Professional Documents
Culture Documents
Company Brief
36.52
3321
91
128
105.25/29.10
105
P/BV (FY15e/FY16e)
P/E (FY15e/FY16e)
BSE Code
0.9/0.8
9.4/7.1
502742
NSE Code
Bloomberg
Daily volume (avg. weekly)
SINTEX
SINT IN
1536135
Shareholding pattern
Promoters
MFs / Banks / FIs
Foreign
Govt. Holding
Non-Promoter Corp.
Total Public
Total
39.66
24.23
6.94
0.00
7.08
22.10
100.00
Highlights
SINT prefab business will see good growth in coming years with the
new government initiatives like Swacch Bharat Mission and
National Mission for Clean Ganga and through various CSR
initiatives by private sectors related to drinking water and
sanitation. The company need not develop any new products and
can get 5% of the total allotted amount for these schemes, ie; Rs
1500-2000 crs.
The order book of EPC business stands at Rs 1700 crs. EPC Business
has recorded revenue of Rs 236 crs in H1FY15. Last year the revenue
from this segment was Rs 340 crs.
The stock is currently trading at 9.4x FY15E EPS of Rs 9.70 and 7.1x
FY15E EPS of Rs 12.81. We recommend Buy on the stock with a
target price of Rs 128 assuming a P/E multiple of 10x FY16e, an
upside of 41% from the current levels in 9-12 months period.
Recommendation
BUY
Analyst
TANYA KOTHARY
Phone: + 91 (33) 3027 3023
E- mail: tanya.kothary@cdequi.com
Figures in Rs crs
FY12
FY13
FY14
FY15E
FY16E
4453.54
50.46
5107.86
59.57
5864.46
77.44
6747.66
40.49
8608.39
43.04
721.52
738.69
1025.56
1184.46
1438.43
340.51
12.56
398.47
12.80
376.80
12.11
432.99
9.70
571.84
12.81
-25.2
1.9
-5.4
-19.9
32.1
Equities
Derivatives
Commodities
Business Profile
Under the textiles division, the company sells high-end structured fabric to the international and domestic
readymade garment manufacturers. In the plastics division, the company manufactures prefabricated building
materials, monolithic structures, custom molded products and composites. Nearly 46% of the company's
consolidated turnover comes from building materials such as prefabs and monolithics, 44% comes from custom
molded and plastic composite products, while the remaining 10% is accounted for by textiles. Textiles and
construction materials are businesses conducted by Sintex on a standalone basis, while the subsidiaries
manufacture molded products.
Equities
Derivatives
Commodities
Key developments in H1FY15, post elections can accelerate buoyancy in key products
Looking at the recent initiatives by the Govt. on Swacch Bharat Mission, clean India campaign, all its products from
package treatment plants and biogas are at the cusp of an inflection point. The campaign entails to address open
defecation, disposal of solid waste and liquid waste through recycling. SINT has presence across the spectrum. As per the
circular of Ministry of Urban Development it would cover 1.04 crore households, provide 2.5 lac seats of community
toilets, 2.6 lac public toilets and solid waste management for 4041 statutory towns. The total cost of the programme over 5
years is estimated at Rs 620 bln with Central outlay earmarked at Rs 146 bln over a period of 5 years. The government
apart, private sector is rising to the social cause in a big way through CSR initiatives to address drinking water, sanitation
issues. A large outlay from corporate kitty is available to further bolster the campaign, an estimated Rs 70-80 bln to be
spent per annum.
Equities
Derivatives
Commodities
FY10
FY11
FY12
FY13
FY14
FY15E
FY16E
545
670
22.9
822
22.7
1061
29.1
1060
-0.1
1169.78
10.4
1314.33
12.4
946
1190
25.8
1115
-6.3
1298
16.4
1506
16.0
1667.28
10.7
1855.52
11.3
To move up the value chain, SINT adopted to grow inorganically by acquiring companies like Wausaukee Composites
USA, which further acquired Nero Plastics, a competitor in the same business and Neif Plastics in France. In India it
acquired Bright Brothers which specializes in the manufacturing of injection molded plastic components for the
automotive sector. In FY10 Neif Plastics acquired two companies named SICMO and SIMOP, increasing its EU customer
base. With its presence in 9 countries with low cost manufacturing base and access to technology it has opportunities to
cross sell the products. We expect this segment to grow at 11% CAGR for the period FY14-16E.The current market size
of custom moulding is ~$15 bn globally. Since FY08 & FY09 the company acquired 8 companies in Custom Moulding .
In coming years the company expects Bright Auto to gain through the synergies with Neif and Wasaukee. It acquired
customers like Faurecia, Schneidar, Areva, ABB, JCI and also gained foothold in Mass Transit, Off Road Vehicles and
Wind Turbine Segment.
Equities
Derivatives
Commodities
Textile Business
SINT originally a textile manufacturer has metamorphosed itself into a business Super brand in a plastic processing and
infrastructure business. It is leading continuous fabric processing textile manufacturing in India. It contributes only 10%
to the top line. As a part of this strategy, the company is working on a value driven business model, instead of the lowmargin volume driven approach. It has an integrated plant with a current capacity of 29 mn meters, which can
manufacture high-end niche fabrics that are used by leading fashion brands for their shirtings. It procures 36,000 designs
from design houses annually and sells it to clients across Europe and India.
Around 90% of the company's business volume is exported to EU. In The company holds 70% share of the structured
fabric market in India and is the country's largest player in the Corduroy Segment. Keeping its focus on building strong
relationship with leading fashion houses, SINT consolidated its business further by adding customers like ESPIRIT and
One Star to its largely branded portfolio of its existing clients like Armani, Versace, Burberry, Zara Marcopolo etc. SINT
enhanced its presence in rural and semi-urban markets of India through its ready-to-stitch packages.
Going ahead, we expect this division to grow at a CAGR of 30% over the period FY14-FY16e and contribute 12% to the
total business.
Fund Mobilisation
SINT raised FCCBs in FY12-13 of $140 million (Rs 770 crs) due in Nov 2017. The bond holders are entitled to apply for
equity shares at Rs 65.74. It also raised Rs 175 crs through QIP route. These moves have increased the share capital to
36.52 as on 8 th Nov 2014. $ 42.64 mn FCCB were converted into 3.57 crs equity shares. This increased security premium
account by Rs 230.83 crs. We have assumed in our estimation that the balance $ 97.36 mln FCCBs will be converted into
equity shares at same price and will increase the security premium account by Rs 536 crs.
Equities
Derivatives
Commodities
SIL had allotted 3, 00, 00,000 warrants optionally convertible into equity shares to Promoter Group companies on
preferential basis at a price of Rs 69.01 per warrant (25% consideration paid upfront). During FY13-14, the 1, 36, 00, 000
warrants were converted into equity shares at a price of Rs 69.01 (inclusive premium of Rs 68.01 per share). In Q1FY15
1.64 cr equity was added on the conversion of 16400000 warrants and this has added another Rs 111 cr to the reserves.
Equity capital is expected to move up to Rs 44.66 crore with reserves improving to Rs 4748.4 crore. This coupled with
our projections of FY15e; the book value of the share will work out to Rs 106.3. Our future projections are made on this
diluted equity assuming full FCCB and Warrants conversion.
H1FY15
H1FY14
% Growth
Building Materials
1377
1108
24.26%
Custom Molding
1314
1134
15.87%
Textiles
325
242
34.20%
Volatility in cost of raw materials might impact the company adversely, if it is unable to pass on the material price
hikes in a timely manner.
Competition in building products segment is expected to increase due to low/moderate entry barriers.
SINT derives 30% of its revenues in foreign currency due to its foreign subsidiaries and exports. Any adverse
movement in foreign exchange rate would impact its performance.
Other risks include a fall in working capital, global slowdown and decreased government spending in social and
infrastructure which might impact the companys growth in future.
Equities
Derivatives
Commodities
Figures in Rs crs
Q2FY15
1680.91
6.10
PBIDT
Interest
Depreciation
Tax
Q2FY14
1359.6
0.51
% chg.
23.15
1096.08
H1FY15
3025.19
8.62
3033.81
2539.24
H1FY14
2493.0
9.19
2502.2
2132.1
% chg.
21.35
-6.20
21.25
19.10
1365.41
1161.20
204.18
47.65
57.23
99.3
26.91
72.39
23.55
20.42
41.36
41.97
5.17
61.92
102.16
46.97
494.57
132.55
114.82
247.2
79.75
764.11
370.1
91.09
113.6
165.41
47.02
591.27
33.63
45.52
1.07
49.45
69.61
29.2
0.52
92.31
1.54
1.15
33.91
-6.11
79.02
43.21
40.29
-6.29
175.24
-8.65
128.19
27.28
36.70
2.16
40.29
4.80
3.5
37.14
Income Statement
Figures in Rs crs
st
FY12
4453.54
34.7
50.46
4504.00
3782.48
721.52
135.83
585.69
167.82
115.96
301.91
-33.70
4.90
340.51
12.56
FY13
5107.86
14.7
59.57
5167.43
4428.74
738.69
146.24
592.45
205.37
66.93
320.15
-74.73
3.59
398.47
12.80
FY14
5864.46
14.8
77.44
5941.90
4916.34
1025.56
289.38
736.18
254.76
118.03
363.39
-12.12
1.29
376.80
12.11
FY15e
6747.66
15.1
40.49
6788.15
5603.69
1184.46
271.56
912.90
276.13
212.05
424.73
-6.26
2.00
432.99
9.70
FY16e
8608.39
27.6
43.04
8651.44
7213.01
1438.43
299.22
1139.20
286.38
283.99
568.84
0.00
3.00
571.84
12.81
Equities
Derivatives
Commodities
Balance Sheet
Figures in Rs crs
FY12
FY13
FY14
FY15e
FY16e
SOURCES OF FUNDS
Share Capital
Reserves
Equity Share Warrants
Total Shareholders Funds
27.11
2621.18
0.00
2648.29
31.12
3065.57
28.31
3125.00
31.12
3484.43
28.31
3543.86
44.66
4703.78
0.00
4748.43
44.66
5239.04
0.00
5283.70
Total Debt
Other Liabilities
Total Liabilities
3091.46
31.56
5771.31
3653.99
161.96
6940.95
4006.45
77.39
7627.70
4039.73
150.00
8938.16
4214.73
160.00
9658.43
APPLICATION OF FUNDS
Gross Block
Less: Accumulated Depreciation
Net Block
Capital Work in Progress
Investments
3944.5
1086.32
2858.18
253.1
142.28
4448.34
1333.16
3115.18
359.69
130.32
5401.73
1600.40
3801.33
125.50
305.79
6734.79
1876.53
4858.26
192.44
362.34
7234.79
2162.90
5071.89
200.00
362.34
395.51
1653.45
720.61
775.89
3545.46
453.10
1780.59
890.19
336.78
3460.66
451.10
2078.46
271.98
315.81
3117.35
535.83
2268.23
827.34
468.29
4099.68
709.42
2926.85
854.24
624.11
5114.62
Current liabilities
Provisions
Total Current Liabilities
Net Current Assets
634.64
344.49
979.13
2566.33
782.26
94.39
876.65
2584.01
1024.08
107.92
1132.00
1985.35
1530.10
138.07
1668.17
2431.51
1865.96
118.07
1984.03
3130.59
-238.14
189.56
5771.31
-287.91
1039.66
6940.95
-328.88
1738.61
7627.70
-373.39
1467.00
8938.16
-373.39
1267.00
9658.43
Equities
Derivatives
Commodities
FY12
FY12
FY13
FY13
FY14
FY14
FY15e
FY15E
FY16e
FY16E
-0.7
-0.7
-16.8
-16.8
-25.2
-25.2
-25.2
-25.2
14.7
14.7
2.4
2.4
17.0
17.0
1.9
1.9
14.8
14.8
38.8
38.8
-5.4
-5.4
-5.4
-5.4
15.1
15.1
15.5
15.5
14.9
14.9
-19.9
-19.9
27.6
27.6
21.4
21.4
32.1
32.1
32.1
32.1
15.1
15.1
7.6
7.6
13.3
13.3
7.8
7.8
16.2
16.2
6.4
6.4
17.0
17.0
6.4
6.4
16.2
16.2
6.6
6.6
9.8
10.6
10.6
11.0
11.0
12.4
12.4
13.513.5
8.4
8.4
13.9
13.9
11.4
11.4
10.5
10.5
11.5
11.5
Market
MarketCap
Cap/ /Sales
Sales
0.5 0.5
0.3
0.3
0.20.2
0.50.5
0.4
0.4
EV/EBIDTA
EV/EBIDTA
5.7 5.7
5.2
5.2
4.04.0
6.06.0
4.5
4.5
P P/E
/E
6.8 6.8
3.6
3.6
3.63.6
9.49.4
7.1
7.1
P P/BV
/ BV
0.9 0.9
0.5
0.5
0.40.4
0.90.9
0.8
0.8
Debt-Equity
Debt-EquityRatio
Ratio
1.2 1.2
1.2
1.2
1.11.1
0.90.9
0.8
0.8
Interest
CurrentCoverage
Ratio
4.1 3.6
3.6
3.9
2.82.7
2.53.3
3.9
2.6
Current
Ratio
Turnover
Ratios
3.6
3.9
2.8
2.5
2.6
Growth Ratios
Growth Ratios
Revenue (%)
Revenue (%)
PBIDT (%)
EBIDTA (%)
Net Profit (%)
Net Profit (%)
EPS (%)
EPS (%)
Margins
Margins
Operating Profit Margin (%)
Operating Profit Margin (%)
Net Profit Margin (%)
Net Profit Margin (%)
Return
Return
ROCE (%)
ROCE (%)
RONW
(%)
RONW (%)
9.8
Valuations
Valuations
Other
OtherRatios
Ratios
Turnover
Ratios
Fixed Asset
Turnover
1.6
1.7
1.7
1.6
1.7
Fixed
Totalasset
Assetturnover
Turnover
1.6 0.8
1.7
0.8
0.81.7
0.81.6
1.7
0.9
Total
assetTurnover
turnover
Debtors
0.8 2.9
0.8
3.0
3.00.8
3.10.8
0.9
3.3
Inventory
Turnover
Debtors
turnover
2.9 9.8
10.4
3.0
10.9
3.0
11.43.1
11.6
3.3
Inventory
Creditorsturnover
Turnover
9.8 5.8
10.4
6.3
10.9
5.4
4.411.4
11.6
4.2
Creditors turnover
5.8
6.3
5.4
4.4
4.2
Equities
Derivatives
Commodities
Disclaimer
This document is meant for our clients only and is not for public distribution. This material is for the personal information of the authorized
recipient, and we are not soliciting any action based upon it. This report is not to be construed as an offer to sell or the solicitation of an offer to
buy any security in any jurisdiction where such an offer or solicitation would be illegal. The material is based upon information that we
consider reliable, but we do not represent that it is accurate or complete, and it should not be relied upon as such. Neither CD Equisearch Pvt.
Ltd., nor any person connected with it, accepts any liability arising from the use of this document. The recipient of this material should rely on
their own investigations and take their own professional advice. Opinions expressed are our current opinions as of the date appearing on this
material only. While we endeavor 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. Prospective investors and others are cautioned that any forward-looking statements
are not predictions and may be subject to change without notice. If you have any questions about this report please get in touch with CD
Equisearch Pvt. Ltd.
CD Equisearch Pvt. Ltd. 10, Vaswani Mansion, 2nd Floor, Dinshaw Wachha Road, Churchgate Mumbai 400 020. Phone: +91(22) 2283 0652
/ 0653, Fax +91 (22) 2283 2276, Email: Website: www.cdequi.com
10
Equities
Derivatives
Commodities