Seeking Alpha

gemintherough's  Instablog

gemintherough
Send Message
  • 1.5x P/E For A World Leader With Stable Cost+ Biz, High FCF Generation, 24% ROE 1 comment
    Nov 25, 2012 10:18 AM

    (this post is priced at close 22 November 2012)

    Introduction

    Rain Commodities is an Indian small cap company, listed on both the National Stock Exchange of India and the Bombay Stock Exchange (ISIN INE855B01025, current share price Indian Rupees (NYSE:RS) 36.0, current FX Rs/US$ 55.0, number of shares post ongoing buyback 333m, market cap US$ 218m). Through its fully-owned, US-incorporated subsidiary Rain CII Carbon LLC (www.raincii.com) Rain is the world leading producer of CPC (Calcined Petroleum Coke), a carbon product that is an essential feedstock in aluminium making. About 450kg of pre-baked anode are consumed to produce one tonne of primary aluminium, with no viable alternative technology available. Anodes are typically made of ~85% CPC and ~15% Coal Tar Pitch (NYSEMKT:CTP). CPC is produced by processing so-called Green Petroleum Coke (NYSE:GPC), which is a residue of refining premium, "sweet" crude oil. Basically Rain CII purchases GPC from the refineries and transforms it into CPC, which then sells to the anode manufacturers, which are typically the aluminium makers like Alcoa etc (traditionally aluminium makers tend to buy CPC and CTP and produce anodes in-house). Rain CII has 9 calcining plants, 7 located in the US, 1 in India, and 1 in China, with a combined capacity of 2.5 million tonnes (NYSE:MT) and annual production of 1.9 - 2.0Mt.

    The CPC story

    The CPC industry is well tracked by Houston-based Jacobs Consultancy (www.petcokes.com) and by CRU. Jacobs estimates that approximately 24 million tonnes of CPC were consumed in 2011, of which over 40% in China and ~85% taken up by the aluminium industry (apart from anode/aluminium, CPC is also used in the graphite electrode, steel, titanium dioxide and other carbon consuming industries). Jacobs estimates rated calcining capacity at y/e 2011 to be ~28Mt worldwide, so the industry runs at ~85% utilization. If one strips out China (which is basically self-sufficient and exports relatively modest quantities of CPC) and the "integrated downstream" calciners (i.e. calciners that are integrated within aluminium smelting plants, ~1/4 of total, which tend to concentrate in the world ex-China), based on Jacob's estimates Rain's addressable market as of 2011 is worth some 9Mt. This is the amount of CPC that is actually traded in the world ex-China. After a bout of industry consolidation, since 2007 Rain and Oxbow (www.oxbow.com, a US private company owned by billionaire investor William Koch) have emerged as the two dominant CPC players, with a rated capacity of 2.4-2.5Mt each, current output in the region of ~2Mt each, and combined sales of over 4.5Mt. Other large CPC producers are BP (http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9037957&contentId=7069734) and Phillips66 (http://www.phillips66.com/EN/about/our-businesses/refining-marketing/refining/Pages/index.aspx), which are "integrated upstream" calciners (i.e. calciners that are integrated in refineries) each controlling over 1Mt capacity. Thus the top four players - Rain, Oxbow, BP, and Phillips66 - effectively control some 3/4 of the addressable CPC market ex-China. The rest of the industry is fragmented among several smaller players. Rain is the only significant CPC producer publicly listed on any stock exchange, the only other listed being Goa Carbon (again in India, market cap only US$ 15m, www.goacarbon.com).

    Rain sits at the bottom of the calcining industry cost curve. Due to its competitive advantages (proximity to and long-term relationships with the refineries, waste heat recovery facilities, and - most important of all - scale and global network), Rain enjoys a cost advantage of >$50/t vis-à-vis the marginal players, which are basically merchant mono-plant calciners located primarily in China and India (like Goa Carbon) or integrated upstream mono-plant calciners like Bahrain-based Alba (the only smelter recently constructed with captive calcining facilities). With calcining capital replacement costs ranging $300-$1,000/t (depending on technology and location), plus $100-$200/t working capital (30%-40% of revenues on CPC prices ranging $350 to $500, depending on market conditions), and cost of debt in India and China (where many marginal CPC producers are located) for SMEs typically double-digit, the marginal calciner needs to earn at the least ~$50/t margin to be long-term viable. Add to that Rain's >$50/t cost advantage, and one derives a sustainable long-term margin for Rain of ~$100/t. The proof is in the pudding: since establishing itself as a global player in late-2007 with the LBO of US company CII Carbon, Rain has enjoyed a remarkably stable business in its calcining operations. Over the 5-year period 2008 - 2012 (calendar, all actual numbers, only Q4 2012 our forecasts) Rain CII generated average revenues of $776 millions (range $590m - $1,022m), average EBITDA of $190m (range $144m - $242m), average EBITDA margin of 24% (range 22% - 28%), and average EBITDA per ton of CPC of $97 (range $77 - $124). In fact, the odd quarter is always possible, because GPC is priced on 3-month contracts, while CPC is priced on 6-month contracts, so there may be a quarter when GPC prices shoot up and CPC prices are unable to catch up for up to three months, or there may just be one-off events (like Hurricane Isaac that disrupted GPC and CPC shipments over the Mississippi River in Q3 this year, hurting volumes and thus margins in the quarter). However, on a 12-month basis Rain has proven to be able to essentially run a cost+ business, which looks even more remarkable if one considers that such stability was obtained despite a relatively grim global macro-economic backdrop and severe distress in the downstream aluminium industry, with LME aluminium prices averaging only $2,200/t over the 5-year period 2008 - 2012, a level where roughly 1/3 of the aluminium industry is estimated to be loss-making.

    Corporate structure and management

    All of Rain's CPC assets are held under the fully owned US subsidiary Rain CII (based in Kingwood, Texas). Rain CII also holds virtually all of the company's cash and debt. The India-based (based in Hyderabad, the capital of the southern India state of Andhra Pradesh) and India-listed holding company Rain Commodities is virtually debt and cash free. Apart from its 100% shareholding in Rain CII, Rain Commodities also holds 100% of Rain Cements Limited, an Indian company where Rain's (legacy, ancillary) Indian cement business is held: two relatively new cement plants in Andhra Pradesh with a combined capacity of 3.5Mt, operating in Andhra under the brand of Priya Cement. About 50% of Rain's shares belong to the controlling Reddy family, the balance is free float. Second-generation Jagan Reddy (45) is in charge of the core CPC business, along with US-national and CPC industry veteran Gerard Sweeney (50), CEO of Rain CII. Reddy is a very common surname in Hyderabad. Rain's Reddys though have no relationship with the flamboyant Reddy political family that used to rule Andhra Pradesh for so long. Rain's Reddys are very low profile hard working industrialists. Jagan virtually never attends socialite events as typical of Indian tycoons, he spends most of his time in the US (where he got his engineering degree), and when he's in India he's often seen driving his own car (very atypical for Indian tycoons), a modest old Maruti Zen.

    The Rutgers acquisition

    Last October Rain CII announced the acquisition of Belgium-headquartered (but German-rooted) company Rutgers from PE fund Triton for €702m, or~$900m (www.raincii.com/news). Rutgers (www.ruetgers-group.com/en) is the world second largest producer of coal tar pitch after Koppers (listed in the US, ticker KOP). As mentioned earlier, CTP and CPC are the two building blocks of aluminium anodes. By combining the two, Rain will be the only global merchant calciner able to provide one-stop-shop solutions to its aluminium making customers, greatly enhancing its bargaining power and its ability to customize the optimal "blend" of the product for each smelter. Such "blending" skills are becoming more and more crucial, as for both CPC and CTP demand is bound to secularly outstrip supply, with the gap being filled by "non-traditional" material (i.e. lower quality, which traditionally would have been burned as fuel) getting blended with traditional material (i.e. high quality, anode-grade). This for the strategic rationale of the acquisition. As far as the economics are concerned, Rutgers generates ~$1.1bn revenues, with EBITDA margin in the region of ~12%, which puts the acquisition on ~7x EV/EBITDA. The acquisition will be entirely self-funded, with €169m cash and €533m straight bond to be issued in early '13 and expected to yield 7%-8%, in line with the current YTM of Rain's existing $400m 2018 bond (ISIN: US75079RAA68). Citigroup advised Rain CII on the Rutgers transaction, so likely Citigroup will also take care of the placement of the new €533m bond. We expect the acquisition to be 30% to 40% EPS accretive for Rain. Leverage is set to increase significantly, with consolidated net debt/EBITDA set to increase from ~1.8x as of Dec '12 to ~3.4x as of Dec '13. Whilst this is quite high, it doesn't look alarming in light of the cost+ characteristics of Rain's core CPC business, which Rutgers seems to share. Rutgers' margins have historically remained very stable, allowing Rutgers to sustain a highly successful LBO amid a very tough macroeconomic environment (Triton acquired Rutgers in 2007, in 2007-12 Rutgers' EBITDA margin ranged 8% - 12% and EBITDA increased >50% from ~€65m to ~€100m). In fact, S&P decided not to downgrade Rain CII existing $400m bond further to the acquisition (http://www.reuters.com/article/2012/10/24/idUSWLA517320121024), taking the view that the higher leverage will be somewhat offset by the increased scale/bargaining power, as well as by the wider geographical and product diversification that the acquisition will bring. Thanks to the consistent FCF generation of the business, Rain Commodities CFO publicly announced on Indian TV that the company expects to bring down Rain Commodities consolidated net debt/EBITDA ratio below 3x within the next 2 years, i.e. by the end of 2014. In its rare public guidance the company has always been highly conservative.

    The company has been here before. Rain has grown to its current leading status within the CPC industry through highly successful M&A. Rain acquired US company CII Carbon (later merged with its own Indian calcining operations, resulting in Rain CII) back in late 2007 for US$ 595m, virtually entirely debt-funded. In 5 years, on a consolidated basis (Rain CII + Indian cement operations) the company managed to reduce net debt from US$ 725m as of Dec '07 to less than $400m as of Dec '12 (~$400m as of Sep '12), i.e. ~$330m net debt reduction, with net gearing falling from 8.5x to 0.8x. If one adds to the ~$330m net debt reduction the dividend payments ($6-7m a year), share buybacks (2 carried out over the period costing ~$7m each), and interest expenses (>$40m a year on average over the period), one derives a cumulative free cash flow generation over the 5-year period of approximately $600m, i.e. on average ~$120m per annum.

    Financials and valuation

    The tables at the bottom illustrate Rain Commodities consolidated 2008 - 2012e financials. On a consolidated basis we expect Rain to generate some Rs 18 EPS in calendar 2012 (>Rs 13 already generated in the first nine months: http://www.bseindia.com/xml-data/corpfiling/AttachHis/Rain_Commodities_Ltd1_021112_Rst.pdf). At the current Rs/US$ exchange rate of 55, we expect the consolidated EPS to increase to ~Rs 24 in calendar 2013, on the back of the strongly EPS-accretive Rutgers acquisition and rupee depreciation (all CPC and CTP profits are in hard currency). As Rain's current share price is Rs 36, on our forecasts the stock is sitting on a 2013 P/E of only 1.5x. Looking from an EV standpoint: Rain's current market cap is ~US$ 220m, net debt as of Sep '13 stood at ~US$ 400m. The acquisition of Rutgers will add ~$900m to net debt, bringing it to ~$1.3bn, so EV is now ~$1.5bn (virtually no minorities, pension or any other hidden liability). Rain CII generates over the cycle ~$100/t EBITDA on annual CPC production of 1.9Mt - 2.0Mt (so ~$190m out of its CPC operations), plus some tiny profits in its ancillary fuel-grade petcoke trading business ($5 to $10 per ton x 800kt tons per annum). To this one should add further ~$130m EBITDA from Rutgers. Hence post Rutgers acquisition Rain CII should generate >$320m EBITDA. The Indian cement operations typically generate an EBITDA of $10 to $20 per ton on annual production of ~2.5 million tons, so say $30m to $50m per annum. All in, on a consolidated basis post Rutgers acquisition Rain Commodities' consolidated EBITDA should be in the region of $350m, and net income on our estimates in the region of $150m. $1.5bn / $350m = ~4.3x EV/EBITDA, with EV calculated on current net debt (under conservative FCF generation assumptions net debt should fall to ~$1.2bn by y/e 2013). US-listed carbon peers (Koppers, Graftech) trade on 9x-10x P/E and ~6x EV/EBITDA, let alone German-listed SGL Carbon that is on ~25x P/E due to its superior growth profile. Put Rain on 6x EV/EBITDA and get an equity value of $350m x 6 - $1.3bn = ~$800m, vs. current market cap of $220m. Even at $800m market cap the stock would be trading on just a little over 5x P/E. In fact, EV valuation peer comparisons are penalizing for Rain due to its low depreciation charge, reflecting high capital efficiency, and due to its high (yet cheap and sustainable) leverage. Even 5x P/E (let alone 1.5x) would look cheap in light of the company's impressive track-record, stable cost+ business model, strong free cash flow generation and high returns (ROE in 2008-12 averaged 25%, range 20% - 27%).

    Why the stock is so cheap and why future equity returns are likely to be outstanding

    To remove immediately one natural skepticism that might arise, Rain's stock is not cheap because it has ever been involved (or even rumored to be involved) in any accounting fraud. Emerging markets fraud companies typically raise equity money from investors and then loot it; Rain never raised a penny of equity, in fact it's buying it back. Both Rain Commodities and its key subsidiary Rain CII are audited by Deloitte. Apart from the cement business which should contribute less than 10% to the consolidated 2013 EBITDA, all assets are held by the subsidiary Rain CII, which is incorporated in the US and is well under the rating agencies' and SEC spotlight due to its $400m 2018 bond, a scrutiny that is set to increase once the new €533m bond will be issued. Rain CII management regularly attends high-yield conferences organized by the major investment banks (next they will be presenting at JP Morgan's high-yield conference in Miami on 25-27 Feb 2013). In other words, the company is subject to a degree of scrutiny that eludes most other India-listed companies. Effectively Rain is more a US company than an Indian company. Neither the company nor its controlling shareholders have any track record of abusing minority shareholders. Although dividend payments have always been modest (single-digit payouts), this reflects the fact that since the CII buyout the company has always been leveraged and in expansion (and debt-repayment) mode, which will continue to be the case. However if one adds buybacks (two carried out over the past year, each worth ~3% of the outstanding shares, of which one still ongoing), total cash return to shareholders topped ~10% over the past 12 months.

    Rain has released only very scant information about the Rutgers acquisition, as the transaction still hasn't closed (closing expected by end 2012 - early 2013). Admittedly though, investor relations activity at the company is almost absent. The CFO does normally meet investors on request, however no public analyst/investor presentation has ever been held. Management is entirely focused on growing the business, which of course in the "media society" doesn't pay off. To be fair, the company had made an effort in the past of improving investor relations, holding every quarter from 2008 throughout mid-2011 open investor results calls, always attended by the senior management (including Mr Sweeney and Jagan Reddy), which used to be very informative and typically lasted well over an hour. And yet even that effort didn't yield any noticeable impact on the stock rating. It's basically a case of mutual distrust between the company and the Indian equity market, which the Rutgers acquisition has only exacerbated, with the stock correcting over 20% in the month since the announcement of the acquisition. Indian investors scratch their heads on how a $200m+ market cap company can execute a $900m acquisition without raising any equity, and fear it may go bankrupt. They harbored exactly the same fears when Rain acquired CII 5 years ago. Frankly they should scratch their heads on how come a global leader with such an impressive track record could be trading on such low multiples. It's not that the balance sheet is being overly stretched, it's the equity that is severely underpriced.

    In our view, Rain's stock has traditionally traded on low multiples primarily due to the fact that it operates in a niche industry that Indian investors are not familiar with, where independent reliable information can indeed be found (both Jacobs and CRU track the CPC industry well) however is out of the reach of most if not all Indian investors, both retail and institutional. India is still a highly inefficient equity market, trading-driven and research-light, where inefficiencies can get out of proportion both ways. Thousands of small caps are listed in India, and ultra-cheap stocks sometimes can be found, along with plenty of super-expensive stocks with hardly any business substance behind them, and lots of fraud companies. Of course ultra-cheap stocks don't remain cheap forever. Traditionally, when the business is niche and inherently hard to understand (that is, requiring some research) as in the case of Rain, it's been FIIs (foreign institutional investors) that discover them and trigger the re-rating. Unfortunately, due to the hecatomb of small cap/illiquid funds and prop desks since 2008, bottom-up FIIs have largely deserted the Indian small cap space, those left focusing more on betting on the Indian macro growth story, in which Rain has very little stake. However, if we are entering a bullish 2013 with no major mid-summer hiccup as in the past 3 years, looking for the gem in the rough even in relatively exotic locations like India should come back into fashion, prompting a gradual re-rating in Rain's stock. We believe the stock has the ability of delivering equity returns in excess of 50% per annum over the next several years, even in the absence of any re-rating to its lowish ~4x EV/EBITDA, purely on the back of free cash flow generation and gradual de-leveraging (the company targets to bring down net debt/EBITDA by ~0.5x per annum, and P/EBITDA is now only 0.6x on 2013e). This is what had happened this year prior to the Rutgers transaction, when the stock significantly outperformed most other commodity/industrial stocks (up ~50% on the year prior to the Rutgers announcement), purely as the cash was piling up on the balance sheet by virtue of FCF generation.

    Key Financials12 months12 months12 months12 months12 months12 months
    US$m, unless otherwise statedJan-Dec 2008Jan-Dec 2009Jan-Dec 2010Jan-Dec 2011Jan-Dec 2012eJan-Dec 2013e
    Sales1,0027538211,2091,0642,135
    CPC8145906641,022788776
    CTP000001,079
    Petcoke trading000099100
    Cement188163157187177181
    EBITDA268186163284225351
    CPC225144145242193189
    margin28%24%22%24%24%24%
    as % of group EBITDA84%77%88%85%86%54%
    CTP00000129
    marginnsnsnsnsns12%
    as % of group EBITDAnsnsnsnsns37%
    Petcoke trading000024
    Cement434219433029
    margin23%26%12%23%17%16%
    as % of group EBITDA16%23%12%15%13%8%
    Net income889253143118147
    EPS, Rs14.011.59.819.018.824.2
    Net debt y/e7325866255593851,208
           
    LME Aluminium price, $/ton2,6251,7022,1952,4282,0472,000

     12 months12 months12 months12 months12 months12 months
    EV calculationJan-Dec 2008Jan-Dec 2009Jan-Dec 2010Jan-Dec 2011Jan-Dec 2012eJan-Dec 2013e
    Share price, Rs36.036.036.036.036.036.0
    FD No of shares, m354.15354.15354.15349.15332.93332.93
    FD Market Cap12,74912,74912,74912,56911,98511,985
    FD Market Cap, US$m232232232229218218
    Net debt35,46427,25528,14329,48820,79066,427
    Net debt, US$m7325866255593851,208
    EV48,21340,00540,89242,05832,77678,412
    EV US$m9968609097976071,426
           
     12 months12 months12 months12 months12 months12 months
    Key data/ratiosJan-Dec 2008Jan-Dec 2009Jan-Dec 2010Jan-Dec 2011Jan-Dec 2012eJan-Dec 2013e
    Underlying EPS FD, Rs14.011.59.819.018.824.2
    EBITDA, US$ m268186163284225351
    P/E2.6x3.1x3.7x1.9x1.9x1.5x
    EV/EBITDA4.1x4.5x5.5x3.2x2.8x4.1x
    P/EBITDA1.1x1.4x1.7x1.0x1.0x0.6x
    ROCE27%25%20%25%26%22%
    Net debt/EBITDA3.0x3.0x3.8x2.2x1.8x3.4x
    EBITDA/t Cement889865349892671644
    EBITDA/t CPC (US$) (cum power/steam credits)102837712410297
    EBITDA margin CPC (cum power/steam credits)28%24%22%24%24%24%
    Rs/US$ (period average)43.448.245.646.552.755.0
    Rs/US$ (period end)48.446.545.052.854.055.0
    EUR/$ (period average)     1.30
    EUR/$ (period end)     1.30

     

     

    P&L12 months12 months12 months12 months12 months12 months
    Rs millions, unless otherwise statedJan-Dec 2008Jan-Dec 2009Jan-Dec 2010Jan-Dec 2011Jan-Dec 2012eJan-Dec 2013e
    Sales (net of excise duty)43,46636,33837,45556,20156,110117,450
    sales US$m1,0027538211,2091,0642,135
           
    Cement8,1497,8857,1668,6859,3159,940
    Cement sales, tonnes2,104,3252,370,0002,457,0002,219,0002,323,5002,485,000
    utilization85%75%78%63%66%71%
    ASP, Rs/t3,8733,3272,9163,9144,0094,000
           
    CPC34,12027,31828,69746,21940,55041,656
    CPC sales, tonnes2,210,1091,740,0001,875,0001,953,0001,898,4501,940,500
    utilization93%73%79%78%76%77%
    ASP, US$/t356325335509405390
           
    Fuel grade petcoke trading    5,2355,500
    sales, tonnes    829,000800,000
    ASP, US$/t    120125
           
    Power1,1971,1351,5931,2971,0091,009
           
    CTP (Rutgers)     59,345
           
           
    EBITDA11,6378,9807,45013,22211,84419,330
    margin27%25%20%24%21%16%
    Cement1,8712,0498571,9791,5601,600
    per ton, Rs889865349892671644
    margin %23%26%12%23%17%16%
    CPC8,5695,7955,0019,9459,1589,380
    per ton, US$8969581109188
    margin %25%21%17%22%23%23%
    Power1,1971,1351,5931,2971,0091,009
    total CPC EBITDA per ton cum power credits, US$102837712410297
    total CPC EBITDA margin cum power credits28%24%22%24%24%24%
    Petcoke trading    117220
    CTP (Rutgers)     7,121
    margin %     12.0%
           
    Depreciation-1,060-1,227-1,157-1,129-1,216-2,350
    Cement-235-340-340-340-340-340
    CPC-694-767-697-669-756-790
    Power-131-120-120-120-120-120
    CTP (Rutgers)     -1,100
           
    EBIT10,5777,7536,29412,09210,62816,979
    Cement1,6351,7095171,6391,2201,260
    CPC7,8755,0294,3049,2768,4028,589
    Petcoke trading    117220
    Power1,0671,0151,4731,177889889
    CTP (Rutgers)     6,021
           
    Net financials-4,163-2,119-1,670-2,020-1,525-4,699
    Interest paid-4,234-2,260-1,896-2,317-2,329-4,924
    FX gains/losses-1,06202300-510
    Interest received and other income (net)71141227297753225
    Associates000000
    Other income7200000
    Extraordinary items-686513-1,250000
    EBT5,8006,1483,37410,0739,10312,280
    Taxes-1,996-1,714-962-3,423-2,863-4,211
    underlying tax rate34%28%21%34%31%34%
    Net profit3,8054,4332,4126,6506,2408,070
    EPS FD, Rs10.712.56.819.018.724.2
    underlying EPS FD, Rs14.011.59.819.018.824.2
           
    DPS, Rs0.70.70.71.11.51.5
    Dividend declared262262262384499499
    payout %7%6%11%6%8%6%
    Dividend paid198303262262384499
           
    BS12 months12 months12 months12 months12 months12 months
    Rs millions, unless otherwise statedJan-Dec 2008Jan-Dec 2009Jan-Dec 2010Jan-Dec 2011eJan-Dec 2012eJan-Dec 2013e
    Goodwill20,82719,88919,12022,42122,42151,943
    Net tangible assets14,98414,27013,27915,79816,16426,904
    Capital works in progress559233561000
    Associates2693070000
    Inventories8,4314,7717,45210,9707,98616,728
    Receivables4,7684,4795,6167,2475,37511,259
    Cash & equivalents2,3593,0573,6398,29914,6703,913
    Other current assets6410434343
    Loans and advances (non interest bearing)1,5181,4672,6733,3753,2256,756
    TOTAL ASSETS53,72048,47752,35168,15369,884117,545
    Capital708708708699666666
    Reserves7,69011,41713,28420,57725,44633,016
    Financial debt37,82330,31231,78137,78735,46170,340
    Rs denominated8,7692,7241,8721,2501,2501,250
    US$/EUR denominated29,05427,58829,91036,53734,21169,090
    Deferred tax liability2,4412,2602,1742,5402,5402,540
    Payables4,2712,6613,5265,5404,7619,973
    Provisions7871,1188781,0101,0101,010
    TOTAL LIABILITIES53,72048,47752,35168,15369,884117,545
           
    Net WC10,4468,05612,21616,05211,82524,770
    as % of last quarter annualized sales21%25%27%28%21%21%
    Capital Employed (ex GW)25,43022,32525,49531,85127,98951,674
    ROCE (ex GW)27%25%20%25%26%22%
    ROE45%37%17%31%24%24%
    Net debt35,46427,25528,14329,48820,79066,427
    Net debt/EBITDA (annualized)3.0x3.0x3.8x2.2x1.8x3.4x
    Net Debt : Equity ratio (nominal gearing)4.2x2.2x2.0x1.4x0.8x2.0x
           
    CF12 months12 months12 months12 months12 months12 months
    Rs millions, unless otherwise statedJan-Dec 2008Jan-Dec 2009Jan-Dec 2010Jan-Dec 2011eJan-Dec 2012eJan-Dec 2013e
    EBT6,2145,6343,37810,0739,10312,280
    Depreciation1,0601,2261,1571,1291,2162,350
    net interest2,3892,2671,8522,0201,5254,699
    unrealized FX loss/(NASDAQ:GAIN)3,044-319-533000
    Other items (including gain/loss on early redemption of bonds - '10)35171,155000
    Cash Taxes-1,716-1,312-971-3,423-2,863-4,211
    Gross Cash Flow11,0267,5146,0379,7998,98115,119
    Change in Net WC-7,1471,967-2,860-1,5214,227-12,946
    Operating Cash Flow3,8799,4813,1778,27813,2092,173
    Net Capex-1,728-397-681-1,329-1,582-13,090
    Unlevered Free Cash Flow2,1519,0842,4966,94911,627-10,917
    Cash interest-2,161-2,262-1,857-2,317-1,525-4,699
    Levered Free Cash Flow-106,8226394,63210,102-15,616
           
    Purchased Goodwill00000-29,522
           
    Dividends paid-236-303-302-262-384-499
    Debt raising/(repayment)931-6,3822,227446-3,17134,880
    Equity raising/(buyback)73300-156-1750
    Other items (including premium paid on early redemption of bonds - '10)138560-1,982000
    Change in cash1,5566985824,6606,372-10,757
           
    Net debt, beginning of the year, Rs m29,17935,46427,25528,14329,48820,790
    (-) Levered FCF ex M&A10-6,822-639-4,632-10,102-5,056
    (+) M&A0000050,193
    (+) dividend payments236303302262384499
    (-) Equity raising/(buyback)-7330015600
    (+) Premium paid on early redemption of bonds (2010)001,583000
    (+) FX impact of Rs devaluation on US$ denominated debt6,771-1,689-3585,5601,0200
    Net debt, year end, Rs m35,46427,25528,14329,48820,79066,427

    Disclosure: I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours. I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Seeking Alpha). I have no business relationship with any company whose stock is mentioned in this article.

    Additional disclosure: I'm long Rain Commodities

    Themes: long-ideas
Back To gemintherough's Instablog HomePage »

Instablogs are blogs which are instantly set up and networked within the Seeking Alpha community. Instablog posts are not selected, edited or screened by Seeking Alpha editors, in contrast to contributors' articles.

Comments (1)
Track new comments
  • attilone
    , contributor
    Comments (4) | Send Message
     
    great idea!
    the only problem i see is how to access indian listed stock! not an easy one!
    26 Nov 2012, 01:59 AM Reply Like
Full index of posts »
Latest Followers

Latest Comments


Posts by Themes
Instablogs are Seeking Alpha's free blogging platform customized for finance, with instant set up and exposure to millions of readers interested in the financial markets. Publish your own instablog in minutes.