+ All Categories
Home > Documents > Reliance Industries Result Updated

Reliance Industries Result Updated

Date post: 05-Apr-2018
Category:
Upload: angel-broking
View: 222 times
Download: 0 times
Share this document with a friend

of 14

Transcript
  • 8/2/2019 Reliance Industries Result Updated

    1/14

    Please refer to important disclosures at the end of this report 1

    Y/E March (` cr) 4QFY12 4QFY11 % chg (yoy) 3QFY12 % chg (qoq)Net operating income 85,182 72,674 17.2 85,135 0.1EBITDA 6,563 9,843 (33.3) 7,285 (9.9)

    EBITDA margin (%) 7.7 13.5 (584)bp 8.6 (85)bp

    PAT 4,236 5,376 (21.2) 4,440 (4.6)Source: Company, Angel Research

    For 4QFY2012, Reliance Industries (RIL) reported 17.2% yoy growth in its top line.

    However, EBITDA and PAT declined by 33.3% yoy and 21.2% yoy, respectively, due

    to a decline in KG-D6 gas production and lower gross refining margins (GRMs).

    Lower gas production leads to a decline in bottom line: RILs net sales increasedby 17.2% yoy to `85,182cr, in-line with our estimate of `84,669cr. However,EBITDA decreased by 33.3% yoy to `6,563cr on account of lower profits from all

    its three main segments. GRM stood at US$7.6/bbl in 4QFY2012 compared to

    US$9.2/bbl in 4QFY2011 and US$6.8/bbl in 3QFY2012. Production from

    KG-D6 stood at 35mmscmd in 4QFY2012 compared to 41mmscmd in

    3QFY2012 and 51mmscmd in 4QFY2011. Other income increased by 150.3%

    yoy to `2,295cr and depreciation expenses decreased by 21.5% yoy to `2,659cr.

    Hence, despite the 33.3% decline in EBITDA, PAT decreased by only 21.2% yoy to

    `4,236cr (slightly above our estimate of

    `4,177cr).RIL to set up a petcoke gasification plant: During 4QFY2012, RIL finalized its plan

    to set up a petcoke gasification plant for a capex of US$4bn. The company also

    downgraded its KG-D6 reserves by 12-15% due to reservoir complexity.

    Outlook and valuation: RILs refining and petrochemical segments profitsdeclined during 4QFY2012. Going forward, although there are some concerns

    on the KG basin gas output, we believe RIL along with BP will optimize its

    producing blocks in KG-D6. Moreover, the stock is currently trading at a PE of

    11.1x FY2013E and 10.4x FY2014E, compared to its past five-year trading

    average of 17.0x forward PE. Thus, we maintain our Buy recommendation on RILwith an SOTP target price of `872.Key financials (Consolidated)Y/E March (` cr) FY2011 FY2012E FY2013E FY2014ENet sales 248,170 329,904 325,734 328,669% chg 21.8 32.9 (1.3) 0.9

    Net profit 20,286 20,040 21,520 22,926% chg 7.8 (1.2) 7.4 6.5

    EPS (`) 62.0 61.2 65.8 70.0EBITDA margin (%) 15.4 10.2 10.9 11.6

    P/E (x) 11.8 11.9 11.1 10.4

    RoE (%) 13.7 12.3 11.9 11.5

    RoCE (%) 10.5 8.8 9.1 9.2

    P/BV (x) 1.4 1.3 1.1 1.0

    EV/ Sales (x) 1.0 0.7 0.7 0.7

    EV/ EBITDA (x) 6.7 6.8 6.5 5.6

    Source: Company, Angel Research

    BUYCMP `731

    Target Price `872

    Investment Period 12 Months

    Stock Info

    Sector

    Bloomberg Code

    Shareholding Pattern (%)

    Promoters 44.7

    MF / Banks / Indian Fls 11.4

    FII / NRIs / OCBs 17.0

    Indian Public / Others 26.9

    Abs. (%) 3m 1yr 3yr

    Sensex 3.8 (10.8) 58.2

    RIL (5.4) (18.2) 36.1

    Oil & Gas

    Avg. Daily Volume

    Market Cap (` cr)

    Beta

    52 Week High / Low

    Face Value (`)

    BSE Sensex

    Nifty

    Reuters Code

    10

    16,752

    5,046

    RELI.BO

    RIL@IN

    252,460

    1.1

    1,066/689

    775420

    Bhavesh ChauhanTel: 022- 39357800 Ext: 6821

    [email protected]

    Reliance IndustriesPerformance Highlights

    4QFY2012 Result Update | Oil & Gas

    April 20, 2012

  • 8/2/2019 Reliance Industries Result Updated

    2/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 2

    Exhibit 1:4QFY2012 performance (Standalone)Y/E March (` cr) 4QFY2012 4QFY2011 % chg (yoy) 3QFY2012 % chg (qoq)Net operating income 85,182 72,674 17.2 85,135 0.1COGS 71,519 58,259 22.8 74,190 (3.6)Total operating exp. 78,619 62,831 25.1 77,850 1.0

    EBITDA 6,563 9,843 (33.3) 7,285 (9.9)EBITDA margin (%) 7.7 13.5 8.6

    Other income 2,295 917 150.3 1,717 33.7

    Depreciation 2,659 3,387 (21.5) 2,570 3.5

    Interest 768 696 10.3 694 10.7

    Extraordinary items - - -

    PBT 5,431 6,677 (18.7) 5,738 (5.4)PBT margin (%) 6.4 9.2 6.7

    Total tax 1,195 1,301 (8.1) 1,298 (7.9)

    % of PBT 22.0 19.5 22.6

    PAT 4,236 5,376 (21.2) 4,440 (4.6)Exceptional items -

    Adj. PAT 4,236 5,376 (21.2) 4,440 (4.6)PAT margin (%) 5.0 7.4 5.2

    Source: Company, Angel Research

    Exhibit 2:Segmental break-up (Standalone)Y/E March (` cr) 4QFY2012 4QFY2011 % chg (yoy) 3QFY2012 % chg (qoq)RevenuePetrochemicals 21,412 18,194 17.7 19,781 8.2

    Refining and marketing 76,211 62,704 21.5 76,738 (0.7)

    Oil and gas 2,609 4,104 (36.4) 2,832 (7.9)

    Others 260 173 50.3 208 25.0

    Gross revenue 100,492 85,175 18.0 99,559 0.9

    EBITPetrochemicals 2,174 2,626 (17.2) 2,157 0.8

    Refining and marketing 1,696 2,509 (32.4) 1,685 0.7

    Oil and gas 951 1,569 (39.4) 1,294 (26.5)

    Others 9 7 28.6 9 0.0

    Total EBIT 4,830 6,711 (28.0) 5,145 (6.1)

    EBIT margin (%)Petrochemicals 10.2 14.4 - 10.9 -

    Refining and marketing 2.2 4.0 - 2.2 -

    Oil and gas 36.5 38.2 - 45.7 -

    Others 3.5 4.0 - 4.3 -

    Total 4.8 7.9 - 5.2 -Source: Company, Angel Research

  • 8/2/2019 Reliance Industries Result Updated

    3/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 3

    Exhibit 3:4QFY2012 actual vs. estimates(` cr) Estimates Actual Variation (%)Net sales 84,669 85,182 0.6

    EBITDA 6,819 6,563 (3.7)EBITDA margin (%) 8.1 7.7 0.3

    PBT 5,375 5,431 1.0

    Adj. PAT 4,177 4,236 1.4Source: Company, Angel Research

    Petrochemicals and refining segments drive RILs top-line growthRILs 4QFY2012 results were broadly in-line with our estimates. The companys net

    sales increased by 17.2% yoy to `85,182cr, in-line with our estimate of `84,669cr.

    Net sales growth was mainly driven by the petrochemicals segment (+17.7% yoy

    to `21,412cr) and refining segment (+21.5% yoy to `76,211cr).

    During 4QFY2012, RIL finalized its plan to set up a petcoke gasification plant for a

    capex of US$4bn. The company also downgraded its KG-D6 reserves by 12-15%

    due to reservoir complexity.

  • 8/2/2019 Reliance Industries Result Updated

    4/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 4

    Exhibit 4:Sales growth trend

    22.7

    5.2

    26.2

    39.1

    36.7

    42.4

    17.2

    -

    5.0

    10.0

    15.0

    20.0

    25.0

    30.0

    35.0

    40.0

    45.0

    55,000

    58,000

    61,000

    64,000

    67,000

    70,000

    73,000

    76,000

    79,00082,000

    85,000

    88,000

    2QFY11 3QFY11 4QFY11 1QFY12 2QFY12 3QFY12 4QFY12

    (%)(`

    cr)

    Net sales Net sales growth (RHS)

    Source: Company, Angel Research

    Exhibit 5:KG-DG production continued to slide in 4QFY201259 58

    5651

    4945

    41

    35

    0

    10

    20

    30

    40

    50

    60

    70

    1QFY11 2QFY11 3QFY11 4QFY11 1QFY12 2QFY12 3QFY12 4QFY12

    (mmscmd)

    KG D6 gas production

    Source: Company, Angel Research

    EBITDA declines by 33.3% yoyRILs EBITDA decreased by 33.3% yoy to `6,563cr on account of lower profits from

    all its three main segments. The refining segment's EBIT decreased by 32.4% yoy to

    `1,696cr, the petrochemical segment's EBIT decreased by 17.2% yoy to `2,174cr

    and the oil and gas segment's EBIT decreased by 39.4% yoy to `951cr during the

    quarter. GRM stood at US$7.6/bbl in 4QFY2012 compared to US$9.2/bbl in

    4QFY2011 and US$6.8/bbl in 3QFY2012. Production from KG-D6 stood at

    35mmscmd in 4QFY2012 compared to 41mmscmd in 3QFY2012 and

    51mmscmd in 4QFY2011.

  • 8/2/2019 Reliance Industries Result Updated

    5/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 5

    Exhibit 6:EBIT break-up

    0%

    20%

    40%

    60%

    80%

    100%

    2QFY11 3QFY11 4QFY11 1QFY12 2QFY12 3QFY12 4QFY12

    Petrochemicals Refining Oil and gas Others

    Source: Company, Angel Research

    Exhibit 7:Operating performance trend16.3 16.0

    13.5

    7.7

    12.5

    8.67.7

    6.0

    8.0

    10.0

    12.0

    14.0

    16.0

    18.0

    -

    2,000

    4,000

    6,000

    8,000

    10,000

    12,000

    2QFY11 3QFY11 4QFY11 1QFY12 2QFY12 3QFY12 4QFY12

    (%)

    (`cr)

    Operating Profit Operating Margins (RH S)

    Source: Company, Angel Research

    Other income growth mutes the decline in PATDuring the quarter, the companys other income increased by 150.3% yoy to

    `2,295cr due to higher treasury income. Depreciation and depletion expenses

    decreased by 21.5% yoy to `2,659cr due to lower depletion charges. Hence,

    despite the 33.3% decline in EBITDA, the companys PAT decreased by only 21.2%

    yoy to `4,236cr (slightly above our estimate of `4,177cr).

    Exhibit 8:PAT growth trend

    27.828.1

    14.116.7

    15.8

    (13.6)

    (21.2)

    (30.0)

    (20.0)

    (10.0)

    0.0

    10.0

    20.0

    30.0

    40.0

    -

    1,000

    2,000

    3,000

    4,000

    5,000

    6,000

    2QFY11 3QFY11 4QFY11 1QFY12 2QFY12 3QFY12 4QFY12

    (%)

    (`cr)

    PAT PAT growth (RHS)

    Source: Company, Angel Research

  • 8/2/2019 Reliance Industries Result Updated

    6/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 6

    Segment-wise performance

    Refining: During the quarter,crude processing stood at 16.3mn tonnes (comparedto 16.7mn tonnes in 4QFY2011), with its refinery reporting capacity utilization of

    109%. Despite the decline in crude throughput, higher petroleum product prices

    led to a 21.5% yoy increase in the refining segments revenue to `76,211cr.

    However, GRM decreased to US$7.6/bbl in 4QFY2012 compared to US$9.2/bbl

    in 4QFY2011 (US$6.8/bbl in 3QFY2012) on account of lower product cracks.

    Thus, the refining segments EBIT decreased by 32.4% yoy to `1,696cr.

    Exhibit 9:RILs GRM vs. Benchmark Singapore GRM

    -

    2.0

    4.0

    6.0

    8.0

    10.0

    12.0

    3QFY09

    4QFY09

    1QFY10

    2QFY10

    3QFY10

    4QFY10

    1QFY11

    2QFY11

    3QFY11

    4QFY11

    1QFY12

    2QFY12

    3QFY12

    4QFY12

    (US$/bbl)

    RIL GRMs Singapore GRMs

    Source: Company, Angel Research

    Exhibit 10:Capacity utilization trend

    7.0

    9.0

    11.0

    13.0

    15.0

    17.0

    20.0

    40.0

    60.0

    80.0

    100.0

    120.0

    4QFY09

    1QFY10

    2QFY10

    3QFY10

    4QFY10

    1QFY11

    2QFY11

    3QFY11

    4QFY11

    1QFY12

    2QFY12

    3QFY12

    4QFY12

    (mntonnes)

    (%)

    Capacity Utilisation Crude Processing (RHS)

    Source: Company, Angel Research

    Petrochemicals: During 4QFY2012, the petrochemicals segments revenue grew by17.7% yoy to `21,412cr due to higher prices and sales volumes. However, the

    segments EBIT margin declined by 428bp yoy to 10.2% and EBIT declined by

    17.2% yoy to `2,174cr.

  • 8/2/2019 Reliance Industries Result Updated

    7/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 7

    Oil and gas: The oil and gas segments revenue decreased by 36.4% yoy to`2,609cr due to lower production from KG-D6 block; however, this was partially

    offset by the increase in crude oil realization. Production from KG-D6 stood at

    35mmscmd in 4QFY2012 compared to 51mmscmd in 4QFY2011.Consequently,the segments EBIT decreased by 39.4% yoy to `951cr during the quarter.

    Investment arguments

    Ramp-up in KG-D6 could re-rate the stock: RILs upstream segment still has

    significant upside in store, considering the huge untapped resources. RILs natural

    gas production stood at 35mmscmd in 4QFY2012, significantly below its potential

    of 80mmscmd from KG-D6 due to constraints over reservoir pressure.

    Nevertheless, we believe RIL can ramp up its production over the medium term

    with the help of BPs technical expertise.

    Foray into newer businesses: RIL has been eyeing inorganic routes for

    diversifying its asset portfolio by entering into newer ventures, such as retail and

    telecom, on the back of significant cash pile (`72,252cr as on March 31, 2012)

    and treasury stocks. Initiatives such as shale gas acquisitions, with in-place reserves

    of over 10TCF, could prove to be a potential trigger for the stock in the long term.

  • 8/2/2019 Reliance Industries Result Updated

    8/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 8

    Outlook and valuation

    RILs refining and petrochemical segments profits declined during 4QFY2012.

    Further, there are concerns on the KG basin gas output. Nevertheless,

    we believe RIL along with BP will optimize its producing blocks in KG-D6 over the

    medium term. Further, expansion plans to set up a petcoke gasification plant and

    a petchem capacity address concerns on the utilization of RILs huge cash reserves.

    Over the past five years, RIL has traded at an average one-year forward PE of

    17.0x, while currently it is trading at a PE of 11.1x FY2012E and 10.4x FY2013E.

    On a P/B basis, the stock trades at 1.1x FY2012E and 1.0x FY2013E. Thus, we maintain our Buy view on RIL with an SOTP target price of `872.

    Exhibit 11:SOTP valuation (FY2014E)Business segment (` cr) `/shareRefining (EV/EBITDA 5.5x) 268

    Petrochemical (EV/EBITDA 5.5x) 187

    KG-D6 gas (DCF) 142

    KG-MA oil (DCF) 45

    NEC-25 (EV/boe 4.5x) 54

    D3 (EV/boe 4.5x) 60

    D9 (EV/boe 4.5x) 35

    Shale gas ventures (EV/boe 3.0x) 60

    Other prospective basins 30

    Retail 15

    Investment/Others 36

    Total EV 931Net debt (59)

    Equity value (`) 872Source: Company, Angel Research

    Exhibit 12:Angel EPS forecast vs. consensusAngel forecast Bloomberg consensus Variation (%)

    FY2013E 65.8 66.9 (1.7)FY2014E 70.0 71.0 (1.4)

    Source: Company, Angel Research

  • 8/2/2019 Reliance Industries Result Updated

    9/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 9

    Exhibit 13:Recommendation summaryCompany CMP TP Reco. Mcap Upside P/E (x) P/BV (x) EV/EBITDA (x) RoE (%) RoCE (%)

    (`) (`) (` cr) (%) FY13E FY14E FY13E FY14E FY13E FY14E FY13E FY14E FY13E FY14ERIL 731 872 Buy 252,460 19 11.1 10.4 1.1 1.0 6.5 5.6 11.9 11.5 9.1 9.2ONGC 266 319 Buy 227,704 20 8.6 7.9 1.5 1.4 3.4 2.9 18.8 18.1 17.9 17.9

    Cairn India 346 372 Accum. 66,151 8 6.8 7.1 1.1 1.0 4.3 3.4 18.3 14.8 18.3 14.8GAIL 361 392 Accum. 45,766 9 10.2 9.7 1.8 1.6 5.2 4.3 18.7 17.0 22.9 21.0

    Source: Angel Research

    Exhibit 14:One-year forward P/E

    0

    200

    400

    600

    8001,000

    1,200

    1,400

    1,600

    Jul-06

    Oct-06

    Jan-0

    7

    Apr-07

    Jul-07

    Oct-07

    Jan-0

    8

    Apr-08

    Jul-08

    Oct-08

    Jan-0

    9

    Apr-09

    Jul-09

    Oct-09

    Jan-1

    0

    Apr-10

    Jul-10

    Oct-10

    Jan-1

    1

    Apr-11

    Jul-11

    Oct-11

    Jan-1

    2

    A

    r-12

    Shareprice(`)

    7x 10x 13x 16x 19x

    Source: Company, Angel Research

    Exhibit 15:Premium/Discount in RIL (P/E) vs. Sensex (P/E)

    (30)

    (20)

    (10)

    0

    10

    20

    30

    40

    50

    60

    Apr-07

    Aug-07

    Dec-07

    Apr-08

    Aug-08

    Dec-08

    Apr-09

    Aug-09

    Dec-09

    Apr-10

    Aug-10

    Dec-10

    Apr-11

    Aug-11

    Dec-11

    Apr-12

    (%)

    Prem/Dis c to Sensex Historic average disc.

    Source: Company, Angel Research

  • 8/2/2019 Reliance Industries Result Updated

    10/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 10

    Profit and loss (Consolidated)

    Y/E March (` cr) FY2009 FY2010 FY2011 FY2012 FY2013E FY2014ETotal operating income 151,224 203,740 248,170 329,904 325,734 328,669% chg 10.3 34.7 21.8 32.9 (1.3) 0.9Total Expenditure 127,802 172,846 210,044 296,285 290,276 290,388

    Net Raw Materials 105,224 147,065 189,991 273,942 268,386 268,490

    Purchases of finished goods 7,202 7,538 144 1,441 1,412 1,412

    Personnel 3,018 2,791 2,624 2,862 2,804 2,805

    Other 12,358 15,452 15,965 18,040 17,674 17,681

    EBITDA 23,422 30,894 38,126 33,619 35,458 38,281% chg 1.2 31.9 23.4 (11.8) 5.5 8.0

    (% of Net Sales) 15.5 15.2 15.4 10.2 10.9 11.6

    Depreciation and amort. 5,651 10,946 13,608 11,394 11,657 12,983

    EBIT 17,771 19,948 24,518 22,225 23,801 25,298% chg (2.0) 12.2 22.9 (9.4) 7.1 6.3

    (% of Net Sales) 11.8 9.8 9.9 6.7 7.3 7.7

    Interest & other Charges 1,816 2,060 2,328 2,667 2,350 1,736

    Other Income 1,914 2,185 3,052 6,192 6,811 6,947

    (% of PBT) 10.7 7.6 12.1 24.0 24.1 22.8

    Recurring PBT 17,869 20,074 25,242 25,750 28,262 30,509% chg (2.2) 12.3 25.7 2.0 9.8 7.9

    Extraordinary Income/Exp - 8,606 - - -

    PBT (reported) 17,869 28,680 25,242 25,750 28,262 30,509Tax 2,919 4,256 4,956 5,710 6,783 7,627

    (% of PBT) 19.5 17.4 24.4 24.0 24.0 25.0

    PAT (reported) 14,950 24,424 20,286 20,040 21,479 22,882Minority interest (MI) 18 80 - - 41 44

    PAT after MI (reported) 14,969 24,503 20,286 20,040 21,520 22,926ADJ. PAT(core) 14,969 15,897 20,286 20,040 21,520 22,926% chg 1.2 6.2 7.8 (1.2) 7.4 6.5

    (% of Net Sales) 9.9 7.8 8.2 6.1 6.6 7.0

    Basic EPS (`) 45.7 48.6 62.0 61.2 65.8 70.0Fully Diluted EPS ( ) 45.7 48.6 62.0 61.2 65.8 70.0% chg 1.2 6.2 (17.2) (1.2) 7.4 6.5

  • 8/2/2019 Reliance Industries Result Updated

    11/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 11

    Balance sheet (Consolidated)

    Y/E March (` cr) FY2009 FY2010 FY2011 FY2012E FY2013E FY2014ESOURCES OF FUNDSEquity Share Capital 1,444 2,978 2,981 2,981 2,981 2,981Reserves& Surplus 119,952 138,598 151,112 168,469 186,967 206,570

    Shareholders Funds 121,396 141,576 154,094 171,451 189,950 209,552Total Loans 76,257 64,606 84,106 70,500 65,390 60,390

    Deferred Tax Liability 9,551 10,678 11,071 11,071 11,071 11,071

    Total Liabilities 207,203 216,860 250,073 253,824 267,213 281,816APPLICATION OF FUNDSGross Block 157,182 224,125 238,293 254,973 275,371 297,400

    Less: Acc. Depreciation 50,138 63,934 80,193 91,587 103,244 116,226

    Net Block 107,044 160,191 158,099 163,386 172,127 181,174Capital Work-in-Progress 73,846 17,034 29,742 22,000 17,172 16,512

    Investments 6,436 13,112 21,596 21,596 21,596 21,596Current Assets 58,746 69,106 98,080 112,228 119,657 125,896

    Cash 22,742 13,891 30,139 37,944 47,924 53,640

    Loans & Advances 11,002 10,647 13,726 13,726 13,726 13,726

    Other 25,002 44,568 54,215 60,558 58,007 58,530

    Current liab.and prov. 38,872 42,586 57,445 65,387 63,341 63,364

    Net Current Assets 19,874 26,520 40,634 46,841 56,316 62,532Mis. Exp. not written off 4 2 1 1 1 1

    Total Assets 207,203 216,860 250,073 253,824 267,213 281,816

  • 8/2/2019 Reliance Industries Result Updated

    12/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 12

    Cash flow statement (Consolidated)

    Y/E March (` cr) FY2009 FY2010 FY2011 FY2012E FY2013E FY2014EProfit before tax 17,869 28,680 25,242 25,750 28,262 30,509

    Depreciation 7,713 14,001 16,820 11,394 11,657 12,983

    Change in Working Capital (5,771) (5,939) (14,688) 1,599 504 (500)

    Others - - (1,722) - - -

    Less: Other income (1,330) (1,786) - (6,192) (6,811) (6,947)

    Direct taxes paid (1,926) (3,140) (4,243) (5,710) (6,783) (7,627)

    Cash Flow from Operations 16,555 31,815 33,338 26,841 26,829 28,418(Inc.)/ Dec. in Fixed Assets (27,732) (23,017) (33,604) (8,938) (15,570) (21,370)

    (Inc.)/ Dec. in Investments 3,366 2,645 (8,102) - - -

    (Inc.)/ Dec. in loans and adv. (102) (19) - - - -

    Other income 1,364 2,160 - 6,192 6,811 6,947

    Others - - 9,666 - - -Cash Flow from Investing (23,103) (18,231) (32,040) (2,746) (8,759) (14,422)Issue of Equity 15,165 513 196 - - -

    Inc./(Dec.) in loans 16,514 (5,822) 20,701 (13,606) (5,110) (5,000)

    Dividend Paid (Incl. Tax) (1,908) (2,219) (2,431) (2,683) (2,981) (3,279)

    Others (4,954) (14,907) (8,378) - - -

    Cash Flow from Financing 24,817 (22,436) 14,950 (16,289) (8,091) (8,279)Inc./(Dec.) in Cash 18,268 (8,851) 16,248 7,805 9,979 5,716

    Opening Cash balances 4,474 22,742 13,891 30,139 37,944 47,924Closing Cash balances 22,742 13,891 30,139 37,944 47,924 53,640

  • 8/2/2019 Reliance Industries Result Updated

    13/14

    Reliance Industries| 4QFY2012 Result Update

    April 20, 2012 13

    Key ratios

    Y/E March FY2009 FY2010 FY2011 FY2012E FY2013E FY2014EValuation Ratio (x)P/E (on FDEPS) 16.4 9.8 11.8 11.9 11.1 10.4P/CEPS 10.5 7.3 6.4 6.9 6.6 6.1

    P/BV 1.8 1.5 1.4 1.3 1.1 1.0

    Dividend yield (%) 0.9 1.0 1.2 1.2 1.4 1.5

    EV/Sales 1.7 1.3 1.0 0.7 0.7 0.7

    EV/EBITDA 10.9 8.6 6.7 6.8 6.5 5.6

    EV/Total Assets 1.2 1.2 1.0 0.9 0.9 0.8

    Per Share Data (`)EPS (Basic) 44.6 74.9 62.0 61.2 65.8 70.0

    EPS (fully diluted) 44.6 74.9 62.0 61.2 65.8 70.0

    Cash EPS 69.7 99.8 113.7 105.4 111.3 120.5

    DPS 6.4 7.0 8.5 9.0 10.0 11.0

    Book Value 407 475 517 575 637 703

    Returns (%)RoCE (Pre-tax) 10.0 9.4 10.5 8.8 9.1 9.2

    Angel RoIC (Pre-tax) 17.4 13.5 13.0 11.6 12.0 12.2

    RoE 14.3 14.3 13.7 12.3 11.9 11.5

    Turnover ratios (x)Asset Turnover (Gross Block) 1.1 1.1 1.1 1.3 1.2 1.1

    Inventory / Sales (days) 47.4 48.8 50.3 44.3 50.8 49.8

    Receivables (days) 13.2 13.4 14.9 13.6 15.6 14.9

    Payables (days) 84.5 78.8 72.8 65.6 76.3 75.0

    WC cycle (ex-cash) (days) 20.9 8.7 17.0 10.7 9.7 9.6

    Solvency ratios (x)Net debt to equity 0.4 0.3 0.2 0.1 (0.0) (0.1)

    Net debt to EBITDA 2.0 1.2 0.8 0.3 (0.1) (0.4)

    Int. Coverage (EBIT/Int.) 9.8 9.7 10.5 8.3 10.1 14.6

  • 8/2/2019 Reliance Industries Result Updated

    14/14

    Reliance Industries| 4QFY2012 Result Update

    Research Team Tel: 022 - 39357800 E-mail: [email protected] Website: www.angelbroking.com

    DISCLAIMERThis document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investmentdecision. 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 reliablesources 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 thisdocument is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any wayresponsible 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. WhileAngel 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 thelatest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may haveinvestment positions in the stocks recommended in this report.

    Disclosure of Interest Statement RIL

    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

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

    Note: We have not considered any Exposure below `1 lakh for Angel, its Group companies and Directors


Recommended