Technically, Unitech could move back to 96-90-85 levels. Upside potential is up to 130 in the short term. For the long term investors this stock could prove to be a multibagger.
No. of shares – 2044439935
Promoters - 51.2%
FIIs - 22.8%
Domestic MFs/Insurance cos - 4.8%
Others - 21.2%
Market cap (US$ m) - 4,490
Diluted o/s shares – 238.9 Cr
Daily volume (US$ m) - 170.3
52 week high/low – Rs. 930/Rs. 21
CMP – Rs. 103.25
Unitech is the second largest real estate developer with landbank of around 450 m sq ft. Last year there were lot of concerns about the sector as a whole & as a company Unitech faced the problems with huge debts on its books. However, the mangement has executed the strategies immaculately, & completed various projects & were successful in raising the money from the markets & brought the company on track.
Unitech reported revenue growth of 33.5% QoQ in Q1FY10 to Rs. 5.1bn. PAT came in at Rs1.6 billion, after operating losses in Q4FY09. Unitech has sold 6.9m sq ft since March for a total consideration of Rs27 billion. Even more creditable is the mix of its sales—Rs18 billion from residential (5,000 apartments) and Rs9bn from commercial verticals. It has cut debt by Rs 20 billion from the proceeds of the two QIPs, asset sales and promoter warrants. It has tripled the execution staff in its pre-sold projects to accelerate deliveries. It is also rolling back prices for existing buyers in Grande in Noida and Nirvana Floors in Gurgaon; this will boost customer goodwill. Revenue and PAT estimates for FY10 are 13% and 12% respectively, to account for better-than-anticipated ramp-up in execution. Price of Rs103.25/share, at 5% discount to 1-year forward NAV is fair.
Q1FY10 better than estimates: Revenues and PAT surprised on the upside, driven by recognition of sale of the premium office space at Saket in South Delhi.
Unitech sold 5,000 apartments since March. It also sold 1m sq ft of commercial projects. As at end-July, it had sold 6.9m sq ft of its targeted 20m sq ft for FY10, for a total contribution of Rs27bn. These sales should result in Rs9bn-12bn of cash inflows in FY10ii.
On Debt Front:
Unitech had total debt of Rs.100bn debt on its book including Rs. 20bn investments in telecom venture.
Unitech has received about Rs55bn from the two rounds of QIP, asset sales, advances on sales in the current year and promoters’ 25% commitment for the warrants. It has utilised Rs20bn to reduce debt, Rs10bn to pay dues to various suppliers, and another Rs10bn in project mobilisation.
Besides this, it has also received Rs. 35bn from Telenor after the stake sale in Unitech Wireless.
It has debt of Rs70bn on its balance sheet and cash balance of Rs15bn as at end-July 2009. Unitech intends to reduce borrowing to about Rs50bn by end-FY10 through a combination of asset sales and proceeds from new launches. Its net debt-to-equity ratio is at 0.57x (outstanding debt of Rs70bn). The company has guided to further debt reduction to the tune of Rs20bn during the course of the current financial year.
Acting Swiftly & Decisively:
Unitech has to deliver 26m sq ft of pre-sold apartments across NCR and Kolkata over FY10 and FY11. It has spent Rs20bn in clearing past dues and mobilising contract staff and raw materials to deliver these projects as scheduled.
Unitech launched a series of projects across NCR, Chennai, Kolkata, Mumbai, Lucknow and Mohali, among which the ones at NCR and Chennai were particularly successful. It has sold ~6.5m sq ft since April for a total sale consideration of Rs26bn. It had earlier sold 0.3m sq ft for Rs1bn in March.
About 30-40% of the amount, ~Rs9-12bn, will accrue in the current fiscal, with the balance accruing over the next 2-3 years as the company constructs these projects (project cash flows beyond the initial 30% are linked to progress in construction).
Rs9.3bn of asset sales in Q1FY10 is expected out of which Rs5bn is in pipeline.
Unitech recently sold an office in South Delhi and two hotels in Gurgaon to high-networth individuals for a total consideration of Rs9.3bn. It has received Rs6.5bn on these sales till date. It plans to sell some land parcels earmarked for hospitality projects to raise an additional Rs5bn in current financial year.
Unitech has mobilised about Rs20bn in accelerating execution of about 26m sq ft of pre-sold projects that have to be delivered by end-FY10. It has tripled deployment of construction labourers from 3,500 in March to 10,600 currently. These projects are self-financing, with Unitech likely to receive the outstanding Rs10bn as it completes construction of these projects.
Unitech is passing on the benefits of revised lower prices to existing buyers of Grande in Noida and Nirvana floors in Gurgaon respectively. This will result in a write-off of Rs2bn of receivables according to company estimates, but it will create customer goodwill. Its current execution pipeline intends to fetch gross realisation of Rs3,000 per sq ft, with most projects in the affordable-housing segment. It has not revised prices upwards in any of its projects (except The Residences in Gurgaon) in order to ensure adequate demand. It intends to take a cautious approach towards pricing over the next few months.
The estimated earnings for FY10 & FY11:
Revenues of Rs. 2467.9 Cr & Rs. 3,242.2 Cr are expected. Whereas Net profits of Rs. 643.2 Cr & Rs. 895.2 Cr. This will result in an EPS of Rs. 2.5 & Rs. 3.4. The fall in EPS is attributed to the dilution of equity capital from around Rs. 362 Cr to Rs. 478 Cr. The prospects for FY12 are very bright. As per the analysis, global economy will revive by then & it will prop up India growth story. We need to check out for any fall-outs from the current estimations of the financials.
The embedded value of Unitech Wireless would be around Rs. 10 per share. If it comes out with IPO, then the value unlocking will take place for Unitech shareholders. Also management is investor-friendly, so one can expect the allotment also. The company's focus on low-mid housing segment could affect the profit margins.
Operating volumes have been impressive and balance-sheet-related concerns have abated on debt repayments. The company is focused on executing the backlog of sold projects and cash flows from new sales will help ramp-up in execution.
So, now worst is over for the company. One can accumulate the stock on every dip with the horizon of 3-5 years to reap great benefits.