.02 7,365.33
(% of Total Net Sales) 10.22% 10.82% 11.33% 11.29% 11.43%
Interest & Fin. Charges 267.84 579.49 537.63 608.98 740.72
PBDT (Ops) 1,285.56 1,509.46 2,949.34 4,794.04 6,624.62
Depreciation 55.39 75.03 102.84 125.82 146.39
PBT (Ops) 1,230.17 1,434.43 2,846.50 4,668.22 6,478.23
Other Income 65.51 317.07 204.68 300.00 300.00
PBT 1,295.68 1,751.50 3,051.18 4,968.22 6,778.23
Tax Provisions 411.05 595.83 1,036.57 1,689.19 2,297.13
Profit after Tax 884.63 1,155.68 2,014.61 3,279.03 4,481.10
Source: IASL Research
5 For Private Circular Only |August 4, 2010| IASL Research
India Advantage Securities Limited
Member of NSE. BSE.MCX, DP. CDSL
w w w . i n d i a a d v a n t a g e . c o . i n
Cash Flow (Rs in mn) FY2008 FY2009 FY2010P FY2011E FY2012E
Net cash from operating activities (1,696.43) 772.97 804.28 1,344.37 1,537.08
Net Cash used in investing activities (1,631.44) 966.62 1,318.29 (658.64) (449.04)
Net Cash used in financing activity 5,469.14 1,341.61 2,006.22 1,910.56 1,670.13
Net increase in cash & cash equivalent 2,141.28 3,081.20 4,128.80 2,596.28 2,758.17
Cash & Cash equivalents (Op Bal) 929.02 3,070.30 6,151.50 10,280.30 12,876.58
Closing Cash balance 3,070.30 6,151.50 10,280.30 12,876.58 15,634.75
Source: IASL Research
6 For Private Circular Only |August 4, 2010| IASL Research
India Advantage Securities Limited
Member of NSE. BSE.MCX, DP. CDSL
w w w . i n d i a a d v a n t a g e . c o . i n
Disclaimer: This document has been prepared by India Advantage Security Ltd. IASL is a full service, integrated portfolio management and brokerage group. Our research
analysts and sales persons provide important input into our investment banking activities. 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. The information contained herein is from publicly available data or other sources believed to be
reliable, but we do not represent that it is accurate or complete and it should not be relied on as such. IASL or any of its affiliates shall not be in any way responsible for any
loss or damage that may arise to any person from any inadvertent error in the information contained in this report. This document is provided for assistance only and is not
intended to be and must not alone be taken 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 investigation 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 his own advisors to determine the merits and risks of such investment. The investment discussed
or views expressed may not be suitable for all investors. We and our affiliates, officers, directors, and employees may: (a) from time to time, have long or short positions in,
and buy or sell the securities thereof, of company (ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or other
compensation or act as advisor or lender / borrower to such company (ies) or have other potential conflict of interest with respect to any recommendation and related
information and opinions. This information is strictly confidential and is being furnished to you solely for your information.
This information should not be reproduced or redistributed or passed on directly or indirectly in any form to any other person or published, copied, in whole or in part, for
any purpose. 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 IASL and affiliates to any
registration or licensing requirements within such jurisdiction. The distribution of this document in certain jurisdictions may be restricted by law, and persons in whose
possession this document comes, should inform themselves about and observe, any such restrictions. The information given in this document is as of the date of this report
and there can be no assurance that future results or events will be consistent with this information. This information is subject to change without any prior notice. IASL
reserves the right to make modifications and alterations to this statement as may be required from time to time. However, IASL is under no obligation to update or keep the
information current. Nevertheless, IASL is committed to providing independent and transparent recommendation to its client and would be happy to provide any
information in response to specific client queries. Neither IASL nor any of its affiliates, directors, employees, agents or representatives shall be liable for any damages
whether direct, indirect, special or consequential including lost revenue or lost profits that may arise from or in connection with the use of the information. The analyst for
this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their
securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report.
Analyst holding in stock: No.
Key to IASL Investment Rankings
Buy: Upside by>15%, Accumulate: Upside by +5% to 15%, Hold: Upside/Downside by ‐5% to +5%,
Reduce: Downside by 5% to 15%, Sell: Downside by>15%
INDIA ADVANTAGE SECURITIES Ltd. (www.indiaadvantage.co.in)
Corporate Office: ‐ Om Plaza, Vasanji Lalji Road, Opp. Railway Station, Kandivali (W), Mumbai – 400 067.
Tel Phone nos.: 022 ‐ 6616 8800 Fax nos.: 022 – 2809 2800.
7 For Private Circular Only |August 4, 2010| IASL Research