Date of Research – 12 January, 2016
Price – Rs. 6.18
About the Company
Incorporated in 1986, Alok Industries Limited (“Alok” or the “Company”) operates as one of the India’s largest fully integrated textile company with a dominant presence in the Cotton and Polyester segments. Alok Industries provides various integrated textile solutions, including cotton and blended yarns, apparel fabrics, embroidery products, woven and knitted garments, home textiles, polyester products, and accessories. The Company exports its products to the United States, Europe, Latin America, Asia, and Africa. In addition, Aloktext operates a chain of stores under the name of H&A that offer home textiles, men’s wear, women’s wear, kids’ wear, and accessories, such as ties, handkerchiefs, and cuff-lings; and Store Twenty One stores, which sells fashion products for women, men, girls, boys, and babies, as well as artificial jewelry, shoes, and leather bags.
*The financial numbers for FY 2015 is for 18 months from October 01, 2013 to March 31, 2015.
The previous accounting period of the Company was also for 18 months from April 01, 2012 to September 30, 2013. The figures of the two periods are not comparable.
Key Financial Figures
| Consolidated | (Rs. Cr) | ||||
|---|---|---|---|---|---|
| Particulars | FY 2012 | FY 2013 (18 Months) | FY 2015 (18 Months) | FY 2016 | FY 2017 |
| Total Income from Operations | 8,900.86 | 19,917.75 | 22,130.72 | 13,040.90 | 8,919.43 |
| Expenses | 6,341.79 | 14,495.11 | 17,085.11 | 15,435.77 | 10,376.40 |
| Earnings Before Other Income, Interest, Tax and Depreciation (Operating Profit) | 1,008.10 | 5,422.64 | 5,045.61 | (2,394.87) | (1,456.97) |
| Depreciation | 713.43 | 1,360.77 | 1,461.21 | 682.04 | 560.70 |
| Finance Costs | 1,149.55 | 2,260.66 | 3,251.16 | 2,690.54 | 3,441.80 |
| Other income | 65.68 | 62.43 | 224.81 | 93.12 | 68.28 |
| Exceptional items | 121.27 | 463.74 | – | – | 1.34 |
| PBT | 640.50 | 1,399.90 | 558.05 | (5,674.33) | (5,392.53) |
| Tax | 259.97 | 479.74 | 209.29 | (1,895.19) | (2,320.82) |
| PAT (before Minority Interest and share of Associates) | 380.53 | 920.16 | 348.76 | (3,779.14) | (3,071.71) |
| Profit attributable to Minority Interest | – | – | – | – | – |
| Share of profit/(loss) of Associates | – | – | – | – | – |
| Income Attributable to Consolidated Group | – | – | — | (3,779.14) | (3,071.71) |
Profitability Analysis
| Consolidated | (%) | ||||
|---|---|---|---|---|---|
| Particulars | FY 2012 | FY 2013 (18 Months) | FY 2015 (18 Months) | FY 2016 | FY 2017 |
| Operating Profit Margin Ratio | 28.75 | 27.23 | 22.80 | (18.36) | (16.33) |
| Net Profit Margin Ratio | 4.28 | 4.62 | 1.58 | (28.98) | (34.44) |
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 2011 | FY 2012 | FY 2013 | FY 2015 | FY 2016 |
| Share Capital | 787.79 | 1,377.13 | 1,377.33 | 1,377.33 | 1,377.33 |
| Foreign currency translation reserve | 0.22 | – | – | – | – |
| Reserves & Surplus | 2,309.80 | 2,829.22 | 2,108.03 | 2,265.04 | (1,621.82) |
| Net worth (shareholders funds) | 3,097.59 | 3,655.50 | 3,485.16 | 3,642.37 | (244.49) |
| Long term borrowings | 9,653.57 | 7,013.06 | 10,075.99 | 8,490.60 | 8,760.94 |
| Current liabilities | 1,008.10 | 6,766.64 | 12,548.53 | 14,162.57 | 16,278.87 |
| Other long term liabilities and provisions | – | 176 | 194.67 | 2,785.64 | 2,865.20 |
| Deferred Tax Liabilities | 507.66 | 626.77 | 664.48 | 868.55 | 0.40 |
| Total Liabilities | 14,267.14 | 18,238.36 | 26,968.83 | 29,949.73 | 27,660.92 |
| Application of Funds / Assets | (Rs. Cr) | ||||
|---|---|---|---|---|---|
| Particulars | FY 2011 | FY 2012 | FY 2013 | FY 2015 | FY 2016 |
| Fixed Assets | 8,488.41 | 9,466.25 | 10,314.97 | 8,786.05 | 8,175.37 |
| Noncurrent Investments | 167.18 | 175.79 | 1,345.81 | 1,300.03 | 1,169.79 |
| Current assets | 4,884.03 | 8,339.28 | 14,735.90 | 19,409.83 | 16,976.16 |
| Long term advances and other noncurrent assets | 727.52 | 257.04 | 560.76 | 444.87 | 224.77 |
| Deferred tax assets | – | – | – | – | 1,062.87 |
| Goodwill on Consolidation | – | – | – | 51.96 | 51.96 |
| Total assets | 14,267.14 | 18,238.36 | 26,968.83 | 29,949.73 | 27,660.92 |
Efficiency Analysis
| (%) | |||||
|---|---|---|---|---|---|
| Particulars | FY 2011 | FY 2012 | FY 2013 | FY 2015 | FY 2016 |
| ROCE | 4.26 | 9.44 | 39.99 | 41.59 | (28.12) |
| ROE / RONW | 1.31 | 1.04 | 26.40 | 9.58 | – |
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 2012 | FY 2013 (18 Months) | FY 2015 (18 Months) | FY 2016 | FY 2017 |
| Total Income from Operations (Rs. Cr.) | 8,900.86 | 19,917.75 | 22,130.72 | 13,040.90 | 8,919.43 |
| Growth (%) | 39.33 % | 123.77 % | 11.11 % | (41.07 %) | (31.60 %) |
| PAT (Rs. Cr.) | 380.53 | 920.16 | 348.76 | (3,779.14) | (3,071.71) |
| Growth (%) | (5.90 %) | 141.81 % | (62.10 %) | (1183.59 %) | – |
| Earnings Per Share – Basic (Rs. ) | 4.69 | 9.43 | 2.53 | (27.41) | (22.62) |
| Earning Per Share – Diluted (Rs. ) | 4.69 | 9.43 | 2.53 | (27.41) | (22.62) |
| Price to Earnings | 4.17 | 0.85 | 2.68 | – | – |
Dividend History
The Company has maintained an average dividend yield of 1.52 % over the last 5 financial year.
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. Aloktext average current ratio over the last 5 financial years has been 4.46 times which indicates that the Company is comfortably placed to pay for its short term obligations.
Long term Debt to Equity Ratio
Companies operating with high long term 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.
Aloktext average long term debt to equity ratio over the last 5 financial years has been 2.72 times which indicates that the Company operates with close to zero debt and is placed well to withstand economic slowdowns.
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.
Aloktext average interest coverage ratio over the last 5 financial years has been 50.84 times which indicates that the Company can meet its debt obligations without any difficulty.
Ownership pattern
In its latest stock exchange filing dated 31 March 2017, Alok reported a promoter holding of 29.03 %. 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 12.78 % (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.