Comments: 0 | Likes: 0 | Current Price: ₹ 2998.05
A Detail Equity Research Report on Pidilite Industries Limited
A Detail Equity Research Report on Pidilite Industries Limited with a tagline Building Bonds in a New Ways.
PIDILITE INDUSTRIES LIMITED
CMP: Rs. 2454/- Target : Rs. 2796/-
SENSEX: 66079/- NIFTY: 19689/-
KEY STOCK STATISTICS:
Market Capitalization (crs): 1,24,567/-
Book Value: Rs.150.30 /-
Face Value: Rs.1 /-
52 week High/Low: 2796/2250
P/E Ratio: 89.90
P/BV: 16.30/-
Dividend Yield: 0.45/-
Company Background:
ü Pidilite Industries Limited is a leading manufacturer of adhesives and sealants, construction chemicals, craftsmen products, DIY products and polymer emulsions in India. Most of the products have been developed through strong in-house R&D.
ü Our brand name Fevicol has become synonymous with adhesives to millions in India and is ranked amongst the most trusted brands in the country.
ü Some of our other major brands are M-Seal, Fevikwik, Fevistik, Roff, Dr. Fixit, Fevicryl, Motomax, Hobby Ideas, Araldite.
ü The company's adhesive business in the country of India with a 70% market share.
SHAREHOLDING PATTERN (%):
source: Company , KFO Research
RETURNS(%):
3 MONTHS | 6 MONTHS | 12 MONTHS | |
SENSEX | -1.04 | -10.42 | 2.8 |
PIDILITE | -0.81 | -15.56 | 3.03 |
source: Company , KFO Research
BUSINESS OUTLOOK:
The Indian economy provides a large opportunity to the Company to market its differentiated products. The additional spending in Government programmes like rural employment schemes and higher capex spending emphasizes the focus on infrastructure and increasing disposable income in the hands of common people. This will act as a catalyst for the growth of the economy which will eventually create demand for the Company’s products. Further, the home improvement area offers opportunities for growth given the focus on affordable housing, new construction as well as renovation.
Slower growth of the Indian economy and stress in sectors such as construction could impact the performance of the Company. While there are near term concerns around increased interest rates and the consequent impact of this on market growth, the Company is confident of the medium to long-term prospects of the home improvement sector and remains focused on delivering consistent and profitable volume-led growth.
Overseas subsidiaries, by virtue of their relatively smaller size, remain vulnerable to the political and economic uncertainties of their respective countries and the rise in geo-political tensions could dampen the performance of the subsidiaries.
Source:Company, KFO Research
FUTURE OUTLOOK:
The Company is taking actions to drive demand generation initiatives to deliver profitable volume growth. The existing subsidiaries in India have delivered strong sales and profit growth, despite demand and inflationary pressures. A series of actions and initiatives have been taken to maintain and strengthen the performance in the year. New manufacturing facilities for three subsidiaries are to be commissioned in the current year which will enable them to address the market opportunity. The Company’s major international subsidiaries are in Brazil, Sri Lanka, Thailand, Egypt, Dubai and Bangladesh. The business environment in some of these countries remains subdued due to geo-political tensions, currency challenges and inflation. However, the management is taking various steps to increase sales and market share in their respective geographies along with improvement in performance of these subsidiaries. The subsidiary in USA has decided to wind down its business in the current year.
Source:Company, KFO Research
BUSINESS HIGHLIGHT & ANALYSIS:
PROS
CONS
Growth Drivers:
ü Investing in future-ready supply chain (stepped up capex, 24 capacity building projects, digitization & automation).
ü Maintaining people as a competitive edge ('Great place to work’, continued hiring)
ü Investing in emerging areas/ business models (digital platforms, Pidilite Ventures)
ü Significant thrust on sustainability.
ü Premiumization, innovation, and reinforcing brand leadership in the Core (e.g., Fevicol)
ü Scaling-up Growth categories through penetration, brand, and portfolio (e.g., Roff, Dr. Fixit)
ü Managing unprecedented input cost inflation effectively through pricing interventions.
ü Executing on a large pipeline of productivity initiatives.
ü Growing presence in most African countries through distribution expansion.
VALUATIONS:
ü On the basis of Discount Cash Flow Valuation Method, we are recommending ‘Buy’ for the stock. Since the stock offers good opportunity, we initiate a ‘BUY’ signal on the stock with 12-month price target of Rs 2796/- share an upside of 13.94 % from current levels.
PEER COMPARISON:
# | Company | CMP | M Cap | 52W High | 52W Low | PE | PB | ROCE Last Yr | ROE Last Yr | PAT TTM | Div Yield |
1 | Pidilite Industries Ltd. | 2454.6 | 124567 | 2796.2 | 2250.8 | 89.9 | 17.4 | 25.2 | 19 | 1403 | 0.5 |
2 | SRF Ltd. | 2228.9 | 66078 | 2639.8 | 2050 | 34.5 | 6.4 | 22.6 | 22.9 | 1914 | 0.3 |
3 | Solar Industries India Ltd. | 5155 | 47166 | 5360 | 3457 | 59.5 | 17.9 | 36.3 | 35.9 | 830 | 0.2 |
4 | Gujarat Fluorochemicals Ltd. | 2798.3 | 30739 | 4129.4 | 2534.1 | 25.1 | 5.6 | 29.7 | 27.1 | 1221 | 0.1 |
5 | Deepak Nitrite Ltd. | 2069.8 | 28231 | 2373 | 1731 | 36.8 | 6.9 | 30.1 | 22.9 | 767 | 0.4 |
6 | Tata Chemicals Ltd. | 1024 | 25872 | 1214.6 | 877.9 | 11.6 | 1.3 | 12.4 | 12.9 | 2411 | 1.8 |
7 | Godrej Industries Ltd. | 675.8 | 22754 | 733.3 | 395.2 | 24 | 2.9 | 10.7 | 18.8 | 957 | 0 |
8 | Atul Ltd. | 6884.1 | 20314 | 8946.6 | 6469.2 | 44.9 | 4.3 | 15 | 11.1 | 441 | 0.5 |
9 | Vinati Organics Ltd. | 1824.3 | 18744 | 2193.5 | 1693 | 42.6 | 8.5 | 30.4 | 22.6 | 440 | 0.4 |
10 | Navin Fluorine International Ltd. | 3705.3 | 18368 | 4922 | 3650 | 50.7 | 8.5 | 21 | 18.7 | 362 | 0.3 |
BALANCE SHEET (RS. IN CRS):ssBBALANCEALANCEE
#(Fig in Cr.) | Mar-13 | Mar-14 | Mar-15 | Mar-16 | Mar-17 | Mar-18 | Mar-19 | Mar-20 | Mar-21 | Mar-22 | Mar-23 |
Shareholder's Funds | 1652 | 1953 | 2271 | 2638 | 3471 | 3574 | 4148 | 4456 | 5593 | 6404 | 7212 |
Minority's Interest | 1 | 4 | 5 | 43 | 127 | 175 | 207 | 216 | 240 | 199 | 234 |
Borrowings | 0 | 0 | 1 | 6 | 5 | 7 | 9 | 25 | 12 | 2 | 0 |
Other Non-Current Liabilities | 67 | 86 | 80 | 112 | 145 | 234 | 239 | 212 | 534 | 565 | 648 |
Total Current Liabilities | 897 | 886 | 959 | 915 | 1022 | 1208 | 1301 | 1615 | 2435 | 2325 | 2411 |
Total Liabilities | 2616 | 2928 | 3315 | 3714 | 4770 | 5199 | 5904 | 6523 | 8814 | 9494 | 10505 |
Fixed Assets | 646 | 729 | 978 | 1137 | 1275 | 1342 | 1448 | 1807 | 4418 | 4703 | 4914 |
Other Non-Current Assets | 534 | 558 | 666 | 425 | 361 | 548 | 874 | 955 | 881 | 775 | 1029 |
Total Current Assets | 1436 | 1642 | 1671 | 2151 | 3134 | 3302 | 3582 | 3761 | 3515 | 4016 | 4562 |
Total Assets | 2616 | 2928 | 3315 | 3714 | 4770 | 5199 | 5904 | 6523 | 8814 | 9494 | 10505 |
CASHFLOW STATEMENT (RS. IN CRS):
#(Fig in Cr.) | Mar-13 | Mar-14 | Mar-15 | Mar-16 | Mar-17 | Mar-18 | Mar-19 | Mar-20 | Mar-21 | Mar-22 | Mar-23 |
Opening Cash & Cash Equivalents | 77 | 65 | 118 | 56 | 100 | 55 | 102 | 73 | 606 | 0 | 0 |
Cash Flow from Operating Activities | 472 | 394 | 552 | 907 | 794 | 796 | 845 | 1280 | 1392 | 955 | 1558 |
Cash Flow from Investing Activities | -144 | -99 | -436 | -491 | -879 | 39 | -513 | 103 | -1688 | -558 | -899 |
Cash Flow from Financing Activities | -339 | -242 | -165 | -371 | 41 | -790 | -361 | -849 | -76 | -468 | -656 |
Net Cash Inflow / Outflow | -12 | 54 | -49 | 45 | -45 | 46 | -29 | 533 | -372 | -71 | 2 |
Closing Cash & Cash Equivalent | 65 | 118 | 69 | 101 | 56 | 102 | 73 | 606 | 327 | 256 | 258 |
PROFIT AND LOSS ACCOUNT (RS. IN CRS):PROFIT AND LOSS ACCOUNTSPource : O sOURCEURCE
#(Fig in Cr.) | Mar-13 | Mar-14 | Mar-15 | Mar-16 | Mar-17 | Mar-18 | Mar-19 | Mar-20 | Mar-21 | Mar-22 | Mar-23 |
Net Sales | 3678 | 4283 | 4844 | 5361 | 5617 | 6078 | 7078 | 7294 | 7293 | 9921 | 11799 |
Other Income | 70 | 45 | 45 | 78 | 112 | 148 | 147 | 149 | 79 | 36 | 50 |
Total Income | 3749 | 4328 | 4890 | 5439 | 5729 | 6227 | 7225 | 7444 | 7372 | 9957 | 11849 |
Total Expenditure | 3085 | 3612 | 4073 | 4188 | 4357 | 4737 | 5710 | 5718 | 5612 | 8074 | 9815 |
Operating Profit | 664 | 716 | 816 | 1251 | 1372 | 1490 | 1515 | 1725 | 1760 | 1884 | 2034 |
Interest | 16 | 16 | 16 | 13 | 14 | 16 | 26 | 34 | 37 | 42 | 48 |
Depreciation | 69 | 81 | 118 | 100 | 115 | 120 | 133 | 170 | 201 | 240 | 270 |
Exceptional Income / Expenses | 2 | -6 | -5 | 0 | 0 | 0 | -18 | -55 | -4 | 0 | 0 |
Profit Before Tax | 581 | 612 | 678 | 1141 | 1248 | 1359 | 1342 | 1470 | 1522 | 1614 | 1723 |
Provision for Tax | 160 | 165 | 169 | 334 | 385 | 393 | 413 | 348 | 396 | 407 | 434 |
Profit After Tax | 422 | 447 | 509 | 807 | 863 | 966 | 928 | 1122 | 1126 | 1207 | 1289 |
Adjustments | 2 | 3 | 4 | -4 | -3 | -4 | -3 | -6 | 5 | 1 | -16 |
Profit After Adjustments | 424 | 450 | 513 | 803 | 860 | 962 | 925 | 1116 | 1131 | 1208 | 1273 |
Adjusted Earnings Per Share | 8.3 | 8.8 | 10 | 15.7 | 16.8 | 19 | 18.2 | 22 | 22.3 | 23.8 | 25 |
OURCS
source: www.sharescart.com
so
urce: Company, KFO Research
I/we have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.
I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Stocx Research Club). I have no business relationship with any company whose stock is mentioned in this article.
I am not a SEBI Registered individual/entity and the above research article is only for educational purpose and is never intended as trading/investment advice.
Articles
Comments