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
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