Welcome to Sana Securities! Login | Subscribe Now.

Adani Ports Equity Research

HomeCompanyAdani Ports Equity Research

Date of Research – 28 January 2016

Price – Rs. 220.90

About the Company

Adani Ports and Special Economic Zone Ltd (“Adani Ports” or the “Company”) was set up in 1988 as a trading house and has since grown to cover wide-ranging activities in coal Mining, power generation, oil and gas exploration, logistics, and realty development.

The Company is India’s largest private multi-port operator, with presence across six ports in India. The Company is a subsidiary of Adani Enterprises, India’s leading infrastructure conglomerate.

The Company wants to increase annual cargo handling capacity from 91 million MT in 2013 to 200 million MT by 2020. Adani Petronet Port Pvt. Ltd. (Dahej), is a joint venture between Adani and Petronet Liquefied Natural Gas Ltd. at Dahej, South Gujarat.

Key Financial Figures

Consolidated (Rs. Cr)
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Total Income from Operations 3,576.63 4,823.99 6,151.98 7,255.73  8,439.35 
Expenses 1,200.65 1,903.64 2,249.67 2,605.21  2,747.22  
Earnings Before Other Income, Interest, Tax and Depreciation (Operating Profit) 2,375.98 2,920.35 3,902.31 4,650.52  5,692.13  
Depreciation 421.97 649.48 911.68 1,079.44  1,160.19  
Finance Costs 489.41 976.76 1,175.06 1,099.04  1,393.18  
Other income 264.44 683.63 685.64 684.82  1,040.11  
Exceptional items 52.43 –  – 
PBT 1,676.61 1,977.74 2,501.21 3,156.86  4,178.87  
Tax 123.08 236.74 176.72 326.92  286.63  
Extraordinary items (85.30) –  – 
PAT (before Minority Interest and share of Associates) 1,638.83 1,741.00 2,324.49 2,829.94  3,892.24
Profit/ (loss) attributable to Minority Interest 15.61 1.36 10.16 (42.10)  – 
Share of profit / (loss) of Associates 4.68  (9.26) 
Consolidated Profit / (Loss) for the year 1,623.22 1,739.64 2,314.33 2,867.36  3,901.50

Profitability Analysis

Consolidated (%)
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Operating Profit Margin Ratio 66.43 60.54 63.43 64.09   67.45 
Net Profit Margin Ratio 45.82 36.09 37.78 39.00   46.12 

Operating profit margin is a measurement of the proportion of a company’s revenue that is left over after paying for production costs such as raw materials, salaries and administrative costs. Net profit margin is arrived at by deducting non operating expenses such as depreciation, finance costs and taxes out of operating profit and shows what is left for the shareholders as a percentage of net sales. Together these ratios help in understanding the cost and profit structure of the firm and analysing business inefficiencies.

Key Balance Sheet Figures

Sources of Funds / Liabilities (Rs. Cr)
Particulars FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
Share Capital 403.49 403.49 416.82 416.82 417.00 
Reserves & Surplus 3,786.38 5,992.78 8,351.28 10,351.05 12,806.63 
Net worth (shareholders funds) 4,189.87 6,396.27 8,768.10 10,767.87 13,223.63 
Minority Interest 98.71 142.31 143.67 158.98 142.88 
Long term borrowings 1,716.85 10,257.50 11,288.41 13,849.78 16,305.56 
Current liabilities 2,513.58 3,019.31 2,699.90 5,434.96 7,946.45 
Other long term liabilities and provisions 652.76 691.24 1,102.61 1,011.58 679.42 
Deferred Tax Liabilities 350.15 552.97 674.47 859.02 1,066.53 
Total Liabilities 9,521.93 21,059.60 24,677.16 32,082.19 39,364.47 

 

Application of Funds / Assets (Rs. Cr)
Particulars FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
Fixed Assets 8,067.54 14,293.33 15,147.46 19,202.72 20,838.44 
Noncurrent Investments 66.62 77.08 57.48 57.35 207.89 
Current assets 782.20 5,099.50 5,444.01 6,790.86 6,661.52 
Long term advances and other noncurrent assets 561.83 1,524.95 3,987.76 3,431.54 9,056.83 
Deferred Tax Assets 3.39 24.39 0.10 0.07 
Foreign Currency Monetary Item Translation Difference Account – 
Goodwill on consolidation (net) 40.35 40.35 40.35 2,599.72 2,599.72 
Total assets 9,521.93 21,059.60 24,677.16 32,082.19 39,364.47 

Efficiency Analysis

 
Particulars FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
ROCE 34.39 14.15 14.46 15.75 15.67 
ROE / RONW 26.08 25.38 19.84 21.49 21.40 

Return on Capital Employed (ROCE) measures a company’s profitability from its overall operations by calculating the return generated on the total capital invested in the business (i.e. equity + debt). Return on Equity (ROE) or Return on Net Worth (RONW) measures the amount of profit which the company generates on money invested by the equity shareholders. In short, ROE draws attention to the return generated by the shareholders on their investment in the business. Together these ratios can be used in comparing the profitability of the company with other companies in the same industry.

Valuation Analysis

Consolidated
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Total Income from Operations (Rs. Cr.) 3,576.63 4,823.99 6,151.98 7,255.73  8,439.35 
Growth (%) 9.35 % 34.88 % 27.53 % 17.94 %  16.31 % 
PAT (Rs. Cr.) 1,638.83 1,741.00 2,324.49 2,829.94 3,892.24  
Growth (%) 49.98 % 6.23 % 33.51 % 21.74 %  37.54 % 
Earnings Per Share – Basic (Rs. ) 8.10 8.45 11.18 13.85  18.89
Earning Per Share – Diluted (Rs. ) 8.10 8.45 11.18 13.85  18.89 
Price to Earnings 17.13 27.41 29.62 17.88  19.32 

Dividend History

The Company has maintained an average dividend yield of 0.59 % over the last 5 financial years.

Liquidity and Credit Analysis

Current Ratio

Higher current ratio implies healthier short term liquidity comfort level. A current ratio below 1 indicates that the company may not be able to meet its obligations in the short run. However, it is not always a matter of worry if this ratio temporarily falls below 1 as many times companies squeeze out short term cash sources to achieve a capital intensive plan with a longer term outlook. Adani Ports’ average current ratio over the last 5 financial years has been 0.87 times which indicates that the Company has been maintaining sufficient cash to meet its short term obligations.

Long Term Debt to Equity Ratio

Companies operating with high debt to equity on their balance sheets are vulnerable to economic cycles. In times of slowdown in economy, companies with high levels of debt find it increasingly difficult to service the interest on their borrowings as profit margins decline. We believe that long term debt to equity ratio higher than 0.6 – 0.8 could affect the business of a company and its results of operations.

Adani Ports’ average long term debt to equity ratio over the last 5 financial years has been 1.69 times which indicates that the Company is operating with a very high level of debt and is not well placed to meet its obligations.

Interest Coverage ratio

Interest coverage ratio indicates the comfort with which the company may be able to service the interest expense (i.e. finance charges) on its outstanding debt. Higher interest coverage ratio indicates that the company can easily meet the interest expense pertaining to its debt obligations. In our view, interest coverage ratio of below 1.5 should raise doubts about the company’s ability to meet the expenses on its borrowings. Interest coverage ratio below 1 indicates that the company is just not generating enough to service its debt obligations.

Adani Ports’ average interest coverage ratio over the last 5 financial years has been 18.22 times which indicates that the Company has been generating enough for the shareholders after servicing its debt obligations.

Ownership pattern

In its latest stock exchange filing dated 31 March 2017, Adani Ports reported a promoter holding of 61.30 %. Large promoter holding indicates conviction and sincerity of the promoters. We believe that a greater than 35 % promoter holding offers safety to the retail investors.

At the same time, institutional holding in the Company stood at 38.27 % (FII+DII). Large institutional holding indicates the confidence of seasoned investors. At the same time, it can also lead to high volatility in the stock price as institutions buy and sell larger stakes than retail participants.

About the Author

Rajat Sharma pictureRajat Sharma is a well known stock market analyst and commentator. He has covered Indian markets for over a decade and is regarded for consistently identifying early stage investment opportunities. Attorney by qualification, Rajat has done extensive work for improving corporate governance and disclosure standards.

 

Leave a Comment