Welcome to Sana Securities! Login | Subscribe Now.

NHC Foods Equity Research

HomeCompanyNHC Foods Equity Research

Date of Research – 11 February 2016

Price – Rs. 14.70

About the Company

NHC Foods Limited (“NHC Foods” or the “Company”) is engaged in the business of exporting whole and grounded spices, seeds, resins and ready-to-eat snacks (in India), food grains and animal feeds. The Company exports to over 60 countries with over 200 international customers.

NHC Foods operates in the highly fragmented spices market which is globally growing at 3.6%.

The Company operates through 2 plants based in Gujarat and Mumbai with a combined production capacity of 9000 metric tonnes of ground spices and spice mixtures per annum.

Key Financial Figures

Standalone (Rs. Cr)
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Total Income from Operations 136.43 142.74 147.29 152.71 138.09
Expenses 132.44 138.40 143.62 149.54 135.03
Earnings Before Other Income, Interest, Tax and Depreciation (Operating Profit) 3.99 4.34 3.68 3.17 3.07
Depreciation 0.92 1.01 1.20 1.20 1.13
Finance Costs 2.10 2.08 1.96 2.19 1.71
Other income 1.43 0.93 0.91 0.69 0.60
PBT 2.39 2.18 1.43 0.48 0.83
Tax 0.78 0.63 0.24 0.17 0.29
PAT (before Minority Interest and share of Associates) 1.61 1.55 1.18 0.31 0.54

Profitability Analysis

Consolidated (%)
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Operating Profit Margin Ratio 2.92 3.04 2.50 2.08 2.22
Net Profit Margin Ratio 1.18 1.09 0.80 0.20 0.39

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 2013 FY 2014 FY 2015 FY 2016
Share Capital 11.29 11.29 11.29 11.86
Reserves & Surplus 4.57 6.13 7.14 7.93
Net worth (shareholders funds) 15.87 17.42 18.44 19.79
Long term borrowings 4.16 4.57 5.89 7.01
Current liabilities 29.06 24.38 26.36 53.58
Other long term liabilities and provisions 0.26 0.27 0.31 0.37
Deferred Tax Liabilities 1.50 2.13 2.17 2.29
Total Liabilities 50.85 48.77 53.16 83.04

 

Application of Funds / Assets (Rs. Cr)
Particulars FY 2013 FY 2014 FY 2015 FY 2016
Fixed Assets 19.62 18.92 18.09 16.99
Noncurrent Investments 0.01 0.01 0.01 0.01
Current assets 30.24 28.21 33.59 64.66
Long term advances and other noncurrent assets 0.97 1.63 1.48 1.38
Total assets 50.85 48.77 53.16 83.04

Efficiency Analysis

  (%)
Particulars FY 2013 FY 2014 FY 2015 FY 2016
ROCE 19.92 19.74 15.13 11.83
ROE / RONW 10.14 8.90 6.40 1.57

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

Standalone
Particulars FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
Total Income from Operations (Rs. Cr.) 136.43 142.74 147.29 152.71 138.09
Growth (%) 4.63% 3.19% 3.68 % (9.57 %)
PAT (Rs. Cr.) 1.61 1.55 1.18 0.31 0.54
Growth (%) ( 3.73%) (23.87 %) (74.07 %) 72.58 %
Earnings Per Share – Basic (Rs. ) 3.59 2.60 1.45 0.27 0.45
Earning Per Share – Diluted (Rs. ) 1.43 1.38 1.45 0.27 0.45
Price to Earnings 30.24 27.17 9.62 56.81 27.02

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. NHC Food’s average current ratio over the last 3 financial years has been 1.10 times which indicates that the Company is able to pay 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.

NHC Food’s average long term debt to equity ratio over the last 3 financial years has been 0.26 times which indicates that the Company operates with close to zero debt.

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.

NHC Food’s average interest coverage ratio over the last 3 financial years has been 1.95 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, NHC Foods reported a promoter holding of 40.54 %. 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 0.01 % (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