SlideShare a Scribd company logo
1 of 12
Download to read offline
1QFY2011 Result Update | Pharmaceutical
                                                                                                                                      July 21, 2010



 Orchid Chemicals                                                                                     NEUTRAL
                                                                                                      CMP                                    Rs191
 Performance Highlights                                                                               Target Price                               -
                                                                   %chg                   %chg        Investment Period                           -
  Y/E March (Rs cr)            1QFY2011        4QFY2010                  1QFY2010
                                                                   (qoq)                  (yoy)
  Net Sales                           304             286            6.3      306         (0.7)       Stock Info
  Other Operating Income                27             10      186.2                3    811.0        Sector                         Pharmaceutical
  Operating Profit                      57           (407)            -            62         -       Market Cap (Rs cr)                       1,343
  Net Profit                            22            382      (94.3)             (30)        -       Beta                                       1.3
  Source: Company, Angel Research                                                                     52 Week High / Low                      239/87
                                                                                                      Avg. Daily Volume                       649042
 Orchid Chemicals (Orchid) reported 1QFY2011 results, which were above our
                                                                                                      Face Value (Rs)                             10
 expectations driven by other operating income and higher off-take under the
                                                                                                      BSE Sensex                              17,977
 Hospira contract. For FY2011, the company has guided for top-line growth of
 23% to Rs1,600cr with EBITDA margins (including other operating income) of                           Nifty                                    5,399
 22%. However, concerns on the balance sheet front persist (high receivable days                      Reuters Code                       ORCD.BO
 and low fixed-asset turnover ratio). We maintain Neutral on the stock.                               Bloomberg Code                      OCP@IN

 Results above expectations: For 1QFY2011 Orchid reported flat net sales on a
 yoy basis to Rs303.6cr (Rs305.8cr), which was however higher than our                                Shareholding Pattern (%)
 expectation of Rs275.0 primarily due to the higher contribution from the Hospira                     Promoters                                 26.0
 contract. The company reported OPM of 18.6% (excluding other operating                               MF / Banks / Indian Fls                   45.7
 income), which was in line with expectation. Net profit stood at Rs21.7cr (loss of
                                                                                                      FII / NRIs / OCBs                         11.7
 Rs29.7cr) primarily driven by other operating income. The company reported
                                                                                                      Indian Public / Others                    16.7
 other operating income of Rs27.4cr (Rs3.0cr) on account of milestone payments
 under supply agreements (primarily Alvogen) and settlement income from
 Memantine.
                                                                                                      Abs. (%)                 3m       1yr      3yr
 Outlook and Valuation: For FY2011E we expect the company to post net sales of                        Sensex                   2.9    19.4      14.3
 Rs1,302cr, with EBITDA margins of 21.0% (including other operating income).                          Orchid               21.3 114.6          (18.4)
 Further, post the Hospira deal, high receivable days and low fixed-asset turnover
 ratio remains a cause of concern. The stock is currently trading at 14.3x FY2011E
 and 11.1x FY2012E earnings. We maintain Neutral on the stock.


 Key Financials
  Y/E March (Rs cr)                      FY2009       FY2010         FY2011E         FY2012E
  Net Sales                                  1,260      1,299             1,302          1,654
  % chg                                        0.5           3.1            0.3           27.0
  Recurring Net Profit                        (33)      (676)               94            120
  % chg                                          -             -              -           28.6
  EBITDA Margin (%)                           11.9      (15.5)             17.7           18.5
  Recurring EPS (Rs)                             -             -           13.3           17.1
  P/E (x)                                        -             -           14.3           11.1       Sarabjit Kour Nangra
  P/BV (x)                                     2.4           1.4            1.4            1.5       Tel: 022 – 4040 3800 Ext: 343
  RoE (%)                                        -             -            9.6           13.0       sarabjit@angeltrade.com

  RoCE (%)                                     0.5             -            4.3            7.0
                                                                                                     Sushant Dalmia
  EV/Sales (x)                                 3.1           2.0            2.0            1.7
                                                                                                     Tel: 022 – 4040 3800 Ext: 320
  EV/EBITDA (x)                               26.1      (13.1)             11.2            9.2       sushant.dalmia@angeltrade.com
 Source: Company, Angel Research



Please refer to important disclosures at the end of this report                                                                                   1
Orchid Chemicals | 1QFY2011 Result Update




Exhibit 1: 1QFY2011 performance (standalone)
 Y/E March (Rs cr)                1QFY2011     4QFY2010        %chg (qoq)   1QFY2010        %chg (yoy)      FY2010   FY2009   %chg
Net Sales                              304             286           6.3            306           (0.7)      1,205    1,157     4.2
Other Income                            27              10         186.2              3          811.0         46       58    (20.2)
Total Income                           331             295          12.1            309               7.2    1251     1214      3.0
PBIDT                                   57            (407)             -            62                 -    (217)     231         -
Operating Margin (%)                  18.6                 -            -          20.2                 -        -     20.0        -
Interest                                23            79.4         (71.4)            52          (56.0)       241      155     55.5
Depreciation & Amortisation             32            36.5         (11.7)            37          (13.6)       151      130     16.3
PBT & Exceptional Items                 29            (514)       (105.6)           (24)                -    (563)       4         -
Exceptional Items                       (5)            890        (100.5)            (4)          29.2        895      (40)        -
Profit Before Tax                       24             377         (93.6)           (28)                -     331      (37)        -
Provision for Taxation                   2              (5)                           2           21.5           -      15         -
Net Profit                              22             382         (94.3)           (30)                -     331      (52)        -
EPS (Rs)                               3.1            54.3                                              .
Source: Company, Angel Research

                                              Exhibit 2: 1QFY2011- Actual v/s Angel estimates
                                              Rs cr                                        Estimate         Actual     Variation (%)
                                              Net Sales                                        275            304              10.4
                                              Other Operating Income                             9             27             215.2
                                              Operating Profit                                  48             57              16.7
                                              Tax                                                1              2             211.3
                                              Net Profit                                        10             22             111.1
                                              Source: Company, Angel Research

                                              Reports flat revenues, but above expectation: Orchid Chemical reported net sales
                                              of Rs303.6cr (Rs305.8cr) for 1QFY2011, which was flat on a yoy basis, but higher
                                              than our expectation of Rs275.0 primarily on account of the higher contribution
                                              from the Hospira contract post the Meropenem approval in the US. The approval
                                              of Meropenem is positive as it is likely to be a limited competition opportunity for
                                              Hospira for at least a couple of quarters. The company indicated that the Hospira
                                              contract contributed about 22% of net sales. Orchid expects the Hospira contract to
                                              contribute about Rs350cr in FY2011.




July 21, 2010                                                                                                                      2
Orchid Chemicals | 1QFY2011 Result Update




                Exhibit 3: Sales trend
                            320
                                                                309
                            310     306           305                                   304
                            300




                  Rs  cr
                            290                                           286

                            280
                            270
                            260
                            250
                                  1QFY2010   2QFY2010       3QFY2010    4QFY2010    1QFY2011
                                                           Sales

                Source: Company, Angel Research

                OPM in line with expectation: Orchid reported OPM of 18.6% (excluding other
                operating income) mainly on back of lower other expenses which de-grew by
                36.9% to Rs66.9cr (Rs105.9cr). However, gross margins for the quarter came in at
                50.6% (64.4%). Further, employee expense during the quarter increased by 4.7%
                to Rs30.3cr (Rs29.0cr) in spite of transfer of 10% of the workforce to Hospira in
                4QFY2010; management indicated that the increase was primarily on account of
                the increments effected during the quarter.

                Net profit driven by other operating income: Orchid reported net profit of Rs21.7cr
                (loss of Rs29.7cr) primarily driven by other operating income. The company
                reported other operating income of Rs27.4cr (Rs3.0cr) on account of milestone
                payments received under the supply agreements (primarily Alvogen) and
                settlement income from Memantine. Interest cost for the quarter de-grew by 56.0%
                to Rs22.7cr (Rs51.7cr) following reduction in the debt levels by Rs1,400cr.

                Exhibit 4: Interest cost declines
                            100
                                                                          79
                            80

                                                   57            54
                            60      52
                   Rs  cr




                            40
                                                                                        23
                            20

                              0
                                  1QFY2010   2QFY2010       3QFY2010    4QFY2010    1QFY2011
                                                        Interest cost

                Source: Company, Angel Research




July 21, 2010                                                                                    3
Orchid Chemicals | 1QFY2011 Result Update



                Concall takeaways

                    Orchid has guided for top-line of Rs1,600cr, with EBITDA margins (including
                    other operating income) of 22% for FY2011.This could possibly translate into
                    net profit of Rs115-120cr for the year. On the capex front, the company
                    expects to incur Rs100-150cr during FY2011.
                    On the ANDA front, the company’s filings stand at 36 (13 in Cephalosporins
                    and 23 in NPNC space), which includes 8 Para IV FTFs. Orchid has so far
                    received 20 ANDA approvals. The company intends to file 18 ANDA during
                    FY2011.
                    Orchid expects its debtor days to reduce from 179 in FY2010 to around 120
                    by FY2011.
                    The company plans to capitalise 60-70% of its CWIP and advance for capital
                    aggregating to Rs469cr (21% of GFA) by FY2011.


                Annual Report takeaways
                Balance sheet: Signs of improvement

                Post divestment of the injectable business to Hospira, Orchid has been able to
                restructure its balance sheet to some extent. While debt and inventory levels
                have fallen considerably, receivables and fixed-asset turnover ratio remains a
                cause of concern.


                    Orchid repaid debt to the tune of Rs1,400cr in FY2010, thereby reducing its
                    net debt/equity ratio to 1.4x from 4.7x in FY2009.
                    In FY2010, inventory levels reduced by Rs346cr to Rs423cr primarily on
                    account of transfer of the injectable business to Hospira and write-offs.
                    Receivable days continue to be much above the industry average at 179
                    indicating that quality issues may persist (79% outstanding for more than 6
                    months) and is vulnerable to currency fluctuations (73% FC denominated). The
                    company made provisions of Rs80cr by way of rebates and discounts in
                    FY2010.
                    Fixed-asset turnover ratio continues to be subdued and much below the
                    industry average (1.5-2x for API players). Orchid has high levels of
                    CWIP/advance items for the last four years, which continues to hurt return
                    ratios. The company capitalised interest cost to the tune of Rs46cr during
                    FY2010.




July 21, 2010                                                                                   4
Orchid Chemicals | 1QFY2011 Result Update




Exhibit 5: Receivables trend                                                    Exhibit 6: Inventory trend

          800                                                    210                     1000                                                              240
                                         673                                                                                  768
                                                          647    180                                           649                                         210
                              538                                                         800
          600                                                    150                                                                                       180
                                                                                                 612
                                                                                          600                                                              150
                 383                                             120
 Rs cr




                                                                                 Rs cr
          400                                                                                                                                   423        120




                                                                       D a ys




                                                                                                                                                                  D a ys
                                                                 90                       400                                                              90
          200                                                    60                                                                                        60
                                                                                          200
                                                                 30                                                                                        30
            0                                                    0                          0                                                              0
                FY2007       FY2008     FY2009        FY2010                                    FY2007        FY2008         FY2009        FY2010

                          Receivables    Receivables days                                                    Inventory        Inventory days

Source: Company, Angel Research; Note: FY2010 numbers exclude Rs 90cr           Source: Company, Angel Research
receivable from Hospira




Exhibit 7: Net debt trend                                                       Exhibit 8: CWIP and advance for capital items trend

         3000                           2563                     5.0                     700                                                                    0.7
                                                                                                                620
                             1939                                                        600     553                            547                             0.6
         2500                                                    4.0
                                                                                         500                                                       469          0.5
         2000
                1530                                             3.0
                                                                                 Rs cr




                                                                                         400                                                                    0.4
 Rs cr




         1500                                             1309
                                                                       x




                                                                                                                                                                    x
                                                                 2.0                     300                                                                    0.3
         1000
                                                                 1.0                     200                                                                    0.2
          500
                                                                                         100                                                                    0.1
            0                                                    0.0
                                                                                           0                                                                    0.0
                FY2007       FY2008     FY2009        FY2010
                                                                                                FY2007         FY2008         FY2009             FY2010
                           Net Debt     Net Debt/Equity                                         CWIP and Advance for capital items             Fixed Asset/TO

Source: Company, Angel Research                                                 Source: Company, Angel Research; Note: FY2010 numbers exclude the
                                                                                injectable business




July 21, 2010                                                                                                                                                              5
Orchid Chemicals | 1QFY2011 Result Update




                Recommendation Rationale

                Sales mix to change significantly: With the sell-off of the high-margin injectable
                business to Hospira, the company's future sales mix is expected to change
                dramatically from 50:50 API:formulation in FY2009 to 72:28 in FY2012E. Orchid
                expects the API supply contract to Hospira for the generic injectables to contribute
                US $70-80mn to its top-line in FY2011. However, we have assumed contribution
                of US $64mn in FY2011E from the contract. Orchid also expects to enter into an
                API supply contract for Penems with one more player in addition to Hospira.
                Further, with the high-margin injectable business now sold off, the company is
                likely to see compression in EBITDA margins (excluding other operating income)
                from 23.3% in FY2008 to 18.5% in FY2012E.

                Balance sheet de-leveraged, but return ratios suppressed: Orchid utilised some of
                the proceeds received from Hospira to repay Rs1,400cr debt in 4QFY2010 of the
                total debt of Rs2,616cr. As a result, the company's net debt/equity has reduced
                from 4.7x FY2009 to almost 1.4x in FY2010. Pertinently, Orchid has been reeling
                under debt pressure with interest cost rising to Rs242cr and losses on the operating
                front in FY2010. Thus, with this repayment, the company's interest cost is expected
                to decline by Rs160cr. However, Orchid's RoCE would continue to remain
                suppressed at sub-7% levels on the back of lower sweating of assets and lower
                margins.

                Acquisitions and supply contract may provide growth ahead: Orchid recently
                entered into a long-term supply contract with Alvogen, wherein Alvogen will
                market eight high-potential oral products from Orchid in the US market. In the
                long term, Orchid expects this deal to contribute US $80-100mn to top-line post
                commencement of the shipment of all the products. Orchid has also entered into
                an agreement to acquire the US-based generic marketing and sales service
                company, Karalex Pharma. With this acquisition, Orchid will get front-end
                presence in the US and reach its customers directly, which would increase overall
                margins of its US generic business. We expect the deal to contribute US $10mn in
                FY2011E and US $15mn in FY2012E to Orchid's top-line, with EBITDA margins to
                be in line with current levels of 17-18%.

                Valuation: For FY2011E, the company has guided for top-line of Rs1,600cr,
                implying a growth of 23% yoy. Orchid expects to clock EBITDA margin of 22%
                (including other operating income). We expect the company to post net sales of
                Rs1,302cr, with EBITDA margin of 21.0% (including other operating income) in
                FY2011E. Even post the Hospira deal, high receivable days and low fixed-asset
                turnover ratio remains a cause of concern. The stock is currently trading at 14.3x
                FY2011E and 11.1x FY2012E earnings. We maintain Neutral on the stock.




July 21, 2010                                                                                     6
Orchid Chemicals | 1QFY2011 Result Update




                Exhibit 9: Key assumptions
                                                                                                                                                                                                            Estimates
                                                                                                                                                                                              FY2011E                             FY2012E
                Domestic Sales Growth (%)                                                                                                                                                                    8.5                                 9.0
                Export Sales Growth (%)                                                                                                                                                                     (7.7)                               30.4
                Growth in Employee Expenses (%)                                                                                                                                                       (14.5)                                    15.9
                Operating Margins (excl operating income) (%)                                                                                                                                               17.7                                18.5
                Capex (Rs cr)                                                                                                                                                                               115                                      84
                Source: Company, Angel Research



                Exhibit 10: Change in estimates
                Rs cr                                                                                          FY2011E                                                              FY2012E
                                                                                                        Earlier Revised                                               Var    Earlier Revised                                                     Var
                                                                                                     Estimates Estimates                                              (%) Estimates Estimates                                                    (%)
                Net Sales                                                                                1,220     1,302                                              6.7     1,652     1,654                                                    0.1
                EBITDA (excluding op income)                                                                    210                          231               10.0                               297                         306                3.0
                Interest cost                                                                                           80                          80                0.0                         107                         116                8.4
                Tax                                                                                                     10                          20 112.6                                      25                          26                 4.8
                PAT                                                                                                     70                          94         34.3                               110                         120                9.1
                Capex                                                                                           199                          115 (42.2)                                           109                         84 (22.9)
                Source: Company, Angel Research


                Exhibit 11: One-year forward EV/Sales band


                              7,000

                              6,000
                                                                                                                                                                                                                                                4x
                              5,000
                                                                                                                                                                                                                                                 3x
                 EV (Rs cr)




                              4,000

                              3,000
                                                                                                                                                                                                                                                2x
                              2,000
                                                                                                                                                                                                                                                1x
                              1,000

                                 0
                                                        Oct-05




                                                                                            Oct-06




                                                                                                                                  Oct-07




                                                                                                                                                                       Oct-08




                                                                                                                                                                                                            Oct-09
                                                                 Jan-06




                                                                                                      Jan-07




                                                                                                                                           Jan-08




                                                                                                                                                                                Jan-09




                                                                                                                                                                                                                     Jan-10
                                      Apr-05

                                               Jul-05




                                                                          Apr-06

                                                                                   Jul-06




                                                                                                               Apr-07

                                                                                                                         Jul-07




                                                                                                                                                    Apr-08

                                                                                                                                                             Jul-08




                                                                                                                                                                                         Apr-09

                                                                                                                                                                                                   Jul-09




                                                                                                                                                                                                                              Apr-10

                                                                                                                                                                                                                                       Jul-10




                Source: Company, Angel Research




July 21, 2010                                                                                                                                                                                                                                        7
Orchid Chemicals | 1QFY2011 Result Update



Exhibit 12: Recommendation Summary
Company                     Reco.    CMP Tgt. Price       Upside             FY2012E                    FY10-12E       FY2012E
                                                                    PE
                                      (Rs)        (Rs)        %         EV/Sales (x) EV/EBITDA (x)   EPS CAGR (%)   RoCE(%)   RoE(%)
                                                                    (x)
Alembic                       Buy      60         74         23    9.2          0.8           6.4           48.4       15.2      19.0
Aventis*                      Sell 1,985       1,658        (16) 21.5          3.1           17.0           16.1       18.0      18.9
Cadila
                      Accumulate      637        714         12 16.1           2.6           12.5           26.6       26.0      34.7
Healthcare
Cipla                 Accumulate      325        360         11 19.0           3.8           18.1           12.7       15.3      19.1
Dr Reddy's                Neutral 1,404               -        - 18.0          2.4           12.2           93.5       24.7      25.2
Dishman Pharma                Buy     217        279         29 10.1           1.8            7.0           21.7       12.5      16.8
GSK Pharma*                   Sell 2,028       1,700        (16) 27.4          6.2           17.4           11.0       38.8      28.9
Indoco Remedies       Accumulate      481        541         13    8.9         1.2            7.1           25.7       14.6      18.7
Ipca labs                 Neutral     301             -        - 12.7          1.9            9.0           20.0       23.9      27.1
Lupin                 Accumulate 1,878         2,099         12 16.1           2.6           13.4           23.2       23.9      31.2
Orchid Chemicals          Neutral     191             -        - 11.1          1.7            9.2               -       7.0      13.0
Piramal
                          Neutral     502             -        - 14.8          2.3           11.0           21.1       25.4      32.7
Healthcare
Ranbaxy*                  Neutral     451             -        - 15.7          1.9           10.0          100.9       19.9      21.6
Sun Pharma                Neutral 1,717               -        - 20.3          5.4           16.2           14.0       16.4      17.7
Source: Company, Angel Research; *December year end




July 21, 2010                                                                                                                      8
Orchid Chemicals | 1QFY2011 Result Update



                Profit & Loss Statement (Consolidated)
                Y/E March (Rs cr)               FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E
                Net Sales                          926  1,253  1,260   1,299  1,302   1,654
                Other operating income              32      45       33        44        55      64
                Total operating income            959     1,298   1,293     1,342     1,357    1,719
                % chg                              2.5     35.4    (0.4)       3.8      1.1     26.6
                Total Expenditure                  697     961    1,110     1,500     1,072    1,348
                Net Raw Materials                  354     479      586       840       547     703
                Other Mfg costs                    102     155      149       116       156     182
                Personnel                           92     117      137       174       150     174
                Other                              149     210      238       370       219     290
                EBITDA                            229      292     150       (202)      231     306
                % chg                             14.1     27.5   (48.8)   (234.7)   (214.3)    32.8
                (% of Net Sales)                  24.7     23.3    11.9     (15.5)     17.7     18.5
                Depreciation& Amortisation          85     101      134       155       115     122
                EBIT                              144      192       16      (356)      116     185
                % chg                             24.4     32.9   (91.8) (2,373.1)   (132.4)    59.5
                (% of Net Sales)                  15.6     15.3     1.2     (27.4)      8.9     11.2
                Interest & other Charges            99      82      156       242        80     116
                Other Income                        15      74       90        10        23      13
                (% of PBT)                        16.7     32.4        -         -     20.1      9.1
                Share in profit of Associates         -       -        -         -         -         -
                Recurring PBT                       93     229      (18)     (546)      114     147
                % chg                            (58.8)   146.8        -   2,958.5         -    29.0
                Extraordinary Expense/(Inc.)          -       -    15.9 (1,015.3)          -         -
                PBT (reported)                      93     229      (34)      470       114     147
                Tax                                 14      53       15       131        20      26
                (% of PBT)                        15.1     23.3     0.0      27.8      17.7     18.0
                PAT (reported)                      79     175      (49)      339        94     120
                PAT after MI (reported)             79     175      (49)      339        94     120
                ADJ. PAT                            79     175      (33)     (676)       94     120
                % chg                             37.1    122.9        -         -         -    28.6
                (% of Net Sales)                   8.5     14.0        -         -      7.2      7.3
                Basic EPS (Rs)                    11.9     26.6        -     48.2      13.3     17.1
                Adj Fully Diluted EPS (Rs)        11.9     26.6        -         -     13.3     17.1
                % chg                            105.9    123.0        -         -         -    28.6




July 21, 2010                                                                                    9
Orchid Chemicals | 1QFY2011 Result Update




                Balance Sheet (Consolidated)
                Y/E March (Rs cr)            FY2007 FY2008 FY2009                  FY2010 FY2011E FY2012E
                SOURCES OF FUNDS
                Equity Share Capital             66           66           70            70          70          70
                Reserves& Surplus               419          599          480           885         914         799
                Shareholders Funds              485          665          550           955         985         869
                Total Loans                    1,649     1,971           2,616         1,644       1,426       1,586
                Deferred Tax Liability           92          115          128           203         205         216
                Total Liabilities              2,226     2,750           3,295         2,802       2,616       2,671
                APPLICATION OF FUNDS
                Gross Block                    1,468     2,003           2,601         2,250       2,430       2,564
                Less: Acc. Depreciation         458          558          688           741         860         982
                Net Block                      1,010     1,445           1,913         1,508       1,570       1,582
                Capital Work-in-Progress        553          620          547           469         310         260
                Goodwill                         95           95           95            95         189         189
                Investments                       0           1             1             1           1           1
                Current Assets                 1,232     1,323           1,595         1,700       1,344       1,515
                Cash                            119           31           53           335         174         111
                Loans & Advances                119          105          102           206         170         191
                Other                           995      1,187           1,441         1,160       1,000       1,213
                Current liabilities             665          734          856           972         798         876
                Net Current Assets              568          590          740           729         546         639
                Mis. Exp. not written off          -           -             -             -           -           -
                Total Assets                   2,226     2,750           3,295         2,802       2,616       2,671




                Cash Flow Statement (Consolidated)
                Y/E March (Rs cr)               FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E
                Profit before tax                      93      229           (34)         470         114         147
                Depreciation                           85      101           134          155         115         122
                (Inc)/Dec in Working Capital      (184)       (118)         (117)         119          21        (156)
                Direct taxes paid                      (1)     (32)              (3)      (66)        (18)        (15)
                Cash Flow from Operations              (8)     179           (20)         678         231          97
                (Inc.)/Dec.in Fixed Assets        (477)       (545)         (477)       1,413        (115)        (84)
                (Inc.)/Dec. in Investments               -         (1)             -           -           -           -
                Cash Flow from Investing          (477)       (545)         (477)       1,413        (115)        (84)
                Issue of Equity                        11           1        110               -           -           -
                Inc./(Dec.) in loans               620         392           546         (780)       (255)        (62)
                Dividend Paid (Incl. Tax)          (23)        (23)          (23)          (8)        (14)        (14)
                Others                             (13)        (90)         (115) (1,020)              (8)             -
                Cash Flow from Financing           595         279           518 (1,808)             (277)        (76)
                Inc./(Dec.) in Cash                110         (88)              21       283        (161)        (63)
                Opening Cash balances                   9      119               31        53         335         174
                Closing Cash balances              119             31            53       335         174         111




July 21, 2010                                                                                                     10
Orchid Chemicals | 1QFY2011 Result Update



                Key Ratios
                Y/E March                  FY2007 FY2008 FY2009    FY2010    FY2011E FY2012E
                Valuation Ratio (x)
                P/E (on FDEPS)               15.9     7.1      -         -      14.3    11.1
                P/CEPS                        7.6     4.5   13.3         -       6.4     5.5
                P/BV                          2.6     1.9    2.4      1.4        1.4     1.5
                Dividend yield (%)            2.4     2.3    0.7      6.6        0.9     0.9
                EV/Sales                      3.0     2.5    3.1      2.0        2.0     1.7
                EV/EBITDA                    12.1    10.9   26.1    (13.1)      11.2     9.2
                EV / Total Assets             1.2     1.2    1.2      0.9        1.0     1.1
                Per Share Data (Rs)
                EPS (Basic)                  11.9    26.6      -     48.2       13.3    17.1
                EPS (fully diluted)          11.9    26.6      -         -      13.3    17.1
                Cash EPS                     24.9    41.9   14.3         -      29.6    34.3
                DPS                           4.5     4.5    1.3     12.6        1.7     1.7
                Book Value                   73.7   101.0   78.1    135.6      139.8   123.4
                Dupont Analysis
                EBIT margin                  15.6    15.3    1.2         -       8.9    11.2
                Tax retention ratio          84.9    76.7      -         -      82.3    82.0
                Asset turnover (x)            0.5     0.5    0.4         -       0.6     0.7
                ROIC (Post-tax)               6.5     6.3      -         -       4.0     6.3
                Cost of Debt (Post Tax)       6.3     3.5      -         -       4.3     6.3
                Leverage (x)                  2.2     3.0    3.8         -       1.3     1.5
                Operating ROE                 7.0    14.9      -         -       3.7     6.3
                Returns (%)
                ROCE (Pre-tax)                7.1     7.7    0.5         -       4.3     7.0
                Angel ROIC (Pre-tax)          9.8    11.1    0.7         -       6.0     9.1
                ROE                          12.5    30.5      -         -       9.6    13.0
                Turnover ratios (x)
                Asset Turnover (Gross
                                              0.7     0.7    0.6      0.6        0.6     0.7
                Block)
                Inventory / Sales (days)     202     177    200      162        116      105
                Receivables (days)           139     129    171      179        174      130
                Payables (days)              111      95    109        83        97       85
                Working capital cycle
                                             331     142    176      147        103       96
                (ex-cash) (days)
                Solvency ratios (x)
                Net debt to equity            3.2     2.9    4.7      1.4        1.3     1.7
                Net debt to EBITDA            6.7     6.6   17.1     (6.5)       5.4     4.8
                Interest Coverage (EBIT
                                              1.5     2.3    0.1     (1.5)       1.5     1.6
                / Interest)




July 21, 2010                                                                            11
Orchid Chemicals | 1QFY2011 Result Update




  Research Team Tel: 022 - 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 Broking 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
 sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this
 document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way
 responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report.
 Angel Broking 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 Broking 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 Broking 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 Broking 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). Also, please
 refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and
 its affiliates may have investment positions in the stocks recommended in this report.




 Disclosure of Interest Statement                                   Orchid Chemical
 1. Analyst ownership of the stock                                            No
 2. Angel and its Group companies ownership of the stock                      No
 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, its Group companies and Directors.



 Ratings (Returns) :             Buy (> 15%)                      Accumulate (5% to 15%)                 Neutral (-5 to 5%)
                                 Reduce (-5% to 15%)              Sell (< -15%)


July 21, 2010                                                                                                                             12

More Related Content

What's hot (20)

Punj Lloyd
Punj LloydPunj Lloyd
Punj Lloyd
 
Bharat Forge
Bharat ForgeBharat Forge
Bharat Forge
 
Dr. Reddy's Lab
Dr. Reddy's LabDr. Reddy's Lab
Dr. Reddy's Lab
 
Rallis
RallisRallis
Rallis
 
Tata motors ru4 qfy2010-280510
Tata motors  ru4 qfy2010-280510Tata motors  ru4 qfy2010-280510
Tata motors ru4 qfy2010-280510
 
Dlf ru4 qfy2010-17052010
Dlf  ru4 qfy2010-17052010Dlf  ru4 qfy2010-17052010
Dlf ru4 qfy2010-17052010
 
SBI
SBISBI
SBI
 
South Indian Bank
South Indian BankSouth Indian Bank
South Indian Bank
 
Hindustan Zinc
Hindustan ZincHindustan Zinc
Hindustan Zinc
 
GSKCH
GSKCHGSKCH
GSKCH
 
India Cement
India CementIndia Cement
India Cement
 
CCCl
CCClCCCl
CCCl
 
JISL Result Update 4 qfy2010-120510
JISL Result Update 4 qfy2010-120510JISL Result Update 4 qfy2010-120510
JISL Result Update 4 qfy2010-120510
 
OBC
OBCOBC
OBC
 
Dchl ru4 qfy2010-140510
Dchl ru4 qfy2010-140510Dchl ru4 qfy2010-140510
Dchl ru4 qfy2010-140510
 
61107576 rallis-india
61107576 rallis-india61107576 rallis-india
61107576 rallis-india
 
BHEL -Result Update
BHEL -Result UpdateBHEL -Result Update
BHEL -Result Update
 
ABB India
ABB IndiaABB India
ABB India
 
Axis Bank
Axis BankAxis Bank
Axis Bank
 
Cadila ru2 qfy2011-191010
Cadila ru2 qfy2011-191010Cadila ru2 qfy2011-191010
Cadila ru2 qfy2011-191010
 

Viewers also liked

Market outlook 21.10.10
Market outlook 21.10.10Market outlook 21.10.10
Market outlook 21.10.10Angel Broking
 
Derivatives report 15 apr 2010
Derivatives report 15 apr 2010Derivatives report 15 apr 2010
Derivatives report 15 apr 2010Angel Broking
 
Derivatives Report - 9 Apr 2010
Derivatives Report - 9 Apr 2010Derivatives Report - 9 Apr 2010
Derivatives Report - 9 Apr 2010Angel Broking
 
Electrosteel Steels IPO
Electrosteel Steels IPOElectrosteel Steels IPO
Electrosteel Steels IPOAngel Broking
 
Amara Raja Batteries-Management Meet Note
Amara Raja Batteries-Management Meet NoteAmara Raja Batteries-Management Meet Note
Amara Raja Batteries-Management Meet NoteAngel 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
 
Derivatives report 07 oct-2010
Derivatives report 07 oct-2010Derivatives report 07 oct-2010
Derivatives report 07 oct-2010Angel Broking
 
Market Outlook- June 18,2010
Market Outlook- June 18,2010Market Outlook- June 18,2010
Market Outlook- June 18,2010Angel Broking
 
Federal bank ru2 qfy2011-291010
Federal bank ru2 qfy2011-291010Federal bank ru2 qfy2011-291010
Federal bank ru2 qfy2011-291010Angel Broking
 
Weekly Review - July 3, 2010
Weekly Review - July 3, 2010Weekly Review - July 3, 2010
Weekly Review - July 3, 2010Angel Broking
 
Nestle 1QCY2010 Result Update
Nestle 1QCY2010 Result UpdateNestle 1QCY2010 Result Update
Nestle 1QCY2010 Result UpdateAngel Broking
 
Derivatives Report 05 Apr 2010
Derivatives Report 05 Apr 2010Derivatives Report 05 Apr 2010
Derivatives Report 05 Apr 2010Angel Broking
 
Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Angel Broking
 
Market outlook 23 04-10
Market outlook 23 04-10Market outlook 23 04-10
Market outlook 23 04-10Angel Broking
 
Derivatives Report - September 23, 2010
Derivatives Report - September 23, 2010Derivatives Report - September 23, 2010
Derivatives Report - September 23, 2010Angel Broking
 

Viewers also liked (17)

GAIL
GAILGAIL
GAIL
 
Market outlook 21.10.10
Market outlook 21.10.10Market outlook 21.10.10
Market outlook 21.10.10
 
Derivatives report 15 apr 2010
Derivatives report 15 apr 2010Derivatives report 15 apr 2010
Derivatives report 15 apr 2010
 
Derivatives Report - 9 Apr 2010
Derivatives Report - 9 Apr 2010Derivatives Report - 9 Apr 2010
Derivatives Report - 9 Apr 2010
 
Electrosteel Steels IPO
Electrosteel Steels IPOElectrosteel Steels IPO
Electrosteel Steels IPO
 
Amara Raja Batteries-Management Meet Note
Amara Raja Batteries-Management Meet NoteAmara Raja Batteries-Management Meet Note
Amara Raja Batteries-Management Meet Note
 
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
 
Derivatives report 07 oct-2010
Derivatives report 07 oct-2010Derivatives report 07 oct-2010
Derivatives report 07 oct-2010
 
Market Outlook- June 18,2010
Market Outlook- June 18,2010Market Outlook- June 18,2010
Market Outlook- June 18,2010
 
Federal bank ru2 qfy2011-291010
Federal bank ru2 qfy2011-291010Federal bank ru2 qfy2011-291010
Federal bank ru2 qfy2011-291010
 
Weekly Review - July 3, 2010
Weekly Review - July 3, 2010Weekly Review - July 3, 2010
Weekly Review - July 3, 2010
 
Nestle 1QCY2010 Result Update
Nestle 1QCY2010 Result UpdateNestle 1QCY2010 Result Update
Nestle 1QCY2010 Result Update
 
Derivatives Report 05 Apr 2010
Derivatives Report 05 Apr 2010Derivatives Report 05 Apr 2010
Derivatives Report 05 Apr 2010
 
Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010
 
Market outlook 23 04-10
Market outlook 23 04-10Market outlook 23 04-10
Market outlook 23 04-10
 
Derivatives Report - September 23, 2010
Derivatives Report - September 23, 2010Derivatives Report - September 23, 2010
Derivatives Report - September 23, 2010
 
Cebbco ipo-011010
Cebbco  ipo-011010Cebbco  ipo-011010
Cebbco ipo-011010
 

Similar to Orchid (20)

Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510
 
Larsen & Tourbo
Larsen & TourboLarsen & Tourbo
Larsen & Tourbo
 
RIL - result Update
RIL - result UpdateRIL - result Update
RIL - result Update
 
Hindalco Novelis
Hindalco Novelis Hindalco Novelis
Hindalco Novelis
 
Exide Industries
Exide IndustriesExide Industries
Exide Industries
 
Tata Motors
Tata Motors Tata Motors
Tata Motors
 
Alembic
Alembic Alembic
Alembic
 
Exide
Exide Exide
Exide
 
Motherson Sumi Systems
Motherson Sumi Systems Motherson Sumi Systems
Motherson Sumi Systems
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
SAIL
SAILSAIL
SAIL
 
Bayer India- Result Update
Bayer India- Result UpdateBayer India- Result Update
Bayer India- Result Update
 
Ranbaxy Result Update 1qcy2010-120510
Ranbaxy Result Update 1qcy2010-120510Ranbaxy Result Update 1qcy2010-120510
Ranbaxy Result Update 1qcy2010-120510
 
Blue Star
Blue StarBlue Star
Blue Star
 
Ivrcl
Ivrcl Ivrcl
Ivrcl
 
Ashoke Leyland
Ashoke LeylandAshoke Leyland
Ashoke Leyland
 
Ashoke LeyLand
Ashoke LeyLandAshoke LeyLand
Ashoke LeyLand
 
Thermax
ThermaxThermax
Thermax
 
Deccan Chronicle
Deccan Chronicle Deccan Chronicle
Deccan Chronicle
 
Gipcl
Gipcl Gipcl
Gipcl
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Angel 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
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result UpdatedAngel 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
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Ht media
Ht mediaHt media
Ht media
 
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
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
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
 

Recently uploaded

Financial Leverage Definition, Advantages, and Disadvantages
Financial Leverage Definition, Advantages, and DisadvantagesFinancial Leverage Definition, Advantages, and Disadvantages
Financial Leverage Definition, Advantages, and Disadvantagesjayjaymabutot13
 
Q3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast SlidesQ3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast SlidesMarketing847413
 
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdfBPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdfHenry Tapper
 
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证rjrjkk
 
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130  Available With RoomVIP Kolkata Call Girl Jodhpur Park 👉 8250192130  Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Roomdivyansh0kumar0
 
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfmagnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfHenry Tapper
 
SBP-Market-Operations and market managment
SBP-Market-Operations and market managmentSBP-Market-Operations and market managment
SBP-Market-Operations and market managmentfactical
 
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...yordanosyohannes2
 
原版1:1复刻堪萨斯大学毕业证KU毕业证留信学历认证
原版1:1复刻堪萨斯大学毕业证KU毕业证留信学历认证原版1:1复刻堪萨斯大学毕业证KU毕业证留信学历认证
原版1:1复刻堪萨斯大学毕业证KU毕业证留信学历认证jdkhjh
 
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...Amil baba
 
Vp Girls near me Delhi Call Now or WhatsApp
Vp Girls near me Delhi Call Now or WhatsAppVp Girls near me Delhi Call Now or WhatsApp
Vp Girls near me Delhi Call Now or WhatsAppmiss dipika
 
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170Sonam Pathan
 
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance CompanyInterimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance CompanyTyöeläkeyhtiö Elo
 
government_intervention_in_business_ownership[1].pdf
government_intervention_in_business_ownership[1].pdfgovernment_intervention_in_business_ownership[1].pdf
government_intervention_in_business_ownership[1].pdfshaunmashale756
 
Tenets of Physiocracy History of Economic
Tenets of Physiocracy History of EconomicTenets of Physiocracy History of Economic
Tenets of Physiocracy History of Economiccinemoviesu
 
How Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingHow Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingAggregage
 
20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdfAdnet Communications
 
Governor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraintGovernor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraintSuomen Pankki
 
Bladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex
 
House of Commons ; CDC schemes overview document
House of Commons ; CDC schemes overview documentHouse of Commons ; CDC schemes overview document
House of Commons ; CDC schemes overview documentHenry Tapper
 

Recently uploaded (20)

Financial Leverage Definition, Advantages, and Disadvantages
Financial Leverage Definition, Advantages, and DisadvantagesFinancial Leverage Definition, Advantages, and Disadvantages
Financial Leverage Definition, Advantages, and Disadvantages
 
Q3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast SlidesQ3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast Slides
 
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdfBPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
BPPG response - Options for Defined Benefit schemes - 19Apr24.pdf
 
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
 
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130  Available With RoomVIP Kolkata Call Girl Jodhpur Park 👉 8250192130  Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
 
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfmagnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
 
SBP-Market-Operations and market managment
SBP-Market-Operations and market managmentSBP-Market-Operations and market managment
SBP-Market-Operations and market managment
 
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
 
原版1:1复刻堪萨斯大学毕业证KU毕业证留信学历认证
原版1:1复刻堪萨斯大学毕业证KU毕业证留信学历认证原版1:1复刻堪萨斯大学毕业证KU毕业证留信学历认证
原版1:1复刻堪萨斯大学毕业证KU毕业证留信学历认证
 
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
 
Vp Girls near me Delhi Call Now or WhatsApp
Vp Girls near me Delhi Call Now or WhatsAppVp Girls near me Delhi Call Now or WhatsApp
Vp Girls near me Delhi Call Now or WhatsApp
 
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
Call Girls Near Golden Tulip Essential Hotel, New Delhi 9873777170
 
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance CompanyInterimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
 
government_intervention_in_business_ownership[1].pdf
government_intervention_in_business_ownership[1].pdfgovernment_intervention_in_business_ownership[1].pdf
government_intervention_in_business_ownership[1].pdf
 
Tenets of Physiocracy History of Economic
Tenets of Physiocracy History of EconomicTenets of Physiocracy History of Economic
Tenets of Physiocracy History of Economic
 
How Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingHow Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of Reporting
 
20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf
 
Governor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraintGovernor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraint
 
Bladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results Presentation
 
House of Commons ; CDC schemes overview document
House of Commons ; CDC schemes overview documentHouse of Commons ; CDC schemes overview document
House of Commons ; CDC schemes overview document
 

Orchid

  • 1. 1QFY2011 Result Update | Pharmaceutical July 21, 2010 Orchid Chemicals NEUTRAL CMP Rs191 Performance Highlights Target Price - %chg %chg Investment Period - Y/E March (Rs cr) 1QFY2011 4QFY2010 1QFY2010 (qoq) (yoy) Net Sales 304 286 6.3 306 (0.7) Stock Info Other Operating Income 27 10 186.2 3 811.0 Sector Pharmaceutical Operating Profit 57 (407) - 62 - Market Cap (Rs cr) 1,343 Net Profit 22 382 (94.3) (30) - Beta 1.3 Source: Company, Angel Research 52 Week High / Low 239/87 Avg. Daily Volume 649042 Orchid Chemicals (Orchid) reported 1QFY2011 results, which were above our Face Value (Rs) 10 expectations driven by other operating income and higher off-take under the BSE Sensex 17,977 Hospira contract. For FY2011, the company has guided for top-line growth of 23% to Rs1,600cr with EBITDA margins (including other operating income) of Nifty 5,399 22%. However, concerns on the balance sheet front persist (high receivable days Reuters Code ORCD.BO and low fixed-asset turnover ratio). We maintain Neutral on the stock. Bloomberg Code OCP@IN Results above expectations: For 1QFY2011 Orchid reported flat net sales on a yoy basis to Rs303.6cr (Rs305.8cr), which was however higher than our Shareholding Pattern (%) expectation of Rs275.0 primarily due to the higher contribution from the Hospira Promoters 26.0 contract. The company reported OPM of 18.6% (excluding other operating MF / Banks / Indian Fls 45.7 income), which was in line with expectation. Net profit stood at Rs21.7cr (loss of FII / NRIs / OCBs 11.7 Rs29.7cr) primarily driven by other operating income. The company reported Indian Public / Others 16.7 other operating income of Rs27.4cr (Rs3.0cr) on account of milestone payments under supply agreements (primarily Alvogen) and settlement income from Memantine. Abs. (%) 3m 1yr 3yr Outlook and Valuation: For FY2011E we expect the company to post net sales of Sensex 2.9 19.4 14.3 Rs1,302cr, with EBITDA margins of 21.0% (including other operating income). Orchid 21.3 114.6 (18.4) Further, post the Hospira deal, high receivable days and low fixed-asset turnover ratio remains a cause of concern. The stock is currently trading at 14.3x FY2011E and 11.1x FY2012E earnings. We maintain Neutral on the stock. Key Financials Y/E March (Rs cr) FY2009 FY2010 FY2011E FY2012E Net Sales 1,260 1,299 1,302 1,654 % chg 0.5 3.1 0.3 27.0 Recurring Net Profit (33) (676) 94 120 % chg - - - 28.6 EBITDA Margin (%) 11.9 (15.5) 17.7 18.5 Recurring EPS (Rs) - - 13.3 17.1 P/E (x) - - 14.3 11.1 Sarabjit Kour Nangra P/BV (x) 2.4 1.4 1.4 1.5 Tel: 022 – 4040 3800 Ext: 343 RoE (%) - - 9.6 13.0 sarabjit@angeltrade.com RoCE (%) 0.5 - 4.3 7.0 Sushant Dalmia EV/Sales (x) 3.1 2.0 2.0 1.7 Tel: 022 – 4040 3800 Ext: 320 EV/EBITDA (x) 26.1 (13.1) 11.2 9.2 sushant.dalmia@angeltrade.com Source: Company, Angel Research Please refer to important disclosures at the end of this report 1
  • 2. Orchid Chemicals | 1QFY2011 Result Update Exhibit 1: 1QFY2011 performance (standalone) Y/E March (Rs cr) 1QFY2011 4QFY2010 %chg (qoq) 1QFY2010 %chg (yoy) FY2010 FY2009 %chg Net Sales 304 286 6.3 306 (0.7) 1,205 1,157 4.2 Other Income 27 10 186.2 3 811.0 46 58 (20.2) Total Income 331 295 12.1 309 7.2 1251 1214 3.0 PBIDT 57 (407) - 62 - (217) 231 - Operating Margin (%) 18.6 - - 20.2 - - 20.0 - Interest 23 79.4 (71.4) 52 (56.0) 241 155 55.5 Depreciation & Amortisation 32 36.5 (11.7) 37 (13.6) 151 130 16.3 PBT & Exceptional Items 29 (514) (105.6) (24) - (563) 4 - Exceptional Items (5) 890 (100.5) (4) 29.2 895 (40) - Profit Before Tax 24 377 (93.6) (28) - 331 (37) - Provision for Taxation 2 (5) 2 21.5 - 15 - Net Profit 22 382 (94.3) (30) - 331 (52) - EPS (Rs) 3.1 54.3 . Source: Company, Angel Research Exhibit 2: 1QFY2011- Actual v/s Angel estimates Rs cr Estimate Actual Variation (%) Net Sales 275 304 10.4 Other Operating Income 9 27 215.2 Operating Profit 48 57 16.7 Tax 1 2 211.3 Net Profit 10 22 111.1 Source: Company, Angel Research Reports flat revenues, but above expectation: Orchid Chemical reported net sales of Rs303.6cr (Rs305.8cr) for 1QFY2011, which was flat on a yoy basis, but higher than our expectation of Rs275.0 primarily on account of the higher contribution from the Hospira contract post the Meropenem approval in the US. The approval of Meropenem is positive as it is likely to be a limited competition opportunity for Hospira for at least a couple of quarters. The company indicated that the Hospira contract contributed about 22% of net sales. Orchid expects the Hospira contract to contribute about Rs350cr in FY2011. July 21, 2010 2
  • 3. Orchid Chemicals | 1QFY2011 Result Update Exhibit 3: Sales trend 320 309 310 306 305 304 300 Rs  cr 290 286 280 270 260 250 1QFY2010 2QFY2010 3QFY2010 4QFY2010 1QFY2011 Sales Source: Company, Angel Research OPM in line with expectation: Orchid reported OPM of 18.6% (excluding other operating income) mainly on back of lower other expenses which de-grew by 36.9% to Rs66.9cr (Rs105.9cr). However, gross margins for the quarter came in at 50.6% (64.4%). Further, employee expense during the quarter increased by 4.7% to Rs30.3cr (Rs29.0cr) in spite of transfer of 10% of the workforce to Hospira in 4QFY2010; management indicated that the increase was primarily on account of the increments effected during the quarter. Net profit driven by other operating income: Orchid reported net profit of Rs21.7cr (loss of Rs29.7cr) primarily driven by other operating income. The company reported other operating income of Rs27.4cr (Rs3.0cr) on account of milestone payments received under the supply agreements (primarily Alvogen) and settlement income from Memantine. Interest cost for the quarter de-grew by 56.0% to Rs22.7cr (Rs51.7cr) following reduction in the debt levels by Rs1,400cr. Exhibit 4: Interest cost declines 100 79 80 57 54 60 52 Rs  cr 40 23 20 0 1QFY2010 2QFY2010 3QFY2010 4QFY2010 1QFY2011 Interest cost Source: Company, Angel Research July 21, 2010 3
  • 4. Orchid Chemicals | 1QFY2011 Result Update Concall takeaways Orchid has guided for top-line of Rs1,600cr, with EBITDA margins (including other operating income) of 22% for FY2011.This could possibly translate into net profit of Rs115-120cr for the year. On the capex front, the company expects to incur Rs100-150cr during FY2011. On the ANDA front, the company’s filings stand at 36 (13 in Cephalosporins and 23 in NPNC space), which includes 8 Para IV FTFs. Orchid has so far received 20 ANDA approvals. The company intends to file 18 ANDA during FY2011. Orchid expects its debtor days to reduce from 179 in FY2010 to around 120 by FY2011. The company plans to capitalise 60-70% of its CWIP and advance for capital aggregating to Rs469cr (21% of GFA) by FY2011. Annual Report takeaways Balance sheet: Signs of improvement Post divestment of the injectable business to Hospira, Orchid has been able to restructure its balance sheet to some extent. While debt and inventory levels have fallen considerably, receivables and fixed-asset turnover ratio remains a cause of concern. Orchid repaid debt to the tune of Rs1,400cr in FY2010, thereby reducing its net debt/equity ratio to 1.4x from 4.7x in FY2009. In FY2010, inventory levels reduced by Rs346cr to Rs423cr primarily on account of transfer of the injectable business to Hospira and write-offs. Receivable days continue to be much above the industry average at 179 indicating that quality issues may persist (79% outstanding for more than 6 months) and is vulnerable to currency fluctuations (73% FC denominated). The company made provisions of Rs80cr by way of rebates and discounts in FY2010. Fixed-asset turnover ratio continues to be subdued and much below the industry average (1.5-2x for API players). Orchid has high levels of CWIP/advance items for the last four years, which continues to hurt return ratios. The company capitalised interest cost to the tune of Rs46cr during FY2010. July 21, 2010 4
  • 5. Orchid Chemicals | 1QFY2011 Result Update Exhibit 5: Receivables trend Exhibit 6: Inventory trend 800 210 1000 240 673 768 647 180 649 210 538 800 600 150 180 612 600 150 383 120 Rs cr Rs cr 400 423 120 D a ys D a ys 90 400 90 200 60 60 200 30 30 0 0 0 0 FY2007 FY2008 FY2009 FY2010 FY2007 FY2008 FY2009 FY2010 Receivables Receivables days Inventory Inventory days Source: Company, Angel Research; Note: FY2010 numbers exclude Rs 90cr Source: Company, Angel Research receivable from Hospira Exhibit 7: Net debt trend Exhibit 8: CWIP and advance for capital items trend 3000 2563 5.0 700 0.7 620 1939 600 553 547 0.6 2500 4.0 500 469 0.5 2000 1530 3.0 Rs cr 400 0.4 Rs cr 1500 1309 x x 2.0 300 0.3 1000 1.0 200 0.2 500 100 0.1 0 0.0 0 0.0 FY2007 FY2008 FY2009 FY2010 FY2007 FY2008 FY2009 FY2010 Net Debt Net Debt/Equity CWIP and Advance for capital items Fixed Asset/TO Source: Company, Angel Research Source: Company, Angel Research; Note: FY2010 numbers exclude the injectable business July 21, 2010 5
  • 6. Orchid Chemicals | 1QFY2011 Result Update Recommendation Rationale Sales mix to change significantly: With the sell-off of the high-margin injectable business to Hospira, the company's future sales mix is expected to change dramatically from 50:50 API:formulation in FY2009 to 72:28 in FY2012E. Orchid expects the API supply contract to Hospira for the generic injectables to contribute US $70-80mn to its top-line in FY2011. However, we have assumed contribution of US $64mn in FY2011E from the contract. Orchid also expects to enter into an API supply contract for Penems with one more player in addition to Hospira. Further, with the high-margin injectable business now sold off, the company is likely to see compression in EBITDA margins (excluding other operating income) from 23.3% in FY2008 to 18.5% in FY2012E. Balance sheet de-leveraged, but return ratios suppressed: Orchid utilised some of the proceeds received from Hospira to repay Rs1,400cr debt in 4QFY2010 of the total debt of Rs2,616cr. As a result, the company's net debt/equity has reduced from 4.7x FY2009 to almost 1.4x in FY2010. Pertinently, Orchid has been reeling under debt pressure with interest cost rising to Rs242cr and losses on the operating front in FY2010. Thus, with this repayment, the company's interest cost is expected to decline by Rs160cr. However, Orchid's RoCE would continue to remain suppressed at sub-7% levels on the back of lower sweating of assets and lower margins. Acquisitions and supply contract may provide growth ahead: Orchid recently entered into a long-term supply contract with Alvogen, wherein Alvogen will market eight high-potential oral products from Orchid in the US market. In the long term, Orchid expects this deal to contribute US $80-100mn to top-line post commencement of the shipment of all the products. Orchid has also entered into an agreement to acquire the US-based generic marketing and sales service company, Karalex Pharma. With this acquisition, Orchid will get front-end presence in the US and reach its customers directly, which would increase overall margins of its US generic business. We expect the deal to contribute US $10mn in FY2011E and US $15mn in FY2012E to Orchid's top-line, with EBITDA margins to be in line with current levels of 17-18%. Valuation: For FY2011E, the company has guided for top-line of Rs1,600cr, implying a growth of 23% yoy. Orchid expects to clock EBITDA margin of 22% (including other operating income). We expect the company to post net sales of Rs1,302cr, with EBITDA margin of 21.0% (including other operating income) in FY2011E. Even post the Hospira deal, high receivable days and low fixed-asset turnover ratio remains a cause of concern. The stock is currently trading at 14.3x FY2011E and 11.1x FY2012E earnings. We maintain Neutral on the stock. July 21, 2010 6
  • 7. Orchid Chemicals | 1QFY2011 Result Update Exhibit 9: Key assumptions Estimates FY2011E FY2012E Domestic Sales Growth (%) 8.5 9.0 Export Sales Growth (%) (7.7) 30.4 Growth in Employee Expenses (%) (14.5) 15.9 Operating Margins (excl operating income) (%) 17.7 18.5 Capex (Rs cr) 115 84 Source: Company, Angel Research Exhibit 10: Change in estimates Rs cr FY2011E FY2012E Earlier Revised Var Earlier Revised Var Estimates Estimates (%) Estimates Estimates (%) Net Sales 1,220 1,302 6.7 1,652 1,654 0.1 EBITDA (excluding op income) 210 231 10.0 297 306 3.0 Interest cost 80 80 0.0 107 116 8.4 Tax 10 20 112.6 25 26 4.8 PAT 70 94 34.3 110 120 9.1 Capex 199 115 (42.2) 109 84 (22.9) Source: Company, Angel Research Exhibit 11: One-year forward EV/Sales band 7,000 6,000 4x 5,000 3x EV (Rs cr) 4,000 3,000 2x 2,000 1x 1,000 0 Oct-05 Oct-06 Oct-07 Oct-08 Oct-09 Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Apr-05 Jul-05 Apr-06 Jul-06 Apr-07 Jul-07 Apr-08 Jul-08 Apr-09 Jul-09 Apr-10 Jul-10 Source: Company, Angel Research July 21, 2010 7
  • 8. Orchid Chemicals | 1QFY2011 Result Update Exhibit 12: Recommendation Summary Company Reco. CMP Tgt. Price Upside FY2012E FY10-12E FY2012E PE (Rs) (Rs) % EV/Sales (x) EV/EBITDA (x) EPS CAGR (%) RoCE(%) RoE(%) (x) Alembic Buy 60 74 23 9.2 0.8 6.4 48.4 15.2 19.0 Aventis* Sell 1,985 1,658 (16) 21.5 3.1 17.0 16.1 18.0 18.9 Cadila Accumulate 637 714 12 16.1 2.6 12.5 26.6 26.0 34.7 Healthcare Cipla Accumulate 325 360 11 19.0 3.8 18.1 12.7 15.3 19.1 Dr Reddy's Neutral 1,404 - - 18.0 2.4 12.2 93.5 24.7 25.2 Dishman Pharma Buy 217 279 29 10.1 1.8 7.0 21.7 12.5 16.8 GSK Pharma* Sell 2,028 1,700 (16) 27.4 6.2 17.4 11.0 38.8 28.9 Indoco Remedies Accumulate 481 541 13 8.9 1.2 7.1 25.7 14.6 18.7 Ipca labs Neutral 301 - - 12.7 1.9 9.0 20.0 23.9 27.1 Lupin Accumulate 1,878 2,099 12 16.1 2.6 13.4 23.2 23.9 31.2 Orchid Chemicals Neutral 191 - - 11.1 1.7 9.2 - 7.0 13.0 Piramal Neutral 502 - - 14.8 2.3 11.0 21.1 25.4 32.7 Healthcare Ranbaxy* Neutral 451 - - 15.7 1.9 10.0 100.9 19.9 21.6 Sun Pharma Neutral 1,717 - - 20.3 5.4 16.2 14.0 16.4 17.7 Source: Company, Angel Research; *December year end July 21, 2010 8
  • 9. Orchid Chemicals | 1QFY2011 Result Update Profit & Loss Statement (Consolidated) Y/E March (Rs cr) FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E Net Sales 926 1,253 1,260 1,299 1,302 1,654 Other operating income 32 45 33 44 55 64 Total operating income 959 1,298 1,293 1,342 1,357 1,719 % chg 2.5 35.4 (0.4) 3.8 1.1 26.6 Total Expenditure 697 961 1,110 1,500 1,072 1,348 Net Raw Materials 354 479 586 840 547 703 Other Mfg costs 102 155 149 116 156 182 Personnel 92 117 137 174 150 174 Other 149 210 238 370 219 290 EBITDA 229 292 150 (202) 231 306 % chg 14.1 27.5 (48.8) (234.7) (214.3) 32.8 (% of Net Sales) 24.7 23.3 11.9 (15.5) 17.7 18.5 Depreciation& Amortisation 85 101 134 155 115 122 EBIT 144 192 16 (356) 116 185 % chg 24.4 32.9 (91.8) (2,373.1) (132.4) 59.5 (% of Net Sales) 15.6 15.3 1.2 (27.4) 8.9 11.2 Interest & other Charges 99 82 156 242 80 116 Other Income 15 74 90 10 23 13 (% of PBT) 16.7 32.4 - - 20.1 9.1 Share in profit of Associates - - - - - - Recurring PBT 93 229 (18) (546) 114 147 % chg (58.8) 146.8 - 2,958.5 - 29.0 Extraordinary Expense/(Inc.) - - 15.9 (1,015.3) - - PBT (reported) 93 229 (34) 470 114 147 Tax 14 53 15 131 20 26 (% of PBT) 15.1 23.3 0.0 27.8 17.7 18.0 PAT (reported) 79 175 (49) 339 94 120 PAT after MI (reported) 79 175 (49) 339 94 120 ADJ. PAT 79 175 (33) (676) 94 120 % chg 37.1 122.9 - - - 28.6 (% of Net Sales) 8.5 14.0 - - 7.2 7.3 Basic EPS (Rs) 11.9 26.6 - 48.2 13.3 17.1 Adj Fully Diluted EPS (Rs) 11.9 26.6 - - 13.3 17.1 % chg 105.9 123.0 - - - 28.6 July 21, 2010 9
  • 10. Orchid Chemicals | 1QFY2011 Result Update Balance Sheet (Consolidated) Y/E March (Rs cr) FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E SOURCES OF FUNDS Equity Share Capital 66 66 70 70 70 70 Reserves& Surplus 419 599 480 885 914 799 Shareholders Funds 485 665 550 955 985 869 Total Loans 1,649 1,971 2,616 1,644 1,426 1,586 Deferred Tax Liability 92 115 128 203 205 216 Total Liabilities 2,226 2,750 3,295 2,802 2,616 2,671 APPLICATION OF FUNDS Gross Block 1,468 2,003 2,601 2,250 2,430 2,564 Less: Acc. Depreciation 458 558 688 741 860 982 Net Block 1,010 1,445 1,913 1,508 1,570 1,582 Capital Work-in-Progress 553 620 547 469 310 260 Goodwill 95 95 95 95 189 189 Investments 0 1 1 1 1 1 Current Assets 1,232 1,323 1,595 1,700 1,344 1,515 Cash 119 31 53 335 174 111 Loans & Advances 119 105 102 206 170 191 Other 995 1,187 1,441 1,160 1,000 1,213 Current liabilities 665 734 856 972 798 876 Net Current Assets 568 590 740 729 546 639 Mis. Exp. not written off - - - - - - Total Assets 2,226 2,750 3,295 2,802 2,616 2,671 Cash Flow Statement (Consolidated) Y/E March (Rs cr) FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E Profit before tax 93 229 (34) 470 114 147 Depreciation 85 101 134 155 115 122 (Inc)/Dec in Working Capital (184) (118) (117) 119 21 (156) Direct taxes paid (1) (32) (3) (66) (18) (15) Cash Flow from Operations (8) 179 (20) 678 231 97 (Inc.)/Dec.in Fixed Assets (477) (545) (477) 1,413 (115) (84) (Inc.)/Dec. in Investments - (1) - - - - Cash Flow from Investing (477) (545) (477) 1,413 (115) (84) Issue of Equity 11 1 110 - - - Inc./(Dec.) in loans 620 392 546 (780) (255) (62) Dividend Paid (Incl. Tax) (23) (23) (23) (8) (14) (14) Others (13) (90) (115) (1,020) (8) - Cash Flow from Financing 595 279 518 (1,808) (277) (76) Inc./(Dec.) in Cash 110 (88) 21 283 (161) (63) Opening Cash balances 9 119 31 53 335 174 Closing Cash balances 119 31 53 335 174 111 July 21, 2010 10
  • 11. Orchid Chemicals | 1QFY2011 Result Update Key Ratios Y/E March FY2007 FY2008 FY2009 FY2010 FY2011E FY2012E Valuation Ratio (x) P/E (on FDEPS) 15.9 7.1 - - 14.3 11.1 P/CEPS 7.6 4.5 13.3 - 6.4 5.5 P/BV 2.6 1.9 2.4 1.4 1.4 1.5 Dividend yield (%) 2.4 2.3 0.7 6.6 0.9 0.9 EV/Sales 3.0 2.5 3.1 2.0 2.0 1.7 EV/EBITDA 12.1 10.9 26.1 (13.1) 11.2 9.2 EV / Total Assets 1.2 1.2 1.2 0.9 1.0 1.1 Per Share Data (Rs) EPS (Basic) 11.9 26.6 - 48.2 13.3 17.1 EPS (fully diluted) 11.9 26.6 - - 13.3 17.1 Cash EPS 24.9 41.9 14.3 - 29.6 34.3 DPS 4.5 4.5 1.3 12.6 1.7 1.7 Book Value 73.7 101.0 78.1 135.6 139.8 123.4 Dupont Analysis EBIT margin 15.6 15.3 1.2 - 8.9 11.2 Tax retention ratio 84.9 76.7 - - 82.3 82.0 Asset turnover (x) 0.5 0.5 0.4 - 0.6 0.7 ROIC (Post-tax) 6.5 6.3 - - 4.0 6.3 Cost of Debt (Post Tax) 6.3 3.5 - - 4.3 6.3 Leverage (x) 2.2 3.0 3.8 - 1.3 1.5 Operating ROE 7.0 14.9 - - 3.7 6.3 Returns (%) ROCE (Pre-tax) 7.1 7.7 0.5 - 4.3 7.0 Angel ROIC (Pre-tax) 9.8 11.1 0.7 - 6.0 9.1 ROE 12.5 30.5 - - 9.6 13.0 Turnover ratios (x) Asset Turnover (Gross 0.7 0.7 0.6 0.6 0.6 0.7 Block) Inventory / Sales (days) 202 177 200 162 116 105 Receivables (days) 139 129 171 179 174 130 Payables (days) 111 95 109 83 97 85 Working capital cycle 331 142 176 147 103 96 (ex-cash) (days) Solvency ratios (x) Net debt to equity 3.2 2.9 4.7 1.4 1.3 1.7 Net debt to EBITDA 6.7 6.6 17.1 (6.5) 5.4 4.8 Interest Coverage (EBIT 1.5 2.3 0.1 (1.5) 1.5 1.6 / Interest) July 21, 2010 11
  • 12. Orchid Chemicals | 1QFY2011 Result Update Research Team Tel: 022 - 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 Broking 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 sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Angel Broking 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 Broking 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 Broking 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 Broking 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). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report. Disclosure of Interest Statement Orchid Chemical 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 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, its Group companies and Directors. Ratings (Returns) : Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%) Reduce (-5% to 15%) Sell (< -15%) July 21, 2010 12