SlideShare a Scribd company logo
1 of 9
Download to read offline
4QFY2010 Result Update I Automobile
                                                                                                                                   May 26, 2010




  JK Tyre & Industries                                                                             BUY
                                                                                                   CMP                                   Rs179
  Performance Highlights                                                                           Target Price                          Rs242
 JK Tyre & Industries (JK Tyre) reported 23% yoy growth in net sales to                            Investment Period                  12 Months
 Rs1,051cr (Rs854cr), which was below our expectations. This was largely
 because of lower-than-expected performance at the operating front due to a                        Stock Info
 substantial increase in raw material cost. The company reported an OPM of                         Sector                                   Tyre
 7.8% on account of the qoq increase in raw material cost. Net profit at
                                                                                                   Market Cap (Rs cr)                       737
 Rs26.7cr (Rs13.6cr) came in below our expectations. Management is optimistic
 about generating good volumes in FY2010 on the back of strong demand,                             Beta                                      1.0
 capacity expansion across segments and the Tornel acquisition. The stock is                       52 WK High / Low                     236/64
 currently available at attractive valuations of 4.2x and 3.7x FY2011E and
                                                                                                   Avg. Daily Volume                    156846
 FY2012E EPS, respectively. We maintain Buy on the stock.
                                                                                                   Face Value (Rs)                            10
 FY2010 Financial Performance: JK Tyre reported net sales of Rs 3,678cr on a
                                                                                                   BSE Sensex                           16,388
 standalone basis for FY2010 and Rs4,571cr on a consolidated basis. Net profit
 came in at Rs163cr on a standalone and at Rs224cr on a consolidated basis.                        Nifty                                   4,917
 The numbers are not comparable with the previous fiscal as previous fiscal                        Reuters Code                        JKIN.BO
 numbers are for eighteen months. The tonnage stood at 56,700MT for
                                                                                                   Bloomberg Code                       JKI@IN
 4QFY2010 and 2,40,000MT for FY2010.
                                                                                                   Shareholding Pattern (%)
 Outlook and Valuation: In FY2010, the tyre industry benefited largely from the
 increased original equipment manufacturer (OEM) demand and spike in                               Promoters                                47.0
 replacement demand. Going ahead, we are positive on the sector as OEM                             MF/Banks/Indian FIs                      29.8
 off-take is expected to improve, benefitting the overall auto industry’s volume
 growth. However, the recent run-up in raw-material prices is a concern and                        FII/NRIs/OCBs                             9.6
 expected to exert some pressure on the company’s operating margin. On
                                                                                                   Indian Public                            13.6
 account of the lower-than-expected 4QFY2010 performance, we estimate the
 company to generate EPS of Rs43.2 (Rs45.5) in FY2011E and Rs48.4 (Rs53.5)                         Abs. (%)            3m       1yr           3yr
 in FY2012E. We maintain Buy on JK Tyre with a revised Target Price of Rs242
 (Rs267), at which the stock would trade at 5x, 3.3x and 0.8x FY2012E EPS,                         Sensex            (0.3)     20.6          14.3
 EV/EBITDA and P/BV, respectively.
                                                                                                   JK Tyre             4.8     151.0         32.9

  Key Financials (Consolidated)
  Y/E March (Rs cr)                  FY2009         FY2010E          FY2011E         FY2012E
  Net Sales                            5,553            4,571           5,523           6,001
  % chg                                 98.7            (17.7)            20.8             8.7
  Adj. Net Profit                    (103.8)            208.2           177.4           198.9
  % chg                                     -                -          (14.8)            12.1
  OPM (%)                                 3.0            11.0              9.7            10.2
  Adj. EPS (Rs)                        (26.3)            50.7             43.2            48.4
  P/E (x)                               (6.8)              3.5             4.2             3.7
  P/BV (x)                                1.1              0.8             0.7             0.6
  RoE (%)                               12.8               6.6             9.7            16.6
  RoCE (%)                                3.9            18.5             17.1            16.0
  EV/Sales (x)                            0.4              0.4             0.4             0.3     Vaishali Jajoo
                                                                                                   Tel: 022 – 4040 3800 Ext: 344
  EV/EBITDA (x)                         12.1               3.5             4.1             2.9
                                                                                                   E-mail: vaishali.jajoo@angeltrade.com
 Source: Company, Angel Research; Note: JK Tyre has changed its accounting year from September
 to March end. Accordingly, FY2009 for the company was of 18-months (6 quarters) ending March
 2009.


                                                                                                                                                   1
Please refer to important disclosures at the end of this report                                     Sebi Registration No: INB 010996539
JK Tyre & Industries I 4QFY2010 Result Update



               Exhibit 1: 4QFY2009 Financial Performance (Standalone)
                Y/E March (Rs cr)                4QFY10    4QFY09    % chg      FY10      FY09    % chg
                Net Sales (include Other
                                                 1,050.6    854.2     23.0    3,691.6   4,922.1   (25.0)
                Op. Inc.)
                Consumption of Raw
                                                  711.2     592.3     20.1    2,332.9   3,395.3   (31.3)
                Material
                (% of Sales)                       67.7      69.3                63.2      69.0
                Staff Costs                        63.1      44.7     40.9     254.0     295.0    (13.9)
                (% of Sales)                         6.0      5.2                 6.9       6.0
                Purchases of Traded Goods            6.0      4.6     30.7      36.8      71.9    (48.8)
                (% of Sales)                         0.6      0.5                 1.0       1.5
                Other Expenses                    188.2     140.8     33.6     648.4     848.2    (23.6)
                (% of Sales)                       17.9      16.5                17.6      17.2
                Total Expenditure                 968.4     782.4     23.8    3,272.1   4,610.4   (29.0)
                Operating Profit                   82.2      71.8     14.5      419.5     311.8     34.6
                OPM                                  7.8      8.4                11.4       6.3
                Interest                           18.7      31.2    (40.1)     88.7     157.8    (43.8)
                Depreciation                       22.3      19.4     14.7      86.0     113.4    (24.2)
                Other Income                       (3.0)      0.3   (976.5)      0.8       1.3    (39.5)
                PBT (excl. Extr. Items)            38.3      21.5     77.8     245.7      41.9    486.2
                Extr. Income/(Expense)                 -        -         -        -         -         -
                PBT (incl. Extr. Items)            38.3      21.5     77.8     245.7      41.9    486.2
                (% of Sales)                         3.6      2.5                 6.7       0.9
                Provision for Taxation             11.5       7.9     46.2      82.2      22.9    259.6
                (% of PBT)                         30.1      36.6                33.5      54.5
                Reported PAT                       26.7      13.6     96.1     163.5      19.0    758.1
                PATM                                 2.5      1.6                 4.4       0.4
                Equity capital (cr)                41.1      41.1               41.1      41.1
                EPS (Rs)                             6.5      3.3     96.1      39.8        4.6   758.1
               Source: Company, Angel research

               Marginal top-line growth; strike affects sales: JK Tyre reported 23% yoy growth in
               net sales to Rs1,051cr (Rs854cr) in 4QFY2010. In tonnage terms, the company
               registered 11.2% yoy growth in volume to 56,700MT in 4QFY2010 (51,500MT in
               3QFY2010 and 51,000MT in 4QFY2009). JK Tyre announced a hike in prices in
               3QFY2010 and 4QFY2010 to pass-through the raw-material cost increase. An
               average of ~5% hike across the segments was applicable from January 2009 to
               abbreviate the increase in raw-material costs. The average procurement price of
               rubber in 4QFY2010 stood at Rs145/Kg compared to Rs119/Kg in 3QFY2010.

               OPM below expectation due to increased raw material cost: The company’s
               operating profit increased 14.5% yoy to Rs82.2cr (Rs71.8cr). However, on a qoq
               basis, OPM dropped by 449bp yoy to 7.8% (11.7% in 3QFY2010), which was below
               our estimates. This was primarily on account of the 586bp qoq jump in raw-material
               cost. The company attributed the substantial contraction in OPM to change in
               product mix and higher rubber prices. OPM growth was also partially arrested by
               the spike in other expenditure, which comprised discounts and other selling and
               distribution expenses. The company also hiked prices by 5% in 4QFY2010 and has
               guided on subsequent price hikes in the event of increasing rubber prices.
               Management has guided to sustain margins of 10–10.5% in FY2011E.

               Net profit below expectations at Rs26.7cr: For 4QFY2010, JK Tyre recorded a
               96.1% yoy increase in net profit to Rs26.7cr (Rs13.6cr), which was below our
               estimates, primarily on account of a low base of last year and significant payback in
               working capital loans leading to a fall in interest costs (debt on books of standalone
               entity is Rs860cr).


May 26, 2010                                                                                           2
JK Tyre & Industries I 4QFY2010 Result Update


               Conference Call Highlights

               Rubber prices touching new highs

               JK Tyre will continue to face pressure on the margin front due to increasing rubber
               prices. Average rubber price for the company during 4QFY2010 was nearly
               Rs145/Kg as against Rs119/Kg in 3QFY2010. Rubber prices are currently trading at
               Rs155–158/Kg. Average rubber price for the company for FY2010 was Rs110/kg.
               On account of the monsoon season, the company has maintained rubber inventory
               for 45 days. Almost the entire inventory is at a price of Rs145/Kg. Given that rubber
               prices have increased further, prices of petroleum products are witnessing a
               downtrend, which should help the company protect margins to some extent.
               Therefore, the company expects EBITDA margins to be maintained at 10–10.5% for
               FY2011E.

                Exhibit 2: Natural Rubber Price Trend (Rs119/Kg)

                  160
                  140
                  120
                  100
                    80
                    60
                    40
                    20
                     0
                         Q1FY05
                                  Q2FY05
                                           Q3FY05
                                                    Q4FY05
                                                             Q1FY06
                                                                      Q2FY06
                                                                               Q3FY06
                                                                                        Q4FY06
                                                                                                 Q1FY07
                                                                                                          Q2FY07
                                                                                                                   Q3FY07
                                                                                                                            Q4FY07
                                                                                                                                     Q1FY08
                                                                                                                                              Q2FY08
                                                                                                                                                       Q3FY08
                                                                                                                                                                Q4FY08
                                                                                                                                                                         Q1FY09
                                                                                                                                                                                  Q2FY09
                                                                                                                                                                                           Q3FY09
                                                                                                                                                                                                    Q4FY09
                                                                                                                                                                                                             Q1FY10
                                                                                                                                                                                                                      Q2FY10
                                                                                                                                                                                                                               Q3FY10
                                                                                                                                                                                                                                        Q4FY10
                                                                                                     Average Prices (Rs. Per kg)

               Source: Bloomberg, Angel research

               JK Tyre has initiated a 4% price increase, which will be in effect from June 1, 2010,
               for the replacement category. This raise comes on the back of a 6.7% increase in
               prices in FY2010. Normally it takes three months for the price increase to pass on to
               the OEM segment. Net sales realisation for the company increased about 1.5% for
               4QFY2010. The entire price hike did not reflect into sales realisation because of the
               sales mix. Average net sales realisation is likely to increase by 2–2.5% in FY2011.

               Capacity expansion plans

               Currently, JK Tyre is running at almost full capacity and is partially unable to meet
               increasing OEM demand. Therefore, the company has major expansion plans on
               the anvil across segments, with most of the capacities coming on board from
               2011E–2012E. The company’s total capacity post the expansions is slated at
               12.6mn tyres annually. The company incurred a capex of Rs315cr for FY2010 and
               has lined up a capex of Rs750cr for FY2011E. The company has overall capital
               expenditure plans of Rs930cr in the next two years, out of which Rs776cr is for a
               Greenfield facility at Chennai, which could be operational by 2012. This facility will
               produce 25 lakh passenger car radials, 2 lakh bus radials and 2 lakh truck radials.
               The remaining capex will be used for expanding the facility at the Mysore plant from
               8 lakh to 10 lakh radials at a cost of Rs154 cr. The expansion is expected to be
               completed by March 2011. Consequently, the company’s domestic capacity will
               reach 1.25cr tyres a year in 2012.

               JK Tyre is currently expanding its off-road tyre (ultra large-size tyre) capacity by
               3,000 tyres a year to 42,000 tyres per year, primarily for Bharat Earth Movers
               (BEML), at a cost of Rs120cr. The company has, in fact, delivered the first batch of its
               ultra large-size tyres to BEML ahead of schedule.

May 26, 2010                                                                                                                                                                                                                                     3
JK Tyre & Industries I 4QFY2010 Result Update



               JK Tyre has completed its truck and bus radial (T&BR) capacity expansion plan, with
               an investment of Rs315cr, and will have increased capacity from 307,000 tyres to
               800,000 tyres per year by October 2010. This capacity has been running at almost
               100% capacity utilisation in November and December 2009. Therefore,
               management plans to increase its radial capacity by another 4 lakh tyres to 12 lakh
               tyres per year over the next three years.

               Update on Tornel operations

               JK Tyre had acquired Tornel, Mexico, in June 2008 for a consideration of nearly
               Rs270cr through a 100% special purpose vehicle. According to management,
               Tornel, which has a total capacity of 6.6mn tonnes per year, recorded a turnover of
               around Rs1,000cr in CY2009, net profit of nearly Rs60cr and debt of Rs150cr–
               160cr in books as on December 31, 2009. Tornel’s operations turned EPS accretive
               for JK Tyre in its first year of operation. Tornel contributed positively to the sales and
               profitability of the company on a consolidated basis. Net sales for Tornel were up
               10% for FY2010. The company continues to operate in a challenging environment.
               It faces cost pressures on the raw-material front on account of increased rubber
               prices and because of the depreciation of Mexican pesos versus the US dollar.
               Tornel is currently operating at a 60–70% utilisation level.

               Management outlook

               Management is positive about the auto industry’s growth, including the commercial
               vehicle and the passenger vehicle segments, and has planned capacity expansions
               to meet the demand arising from the uptrend in the auto industry in general. With
               new international players entering the compact car segment particularly,
               management expects the industry to witness ~18% annual growth in the passenger
               car radial segment over the next couple of years. Management is also optimistic on
               an upturn in the CV cycle and off-take from its strong clients, Ashok Leyland and
               Tata Motors. Further, management expects the T&BR segment to register 8–10%
               annual growth over the next couple of years.

               The acquisition of Tornel, which is majorly into truck, LCV, farm and industrial tyres
               in the bias category and truck, LCV and high-speed passenger car tyres, has given
               JK Tyre a strong hold in the South American market, which will help increase
               contribution from the company’s international business.

               Debt levels for the company as in March 2010 have gone down from Rs1,100cr to
               Rs860cr on a standalone basis, and from Rs1,382cr to Rs1,158cr on a consolidated
               basis. The company continues to maintain cash at a normal level of Rs50–60cr.
               Production volumes for JK Tyre for FY2011E could be up by 20–25% as demand
               from passenger cars, trucks and buses remains robust. Currently, demand for tyres
               is exceeding the supply. The company should also benefit from full capacity
               utilisation at the Kankroli tyre plant in FY2011E. The disruption in operations last
               year due to the illegal strike by workmen led to a decline of Rs300cr in sales and a
               loss of Rs30–35cr at the EBITDA level.




May 26, 2010                                                                                           4
JK Tyre & Industries I 4QFY2010 Result Update


               Outlook and Valuation

               In FY2010, the tyre industry benefited largely from the substantial increase in OEM
               demand and spike in replacement demand. Going ahead, we are positive on the
               sector as OEM off-take is expected to improve, benefitting the overall auto industry’s
               volume growth. However, the recent run-up in raw-material prices is a concern and
               expected to exert some pressure on the company’s operating margin. On account of
               the lower-than-expected 4QFY2010 performance, we estimate the company to
               register EPS of Rs43.2 (Rs45.5) in FY2011E and Rs48.4 (Rs53.5) in FY2012E.

               Exhibit 3: One year forward EV/EBITDA Band
                              5,000

                              4,400                                                                                                                                                                                                                      8x

                              3,800

                              3,200                                                                                                                                                                                                                       6x
                 EV (Rs cr)




                              2,600
                                                                                                                                                                                                                                                          4x
                              2,000

                              1,400
                                                                                                                                                                                                                                                              2x
                               800

                               200
                                      Sep-02




                                                                 Sep-03




                                                                                            Sep-04




                                                                                                                       Sep-05




                                                                                                                                                  Sep-06




                                                                                                                                                                             Sep-07




                                                                                                                                                                                                        Sep-08




                                                                                                                                                                                                                                   Sep-09
                                               Jan-03




                                                                          Jan-04




                                                                                                     Jan-05




                                                                                                                                Jan-06




                                                                                                                                                           Jan-07




                                                                                                                                                                                      Jan-08




                                                                                                                                                                                                                 Jan-09




                                                                                                                                                                                                                                            Jan-10
                                                        May-03




                                                                                   May-04




                                                                                                              May-05




                                                                                                                                         May-06




                                                                                                                                                                    May-07




                                                                                                                                                                                               May-08




                                                                                                                                                                                                                          May-09




                                                                                                                                                                                                                                                     May-10
               Source: C-line, Angel Research

               We believe that strong demand, prevailing high-capacity utilisation levels and higher
               investment requirements will help the Indian tyre industry to arrest the sharp decline
               in margins despite the upward move in input costs (rubber and carbon black). Thus,
               we maintain a Buy view on JK Tyre with a revised Target Price of Rs242 (Rs267), at
               which the stock would trade at 5x, 3.3x and 0.8x FY2012E EPS, EV/EBITDA and
               P/BV, respectively.




May 26, 2010                                                                                                                                                                                                                                                       5
JK Tyre & Industries I 4QFY2010 Result Update


               Profit & Loss Statement (Consolidated)                                             Rs cr
                Y/E March                       FY2007        FY2009*      FY2010    FY2011E    FY2012E
                Gross sales                      3,196          6,109       4,849      5,939      6,595
                Less: Excise duty                400.6           556.2      278.6      415.7      593.5
                Net Sales                        2,795           5,553      4,571      5,523      6,001
                Total operating income           2,795          5,553       4,571      5,523      6,001
                % chg                                7.9               -         -      20.8         8.7
                Total Expenditure                2,540           5,388      4,069      4,988      5,392
                Net Raw Materials                1,854           3,956      2,841      3,645      3,961
                Other Mfg costs                  298.1           643.4      795.6      624.1      666.2
                Personnel                        176.7           382.0      432.1      331.4      351.1
                Other                            211.7           407.0           -     386.6      414.1
                EBITDA                           254.7          164.9       502.0      535.8      609.1
                % chg                              68.4                -         -        6.7      13.7
                (% of Net Sales)                     9.1             3.0      11.0        9.7      10.2
                Depreciation & Amortisation        75.4          122.5        99.6     124.1      169.1
                EBIT                             179.2            42.4      402.4      411.7      440.1
                % chg                            123.3                 -         -        2.3        6.9
                (% of Net Sales)                     6.4             0.8       8.8        7.5        7.3
                Interest & other Charges           91.1          171.2      115.7      154.6      150.8
                Other Income                       12.6            53.9       14.9      15.8       16.7
                 (% of PBT)                        12.5          (71.7)        4.7        5.8        5.5
                Share in profit of Associates          -               -         -          -          -
                Recurring PBT                    100.7           (74.9)     301.5      272.9      306.0
                % chg                             363.5                -         -      (9.5)      12.1
                Extraordinary Expense/(Inc.)       (0.2)             0.2    (15.6)          -          -
                PBT (reported)                   100.9           (75.1)     317.1      272.9      306.0
                Tax                                34.0            32.9       93.3      95.5      107.1
                (% of PBT)                         33.7          (43.8)       29.4      35.0       35.0
                PAT (reported)                     66.9        (108.1)      223.8      177.4      198.9
                Less: Minority interest (MI)       (2.7)           (4.1)         -          -          -
                PAT after MI (reported)            69.6        (104.0)      223.8      177.4      198.9
                ADJ. PAT                           69.4        (103.8)      208.2      177.4      198.9
                % chg                                  -               -         -     (14.8)      12.1
                (% of Net Sales)                     2.5           (1.9)       4.6        3.2        3.3
                Basic EPS (Rs)                     22.6          (26.3)      50.7       43.2       48.4
                Fully Diluted EPS (Rs)             22.5          (25.3)      50.7       43.2       48.4
                % chg                                  -               -         -     (14.8)      12.1




May 26, 2010                                                                                               6
JK Tyre & Industries I 4QFY2010 Result Update


                Balance Sheet (Consolidated)                                                           Rs cr
                Y/E March                           FY2007     FY2009*      FY2010E    FY2011E      FY2012E
                SOURCES OF FUNDS
                Equity Share Capital                  30.8         41.1        41.1         41.1        41.1
                Preference Capital                       -            -           -            -           -
                Reserves& Surplus                      513          651         849        1,007       1,184
                Shareholders’ Funds                    544          692         890        1,048       1,225
                Minority Interest                        -            -           -            -           -
                Total Loans                            915        1,382       1,158        1,508       1,508
                Deferred Tax Liability               105.3        112.0       111.7        111.7       111.7
                Total Liabilities                    1,564        2,186       2,159        2,668       2,845
                APPLICATION OF FUNDS
                Gross Block                          2,156        2,840       3,288        4,002       4,226
                Less: Acc. Depreciation                957        1,228       1,328        1,452       1,621
                Net Block                            1,199        1,612       1,960        2,550       2,605
                Capital Work-in-Progress              20.3        290.5       131.5        120.1        84.5
                Goodwill                                  -            -           -            -           -
                Investments                           71.4         75.9        75.9          80.0       85.3
                Current Assets                       1,106        1,334       1,429        1,660       1,905
                   Cash                               30.0         51.3        57.7        (25.0)       74.1
                   Loans & Advances                  137.2        249.6       228.5        303.8       330.1
                   Other                               938        1,033       1,143        1,381       1,500
                Current liabilities                    840        1,131       1,442        1,748       1,840
                Net Current Assets                     266          202         (13)         (88)         65
                Mis. Exp. not written off               8.2          5.2         5.2          5.2         5.2
                Total Assets                         1,564        2,186       2,159        2,668       2,845


               Cash Flow Statement (Consolidated)                                                      Rs cr
               Y/E March                       FY2007         FY2009*      FY2010E     FY2011E      FY2012E
               Profit before tax                100.9            (75.1)       317.1       272.9        306.0
               Depreciation                       75.4           122.5         99.6       124.1        169.1
               Change in Working Capital          60.8         (171.6)      (194.7)       (64.1)         33.8
               Less: Other income                   6.5        (841.1)      (112.8)     (283.6)        (34.7)
               Direct taxes paid                  34.0             32.9        93.3         95.5       107.1
               Cash Flow from Operations        196.7           683.9        241.5       520.9        436.5
               (Inc.)/ Dec. in Fixed Assets     (69.7)         (954.6)      (288.7)     (702.8)      (188.4)
               (Inc.)/ Dec. in Investments        (3.8)            (4.5)          -         (4.1)        (5.3)
               (Inc.)/ Dec. in loans and
               advances                              7.1         (91.6)       (37.7)      (75.3)         26.3
               Other income                         12.6           53.9         14.9        15.8         16.7
               Cash Flow from Investing           (53.8)       (996.8)      (311.6)     (766.4)      (150.6)
               Issue of Equity                    (13.1)           71.0            -           -            -
               Inc./(Dec.) in loans               (28.9)         467.5      (224.4)       350.0             -
               Dividend Paid (Incl. Tax)             9.7           13.0         16.8        16.8         19.2
               Others                           (120.8)        (217.1)        283.9     (204.0)      (206.0)
               Cash Flow from Financing         (153.1)         334.3          76.3      162.8       (186.7)
               Inc./(Dec.) in Cash                (10.2)           21.4          6.3      (82.7)         99.1
               Opening Cash balances               40.2           30.0         51.4        57.7        (25.0)
               Closing Cash balances               30.0           51.4         57.7       (25.0)        74.1




May 26, 2010                                                                                                     7
JK Tyre & Industries I 4QFY2010 Result Update


                Key Ratios
                Y/E March                                  FY2007        FY2009*        FY2010E        FY2011E      FY2012E
                Valuation Ratio (x)
                P/E (on FDEPS)                                  7.9          (6.8)            3.5            4.2            3.7
                P/CEPS                                          3.9          50.5             2.4            2.4            2.0
                P/BV                                            1.0            1.1            0.8            0.7            0.6
                Dividend yield (%)                              1.5            1.5            2.0            2.2            2.5
                EV/Sales                                        0.5            0.4            0.4            0.4            0.3
                EV/EBITDA                                       5.4          12.1             3.5            4.1            2.9
                EV / Total Assets                               0.4            0.3            0.3            0.3            0.3
                Per Share Data (Rs)
                EPS (Basic)                                   22.6          (26.3)          50.7           43.2            48.4
                EPS (fully diluted)                           22.5          (25.3)          50.7           43.2            48.4
                Cash EPS                                      46.2            3.6           75.0           73.4            89.6
                DPS                                            2.7            2.7            3.5            4.0             4.5
                Book Value                                   176.7          168.4          216.7          255.2           298.4
                DuPont Analysis
                EBIT margin                                     6.4            0.8           8.8             7.5            7.3
                Tax retention ratio                             0.7            1.4           0.7             0.7            0.6
                Asset turnover (x)                              1.8            2.6           2.5             3.0            4.0
                ROIC (Post-tax)                                 7.8            2.9          15.5            14.6           18.8
                Cost of Debt (Post Tax)                         6.5           17.8           6.4             7.5            6.5
                Leverage (x)                                    1.4            3.6           1.4             1.3            1.2
                Operating ROE                                   9.7         (51.3)          28.5            23.6           34.1
                Returns (%)
                ROCE (Pre-tax)                                11.5            3.9           18.5            17.1           16.0
                Angel ROIC (Pre-tax)                          11.7            2.0           19.1            15.3           15.9
                ROE                                            7.1           12.8            6.6             9.7           16.6
                Turnover ratios (x)
                Asset Turnover (Gross Block)                   1.3            2.2            1.8             1.5            1.5
                Inventory / Sales (days)                      56.9           48.7           45.6            45.6           45.6
                Receivables (days)                            59.6           48.6           45.6            45.6           45.6
                Payables (days)                              102.5           90.3           95.2            99.8          103.7
                Working capital cycle (ex-cash)
                (days)                                        27.0             5.0            3.2           (4.4)          (2.2)
                Solvency ratios (x)
                Net debt to equity                              1.5            1.8            1.2            1.4            1.1
                Net debt to EBITDA                              3.2            7.6            2.0            2.7            2.2
                Interest Coverage (EBIT / Interest)             2.0            0.2            3.5            2.7            2.9
               Note: * JK Tyre has changed its accounting year from September to March end. Accordingly, FY2009 for the
               company was of 18-months (6 quarters) ending March 2009.




May 26, 2010                                                                                                                   8
JK Tyre & Industries I 4QFY2010 Result Update



Research Team Tel: 4040 3800                                       E-mail: research@angeltrade.com                                       Website: www.angeltrade.com


DISCLAIMER

This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this
document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to
arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved),
and should consult their own advisors to determine the merits and risks of such an investment.

Angel Securities Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are
inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company
may or may not subscribe to all the views expressed within.

Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as
opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals.

The information in this document has been printed on the basis of publicly available information, internal data and other reliable source believed to be true,
and is for general guidance only. Angel Securities Limited has not independently verified all the information contained within this document. Accordingly, we
cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel
Securities Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other
reasons that prevent us from doing so.

This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on,
directly or indirectly.

Angel Securities Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services
in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past.

Neither Angel Securities Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the
use of this information.
Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section).




 Disclosure of Interest Statement                                                     JK Tyre & Industries
 1.    Analyst ownership of the stock                                                           No
 2.    Angel and its Group companies ownership of the stock                                     Yes
 3.    Angel and its Group companies’ Directors ownership of the stock                          No
 4. Broking relationship with company covered                                No
 Note: We have not considered any Exposure below Rs 1 lakh for Angel and its Group companies.




                                Address: Acme Plaza, ‘A’ Wing, 3rd Floor, M.V. Road, Opp. Sangam Cinema, Andheri (E), Mumbai - 400 059.
                                                                    Tel : (022) 3952 4568 / 4040 3800



    Angel Broking Ltd: BSE Sebi Regn No : INB 010996539 / CDSL Regn No: IN - DP - CDSL - 234 - 2004 / PMS Regn Code: PM/INP000001546 Angel Securities Ltd:BSE: INB010994639/INF010994639 NSE:
    INB230994635/INF230994635 Membership numbers: BSE 028/NSE:09946
    Angel Capital & Debt Market Ltd: INB 231279838 / NSE FNO: INF 231279838 / NSE Member code -12798 Angel Commodities Broking (P) Ltd: MCX Member ID: 12685 / FMC Regn No: MCX / TCM /
    CORP / 0037 NCDEX : Member ID 00220 / FMC Regn No: NCDEX / TCM / CORP / 0302




May 26, 2010                                                                                                                                                                                9

More Related Content

What's hot

Apollo ru4 qfy2010-280510
Apollo ru4 qfy2010-280510Apollo ru4 qfy2010-280510
Apollo ru4 qfy2010-280510Angel Broking
 
Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510Angel Broking
 
Tajgvk result update - 290410
Tajgvk  result update - 290410Tajgvk  result update - 290410
Tajgvk result update - 290410Angel Broking
 
Rallis Result Update
Rallis Result UpdateRallis Result Update
Rallis Result UpdateAngel Broking
 
Maruti suzuki Result Update
Maruti suzuki Result UpdateMaruti suzuki Result Update
Maruti suzuki Result UpdateAngel Broking
 
TCS 4QFY2010 Results Update
TCS 4QFY2010 Results UpdateTCS 4QFY2010 Results Update
TCS 4QFY2010 Results UpdateAngel Broking
 
Shoppers stop result update 4 qfy2010 040510
Shoppers stop result update 4 qfy2010 040510Shoppers stop result update 4 qfy2010 040510
Shoppers stop result update 4 qfy2010 040510Angel Broking
 
Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510Angel Broking
 
Gdl result update 4 qfy2010-300410
Gdl  result update 4 qfy2010-300410Gdl  result update 4 qfy2010-300410
Gdl result update 4 qfy2010-300410Angel Broking
 
Concor Result Update
Concor Result UpdateConcor Result Update
Concor Result UpdateAngel Broking
 
Hindalco Result Update 4 qfy2010-110510
Hindalco Result Update 4 qfy2010-110510Hindalco Result Update 4 qfy2010-110510
Hindalco Result Update 4 qfy2010-110510Angel Broking
 

What's hot (20)

Apollo ru4 qfy2010-280510
Apollo ru4 qfy2010-280510Apollo ru4 qfy2010-280510
Apollo ru4 qfy2010-280510
 
JK Tyre
JK TyreJK Tyre
JK Tyre
 
Hindalco Novelis
Hindalco Novelis Hindalco Novelis
Hindalco Novelis
 
Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510
 
Tajgvk result update - 290410
Tajgvk  result update - 290410Tajgvk  result update - 290410
Tajgvk result update - 290410
 
Rallis Result Update
Rallis Result UpdateRallis Result Update
Rallis Result Update
 
Maruti suzuki Result Update
Maruti suzuki Result UpdateMaruti suzuki Result Update
Maruti suzuki Result Update
 
TCS 4QFY2010 Results Update
TCS 4QFY2010 Results UpdateTCS 4QFY2010 Results Update
TCS 4QFY2010 Results Update
 
Exide
Exide Exide
Exide
 
Exide Industries
Exide IndustriesExide Industries
Exide Industries
 
Sadbhav
SadbhavSadbhav
Sadbhav
 
Shoppers stop result update 4 qfy2010 040510
Shoppers stop result update 4 qfy2010 040510Shoppers stop result update 4 qfy2010 040510
Shoppers stop result update 4 qfy2010 040510
 
Mahindra & Mahindra
Mahindra & MahindraMahindra & Mahindra
Mahindra & Mahindra
 
Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510
 
Gdl result update 4 qfy2010-300410
Gdl  result update 4 qfy2010-300410Gdl  result update 4 qfy2010-300410
Gdl result update 4 qfy2010-300410
 
Concor Result Update
Concor Result UpdateConcor Result Update
Concor Result Update
 
Hindalco Result Update 4 qfy2010-110510
Hindalco Result Update 4 qfy2010-110510Hindalco Result Update 4 qfy2010-110510
Hindalco Result Update 4 qfy2010-110510
 
Bharat Forge
Bharat ForgeBharat Forge
Bharat Forge
 
Mphasis
MphasisMphasis
Mphasis
 
Marico
Marico Marico
Marico
 

Viewers also liked

Technical Report - September 13, 2010
Technical Report - September 13, 2010Technical Report - September 13, 2010
Technical Report - September 13, 2010Angel Broking
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011Angel Broking
 
Market Outlook - September 20, 2010
Market Outlook - September 20, 2010Market Outlook - September 20, 2010
Market Outlook - September 20, 2010Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Angel Broking
 
Cccl ru4 qfy2010-100510
Cccl  ru4 qfy2010-100510Cccl  ru4 qfy2010-100510
Cccl ru4 qfy2010-100510Angel Broking
 
Indoco ru2 qfy2011-251010
Indoco ru2 qfy2011-251010Indoco ru2 qfy2011-251010
Indoco ru2 qfy2011-251010Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result UpdatedAngel Broking
 
Pratibha ind Result Update 4 qfy2010-110510
Pratibha ind  Result Update 4 qfy2010-110510Pratibha ind  Result Update 4 qfy2010-110510
Pratibha ind Result Update 4 qfy2010-110510Angel Broking
 
JP Associates - Result Update
JP Associates - Result UpdateJP Associates - Result Update
JP Associates - Result UpdateAngel Broking
 
Market Outlook - August 31,2010
Market Outlook - August 31,2010Market Outlook - August 31,2010
Market Outlook - August 31,2010Angel Broking
 

Viewers also liked (17)

Technical Report - September 13, 2010
Technical Report - September 13, 2010Technical Report - September 13, 2010
Technical Report - September 13, 2010
 
Wipro Result Update
Wipro Result UpdateWipro Result Update
Wipro Result Update
 
Aditya Birla Nuvo
Aditya Birla Nuvo Aditya Birla Nuvo
Aditya Birla Nuvo
 
Weekly Report
Weekly ReportWeekly Report
Weekly Report
 
Weekly Review
Weekly ReviewWeekly Review
Weekly Review
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Ht media
Ht mediaHt media
Ht media
 
Gcpl Result Update
Gcpl Result UpdateGcpl Result Update
Gcpl Result Update
 
Market Outlook - September 20, 2010
Market Outlook - September 20, 2010Market Outlook - September 20, 2010
Market Outlook - September 20, 2010
 
Page Industries
Page IndustriesPage Industries
Page Industries
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Cccl ru4 qfy2010-100510
Cccl  ru4 qfy2010-100510Cccl  ru4 qfy2010-100510
Cccl ru4 qfy2010-100510
 
Indoco ru2 qfy2011-251010
Indoco ru2 qfy2011-251010Indoco ru2 qfy2011-251010
Indoco ru2 qfy2011-251010
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
Pratibha ind Result Update 4 qfy2010-110510
Pratibha ind  Result Update 4 qfy2010-110510Pratibha ind  Result Update 4 qfy2010-110510
Pratibha ind Result Update 4 qfy2010-110510
 
JP Associates - Result Update
JP Associates - Result UpdateJP Associates - Result Update
JP Associates - Result Update
 
Market Outlook - August 31,2010
Market Outlook - August 31,2010Market Outlook - August 31,2010
Market Outlook - August 31,2010
 

Similar to JK Tyre 4QFY2010 Results Below Estimates

Bajaj electricals ru4-qfy2010-280510
Bajaj electricals ru4-qfy2010-280510Bajaj electricals ru4-qfy2010-280510
Bajaj electricals ru4-qfy2010-280510Angel Broking
 
Anant raj ru4 qfy2010-280510
Anant raj ru4 qfy2010-280510Anant raj ru4 qfy2010-280510
Anant raj ru4 qfy2010-280510Angel Broking
 
Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Angel Broking
 
Tata motors ru4 qfy2010-280510
Tata motors  ru4 qfy2010-280510Tata motors  ru4 qfy2010-280510
Tata motors ru4 qfy2010-280510Angel Broking
 
Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Angel Broking
 
Bgr energy ru4 qfy2010-010610
Bgr energy ru4 qfy2010-010610Bgr energy ru4 qfy2010-010610
Bgr energy ru4 qfy2010-010610Angel Broking
 
Blue star ru4 qfy2010-190510
Blue star ru4 qfy2010-190510Blue star ru4 qfy2010-190510
Blue star ru4 qfy2010-190510Angel Broking
 
Hero Honda Q4 Results Update
Hero Honda Q4 Results UpdateHero Honda Q4 Results Update
Hero Honda Q4 Results UpdateAngel Broking
 
Motherson Sumi Systems
Motherson Sumi Systems Motherson Sumi Systems
Motherson Sumi Systems Angel Broking
 
Concor -Result Update
Concor -Result UpdateConcor -Result Update
Concor -Result UpdateAngel Broking
 
Subros result update 4 qfy2010 040510
Subros result update 4 qfy2010 040510Subros result update 4 qfy2010 040510
Subros result update 4 qfy2010 040510Angel Broking
 
Greenply industries ru4 qfy2010-310510
Greenply industries ru4 qfy2010-310510Greenply industries ru4 qfy2010-310510
Greenply industries ru4 qfy2010-310510Angel Broking
 

Similar to JK Tyre 4QFY2010 Results Below Estimates (20)

Bajaj electricals ru4-qfy2010-280510
Bajaj electricals ru4-qfy2010-280510Bajaj electricals ru4-qfy2010-280510
Bajaj electricals ru4-qfy2010-280510
 
Anant raj ru4 qfy2010-280510
Anant raj ru4 qfy2010-280510Anant raj ru4 qfy2010-280510
Anant raj ru4 qfy2010-280510
 
Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010
 
Tata motors ru4 qfy2010-280510
Tata motors  ru4 qfy2010-280510Tata motors  ru4 qfy2010-280510
Tata motors ru4 qfy2010-280510
 
Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510
 
Bosch
BoschBosch
Bosch
 
Bajaj Auto
Bajaj AutoBajaj Auto
Bajaj Auto
 
Bgr energy ru4 qfy2010-010610
Bgr energy ru4 qfy2010-010610Bgr energy ru4 qfy2010-010610
Bgr energy ru4 qfy2010-010610
 
Automotive Axles
Automotive Axles Automotive Axles
Automotive Axles
 
TVS Motor
TVS MotorTVS Motor
TVS Motor
 
CCCl
CCClCCCl
CCCl
 
FAG Bearing
FAG BearingFAG Bearing
FAG Bearing
 
Blue star ru4 qfy2010-190510
Blue star ru4 qfy2010-190510Blue star ru4 qfy2010-190510
Blue star ru4 qfy2010-190510
 
Hero Honda Q4 Results Update
Hero Honda Q4 Results UpdateHero Honda Q4 Results Update
Hero Honda Q4 Results Update
 
Mcnally Bharat
Mcnally BharatMcnally Bharat
Mcnally Bharat
 
Motherson Sumi Systems
Motherson Sumi Systems Motherson Sumi Systems
Motherson Sumi Systems
 
Concor -Result Update
Concor -Result UpdateConcor -Result Update
Concor -Result Update
 
Subros result update 4 qfy2010 040510
Subros result update 4 qfy2010 040510Subros result update 4 qfy2010 040510
Subros result update 4 qfy2010 040510
 
Tech Mahindra
Tech Mahindra Tech Mahindra
Tech Mahindra
 
Greenply industries ru4 qfy2010-310510
Greenply industries ru4 qfy2010-310510Greenply industries ru4 qfy2010-310510
Greenply industries ru4 qfy2010-310510
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612Angel Broking
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castingsAngel Broking
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011Angel Broking
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011Angel Broking
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011Angel Broking
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011Angel Broking
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011Angel Broking
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011Angel Broking
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result UpdatedAngel Broking
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services Angel Broking
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Angel Broking
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011Angel Broking
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011Angel Broking
 
Market Outlook 13th July 2011
Market Outlook 13th July 2011Market Outlook 13th July 2011
Market Outlook 13th July 2011Angel Broking
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011
 
Market Outlook 13th July 2011
Market Outlook 13th July 2011Market Outlook 13th July 2011
Market Outlook 13th July 2011
 
E72 f1fc5d01
E72 f1fc5d01E72 f1fc5d01
E72 f1fc5d01
 
E72 f1fc5d01
E72 f1fc5d01E72 f1fc5d01
E72 f1fc5d01
 

Recently uploaded

8447779800, Low rate Call girls in Tughlakabad Delhi NCR
8447779800, Low rate Call girls in Tughlakabad Delhi NCR8447779800, Low rate Call girls in Tughlakabad Delhi NCR
8447779800, Low rate Call girls in Tughlakabad Delhi NCRashishs7044
 
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In.../:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...lizamodels9
 
Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...
Global Scenario On Sustainable  and Resilient Coconut Industry by Dr. Jelfina...Global Scenario On Sustainable  and Resilient Coconut Industry by Dr. Jelfina...
Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...ictsugar
 
Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Kirill Klimov
 
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...lizamodels9
 
Market Sizes Sample Report - 2024 Edition
Market Sizes Sample Report - 2024 EditionMarket Sizes Sample Report - 2024 Edition
Market Sizes Sample Report - 2024 EditionMintel Group
 
Marketplace and Quality Assurance Presentation - Vincent Chirchir
Marketplace and Quality Assurance Presentation - Vincent ChirchirMarketplace and Quality Assurance Presentation - Vincent Chirchir
Marketplace and Quality Assurance Presentation - Vincent Chirchirictsugar
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...lizamodels9
 
Annual General Meeting Presentation Slides
Annual General Meeting Presentation SlidesAnnual General Meeting Presentation Slides
Annual General Meeting Presentation SlidesKeppelCorporation
 
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,noida100girls
 
Islamabad Escorts | Call 03274100048 | Escort Service in Islamabad
Islamabad Escorts | Call 03274100048 | Escort Service in IslamabadIslamabad Escorts | Call 03274100048 | Escort Service in Islamabad
Islamabad Escorts | Call 03274100048 | Escort Service in IslamabadAyesha Khan
 
2024 Numerator Consumer Study of Cannabis Usage
2024 Numerator Consumer Study of Cannabis Usage2024 Numerator Consumer Study of Cannabis Usage
2024 Numerator Consumer Study of Cannabis UsageNeil Kimberley
 
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607dollysharma2066
 
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
Keppel Ltd. 1Q 2024 Business Update  Presentation SlidesKeppel Ltd. 1Q 2024 Business Update  Presentation Slides
Keppel Ltd. 1Q 2024 Business Update Presentation SlidesKeppelCorporation
 
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort ServiceCall US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort Servicecallgirls2057
 
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...lizamodels9
 
Lean: From Theory to Practice — One City’s (and Library’s) Lean Story… Abridged
Lean: From Theory to Practice — One City’s (and Library’s) Lean Story… AbridgedLean: From Theory to Practice — One City’s (and Library’s) Lean Story… Abridged
Lean: From Theory to Practice — One City’s (and Library’s) Lean Story… AbridgedKaiNexus
 
8447779800, Low rate Call girls in New Ashok Nagar Delhi NCR
8447779800, Low rate Call girls in New Ashok Nagar Delhi NCR8447779800, Low rate Call girls in New Ashok Nagar Delhi NCR
8447779800, Low rate Call girls in New Ashok Nagar Delhi NCRashishs7044
 
8447779800, Low rate Call girls in Uttam Nagar Delhi NCR
8447779800, Low rate Call girls in Uttam Nagar Delhi NCR8447779800, Low rate Call girls in Uttam Nagar Delhi NCR
8447779800, Low rate Call girls in Uttam Nagar Delhi NCRashishs7044
 
Digital Transformation in the PLM domain - distrib.pdf
Digital Transformation in the PLM domain - distrib.pdfDigital Transformation in the PLM domain - distrib.pdf
Digital Transformation in the PLM domain - distrib.pdfJos Voskuil
 

Recently uploaded (20)

8447779800, Low rate Call girls in Tughlakabad Delhi NCR
8447779800, Low rate Call girls in Tughlakabad Delhi NCR8447779800, Low rate Call girls in Tughlakabad Delhi NCR
8447779800, Low rate Call girls in Tughlakabad Delhi NCR
 
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In.../:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
 
Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...
Global Scenario On Sustainable  and Resilient Coconut Industry by Dr. Jelfina...Global Scenario On Sustainable  and Resilient Coconut Industry by Dr. Jelfina...
Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...
 
Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024
 
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
 
Market Sizes Sample Report - 2024 Edition
Market Sizes Sample Report - 2024 EditionMarket Sizes Sample Report - 2024 Edition
Market Sizes Sample Report - 2024 Edition
 
Marketplace and Quality Assurance Presentation - Vincent Chirchir
Marketplace and Quality Assurance Presentation - Vincent ChirchirMarketplace and Quality Assurance Presentation - Vincent Chirchir
Marketplace and Quality Assurance Presentation - Vincent Chirchir
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
 
Annual General Meeting Presentation Slides
Annual General Meeting Presentation SlidesAnnual General Meeting Presentation Slides
Annual General Meeting Presentation Slides
 
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
 
Islamabad Escorts | Call 03274100048 | Escort Service in Islamabad
Islamabad Escorts | Call 03274100048 | Escort Service in IslamabadIslamabad Escorts | Call 03274100048 | Escort Service in Islamabad
Islamabad Escorts | Call 03274100048 | Escort Service in Islamabad
 
2024 Numerator Consumer Study of Cannabis Usage
2024 Numerator Consumer Study of Cannabis Usage2024 Numerator Consumer Study of Cannabis Usage
2024 Numerator Consumer Study of Cannabis Usage
 
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
 
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
Keppel Ltd. 1Q 2024 Business Update  Presentation SlidesKeppel Ltd. 1Q 2024 Business Update  Presentation Slides
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
 
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort ServiceCall US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
 
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
 
Lean: From Theory to Practice — One City’s (and Library’s) Lean Story… Abridged
Lean: From Theory to Practice — One City’s (and Library’s) Lean Story… AbridgedLean: From Theory to Practice — One City’s (and Library’s) Lean Story… Abridged
Lean: From Theory to Practice — One City’s (and Library’s) Lean Story… Abridged
 
8447779800, Low rate Call girls in New Ashok Nagar Delhi NCR
8447779800, Low rate Call girls in New Ashok Nagar Delhi NCR8447779800, Low rate Call girls in New Ashok Nagar Delhi NCR
8447779800, Low rate Call girls in New Ashok Nagar Delhi NCR
 
8447779800, Low rate Call girls in Uttam Nagar Delhi NCR
8447779800, Low rate Call girls in Uttam Nagar Delhi NCR8447779800, Low rate Call girls in Uttam Nagar Delhi NCR
8447779800, Low rate Call girls in Uttam Nagar Delhi NCR
 
Digital Transformation in the PLM domain - distrib.pdf
Digital Transformation in the PLM domain - distrib.pdfDigital Transformation in the PLM domain - distrib.pdf
Digital Transformation in the PLM domain - distrib.pdf
 

JK Tyre 4QFY2010 Results Below Estimates

  • 1. 4QFY2010 Result Update I Automobile May 26, 2010 JK Tyre & Industries BUY CMP Rs179 Performance Highlights Target Price Rs242 JK Tyre & Industries (JK Tyre) reported 23% yoy growth in net sales to Investment Period 12 Months Rs1,051cr (Rs854cr), which was below our expectations. This was largely because of lower-than-expected performance at the operating front due to a Stock Info substantial increase in raw material cost. The company reported an OPM of Sector Tyre 7.8% on account of the qoq increase in raw material cost. Net profit at Market Cap (Rs cr) 737 Rs26.7cr (Rs13.6cr) came in below our expectations. Management is optimistic about generating good volumes in FY2010 on the back of strong demand, Beta 1.0 capacity expansion across segments and the Tornel acquisition. The stock is 52 WK High / Low 236/64 currently available at attractive valuations of 4.2x and 3.7x FY2011E and Avg. Daily Volume 156846 FY2012E EPS, respectively. We maintain Buy on the stock. Face Value (Rs) 10 FY2010 Financial Performance: JK Tyre reported net sales of Rs 3,678cr on a BSE Sensex 16,388 standalone basis for FY2010 and Rs4,571cr on a consolidated basis. Net profit came in at Rs163cr on a standalone and at Rs224cr on a consolidated basis. Nifty 4,917 The numbers are not comparable with the previous fiscal as previous fiscal Reuters Code JKIN.BO numbers are for eighteen months. The tonnage stood at 56,700MT for Bloomberg Code JKI@IN 4QFY2010 and 2,40,000MT for FY2010. Shareholding Pattern (%) Outlook and Valuation: In FY2010, the tyre industry benefited largely from the increased original equipment manufacturer (OEM) demand and spike in Promoters 47.0 replacement demand. Going ahead, we are positive on the sector as OEM MF/Banks/Indian FIs 29.8 off-take is expected to improve, benefitting the overall auto industry’s volume growth. However, the recent run-up in raw-material prices is a concern and FII/NRIs/OCBs 9.6 expected to exert some pressure on the company’s operating margin. On Indian Public 13.6 account of the lower-than-expected 4QFY2010 performance, we estimate the company to generate EPS of Rs43.2 (Rs45.5) in FY2011E and Rs48.4 (Rs53.5) Abs. (%) 3m 1yr 3yr in FY2012E. We maintain Buy on JK Tyre with a revised Target Price of Rs242 (Rs267), at which the stock would trade at 5x, 3.3x and 0.8x FY2012E EPS, Sensex (0.3) 20.6 14.3 EV/EBITDA and P/BV, respectively. JK Tyre 4.8 151.0 32.9 Key Financials (Consolidated) Y/E March (Rs cr) FY2009 FY2010E FY2011E FY2012E Net Sales 5,553 4,571 5,523 6,001 % chg 98.7 (17.7) 20.8 8.7 Adj. Net Profit (103.8) 208.2 177.4 198.9 % chg - - (14.8) 12.1 OPM (%) 3.0 11.0 9.7 10.2 Adj. EPS (Rs) (26.3) 50.7 43.2 48.4 P/E (x) (6.8) 3.5 4.2 3.7 P/BV (x) 1.1 0.8 0.7 0.6 RoE (%) 12.8 6.6 9.7 16.6 RoCE (%) 3.9 18.5 17.1 16.0 EV/Sales (x) 0.4 0.4 0.4 0.3 Vaishali Jajoo Tel: 022 – 4040 3800 Ext: 344 EV/EBITDA (x) 12.1 3.5 4.1 2.9 E-mail: vaishali.jajoo@angeltrade.com Source: Company, Angel Research; Note: JK Tyre has changed its accounting year from September to March end. Accordingly, FY2009 for the company was of 18-months (6 quarters) ending March 2009. 1 Please refer to important disclosures at the end of this report Sebi Registration No: INB 010996539
  • 2. JK Tyre & Industries I 4QFY2010 Result Update Exhibit 1: 4QFY2009 Financial Performance (Standalone) Y/E March (Rs cr) 4QFY10 4QFY09 % chg FY10 FY09 % chg Net Sales (include Other 1,050.6 854.2 23.0 3,691.6 4,922.1 (25.0) Op. Inc.) Consumption of Raw 711.2 592.3 20.1 2,332.9 3,395.3 (31.3) Material (% of Sales) 67.7 69.3 63.2 69.0 Staff Costs 63.1 44.7 40.9 254.0 295.0 (13.9) (% of Sales) 6.0 5.2 6.9 6.0 Purchases of Traded Goods 6.0 4.6 30.7 36.8 71.9 (48.8) (% of Sales) 0.6 0.5 1.0 1.5 Other Expenses 188.2 140.8 33.6 648.4 848.2 (23.6) (% of Sales) 17.9 16.5 17.6 17.2 Total Expenditure 968.4 782.4 23.8 3,272.1 4,610.4 (29.0) Operating Profit 82.2 71.8 14.5 419.5 311.8 34.6 OPM 7.8 8.4 11.4 6.3 Interest 18.7 31.2 (40.1) 88.7 157.8 (43.8) Depreciation 22.3 19.4 14.7 86.0 113.4 (24.2) Other Income (3.0) 0.3 (976.5) 0.8 1.3 (39.5) PBT (excl. Extr. Items) 38.3 21.5 77.8 245.7 41.9 486.2 Extr. Income/(Expense) - - - - - - PBT (incl. Extr. Items) 38.3 21.5 77.8 245.7 41.9 486.2 (% of Sales) 3.6 2.5 6.7 0.9 Provision for Taxation 11.5 7.9 46.2 82.2 22.9 259.6 (% of PBT) 30.1 36.6 33.5 54.5 Reported PAT 26.7 13.6 96.1 163.5 19.0 758.1 PATM 2.5 1.6 4.4 0.4 Equity capital (cr) 41.1 41.1 41.1 41.1 EPS (Rs) 6.5 3.3 96.1 39.8 4.6 758.1 Source: Company, Angel research Marginal top-line growth; strike affects sales: JK Tyre reported 23% yoy growth in net sales to Rs1,051cr (Rs854cr) in 4QFY2010. In tonnage terms, the company registered 11.2% yoy growth in volume to 56,700MT in 4QFY2010 (51,500MT in 3QFY2010 and 51,000MT in 4QFY2009). JK Tyre announced a hike in prices in 3QFY2010 and 4QFY2010 to pass-through the raw-material cost increase. An average of ~5% hike across the segments was applicable from January 2009 to abbreviate the increase in raw-material costs. The average procurement price of rubber in 4QFY2010 stood at Rs145/Kg compared to Rs119/Kg in 3QFY2010. OPM below expectation due to increased raw material cost: The company’s operating profit increased 14.5% yoy to Rs82.2cr (Rs71.8cr). However, on a qoq basis, OPM dropped by 449bp yoy to 7.8% (11.7% in 3QFY2010), which was below our estimates. This was primarily on account of the 586bp qoq jump in raw-material cost. The company attributed the substantial contraction in OPM to change in product mix and higher rubber prices. OPM growth was also partially arrested by the spike in other expenditure, which comprised discounts and other selling and distribution expenses. The company also hiked prices by 5% in 4QFY2010 and has guided on subsequent price hikes in the event of increasing rubber prices. Management has guided to sustain margins of 10–10.5% in FY2011E. Net profit below expectations at Rs26.7cr: For 4QFY2010, JK Tyre recorded a 96.1% yoy increase in net profit to Rs26.7cr (Rs13.6cr), which was below our estimates, primarily on account of a low base of last year and significant payback in working capital loans leading to a fall in interest costs (debt on books of standalone entity is Rs860cr). May 26, 2010 2
  • 3. JK Tyre & Industries I 4QFY2010 Result Update Conference Call Highlights Rubber prices touching new highs JK Tyre will continue to face pressure on the margin front due to increasing rubber prices. Average rubber price for the company during 4QFY2010 was nearly Rs145/Kg as against Rs119/Kg in 3QFY2010. Rubber prices are currently trading at Rs155–158/Kg. Average rubber price for the company for FY2010 was Rs110/kg. On account of the monsoon season, the company has maintained rubber inventory for 45 days. Almost the entire inventory is at a price of Rs145/Kg. Given that rubber prices have increased further, prices of petroleum products are witnessing a downtrend, which should help the company protect margins to some extent. Therefore, the company expects EBITDA margins to be maintained at 10–10.5% for FY2011E. Exhibit 2: Natural Rubber Price Trend (Rs119/Kg) 160 140 120 100 80 60 40 20 0 Q1FY05 Q2FY05 Q3FY05 Q4FY05 Q1FY06 Q2FY06 Q3FY06 Q4FY06 Q1FY07 Q2FY07 Q3FY07 Q4FY07 Q1FY08 Q2FY08 Q3FY08 Q4FY08 Q1FY09 Q2FY09 Q3FY09 Q4FY09 Q1FY10 Q2FY10 Q3FY10 Q4FY10 Average Prices (Rs. Per kg) Source: Bloomberg, Angel research JK Tyre has initiated a 4% price increase, which will be in effect from June 1, 2010, for the replacement category. This raise comes on the back of a 6.7% increase in prices in FY2010. Normally it takes three months for the price increase to pass on to the OEM segment. Net sales realisation for the company increased about 1.5% for 4QFY2010. The entire price hike did not reflect into sales realisation because of the sales mix. Average net sales realisation is likely to increase by 2–2.5% in FY2011. Capacity expansion plans Currently, JK Tyre is running at almost full capacity and is partially unable to meet increasing OEM demand. Therefore, the company has major expansion plans on the anvil across segments, with most of the capacities coming on board from 2011E–2012E. The company’s total capacity post the expansions is slated at 12.6mn tyres annually. The company incurred a capex of Rs315cr for FY2010 and has lined up a capex of Rs750cr for FY2011E. The company has overall capital expenditure plans of Rs930cr in the next two years, out of which Rs776cr is for a Greenfield facility at Chennai, which could be operational by 2012. This facility will produce 25 lakh passenger car radials, 2 lakh bus radials and 2 lakh truck radials. The remaining capex will be used for expanding the facility at the Mysore plant from 8 lakh to 10 lakh radials at a cost of Rs154 cr. The expansion is expected to be completed by March 2011. Consequently, the company’s domestic capacity will reach 1.25cr tyres a year in 2012. JK Tyre is currently expanding its off-road tyre (ultra large-size tyre) capacity by 3,000 tyres a year to 42,000 tyres per year, primarily for Bharat Earth Movers (BEML), at a cost of Rs120cr. The company has, in fact, delivered the first batch of its ultra large-size tyres to BEML ahead of schedule. May 26, 2010 3
  • 4. JK Tyre & Industries I 4QFY2010 Result Update JK Tyre has completed its truck and bus radial (T&BR) capacity expansion plan, with an investment of Rs315cr, and will have increased capacity from 307,000 tyres to 800,000 tyres per year by October 2010. This capacity has been running at almost 100% capacity utilisation in November and December 2009. Therefore, management plans to increase its radial capacity by another 4 lakh tyres to 12 lakh tyres per year over the next three years. Update on Tornel operations JK Tyre had acquired Tornel, Mexico, in June 2008 for a consideration of nearly Rs270cr through a 100% special purpose vehicle. According to management, Tornel, which has a total capacity of 6.6mn tonnes per year, recorded a turnover of around Rs1,000cr in CY2009, net profit of nearly Rs60cr and debt of Rs150cr– 160cr in books as on December 31, 2009. Tornel’s operations turned EPS accretive for JK Tyre in its first year of operation. Tornel contributed positively to the sales and profitability of the company on a consolidated basis. Net sales for Tornel were up 10% for FY2010. The company continues to operate in a challenging environment. It faces cost pressures on the raw-material front on account of increased rubber prices and because of the depreciation of Mexican pesos versus the US dollar. Tornel is currently operating at a 60–70% utilisation level. Management outlook Management is positive about the auto industry’s growth, including the commercial vehicle and the passenger vehicle segments, and has planned capacity expansions to meet the demand arising from the uptrend in the auto industry in general. With new international players entering the compact car segment particularly, management expects the industry to witness ~18% annual growth in the passenger car radial segment over the next couple of years. Management is also optimistic on an upturn in the CV cycle and off-take from its strong clients, Ashok Leyland and Tata Motors. Further, management expects the T&BR segment to register 8–10% annual growth over the next couple of years. The acquisition of Tornel, which is majorly into truck, LCV, farm and industrial tyres in the bias category and truck, LCV and high-speed passenger car tyres, has given JK Tyre a strong hold in the South American market, which will help increase contribution from the company’s international business. Debt levels for the company as in March 2010 have gone down from Rs1,100cr to Rs860cr on a standalone basis, and from Rs1,382cr to Rs1,158cr on a consolidated basis. The company continues to maintain cash at a normal level of Rs50–60cr. Production volumes for JK Tyre for FY2011E could be up by 20–25% as demand from passenger cars, trucks and buses remains robust. Currently, demand for tyres is exceeding the supply. The company should also benefit from full capacity utilisation at the Kankroli tyre plant in FY2011E. The disruption in operations last year due to the illegal strike by workmen led to a decline of Rs300cr in sales and a loss of Rs30–35cr at the EBITDA level. May 26, 2010 4
  • 5. JK Tyre & Industries I 4QFY2010 Result Update Outlook and Valuation In FY2010, the tyre industry benefited largely from the substantial increase in OEM demand and spike in replacement demand. Going ahead, we are positive on the sector as OEM off-take is expected to improve, benefitting the overall auto industry’s volume growth. However, the recent run-up in raw-material prices is a concern and expected to exert some pressure on the company’s operating margin. On account of the lower-than-expected 4QFY2010 performance, we estimate the company to register EPS of Rs43.2 (Rs45.5) in FY2011E and Rs48.4 (Rs53.5) in FY2012E. Exhibit 3: One year forward EV/EBITDA Band 5,000 4,400 8x 3,800 3,200 6x EV (Rs cr) 2,600 4x 2,000 1,400 2x 800 200 Sep-02 Sep-03 Sep-04 Sep-05 Sep-06 Sep-07 Sep-08 Sep-09 Jan-03 Jan-04 Jan-05 Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 May-03 May-04 May-05 May-06 May-07 May-08 May-09 May-10 Source: C-line, Angel Research We believe that strong demand, prevailing high-capacity utilisation levels and higher investment requirements will help the Indian tyre industry to arrest the sharp decline in margins despite the upward move in input costs (rubber and carbon black). Thus, we maintain a Buy view on JK Tyre with a revised Target Price of Rs242 (Rs267), at which the stock would trade at 5x, 3.3x and 0.8x FY2012E EPS, EV/EBITDA and P/BV, respectively. May 26, 2010 5
  • 6. JK Tyre & Industries I 4QFY2010 Result Update Profit & Loss Statement (Consolidated) Rs cr Y/E March FY2007 FY2009* FY2010 FY2011E FY2012E Gross sales 3,196 6,109 4,849 5,939 6,595 Less: Excise duty 400.6 556.2 278.6 415.7 593.5 Net Sales 2,795 5,553 4,571 5,523 6,001 Total operating income 2,795 5,553 4,571 5,523 6,001 % chg 7.9 - - 20.8 8.7 Total Expenditure 2,540 5,388 4,069 4,988 5,392 Net Raw Materials 1,854 3,956 2,841 3,645 3,961 Other Mfg costs 298.1 643.4 795.6 624.1 666.2 Personnel 176.7 382.0 432.1 331.4 351.1 Other 211.7 407.0 - 386.6 414.1 EBITDA 254.7 164.9 502.0 535.8 609.1 % chg 68.4 - - 6.7 13.7 (% of Net Sales) 9.1 3.0 11.0 9.7 10.2 Depreciation & Amortisation 75.4 122.5 99.6 124.1 169.1 EBIT 179.2 42.4 402.4 411.7 440.1 % chg 123.3 - - 2.3 6.9 (% of Net Sales) 6.4 0.8 8.8 7.5 7.3 Interest & other Charges 91.1 171.2 115.7 154.6 150.8 Other Income 12.6 53.9 14.9 15.8 16.7 (% of PBT) 12.5 (71.7) 4.7 5.8 5.5 Share in profit of Associates - - - - - Recurring PBT 100.7 (74.9) 301.5 272.9 306.0 % chg 363.5 - - (9.5) 12.1 Extraordinary Expense/(Inc.) (0.2) 0.2 (15.6) - - PBT (reported) 100.9 (75.1) 317.1 272.9 306.0 Tax 34.0 32.9 93.3 95.5 107.1 (% of PBT) 33.7 (43.8) 29.4 35.0 35.0 PAT (reported) 66.9 (108.1) 223.8 177.4 198.9 Less: Minority interest (MI) (2.7) (4.1) - - - PAT after MI (reported) 69.6 (104.0) 223.8 177.4 198.9 ADJ. PAT 69.4 (103.8) 208.2 177.4 198.9 % chg - - - (14.8) 12.1 (% of Net Sales) 2.5 (1.9) 4.6 3.2 3.3 Basic EPS (Rs) 22.6 (26.3) 50.7 43.2 48.4 Fully Diluted EPS (Rs) 22.5 (25.3) 50.7 43.2 48.4 % chg - - - (14.8) 12.1 May 26, 2010 6
  • 7. JK Tyre & Industries I 4QFY2010 Result Update Balance Sheet (Consolidated) Rs cr Y/E March FY2007 FY2009* FY2010E FY2011E FY2012E SOURCES OF FUNDS Equity Share Capital 30.8 41.1 41.1 41.1 41.1 Preference Capital - - - - - Reserves& Surplus 513 651 849 1,007 1,184 Shareholders’ Funds 544 692 890 1,048 1,225 Minority Interest - - - - - Total Loans 915 1,382 1,158 1,508 1,508 Deferred Tax Liability 105.3 112.0 111.7 111.7 111.7 Total Liabilities 1,564 2,186 2,159 2,668 2,845 APPLICATION OF FUNDS Gross Block 2,156 2,840 3,288 4,002 4,226 Less: Acc. Depreciation 957 1,228 1,328 1,452 1,621 Net Block 1,199 1,612 1,960 2,550 2,605 Capital Work-in-Progress 20.3 290.5 131.5 120.1 84.5 Goodwill - - - - - Investments 71.4 75.9 75.9 80.0 85.3 Current Assets 1,106 1,334 1,429 1,660 1,905 Cash 30.0 51.3 57.7 (25.0) 74.1 Loans & Advances 137.2 249.6 228.5 303.8 330.1 Other 938 1,033 1,143 1,381 1,500 Current liabilities 840 1,131 1,442 1,748 1,840 Net Current Assets 266 202 (13) (88) 65 Mis. Exp. not written off 8.2 5.2 5.2 5.2 5.2 Total Assets 1,564 2,186 2,159 2,668 2,845 Cash Flow Statement (Consolidated) Rs cr Y/E March FY2007 FY2009* FY2010E FY2011E FY2012E Profit before tax 100.9 (75.1) 317.1 272.9 306.0 Depreciation 75.4 122.5 99.6 124.1 169.1 Change in Working Capital 60.8 (171.6) (194.7) (64.1) 33.8 Less: Other income 6.5 (841.1) (112.8) (283.6) (34.7) Direct taxes paid 34.0 32.9 93.3 95.5 107.1 Cash Flow from Operations 196.7 683.9 241.5 520.9 436.5 (Inc.)/ Dec. in Fixed Assets (69.7) (954.6) (288.7) (702.8) (188.4) (Inc.)/ Dec. in Investments (3.8) (4.5) - (4.1) (5.3) (Inc.)/ Dec. in loans and advances 7.1 (91.6) (37.7) (75.3) 26.3 Other income 12.6 53.9 14.9 15.8 16.7 Cash Flow from Investing (53.8) (996.8) (311.6) (766.4) (150.6) Issue of Equity (13.1) 71.0 - - - Inc./(Dec.) in loans (28.9) 467.5 (224.4) 350.0 - Dividend Paid (Incl. Tax) 9.7 13.0 16.8 16.8 19.2 Others (120.8) (217.1) 283.9 (204.0) (206.0) Cash Flow from Financing (153.1) 334.3 76.3 162.8 (186.7) Inc./(Dec.) in Cash (10.2) 21.4 6.3 (82.7) 99.1 Opening Cash balances 40.2 30.0 51.4 57.7 (25.0) Closing Cash balances 30.0 51.4 57.7 (25.0) 74.1 May 26, 2010 7
  • 8. JK Tyre & Industries I 4QFY2010 Result Update Key Ratios Y/E March FY2007 FY2009* FY2010E FY2011E FY2012E Valuation Ratio (x) P/E (on FDEPS) 7.9 (6.8) 3.5 4.2 3.7 P/CEPS 3.9 50.5 2.4 2.4 2.0 P/BV 1.0 1.1 0.8 0.7 0.6 Dividend yield (%) 1.5 1.5 2.0 2.2 2.5 EV/Sales 0.5 0.4 0.4 0.4 0.3 EV/EBITDA 5.4 12.1 3.5 4.1 2.9 EV / Total Assets 0.4 0.3 0.3 0.3 0.3 Per Share Data (Rs) EPS (Basic) 22.6 (26.3) 50.7 43.2 48.4 EPS (fully diluted) 22.5 (25.3) 50.7 43.2 48.4 Cash EPS 46.2 3.6 75.0 73.4 89.6 DPS 2.7 2.7 3.5 4.0 4.5 Book Value 176.7 168.4 216.7 255.2 298.4 DuPont Analysis EBIT margin 6.4 0.8 8.8 7.5 7.3 Tax retention ratio 0.7 1.4 0.7 0.7 0.6 Asset turnover (x) 1.8 2.6 2.5 3.0 4.0 ROIC (Post-tax) 7.8 2.9 15.5 14.6 18.8 Cost of Debt (Post Tax) 6.5 17.8 6.4 7.5 6.5 Leverage (x) 1.4 3.6 1.4 1.3 1.2 Operating ROE 9.7 (51.3) 28.5 23.6 34.1 Returns (%) ROCE (Pre-tax) 11.5 3.9 18.5 17.1 16.0 Angel ROIC (Pre-tax) 11.7 2.0 19.1 15.3 15.9 ROE 7.1 12.8 6.6 9.7 16.6 Turnover ratios (x) Asset Turnover (Gross Block) 1.3 2.2 1.8 1.5 1.5 Inventory / Sales (days) 56.9 48.7 45.6 45.6 45.6 Receivables (days) 59.6 48.6 45.6 45.6 45.6 Payables (days) 102.5 90.3 95.2 99.8 103.7 Working capital cycle (ex-cash) (days) 27.0 5.0 3.2 (4.4) (2.2) Solvency ratios (x) Net debt to equity 1.5 1.8 1.2 1.4 1.1 Net debt to EBITDA 3.2 7.6 2.0 2.7 2.2 Interest Coverage (EBIT / Interest) 2.0 0.2 3.5 2.7 2.9 Note: * JK Tyre has changed its accounting year from September to March end. Accordingly, FY2009 for the company was of 18-months (6 quarters) ending March 2009. May 26, 2010 8
  • 9. JK Tyre & Industries I 4QFY2010 Result Update Research Team Tel: 4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com DISCLAIMER This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Securities Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable source believed to be true, and is for general guidance only. Angel Securities Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Securities Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Securities Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Securities Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Disclosure of Interest Statement JK Tyre & Industries 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock Yes 3. Angel and its Group companies’ Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below Rs 1 lakh for Angel and its Group companies. Address: Acme Plaza, ‘A’ Wing, 3rd Floor, M.V. Road, Opp. Sangam Cinema, Andheri (E), Mumbai - 400 059. Tel : (022) 3952 4568 / 4040 3800 Angel Broking Ltd: BSE Sebi Regn No : INB 010996539 / CDSL Regn No: IN - DP - CDSL - 234 - 2004 / PMS Regn Code: PM/INP000001546 Angel Securities Ltd:BSE: INB010994639/INF010994639 NSE: INB230994635/INF230994635 Membership numbers: BSE 028/NSE:09946 Angel Capital & Debt Market Ltd: INB 231279838 / NSE FNO: INF 231279838 / NSE Member code -12798 Angel Commodities Broking (P) Ltd: MCX Member ID: 12685 / FMC Regn No: MCX / TCM / CORP / 0037 NCDEX : Member ID 00220 / FMC Regn No: NCDEX / TCM / CORP / 0302 May 26, 2010 9