110310 RIL Everything u Wanna Know
-
Upload
ambrish-poonawala -
Category
Documents
-
view
223 -
download
0
Transcript of 110310 RIL Everything u Wanna Know
-
8/8/2019 110310 RIL Everything u Wanna Know
1/23
Reliance Industries Limited
Everything you wanted to know about RIL
India Energy, Chemicals
Pradeep MirchandaniAC
+91 (22) 6157 3591
J.P. Morgan India (Private) Limited
See the end pages of this presentation for analyst certification and important disclosures, including non-US analyst disclosures.
J.P. Morgan does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm mayhave a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making theirinvestment decision.
Asia Pacific Equity Research
March 2010
India Energy, Chemicals
Neil Gupte+91 (22) 6157 3592
J.P. Morgan India (Private) Limited
-
8/8/2019 110310 RIL Everything u Wanna Know
2/23
2
RIL Indias largest company
!Indias largest company - $70 bn market cap
!12% of NIFTY, MSCI India; 13% of SENSEX
!Daily trading volumes - $190mn
Key business segments
!Refining largest single location refinery complex in the world
!Petrochemicals local dominance, pursuing global opportunities
!E&P Changing earnings mix; driving earnings, valuations
Weightings in benchmark indices
Weightings in benchmark indices
Source: Bloomberg, MSCI
5%
6%
7%
8%
9%10%
11%
12%
13%
14%
SENSEX NIFTY MSCI
Source: Bloomberg
-
8/8/2019 110310 RIL Everything u Wanna Know
3/23
3
Genesis
RIL Building blocks
RIL Building blocks
Source: J.P. Morgan estimates. *Gross block includes strategic investment and is indicative in nature, not reflective of exact investments
"Starting with textiles in the 1970s, RIL grew through a series of massive projects in polyester, fiber
intermediates, plastics, petrochemicals, petroleum refining and oil & gas E&P. It is a fully integratedplayer in materials and the energy value chain. The company has ventured into organized retail andinfrastructure development (SEZs) and pursuing inorganic growth opportunities in energy,chemicals.
"In 2005, as part of the family settlement, RIL underwent substantial restructuring. DhirubhaiAmbanis elder son, Mukesh Ambani, retained control of RIL with the core petrochemical, refining
and E&P businesses. The younger son, Anil Ambani, got control of the telecom, power utility andfinancial services businesses
"Key strengths: Excellent project execution; managing the environment
-
8/8/2019 110310 RIL Everything u Wanna Know
4/23
4
RIL Ownership
! Promoter (MDA) group holds 40.4% (49.8% incl. treasury shares)
! Treasury shares created due to merger of Reliance Petroleum (first refinery) into RIL in
2000
! 5.7% treasury shares (non-voting) held by 100% subs of RIL created due to
shares in RPL (old) held by subs
! 3.7% treasury shares (voting) held by Petroleum trust shares in RPL (old) held
directly by RIL. RIL has been selling down this stake over the last few months
! 28.4% held by institutional shareholders 16.8% FII, 11.6% domestic. Underowned
compared to benchmarks as stock weighting of >10% is not allowed in many funds
! Reliance Petroleum (new refinery) was merged into RIL in 2009
Shareholding in RILShareholding in RIL
Source: NSE
0%
2%
4%
6%
8%
10%
12%
14%
NIFTY FII DII
RIL Under owned; ownership vs.benchmark
RIL Under owned; ownership vs.benchmark
Source: Bloomberg
Promoters,
40.4
Treasury, 9.4FII, 16.8
Domestic,
11.6
Others, 21.7
-
8/8/2019 110310 RIL Everything u Wanna Know
5/23
5
RIL Current business mix
Refining, 70%
Petchem,
25%
E&P, 5%
RIL revenue splitRIL revenue split
Source: Company data
RIL EBIT splitRIL EBIT split
Source: Company data
Refining, 29%E&P, 26%
Petchem,
45%
-
8/8/2019 110310 RIL Everything u Wanna Know
6/23
6
RIL Refining 29% of FY10 EBIT
!Refining capacity of 62 mmtpa 1.24mbbls/daylargest refinery complex in the world (c.2% of globalcrude processing capacity)
!High complexity (Nelson complexity of 11.3 for oldrefinery, 14 for new one)
! Low capital costs (US$835/complexity bbl)
!Ability to handle tougher crude diet API of 28 forolder refinery, 24 for new one lower input costs
!Secondary processing capacity allows conversion of
heavy crude to light end products
0.02.04.06.08.0
10.012.014.016.0
2Q07
3Q07
4Q07
1Q08
2Q08
3Q08
4Q08
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
(US$/bbl)
Diff. (US$/bbl) RIL GRMs Singapore GRMs
RIL GRMs and premium over SingaporeRIL GRMs and premium over Singapore
Source: Bloomberg, Company data
!Results in consistently strong margins at premiumto Singapore GRM
!GRMs have rebounded in 4QFY10 Singapore
GRMs averaging $4/bbl up from 6-year low of
$1.13/bbl in 3QFY10
!Light-heavy crude differentials have inched up this
quarter benefits complex refiners like RIL
RIL refinery product slateRIL refinery product slate
Source: J.P. Morgan, Company
RPL refinery product slateRPL refinery product slate
Source: J.P. Morgan, Company
Product % of production
Diesel 43%
Reformate/propylene 12%
Coke+sulphur 10%
Naphtha 9%
Petrol 8%Kerosene/jet fuel 8%
LPG 8%
Product % of production
Diesel 43%
Gasoline 31%
Jet/Kerosene 5%
Petcoke 9%
Alkylates 9%
Propylene 3%
Sulphur 2%
-
8/8/2019 110310 RIL Everything u Wanna Know
7/23
7
Refining outlook
! GRMs average $4/bbl in the current quarter up from 4QCY09 lows of $1.13/bbl
! Non-OECD to lead demand pick up
distillates the dominant product expecttightness in this market
! US gasoline demand to remain soft
! We expect GRMs to average $4.5/bbl in 2010
!
Excess supply to balance out by reduced run-rates and refinery shut downs
0
2
4
6
8
10
12
14
16
Nov-03 Feb-05 May-06 Aug-07 Nov-08 Feb-10
US$/bbl
Singapore GRMsSingapore GRMs
Source: Bloomberg
Global refining utilization and Singapore GRMsGlobal refining utilization and Singapore GRMs
Source: Company data, IEA, JODI, J.P. Morgan estimates
Refinery shut downs globallyRefinery shut downs globally
Source: Companies, Bloomberg
0.0
2.0
4.0
6.0
8.0
10.0
12.0
Nov-0
4
Apr-05
Sep-0
5
Feb-0
6
Jul-06
Dec-0
6
May-0
7
Oct-07
Mar-08
Aug-0
8
Jan-0
9
Jun-0
9
Nov-0
9
(US$/bbl)
Light-heavy crude differentialLight-heavy crude differential
Source: Bloomberg
Company kBOPD Place
Valero 275 Aruba
Valero 190 Delaware
Sunoco 145 Eagle Point
Holly 35 Tulsa
Total 80 Normandy
Nippon 60 Toyama
PetroPlus 117 Teesside
Total 160 Dunkirk
Caltex 105 Kurnell
Shell 130 Montreal
Chevron 220 Pembroke
Showa Shell 120 KeihinTotal 1637
-
8/8/2019 110310 RIL Everything u Wanna Know
8/23
8
RIL petrochemicals 45% of FY10 EBIT
!Dominates the Indian petrochemlandscape 55-85% of Indian capacities
!Mix of Naphtha and gas crackers
!India market provides growth visibility(12% CAGR over last 4 years) and tariff
protection in a severe downturn
! Lyondell Basell bid aims to build globalscale
!Integrated presence in polymers andpolyester/polyester intermediates
!We expect the petchem cycle to bottom inCY10
Petchem cycle to bottom in CY10Petchem cycle to bottom in CY10POLYOLEFINS Capacity (kmtpa) Global Rank Market Share
LyondellBasell
PE 5,313 3 6.6%LDPE 1,987 1 9.3%
HDPE 2,814 2 8.2%
PP 6,669 1 13.0%
RIL
PE 1,115 n.a. 1.4%
PP 2,600 4 5.1%
COMBINED
PE 6,428 Top 3 8.0%PP 9,269 1 18.1%
RIL and Lyondell Basell capacitiesRIL and Lyondell Basell capacities
Source: Company data
Reliance dominates the Indian petrochemical marketReliance dominates the Indian petrochemical market
Source:J. P. Morgan, CMAI
RIL Capacity (MT) % of India capacity Comment
PP 2,600,000 83% 4th largest producer worldwide
PX 1,904,600 85% 4th largest producer worldwide
PE 1,115,000 66%
PTA 2,050,000 68%
PVC 625,000 62%
MEG 733,400 82%
PFY 1,112,725 55%
PSF 741,612 73%
World's largest polyester fibre and
yarn producer
-
8/8/2019 110310 RIL Everything u Wanna Know
9/23
9
RIL E &P 26% of EBIT
! Will account for ~44% of EBITDA
from FY11E (incl. RPL)
! Key producing asset KG-D6 block
(east coast off-shore). Production at
60mmscmd capacity of 80mmscmd
currently. We estimate 18TCF
recoverable reserves
!Significant presence in east coast
deepwater exploration acreage
!Total acreage of 425,000 sq.km,mainly in India
KG-D6 production profileKG-D6 production profile
Source: Company data
Consolidated EBITDA mixConsolidated EBITDA mix
Source: J.P. Morgan estimates, Company data
Other significant/prospective blocks
!NEC-25, MN-D4 (partner Niko) 11
exploration successes in NEC25;
8.3TCF gas in-place to date, MND4
4.2mn acre block; 1st well in 1HCY10
!KG-D3, D9 (partner Hardy)
Exploration in progress D3 has
9.3TCF prospective reserves
Key downside risk remains pricingdispute with RNRL matter before
Supreme Court
0
100,000
200,000
300,000
400,000
500,000
2007 2008 2009 2010E 2011E 2012E
Refining Petchem E&P
-
8/8/2019 110310 RIL Everything u Wanna Know
10/23
10
Key earnings driversRefining
! Key drivers for GRMs are distillates (43% of slate) wehave a positive outlook on distillate spreads
! New refinery (RPL) has a 30% gasoline slate but will benefitfrom tighter product specs
! RPL refinery (SEZ) products (29.4MMTPA) are to beexported dependence on global demand recovery
Petrochemicals
! Polypropylene (PP), Paraxylene (PX), Polyethylene (PE),Polyester Filament Yarns (PFY) are the key products
! PP-Naphtha and PX-Naphtha spreads are key drivers, dueto RILs integrated operations
E & P
! Increasing volumes (KG-D6) will drive E&P earnings
! Pricing is a risk, if RIL is forced to supply to RNRL atUS$2.34/mmbtu, earnings get impacted 13%
! Full cost method tends to understate earnings IFRSadoption in India could lead to higher E&P EBIT
Profit 2011 2012
Base 266,119 274,657
GRM - higher by $2 5.3% 5.1%
Petchem - margins higher 5% 9.2% 9.8%
E&P - price $3.3 -12.8% -16.3%
RIL earnings sensitivityRIL earnings sensitivity
Source: J.P. Morgan estimates
-
8/8/2019 110310 RIL Everything u Wanna Know
11/23
11
RIL Integrated through the Hydrocarbon value chain
! Reliance has
aggressively pursued
an integrated business
model to capture value
across the chain
! Disruptions (spikes)/or
squeezes in petchem
segments get
smoothed out as
spread between final
product
(polymer/polyester)
and raw material
(naphtha/reformate)
drive earnings
! Smoother earnings are
positive for cyclical
business valuations
-
8/8/2019 110310 RIL Everything u Wanna Know
12/23
12
Whats been impacting stock performance?
400
600
800
1000
1200
1400
Sep-08 Dec-08 Mar-09 Jun-09 Sep-09 Dec-09 Mar-10
Unfavorable BombayHC verdict in RNRL
case
National electionresults
Hardy Oilannounces drywell in D9 block
Treasury sharesale,
LB.uncertaintyon use of cash,
court case verdictnear?
Govt. denies asking NTPC
to accept $4.2/mmbtuprice
RIL starts processingcrude at new refinery
Petchem volumes,margins rise
Poor refiningquarter
Moderate crude, stableGRMs, cyclical
business outlookimproves
GRMs reboundfrom 6-yr lows andpetchem spreads
improvePoor cyclical businessoutlook
Share price drivers
! Refining Margins
! Light-Heavy differentials
! Distillate spread outlook
! OECD demand recovery, refinery shutdowns
! Petchem
! PP spreads! MEG & PX spreads
! Middle East supply overhang
! E&P
! Discoveries/dry wells
! Court case
! Corporate action
! LB bid
! Treasury share sales
D6 productionbegins
RIL vs. India P/ERIL vs. India P/E
Source: Bloomberg, MSCI, IBES, J.P. Morgan, Company data
0
5
10
15
20
25
30
35
Jun-00 Dec-01 Jun-03 Dec-04 Jun-06 Dec-07 Jun-09
MSCI India RIL
The India angle
RIL CAGR vs. SENSEX/NIFTYRIL CAGR vs. SENSEX/NIFTY
CAGR over 10Y 5Y 3Y 2Y 1Y
Reliance 28% 35% 15% -6% 75%
Sensex 12% 20% 10% 4% 110%Nifty 12% 19% 11% 3% 99%
Source: Bloomberg
Source: J.P. Morgan
-
8/8/2019 110310 RIL Everything u Wanna Know
13/23
13
RIL vs. Sinopec and the peer group
FY08A FY09A FY07A FY08A
Oil production (bbl/d) 17,248 18,248 824,982 824,982
Gas production (bcf) 65 75 283 293
Oil reserves(MMT) 12 11 413 388
Gas reserves(bcf) 7,888 7,827 6,331 6,959
Refining throughput(MMT) 32 32 161 159
Ethylene production(000 tonnes) 1,891 1,850 6,534 6,289
GRM ($/bbl) 15.0 12.3 2.1 (7.8)
Crude Realization ($/bbl) 78 93 62 84
Gas Realization ($/mmbtu) 5.7 5.7 3.4 3.9
Refining & Marketing EBIT ($ mn) 2,570 2,106 3,717 (3,431)
Petchem EBIT ($ mn) 1,769 1,496 1,957 (1,927)
E&P EBIT ($ mn) 374 486 7,171 9,790
Net income 3,796 3,413 8,314 4,378
Cash from operations 5,239 4,949 17,587 9,958
CAPEX 4,560 6,983 16,074 15,779
ROE 28% 19% 20% 9%
ROA 13% 9% 8% 4%
Reliance Sinopec
Peer ValuationsPeer Valuations
Source: Bloomberg, J.P. Morgan estimates. Note: For RIL, data used is March 10/March 11. Prices as on March10, 2010
RIL vs SinopecRIL vs Sinopec
Source: Company data, J.P. Morgan
Price Market Cap P/B
US$ mn 2009 2010E 2009 2009 2010
RIL 1,008.8 72,116 20.4 12.4 3.23 11.2 20.5%
Petrochina 9.2 245,901 13.2 11.9 1.87 6.2 14.0%
Sinopec 6.1 77,575 7.4 7.2 1.45 4.7 17.0%
PTT 237.0 20,356 11.2 9.1 1.73 6.1 16.1%
FPCC 82.5 24,383 23.0 22.3 3.89 12.6 15.9%
FCFC 74.3 13,336 15.4 15.0 2.33 22.2 13.5%
SK-Energy 117,500 9,244 10.0 8.2 1.42 6.4 15.0%
S-Oil 57,700 5,549 10.3 9.6 1.86 6.6 16.0%
EV/EBITDAP/E ROE 2010E $mn EBITDA Capex FCF (EBITDA-Capex) Divvi paid Yield
CNOOC 8,716 7,216 1,501 2,799 3.8%Sinopec 21,861 15,766 6,094 2,431 3.6%
PetroChina 42,683 34,029 8,653 8,144 3.8%
Reliance 9,408 4,140 5,267 814 1.2%
Peer comparison cash flow generation/dividendsPeer comparison cash flow generation/dividends
Source: J.P. Morgan estimates
-
8/8/2019 110310 RIL Everything u Wanna Know
14/23
14
RIL current outlook; valuations
! Undemanding valuations trading at historic average range
!Cyclical businesses continue to beat expectations
!Strong volume-led growth (20% earnings CAGR over FY09-12E)
!E&P expected to be ~44% of EBITDA (incl. RPL) from FY11E,
lowering cyclical component of earnings
!FCM impacts E&P reporting
Mean
+1SD
+2SD
-1SD
-2SD0.0
5.0
10.0
15.0
20.0
25.0
30.0
35.0
Jun-00 Dec-01 Jun-03 Dec-04 Jun-06 Dec-07 Jun-09
Trading at historic average multiples:Forward P/E
Trading at historic average multiples:Forward P/E
Source: Bloomberg, J.P. Morgan, Company data
RIL vs. India P/ERIL vs. India P/E
Source: Bloomberg, MSCI, IBES, J.P. Morgan, Company data
VOLUMES 2009 2010E 2011E 2012E
Refining (MMT) 33.0 62.0 63.5 63.5Petchem ('000 MT) 11,792 12,459 12,589 12,485
Gas production (mmscmd) 5.8 50.0 89.9 94.9
Oil production (bbl/d) 17,248 17,248 17,248 17,248
0
10,000
20,000
30,000
40,000
4QFY09 1QFY10 2QFY10 3QFY10
0
10,000
20,000
30,000
40,000
50,000
EBIT (Rs mn) E&P volumes (mn bbls)
EBIT growth moderate despite sharper E&P ramp-upEBIT growth moderate despite sharper E&P ramp-up
Source: Company data
RIL production volumes significant ramp up over FY9-12RIL production volumes significant ramp up over FY9-12
Source: J.P. Morgan estimates, Company data
0
5
10
15
20
25
30
35
Jun-00 Dec-01 Jun-03 Dec-04 Jun-06 Dec-07 Jun-09
MSCI India RIL
-
8/8/2019 110310 RIL Everything u Wanna Know
15/23
15
RIL current outlook
!Lyondell Basell acquisition will be earnings accretive upto $16bn, in our estimate
!High cash levels and potential to lever up Net Debt/Equity of 26% (FY11E)
!Ability to raise further cash through treasury stake sales
!RNRL court case unfavourable outcome could impact earnings by ~13% (FY11E)
!Delayed global economic recovery
Mar-11 Mar-12
LB EBITDA 76,657 96,303Additional Debt 752,000 752,000
Interest on new debt 65,800 65,800
Depreciation 23,794 24,983
Pre-tax earnings (12,937) 5,520
RIL pre-tax 342,866 353,759
% of RIL pre-tax -3.8% 1.6%
Mar-09 Mar-10 Mar-11 Mar-12
Lyondell Basell EBITDA 133,526 77,151 76,657 96,303
Reliance EBITDA 238,086 312,718 442,171 468,412
% of Reliance 56.1% 24.7% 17.3% 20.6%
LB earnings as % of RILLB earnings as % of RIL
Source: Company data, J.P. Morgan estimates, Lyondell Basell filings
LB deal accretive at < $16bnLB deal accretive at < $16bn
Source: J.P. Morgan estimates, Lyondell Basell filings
-
8/8/2019 110310 RIL Everything u Wanna Know
16/23
16
RIL RNRL court case more colour
!Dispute stems from gas supply agreement between RIL and RNRL before demerger
!RNRL was under RIL control when supply agreement was inked hence new management claims
it is unjust
!
RNRL demands supply at $2.34/mmbtu!Bombay High Court ruled against RIL matter currently under appeal in Supreme Court of India
!Key issues before the Court
! Relevance of the family MOU, implementation of its provisions
! Government role in gas utilization, pricing
! Indian Courts have maintained the sanctity of family arrangements in business demergers in the
past. The Bombay High Court ruling does accord high relevance to the family arrangement
! Courts have in the past upheld that regulation of natural resources (such as water, gas) is the right
of the central government
-
8/8/2019 110310 RIL Everything u Wanna Know
17/23
-
8/8/2019 110310 RIL Everything u Wanna Know
18/23
18
RIL Valuation
! March-11 price target of Rs 1150; Overweight rating
! Based on 12.5x FY12E EPS (adjusted for treasury shares)
! Factors ~20% earnings CAGR over FY09-12E with rising E&P revenues
! Key upside risk better than expected refining and petchem margins
! Downside risks lower gas prices (US$3.3/mmbtu), contingent upon RIL-
RNRL court case; and a prolonged global slowdown leading to lower refining
and petchem margins
-
8/8/2019 110310 RIL Everything u Wanna Know
19/23
19
Disclosures
Companies Recommended in This Report (all prices in this report as of market close on 11 March 2010)
Reliance Industries Ltd (RELI.BO/Rs1,016.45/Overweight)
Important Disclosures
# Client of the Firm: Reliance Industries Ltd is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the
company non-investment banking securities-related services and non-securities-related services.
# Investment Banking (next 3 months): JPMSI or its affiliates expect to receive, or intend to seek, compensation for investment banking services in the
next three months from Reliance Industries Ltd.# Non-Investment Banking Compensation: JPMSI has received compensation in the past 12 months for products or services other than investment
banking from Reliance Industries Ltd. An affiliate of JPMSI has received compensation in the past 12 months for products or services other than
investment banking from Reliance Industries Ltd
Price charts (5 or fewer)
-
8/8/2019 110310 RIL Everything u Wanna Know
20/23
-
8/8/2019 110310 RIL Everything u Wanna Know
21/23
21
Disclosures
Explanation of Equity Research Ratings and Analyst(s) Coverage Universe:J.P. Morgan uses the following rating system: Overweight [Over the next six to twelve months, we expect this stock will outperform the average total returnof the stocks in the analysts (or the analysts teams) coverage universe.] Neutral [Over the next six to twelve months, we expect this stock will perform inline with the average total return of the stocks in the analysts (or the analysts teams) coverage universe.] Underweight [Over the next six to twelvemonths, we expect this stock will underperform the average total return of the stocks in the analysts (or the analysts teams) coverage universe.] J.P.Morgan Cazenoves UK Small/Mid-Cap dedicated research analysts use the same rating categories; however, each stocks expected total return is comparedto the expected total return of the FTSE All Share Index, not to those analysts' coverage universe. A list of these analysts is available on request. Theanalyst or analysts teams coverage universe is the sector and/or country shown on the cover of each publication. If it does not appear in this presentation,the certifying analyst(s) coverage universe can be found on J.P. Morgans research website, www.morganmarkets.com.
J.P. Morgan Equity Research Ratings Distribution, as of December 31, 2009
Overweight(buy)
Neutral(hold)
Underweight(sell)
JPM Global Equity Research Coverage 42% 44% 14%IB clients* 58% 57% 42%
JPMSI Equity Research Coverage 41% 49% 10%
IB clients* 78% 73% 57%*Percentage of investment banking clients in each rating category.For purposes only of NASD/NYSE ratings distribution rules, our Overweight rating falls into a buy rating category; our Neutral rating
falls into a hold rating category; and our Underweight rating falls into a sell rating category.
-
8/8/2019 110310 RIL Everything u Wanna Know
22/23
-
8/8/2019 110310 RIL Everything u Wanna Know
23/23