Welcome to Sana Securities! Login | Subscribe Now.

Indraprastha Gas Equity Research

HomeCompanyIndraprastha Gas Equity Research

Date of Research – 22 January 2016

Price – Rs. 570.20

About the Company

Indraprastha Gas Limited (“IGL” or the “Company”) was incorporated in the year 1998 and is engaged in the retail gas distribution business, supplying Compressed Natural Gas (CNG) and Piped Natural Gas (PNG) and Re-gasified Liquified Natural Gas (R-LNG). CNG is used primarily in the transport sector and PNG is utilized in the domestic and commercial sectors while R-LNG is supplied to industrial establishments.

IGL with the backing of its strong promoters – GAIL (India) Ltd. and Bharat Petroleum Corporation Ltd. (BPCL) is undertaking the task of providing CNG in the entire National Capital Region. Additionally, the Company continues to benefit from the increasing demand of CNG arising out of growing number of CNG vehicles in Delhi. Growth drivers for increase in demand of CNG – (i) car manufacturers coming up with CNG variants (ii) Delhi government’s directive making it mandatory for all Light Commercial Vehicles (LCVs) operating in Delhi to run on CNG.

Key Financial Figures

Consolidated (Rs. Cr)
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Total Income from Operations 3,367.00 3,922.16 3,680.99 3,685.79  4,222.51 
Expenses 2,608.86 3,139.77 2,887.95 2,914.08  1,175.99  
Earnings Before Other Income, Interest, Tax and Depreciation (Operating Profit) 758.14 782.39 793.04 771.71  3,046.52  
Depreciation 186.66 219.54 148.72 157.66  167.07  
Finance Costs 56.19 44.13 29.82 9.05  2,083.98  
Other income 12.90 21.08 34.54 24.17  45.92
PBT 528.19 539.80 649.04 629.17  841.39  
Tax 174.06 179.54 211.31 218.69  297.58  
PAT (before Minority Interest and share of Associates) 354.12 360.26 437.73 410.48  542.75  
Profit/ (loss) attributable to Minority Interest – 
Share of profit / (loss) of Associates (53.65) (62.53) 
Consolidated Profit / (Loss) for the year 464.13 605.28  

Profitability Analysis

Consolidated (%)
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Operating Profit Margin Ratio 22.52 19.95 21.54 20.94  72.15
Net Profit Margin Ratio 10.52 9.19 11.89 11.14  12.85 

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 140.00 140.00 140.00 140.00 140.00 
Reserves & Surplus 1,088.94 1,352.99 1,623.16 1,958.13 2,337.57 
Net worth (shareholders funds) 1,228.94 1,492.99 1,763.16 2,098.13 2,477.57 
Long term borrowings 337.50 303.13 287.51 145.31
Current liabilities 495.38 739.52 696.94 691.59 773.66 
Other long term liabilities and provisions 198.22 8.04 8.13 11.28 14.52 
Deferred Tax Liabilities 62.72 84.34 96.27 127.18 164.70 
Total Liabilities 2,322.76 2,628.02 2,852.01 3,073.49 3,430.45 

 

Application of Funds / Assets (Rs. Cr)
Particulars FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 
Fixed Assets 1,954.72 2,138.62 2,157.59 2,209.91 2,304.50 
Noncurrent Investments 69.17 249.67 323.51 
Current assets 362.64 483.59 614.28 601.42 788.99 
Long term advances and other noncurrent assets 5.40 5.81 10.97 12.49 13.45 
Total assets 2,322.76 2,628.02 2,852.01 3,073.49 3,430.45 

Efficiency Analysis

 
Particulars FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 
ROCE 40.54 42.21 38.15 35.35 31.15 
ROE / RONW 24.93 23.72 20.43 20.86 16.57 

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.) 3,367.00 3,922.16 3,680.99 3,685.79  4,222.51 
Growth (%) 33.65 % 16.49 % (6.15 %) 0.13 %  14.56 % 
PAT (Rs. Cr.) 354.12 360.26 437.73 410.48  542.75  
Growth (%) 15.56 % 1.73 % 21.50 % (6.23 %)  32.22 % 
Earnings Per Share – Basic (Rs. ) 25.29 25.73 31.27 33.15  43.31 
Earning Per Share – Diluted (Rs. ) 25.29 25.73 31.27 33.15  43.31 
Price to Earnings 10.89 12.48 16.92 17.99  24.67 

Dividend History

The Company has maintained an average dividend yield of 1.64 % 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. IGL’s average current ratio over the last 5 financial years has been 0.85 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.

IGL’s average long term debt to equity ratio over the last 5 financial years has been 0.20 times which indicates that the Company operates with low level of 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.

IGL’s average interest coverage ratio over the last 5 financial years has been 25.58 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,Indraprastha Gas reported a promoter holding of 45.00 %. 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 42.27 % (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