Welcome to Sana Securities! Login | Subscribe Now.

Indian Terrain Fashions Equity Research

HomeCompanyIndian Terrain Fashions Equity Research

Date of Research-18-05-2016

Price-Rs. 135.90

About the Company

Indian Terrain Fashions Limited (“Indian Terrain” or the “Company”) offer products in the premium casual wear range for men including jackets and winter wear products. The Company has 2 primary segments in apparel line; (i) woven, which include shirts, trousers, shorts, jeans; and (ii) non-woven, which include knitwear and jackets. The Company distributes its portfolio of products through EBOs’ (exclusive branded outlets, both company operated and franchisee operated), LFOs’ (large format outlets) and MBOs’ (multi-branded outlets).

Key Financial Figures

Standalone (Rs. Cr)
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Total Income from Operations 156.78 232.06 290.41 325.01 402.77 
Expenses 141.49 207.88 256.89 283.91 355.65  
Earnings Before Other Income, Interest, Tax and Depreciation (Operating Profit) 15.29 24.18 33.52 41.10 47.12  
Depreciation 1.44 2.46 2.92 2.31 3.14  
Finance Costs 9.54 9.50 8.63 6.94 8.89  
Other income 0.48 0.28 0.78 5.13 5.05  
PBT 4.79 12.50 22.75 36.98 40.14  
Tax 0.68 2.62 4.77 3.96 12.55  
PAT (before Minority Interest and share of Associates) 4.11 9.88 17.98 33.02 27.59  

Profitability Analysis

Consolidated (%)
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Operating Profit Margin Ratio 9.75 10.42 11.54 12.65 11.70 
Net Profit Margin Ratio 2.62 4.26 6.19 10.16 6.85 

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 5.58 5.61 5.69 7.19 7.34
Reserves & Surplus 15.28 20.18 30.49 119.21 153.62
Net worth (shareholders funds) 20.86 25.79 36.18 126.40 160.96
Long term borrowings 24.75 20.74 16.28 9.25
Current liabilities 70.62 71.80 83.20 81.13 90.83
Other long term liabilities and provisions 2.15 3.49 5.06 7.89 8.89
Deferred Tax Liabilities 0.28
Total Liabilities 118.66 121.82 140.72 215.42 269.93
Application of Funds / Assets (Rs. Cr)
Particulars FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
Fixed Assets 9.12 8.40 7.94 6.74 26.57
Noncurrent Investments
Current Asset 102.33 105.76 123.95 195.04 231.37
Long term advances and other noncurrent assets 7.21 7.66 8.83 13.64 11.99
Total Asset 118.66 121.82 140.72 215.42 269.93

Efficiency Analysis

  (%)
Particulars FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
ROCE 27.34 32.86 46.09 26.52 24.15
ROE 8.53 15.94 27.31 14.22 20.51

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.) 156.78 232.06 290.41 325.01 402.77 
Growth (%) 11.22 % 48.02 % 25.14 % 11.91 % 23.93 %
PAT (Rs. Cr.) 4.11 9.88 17.98 33.02 27.59  
Growth (%) 130.90 % 140.39 % 81.98 % 83.65 % (16.44 %) 
Earning Per Share – Basic (Rs. ) 1.47 3.49 6.01 9.16 7.39 
Earning Per Share – Diluted (Rs. ) 1.43 3.44 5.93 9.16 7.39 
Price to Earnings 0.98 1.77 4.02 14.56 27.47 

Dividend History

The Company has not declared any dividend 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. Indian Terrain’s average current ratio over the last 5 financial years has been 1.36 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.

Indian Terrain’s average long term debt equity ratio over the 5 financial years has been 0.49 times which indicates that the company operates with negligible level of debt and accordingly 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.

Indian Terrain’s average interest coverage ratio over the last 5 financial years has been 1.86 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, Indian Terrain reported a promoter holding of 29.22 %. 

At the same time, institutional holding in the Company stood at 56.66% (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