No. of equity shares – 7,70,05,347
Promoter holding – 62.90%
Institutions – 27.85%
General Public – 9.03%
Market Cap – Rs.2309 Cr
Book Value – Rs.166
Free Reserves per share – Rs.155
Reserves – Rs.1202 Cr
EPS (Rs) – Rs.42.01
52 week high/low – Rs.330/Rs.73.05
CMP – Rs.299
Birla Corporation Ltd (BCL), a part of M P Birla Group Company having an installed capacity of 5.8MNTPA of cement which is witnessing strong demand from the Northern and Western region. Birla Corp has 4 plants across India located in Madhya Pradesh, Rajasthan, West Bengal & Maharshtra.
Capacity Expansion:
Birla Corp has recently enhanced its clinker capacity in Rajasthan and Madhya Pradesh taking up the total capacity to 7.5MNTPA. Birla Corp has also lined up a capex of Rs.8 bn to be completed in next 2 years to build 1.2 MNTPA brown-field plant at Chanderia, Rajasthan along with 30 MW captive thermal power plants. The funding for the said capex is to be met through internal accruals and debt.
Revenue Growth led by both Price & Volume expansion:
Birla Corp has been witnessing more than 90% capacity utilization on the back of buoyant demand from ongoing construction activity for Commonwealth Games 2010 in the Northern region.
Huge Hidden Margin of Safety in Liquid Investments:
Birla Corp carries Rs.770 Cr (comes to around Rs.100/ per share) in its books in the form of Cash & Cash equivalent. Birla Corp has an investment portfolio valued at Rs.820 Cr of which nearly Rs.450 Cr are parked in Liquid MF investments & Bank deposits of Rs.320 Cr were as debt stands at just Rs.270Cr.
Further, as per consensus estimates, Birla Corp is estimated to record PAT of Rs.4780 Cr in FY10E earnings, translating into Rs.62/ per share. Thus, net cash to the tune of Rs.162 / per share provides huge margin of safety to the tune of 50% of Market Price.
Valuation:
At the CMP of Rs.300, Birla Corp is trading with an EPS of Rs.62 and Rs.57 with PE Multiple of 4.8x and 5.2x on FY10E and FY11E earnings consensus respectively.
On a Valuation methodology of EV / EBIDTA, Birla Corp is fairly undervalued at 5x and 3x on FY10E and FY11E earnings respectively.
On EV/Ton basis, Birla Corp is trading at US $ 45/ ton which is significantly lower than replacement cost of US $ 100 / ton.
Financials Snapshot:
For Q2FY09-10, its sales is Rs.560.67 Cr (433.81 Cr yoy) & Net profit of Rs.152.05 Cr (Rs.59.7Cr), giving an EPS of Rs.19.74.
FY10E:
Net Sales - Rs20,10Cr (+12.25% 0ver FY09)
EBIDTA - Rs5,82.9Cr (+29.0% over FY09)
PAT – Rs478.3Cr (+23.8% over FY09)
EPS – Rs.62.1; PE(x) - 4.83
EV/EBITDA(x) - 3.8
ROCE(%) - 28.2
ROE(%) - 32.4
FY11E:
Net Sales - Rs20,75Cr (+3.23% over FY10)
EBIDTA - Rs5,60Cr (+27%)
PAT – Rs442Cr (+21.3%)
EPS – Rs57.4; PE(x) - 5.23
EV/EBITDA(x) - 4.2
ROCE(%) - 21.5
ROE(%) - 22.7
The industry P/E is around 11, whereas Birla Corp is available at P/E of 4.83 for FY10E earnings. So at the P/E of 11, its market price should be around Rs.680. However, on the conservative basis, we can have a target of around Rs.490 with P/E of 8. Looking at the strong pedigree of promoters (Birlas) & the cash of Rs.162 / per share on its books makes it potential multi-bagger for the medium to long term. Hence, I recommend a “BUY” with a medium-long term view.

