SOLAR IND. INDIA LTD.
 
  

 

SHARETIPSINFO >>Research Reports >>SOLAR INDUSTRIES INDIA LTD (10-09-2009)

 

LISTING
CMP

Rs367

52 WEEK HIGH/LOW
Rs 422.00/ Rs 180.00
FACE VALUE
Rs10
PE RATIO
23
AVERAGE VOLUME

33000

MARKETCAP
Rs647 crore
P/BV

3.8

COMPANY OVERVIEW:
The Company "Solar Explosives Limited" was incorporated in the year 1995 by Mr.Satyanarayan Nuwal, Nandlal Nuwal and Kailashchandra Nuwal.
Solar Industries Ltd (SIL) is India`s largest explosive manufacturer with over 20% market share. Its current capacity stands at 80000 tons of cartridge explosives, 94450 tons of bulk explosives and 140 million detonators. The company has also set up 12 plants at strategic location across India.
SIL has invested in two coal mines. It has picked up 74% stake in Navbharat Coalfields which has coal reserve of 36 million tons and 24% stake in a Joint Venture with Chhattisgarh Mineral Development Corporation (CMDC), which has 80 million tons of coal reserve.


SUBSIDIARIES:
Economic Explosives Ltd: Company is located on 165 acre industrial plot 40 km from Nagpur.
Solar Capital Ltd: This wholly owned subsidiary manufactures bulk explosives to provide dedicated on-site service to its client. Currently it has three manufacturing facilities at Waidhan, Korba and Chandrapur.
Solar Component Pvt Ltd.:  It was set up in 1998 for manufacturing of Aluminium tubes, Copper tubes and Brass Fuse Heads.
Navbharat Coalfields
Solar Mines and Minerals
Solar Mining Resources
Somu Steel And Power


PRODUCT MIX:


Product

Sales(In Crore)

% of Total Sales

Slurry Emulsion Explosives

Rs156.3 crore

82%

Ammonium Nitrate

Rs32.09 crore

16.83%

Job Work

Rs2.15 crore

1.12%

By Product & Scrap

Rs0.05 crore

0.02%

INVESTMENT RATIONAL:
SIL has three year contract with Coal India for the supply of explosives. The contract is with price variation clause which is beneficial for SIL.
SIL will cater to 18% of the requirement of explosives of Cola India.
Setting up bulk explosive plant in Nigeria.
With huge thrust on Power Generation in Eleventh Five year Plan, coal requirement will drastically increase and hence SIL will benefit by supplying more and more explosives.
The valuation of coal mines comes at around Rs250 crore.
The IPO of Coal India will see the SIL stock flying.
Shortage of coal in India will see increase in the valuation of coal mine asset of the company.
The company`s Microdat and Solarpride products have been approved and accepted by the government opening up a huge business opportunity for the company.

SHAREHOLDING PATTERN:

 

 

NO.OF SHARES

% OF TOTAL

PROMOTERS

12923816

 

74.60%

 

INSTITUTION

3251205

 

18.76%

 

GENERAL PUBLIC

1148795

 

6.64%

 

GRAND TOTAL

17323816

 

100%

 

FINANCIAL:

 

 

31/03/06

31/03/07

31/03/08

31/03/09

TOTAL INCOME

104.56

145.86

201.43

484.97

EXPENDITURE

-89.2

-124.48

-162.68

-419.67

PBDITA

 

15.36

21.38

38.75

65.3

DEPRECIATION

-1.87

-2.16

-2.84

-4.89

PBIT

 

13.49

19.22

35.91

60.41

INTEREST

 

-2.47

-5.32

-8.04

-23.03

PBT

 

11.02

13.9

27.87

37.38

TAX

 

-2.18

-3.55

-9.85

-12.17

PAT

 

8.84

10.35

18.02

25.21

Key Highlights:
CAGR in Total Income is 67.1%.
CAGR in PBDITA is 62%.
CAGR in Net Profit is 41.8%.

RATIOS:

 

 

31/03/06

31/03/07

31/03/08

31/03/09

EPS

 

5.109827

5.982659

10.41618

14.57225

PBDITA MARGIN

14.69013

14.65789

19.23745

13.46475

NPM

 

8.454476

7.095845

8.946036

5.19826

INTEREST COVER

5.461538

3.612782

4.466418

2.6231

Key Highlights:
EPS has grown at CAGR OF 41.8%.
PBDITA margin remained almost flat at 13.46% over the period of 4 years.
NPM declined from 8.4% in FY2006 to 5.2% in FY09, mainly because of increase in Interest outgo.
Interest cover declined from 5.4 to 2.6.


COMPARISION OF Q1FY2010 WITH Q1FY2009:

 

 

Q1FY09

% CHANGE

Q1FY10

TOTAL INCOME

65.42

107.30%

 

138.62

EXPENDITURE

-51.25

 

 

-118.53

PBDITA

 

14.17

41.80%

 

20.09

DEPRECIATION

-0.71

 

 

-1.35

PBIT

 

13.46

 

 

18.74

INTEREST

 

-3.91

 

 

-5

PBT

 

9.55

 

 

13.74

TAX

 

-3.42

 

 

-5.16

PAT

 

6.13

39.96%

 

8.58

Key Highlights:
Total Income surged by 107.3%.
PBDITA moved up by 41.8%.
Net Profit increased by 40%.


VALUATION:
We expect the EPS to grow at 40% for next three years due to the increase in demand for explosives and increase in price of coal. At CMP of Rs370 it is trading at 23X to trailing 12 months EPS. The PEG ratio comes at around 0.57. Ideal PEG ratio is 1 we on conservative basis take it at 0.9 then also the stock is trading at significant discount. We feel stock should be valued at 36X. The fair value we arrive at is Rs522.


CONCLUSION:
The stock will see re-rating after the Coal India IPO. We feel investors with 6-8 month time horizon can reap good profit from the counter.

 

Find more Research Reports

 

Click here for Indian stock market tips

 

For more details click here

 

About Us |Site Map| Privacy Policy | Our Partners | Contact Us ||advertise with us |©2005sharetipinfo