Noida Toll Bridge

12
Noida Toll Bridge For Whom the (Cash Register’s) Bell Tolls... Sanjay Bakshi March 21, 2010 Page 1

Transcript of Noida Toll Bridge

Page 1: Noida Toll Bridge

Noida Toll BridgeFor Whom the (Cash Register’s) Bell Tolls...

Sanjay Bakshi

March 21, 2010

Page 1

Page 2: Noida Toll Bridge

Page 2

From “Warren Buffett Speaks: The Wit & Wisdom from the World’s Greatest Investor”

Page 3: Noida Toll Bridge

SummaryThe Noida Toll Bridge Company owns and operates the Noida Toll Bridge which connects South Delhi (population 2.3 million) with Noida (a modern suburb of Delhi, population 0.7 million) and East Delhi (population 4.2 million). This unregulated monopoly is incredibly

cheap and is one of the most attractive public companies available in India. All revenues are in cash. There are no inventories. The toll is indexed to inflation and users are price insensitive – traffic keeps rising steadily regardless of global economic slowdown. The toll bridge is operating at 45% of its capacity and will reach 100% of capacity within six years, without requiring incremental investment in fixed assets or working capital. The CEO of the company is buying stock for his own account and we are buying it because it’s a steal at Rs 23 per share after having fallen from a high of Rs 75 a year ago due to the stock market crash and also due to distressed selling by large stockholders like Citigroup. At Rs 23 per share, we are paying book value and a P/E multiple of 9 for this asset which is worth at least Rs 66 per share. The current market cap is $85 million and this is one of the most liquid 250 names in India on which options and futures are traded. Large blocks from distressed sellers might be available.

Page 3

Noida Toll Bridge

Page 4: Noida Toll Bridge

NoteThe Noida Toll Bridge Company Limited was set up to construct and operate the Delhi Noida Toll Bridge on a build, own, operate and transfer (BOOT) basis. The Delhi Noida Toll Bridge is a tolled facility connecting Noida and East Delhi to South Delhi across the Yamuna river.

The Delhi Noida Toll Bridge (commonly known as the DND Flyway) is an eight-lane bridge which measures 552.5 meters in length across the Yamuna river and includes the approach roads on the South Delhi and Noida ends. DND Flyway became operational in February 2001.

Page 4

East Delhi

Noida

South Delhi

Noida Toll Bridge

Page 5: Noida Toll Bridge

The Company principally generates revenues through the levy of toll charges for the use of the toll bridge by commuters. The maximum capacity of the toll bridge is estimated to be 222,000 vehicles per day. The traffic on the bridge has grown from approximately 17,000 vehicles per day in March 2001 to more than 101,000 vehicles per day in December 2008. That’s an increase of 25% p.a. We expect traffic to rise by 15% p.a. over the next few years which will cause the toll bridge to operate at its full capacity within six years.

Initial TroubleIn its first few years, this company faced major problems arising out of overconfidence-driven-projections about expected traffic volume. Such optimistic projections resulted in the use of a highly leveraged capital structure for funding the project cost. Of the total funding requirement of $92 million, only $28 million was financed through equity. The balance $64 million was funded with debt comprising a mix of term loans from banks and the issue of deep discount bonds.

Indian commuters took time to get used to the idea of paying money to cross a bridge — time which the company did not have thanks to its leveraged capital structure. The plight of the company in the first two years of its operations can be seen from the table on the right.

Page 5

Page 6: Noida Toll Bridge

Finance charges i.e. interest on debt were more than four times the toll revenue! Clearly the company was headed towards bankruptcy.

Debt RestructuringIn 2002, the company was forced to approach its bankers for restructuring its debt which took many years to negotiate and implement.

The key features of the corporate debt restructuring proposal were: (i) rescheduling of interest and repayments; (ii) reduction in interest rate for loans (effective cost of debt was reduced from 14.5% p.a. to 9.5% p.a.); and (iii) construction of new links in order to augment the Company’s revenues to be funded by additional equity capital.

In March 2006, the company raised $42 million equity funds by selling GDRs in Alternate Investment Market (AIM) of The London Stock Exchange. Part of this money was used to reduce debt and the balance was used to construct the “Mayur Vihar Link” which

connects East Delhi to South Delhi. 30% of Delhi’s population lives in East Delhi. The Mayur Vihar Link, which started in January 2008, created a new source of revenue for the company.

In March 2002, total debt on the company’s

Page 6

Mayur Vihar Link

Page 7: Noida Toll Bridge

books was approximately $65 million. By March 2008, this debt had shrunk to $44 million due to the debt-restructuring mentioned above and also due to debt repayments from cash flows.

In the meantime, traffic volume increased substantially, resulting in the company coming out of debt trap. For the year ended 31 March 2008, the total income had risen to $14.6 million, of which $3.4 million was spent on the operation and administration expenses of the bridge, leaving $11.2 million available for debt service. Thanks to earlier debt-reduction as well as to corporate debt-restructuring, the interest expense for the year was now only $3 million.

With interest coverage ratio of 3.7 times, the company is now not only out of debt-trap, but is also well financed. We expect the company to be completely debt-free in less than five years.

Pricing PowerNoida Toll’s business model has a built-in inflation hedge. Every year, the company is allowed to raise its toll charges using consumer price index. See chart below:

Page 7

10

12

14

16

18

20

Apr-02Oct-02Apr-03Oct-03Apr-04Oct-04Apr-05Oct-05Apr-06Oct-06Apr-07Oct-07

Indi

an R

upee

s

Average Toll/Vehicle

Page 8: Noida Toll Bridge

Moreover, if the increase results in toll price involving decimals, the toll is rounded up to the next rupee which means that toll revenues tend to rise by more than inflation.

Long Queues = Inelastic Demand

Regardless of the rise in toll prices, year after year, the traffic just keeps on rising, thanks to the growth of population on both sides of the Yamuna river. The only competition are two government owned, free, but poorly maintained bridges which are already operating at full capacity, so people choose Noida Toll Bridge because it saves them time.

Page 8

Page 9: Noida Toll Bridge

Apparently, the world is experiencing a recession. Not this company though. Even though India is facing an economic slowdown, the traffic numbers keep on rising every month. See chart below and excerpt from management’s report on December 2008 quarterly performance:

ValuationWe expect the Noida Toll Bridge to reach full capacity of 222,000 vehicles per day within six years. Assuming an inflation rate of 5%, average toll per vehicle will rise from Rs 18 to Rs 24 by the end of six years. This means that six years from now revenues will be approximately Rs 2 billion or $39 million. Because the cost of operating and maintaining the bridge are fixed, margins and free cash

Page 9

0

200

400

600

800

1000

1200

1400

1600

1800

0

10000

20000

30000

40000

50000

60000

70000

80000

90000

100000

Ap

r-02

Ju

n-0

2

Au

g-0

2

Oct-

02

Dec-0

2

Feb

-03

Ap

r-03

Ju

n-0

3

Au

g-0

3

Oct-

03

Dec-0

3

Feb

-04

Ap

r-04

Ju

n-0

4

Au

g-0

4

Oct-

04

Dec-0

4

Feb

-05

Ap

r-05

Ju

n-0

5

Au

g-0

5

Oct-

05

Dec-0

5

Feb

-06

Ap

r-06

Ju

n-0

6

Au

g-0

6

Oct-

06

Dec-0

6

Feb

-07

Ap

r-07

Ju

n-0

7

Au

g-0

7

Oct-

07

Dec-0

7

Feb

-08

Reven

ue/D

ay (

INR

- T

ho

usan

ds)

Veh

icle

s/D

ay

Noida Toll - Growth over years

Revenue/Day (INR - Thousands) Vehicles/day

Page 10: Noida Toll Bridge

flow will rise as the bridge reaches peak capacity. The following table shows how this has happened in the past:

Until August 2007, operating and maintenance charges were paid to another company which was operating the bridge and was being paid on the basis of traffic volume. The company changed this system in 2007 and now a 51% subsidiary is paid a fixed sum (regardless of traffic volume) to operate the bridge. As traffic rises, operating expenses as percentage of revenues will decline. Assuming they rise by 5% p.a, in six years, the company will be generating an operating cash flow of $33 million p.a.

To value this operating business, we discount the operating cash flows at 12% per annum for: (a) the next six years when the traffic ramps up from 45% to 100% of capacity; and (b) the future during which we presume they will grow at 4% per year as a result of inflation. Our estimate of (a) is $85 million; and that of (b) is $208 million, so the estimated value of the operating business is $293 million. After reducing debt of $44 million, we are left with equity value of $249 million, or Rs 67 per share.

Our valuation is conservative because it ignores advertising revenues the company is generating by sale of outdoor advertising on both the Delhi and the Noida side of the toll bridge. See section on

Page 10

Page 11: Noida Toll Bridge

advertisement revenue in the table on the right.

We have also ignored the value of land the company was allotted by the government as compensation for shortfall in promised returns for the project. See extract from company’s prospectus below:

The current book value per share is Rs 23. Based on expected earnings for FY09, we are paying less than 9 times earnings.

The stock has fallen from a high of Rs 75 in January 2008. Only 26% of the stock is held by the promoters and the balance is held by institutional and individual investors. Citigroup, which owned 4% in June 2008 has been a consistent seller. Credit Suisee, which owned 3% in September 2008 is another consistent seller.

Page 11

Page 12: Noida Toll Bridge

ConclusionNoida Toll Bridge is an asset having wonderful economic characteristics, but selling at a ridiculously low price of less than book value and less than 9 times current earnings which are expected to grow very rapidly over the next six years.

The major costs of the project have already been incurred. Running costs are low and going to become lower as a proportion of revenue because they are relatively fixed. All sales are in cash so there are no receivables. The toll bridge is operating at 45% of its capacity and no incremental capex or incremental working capital is required for it to operate at 100% of its capacity, which is expected to happen in six years. How many businesses are out there which can quadruple their earnings without deploying additional capital in fixed assets, receivables, and inventories? Very few. This is one of such businesses.

Noida Toll Bridge also has tremendous pricing power — toll revenues are indexed to inflation, and the users are price insensitive. They huff and they puff but in the end they pay up. The traffic keeps on growing regardless of terrorist attacks, recessions, large government deficits, climate change, fuel price change, fads and fashions in markets etc.

The company has recently come out of a debt-trap and is now not only conservatively financed, but is also paying down its remaining debt aggressively.

Management is very competent, and is also owner oriented. The CEO is buying the stock for his own account. So are we.

Page 12