PG Foils Ltd - PGF “BUY” 29th - Inventure Growth ... Coverage on PG Foils.pdfGlobe...
14
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 1 Stock details Shareholding pattern as on 30 th Sep 2010 Promoters, 49.06 DII, 0.02 Others, 50.92 % RESEARCH ANALYSTS ANSHUMAN JAIN DIVYA KANT [email protected] [email protected] BSE Code 526747 Bloomberg Code PGF IN CMP (`) 71.25 Market Capitalization (` in Cr) 57.78 Face Value (`) 10.00 Book Value (`) 84.41 52 Wk High (BSE) ` 79.80 (05 Oct ,2010) 52 Wk Low (BSE) ` 28.05 (30 Nov,2009) Target Price (`) ` 100/- Time Horizon 12-18 Months PG Foils Ltd - PGF “BUY” 29 th Oct,
Transcript of PG Foils Ltd - PGF “BUY” 29th - Inventure Growth ... Coverage on PG Foils.pdfGlobe...
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 1
Stock details
Shareholding pattern as on 30th Sep 2010
Promoters, 49.06
DII, 0.02
Others, 50.92
%
RESEARCH ANALYSTS
ANSHUMAN JAIN DIVYA KANT [email protected] [email protected]
BSE Code 526747
Bloomberg Code PGF IN
CMP (`) 71.25
Market Capitalization (` in Cr) 57.78
Face Value (`) 10.00
Book Value (`) 84.41
52 Wk High (BSE) ` 79.80 (05 Oct ,2010)
52 Wk Low (BSE) ` 28.05 (30 Nov,2009)
Target Price (`) ` 100/-
Time Horizon 12-18 Months
PG Foils Ltd - PGF “BUY” 29th Oct,
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 2
Company Profile….
P G Foils Ltd is the first wholly Indian plant, having latest modern machinery and technical know-how.
The company had the unit for manufacturing AAC/ACSR (Aluminum Conductor Steel Reinforced)
conductors used for overhead transmission of power was installed in the village Pipalia-Kalan in the
year 1962 when it was not even electrified.
PG Foils is an acknowledged aluminum foils manufacturer.
P.G.Foils products are used as a pouch material multiple laminates and used for storage of solids,
liquids, powders, granules of drugs, foods, oils, chemicals, spices etc.
PG Foils is the third largest aluminum foil capacity in India. This company has a total capacity of ~
5,000 MTPA
Manufacturing Facilities
PG Foils Ltd’s production facility at Pipalia Kalan, Rajasthan is capable of meeting the manifold
demands made by industry and offers its customers a range of products made with combination of
Aluminum foil, Paper, PET (Polyethylene terephthalate), PE, BOPP (Biaxially Oriented Polypropylene)
etc. of varied thickness, width and different coatings.
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 3
Product Range …..
PG Foils products, which consist of aluminum foils, foil laminates and flexible is widely used in the packaging industry.PGF caters to the food & pharmaceuticals packaging industry
Aseptic Packaging for Milk, Fruit juice, Cooking Oil Cigarettes foil Tobacco, Cigarettes and mouth fresheners Decoration foil Label foil Closure Caps/ PP Caps for glass or plastic bottles, resale boxes etc. Food Packaging Soup, pouches, flow wrap for biscuit, coffee wrap etc. Lids for yogurt, confectioners Bottle neck decoration Pharma foil Tea House Hold foil and kitchen foil Insulation Semi rigid container/ Casserole/ Tagger Cable Wrap for Telecommunication Bakery & confectionery Wraps Contraceptive Wrap Toiletry and cosmetic products Lamitube for collapsible tubes for toothpaste, skin care, ointments etc.
Major Clientele……
Some of the major clients of the company are
Aventis Ltd. Pfizer Ltd. Cadila Pharmaceuticals Ltd. Dr. Reddy’s Laboratories Dabur India Ltd. German Remedies Anglo French Arya Vaidya Shala Intas Aristo Pharma Ltd. Medimet Pharmaceuticals Ltd. Globe Pharmaceuticals Ltd. Renata Ltd. Hindustan Tin Air India Thai Airways Indian Railways Sterlite Optical Technologies Ltd. Finolex Cables & Associated Capsules etc
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 4
Packaging Industry Overview….
India as a nation has lower manufacturing costs; hence India is fast becoming a preferred hub for packaging production. On the global scene ruled by the World Trade Organization, it is essential for India to uPGrade its packaging standards through innovative technologies in order to be on par with the world’s best practice. Packaging labels must inform consumers about the ingredients of the product, the nutritional value, and the manufacturing and expiry dates of the products; something which is being made mandatory by the government. Almost all the major players were seen to expand their existing capabilities to tap into the fast growing export market for Indian packaging products
The Indian packaging industry is expected to grow to Rs 82,500 Cr by 2015 from the current Rs 65,000 Cr
India stands at the 11th position in the world packaging industry, which is $550-billion, and with the rising consumer demand and new technologies, it is expected to grow at 18-20 % from the current 15 %
As per Indian Institute of Packaging everything needs a packaging. Last year, India GDP growth was 8.5 % while the packaging industry grew 15 %
According to a report published by market research firm RNCOS in April 2010, titled ‘Indian Food and Drinks Market: Emerging Opportunities’ the Indian food and beverages market is expanding rapidly and is projected to grow at a compound annual growth rate (CAGR) of about 7.5 per cent during 2009-13 and would touch US$ 330 billion by 2013
Packaging of essential products like food, beverage, milk, vegetable, food grains and pharma are the key driving segments because of the huge domestic consumption
The large and fast growing Indian middle class population and the growth of organized retail sector are the key catalysts for growth in packaging. The Indian middle class population is above 50 million and is expected to reach 583 million by (Source: McKinsey Report)
Thus Packaging industry in India is one of the fast growing industries which have its influence on all industries directly or indirectly. Packaging fulfils the needs of the Pharma Industry and consumers on the three crucial parameters namely presentation, protection and preservation
Currently the pharmaceutical industry is currently growing at the rate of 12 %, but this will accelerate soon. The sale of all types of medicines in the country stands at US$ 9.61 billion, which is expected to reach around US$ 19.22 billion by 2012. Source: All India Organization of Chemists and Druggists (AIOCD)
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 5
(Source: www.npes.com)
0.3 Kg/Capita packaging consumption of India in comparison to other countries shows the presence of immense untapped potential in Packaging Sector. (Source: www.npes.com)
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 6
KEY STRENGHTS…..
• Domestic V/s Exports PG Foils is exporting ~5-10% of its total production since they have a huge demand from the
domestic market. The company has its esteemed presence in the international market like
Bangladesh, Ukraine, Iran, Kenya, Mexico, Nepal, Nigeria, Russia, Sudan; Thailand & U.A.E.
Increase in export sales remains its major thrust. The company has exports all over the world and
will get more aggressive after the new plant gets commissioned at Pipalia Kalan, Rajasthan.
Contribution from exports to the revenue is 5-10% and 90-95% is the domestic market.
• Capacity Utilization Currently PG foils have an operative production capacity of 5000MT for manufacturing
aluminum foils. In FY10 the company has achieved the highest production of 5200 tons and
installed capacity is ~ 5000 tons, so it is running on 110% capacity and last year the turnover,
quantity wise was 4700 tons, so almost a 10% increase. Thus the prospects and the demand for
company’s products are robust.
• New Expansion Undertaken The major strengths of the expansion of the company is expansion of existing capacity at low
capital cost, change in product mix with a greater proportion of high value added foils, virtually
no gestation period as the process of expansion and modernization is on-going, economies of
scale & rich managerial experience of the promoters in aluminum based industries and large
existing client base. The plant has been imported from Holland and is of international standards.
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 7
Risks ….
• Foil Industry showing signs of growth, number of new entrants are tapping the business opportunities and will be further coming in this sector resulting surplus capacity by end of March 2011. However this will be mitigated through a combination of cost leadership and project management expertise
• Volatility of the primary metal price continues to be a key risk and this is mitigated by effective management by the company to manage their resources to tide over these critical periods.
• The company is exposing to risk of volatility & market fluctuations in foreign exchange.
• Profitability may be affected on account of competition from existing and prospective manufactures of the same products.
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 8
Investment Rationale……
• Highest Market Share: PG Foil commands the highest market share in the Pharma industry~ 35-40% in aluminum foils. It supplies to all the major Indian as well as the multinational companies.
• Expansion Plans :Co is increasing capacity by 6000 tonne This expansion will go on-stream
fully in the month of November-December 2010 and this will take the total capacity of the company to ~11,000 MTPA. After the expansion, PG Foils will become the single largest manufacturing plant of Aluminium foil and foil laminate in India
• Potential Insurance Premium Payback : PGF has been paying premium towards Keyman Insurance Policy for the past six years and though details not available of the Keyman Insurance Policy—but talking to people in the insurance industry, the potential payback, which this Keyman Insurance Policy can bring in on maturity can be potentially more than the market cap of the company
• Quality Aluminum Foils: Today the usages of aluminum foil in packaging is growing by leaps and bounds & plays a key role in packaging industry. In case of barrier properties and shelf life are must, aluminum based special packaging products are a necessity. The aluminum foil is mainly used as packaging material and has proved to be the best of its kind because of its unique protective properties. It is moisture proof, gas proof, light proof and hygienic. It reflects 96% of light and gives a point of sale appeal. Hence these properties makes company’s product in great demand among the food packaging & Pharma industry
• Moving up the Value Chain: The company remains focused on selling end-to end packaging solutions and not just products & is continuously innovating with quality products
• Pharma Sector Opportunities : PGF to benefit from the opportunities arising due to installation of many Pharma units in Himachal Pradesh which are in close proximity to its existing site as compared to other competitors.
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 9
Financials - Income Statement – (Rs. in Cr except EPS) Particulars FY 10 FY 11E FY12 E
Revenues 142.27 170.72 225.36
Other income 4.29 4.29 5.00
Total Income 146.56 175.01 230.36
Expenditure 136.86 159.96 208.23
Interest 2.26 2.5 3.00
PBDT 7.44 12.55 19.13
Depreciation 2.09 3.5 5.50
PBT 5.35 9.05 13.63
Tax 2.49 3.50 5.25
Net Profit 2.86 5.55 8.38
Equity Share Capital 8.11 8.11 8.11
EPS 3.53 6.84 10.33
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 10
Balance Sheet – (Rs. in Cr)
Particulars FY 10 FY 11 E FY12 E
LIABILITIES
Share Capital (A) 8.11 8.11 8.11
Share Warrant & Outstanding(B) 0.47 0.47 0.47
Reserves and Surplus (C) 60.34 65.89 74.26
Net worth D(A+B+C) 68.92 74.47 82.84
Secure Loans (E) 38.27 40.00 45.00
Deferred Tax Liability (Net) (F) 0.98 0.98 0.98
Total G(D+E+F) 108.17 115.45 128.82
ASSETS
Gross Block 52.08 67.08 82.08
Less: Depreciation 32.61 36.11 41.61
Net Block (H) 19.47 30.97 40.47
CWIP (I) - - -
Investments (J) 31.88 21.89 21.89
Net Current Assets (K) 56.82 62.59 66.46
Total L(H+I+J+K)) 108.17 115.45 128.82
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 11
Cash Flow Statement (Rs in Cr) Particulars FY 10 FY 11E FY 12E
Net Profit before Tax 5.35 9.05 13.63
Net Cash Flow from Operating Activities (A) 12.75 11.26 9.12
Net Cash Flow from Investing Activities (B) (11.20) (4.47) (14.67)
Net Cash Flow from Financing Activities (C) (10.70) (0.77) 2.00
Increase/(Decrease) in cash & cash equivalents during the year (D)
(9.15) 6.02 (3.55)
Cash and Cash Equivalents at the beginning of the year (E) 16.1 6.95 12.97
Cash and Cash Equivalents at the end of the year F (D+E) 6.95 12.97 9.42
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 12
Outlook &Valuation…..
• PG Foils has currently the third largest aluminum foil capacity in India.
• PG Foils expansion plans are on track and new capacity is likely to commence in later part of
Q3FY11 in the month of November-December 2010 and this will take the total capacity of the
company to ~11,000 MTPA from existing~5000 MTPA. After which PG Foil will become the
single largest manufacturing plant of Aluminum foil and foil laminate in India
• The use of aluminum foils is inevitable at this moment & has various industrial uses
• PG Foil has the highest market share in the Pharma industry ~ 35-40% in the aluminum foil
segment and is likely to benefit from the current opportunities in the pharma industry
• Further PGF has been paying premium towards Keyman Insurance Policy for the past six years
and the potential payback in the near future by the insurance company can be more than the
market cap of the company
This warrants strong case of re-rating of the stock….. … At current market price of Rs. 71.25/- the stock trades at a PE of 6.89x times of FY 12 estimated earnings of Rs 10.33/- We recommend a “Buy” at a CMP with a target price of Rs 100 /- in next 12 - 18 months.
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 13
For Any Queries please feel free to contact our Institutional Team
Names Designation E-Mail Id. Contact Nagji Rita CMD - - Sales Ravinder Kasliwal Head Institutional Sales [email protected] 40751565/66 Dealing
Shiv Damani Institutional Dealer [email protected] 22723797 Vinit Rita Institutional Dealer [email protected] 40751565/66 Rashda Ainapore Institutional Dealer [email protected] 40751565/66
Research
Anshuman Jain Research Analyst [email protected] 40751515 * 562
Divya Kant Research Analyst [email protected] 40751515 * 562
Pankti Shah Research Analyst [email protected] 40751515
Sheetal Nirmal Research Analyst [email protected] 40751515
Denil Savla Research Analyst [email protected] 40751515
Sanjeev Haria Research Analyst [email protected] 40751515
Sibayan Banerjee Technical Analyst [email protected] 22723797
Ashok Patel Technical Analyst [email protected] 22723797 Madhu Patel Technical Analyst [email protected] 22723797
Disclaimer
Inventure Growth & Securities Ltd has prepared this Document. The information, analysis and estimates contained herein are based on Inventure’s assessment and have been obtained from sources believed to be reliable. Neither Inventure Growth & Securities Ltd nor any of its employees or associates accepts any liability whatsoever direct or indirect that may arise from the use of information herein and shall not be responsible for its completeness and accuracy. It is not an offer to sell or a solicitation to buy securities. This document is for circulation only
Visit us at www.inventuregrowth.com
Please send your Feed Back to
Inventure Growth & Securities Ltd Corporate Office: - Viraj Tower, 2nd Floor, Near Landmark,
Western Express Highway, Andheri East, Mumbai - 400 069 Tel.:- +91-22-40751515, Fax: - +91-22-40751535
201, Viraj Tower, Near Land mark Building, Western Express Highway, Andheri (E), Mumbai-69 14
