VN Corporate VN Research & Consulting VN Sourcing Practice IndiaNotes
 Like us on facebook  Follow us on twitter  Follow us on LinkedIn  IndiaNotes on Google Plus  IndiaNotes on Pinterest  IndiaNotes on Stumbleupon  Subscribe to our feeds

Stocks  A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z
You are here : IndiaNotes >> Research & Analysis >> Companies >> Allcargo Logistics Ltd. >> Research

Allcargo Logistics Q1FY13: Strains balance sheet further

Nirmal Bang | 09 Aug, 2012  | Follow Author | Add to my Favourites 

Following a 28.3% growth in low-RoCE project and engineering solutions (P&E) division, Allcargo Logistics' net revenue for Q1FY13 grew 14.2% YoY, 6.1% higher than Nirmal Bang's estimate. However, its high-RoCE CFS division’s operating profit fell 14.4% YoY and as a result consolidated operating profit stood at Rs1,135mn, down 2.1% from Nirmal Bang's estimate but up 11% YoY. Following higher capex as well as working capital of P&E division, interest costs increased 105.2%, resulting in a 16.3% decline in net profit to Rs556mn versus their estimate of Rs620mn. They expect profit mix to be tilted towards the low-returns P&E division in FY13/FY14. With a weak NVOCC business and margin pressure faced by CFS division, they have cut their revenue/net profit estimates by 2.9%/6.7%, respectively, for FY14E. Allcargo has already incurred a capex of Rs1.2bn in Q1FY13. In addition, it put on hold its restructuring exercise to separate asset-light and capital intensive businesses. Following likely higher capex and lower returns/free cash flow due to increased profits coming from low-return P&E division, Nirmal Bang downgrades the stock to Hold (from Buy) with a SOTP-based target price of Rs146 (from Rs173).

P&E division supported profit but not returns: After a 24.4% growth in FY12, the P&E division (33.3% of FY12 EBITDA) continued its strong performance with revenue/EBIT up 28.3%/24.8% YoY in Q1FY13. Allcargo reported 9.4% volume growth in CFS division. However with lower dwell time by 1-3 days, coupled with stiff competition EBITDA of CFS division fell 14.4%. Following strong performance of P&E division, consolidated EBITDA rose 11% YoY to Rs1,135mn, 2.1% below Nirmal Bang's estimate due to lower EBITDA of CFS division and lower volume growth of 3.2% of NVOCC division. But, as the RoCE of P&E division is lowest among three divisions, its higher share would put strain on consolidated RoCE.

Nirmal Bang expects lower returns on incremental capital: Allcargo has incurred capex of Rs1.2bn in Q1FY13 and out of that Rs300mn was spent to buy third vessel for the coastal shipping division. Currently, this division is not making significant profits and with the addition of third vessel incremental RoCE would be negative in FY13/FY14.

Stock Valuation and Recommendation:
Allcargo trades at 8.7x/5.7x/1.1x FY13E PE, EV/EBITDA and P/B, would continue to trade at the lower end of its valuation band and below its median of 12.3x/7.3x/1.7x following likely lower free cash flow of Rs2.1bn (down from and lower RoCE at 13.1% in FY14E from 14.6% in FY12.

  Read full report Click here to read the full report

133.25 +0.75
131.30 -0.20
Read More
About Nirmal Bang

Founded in 1986 by Nirmal Bang, the Nirmal Bangis recognized as one of the largest retail broking houses in India, providing an array of financial products and services. Their retail and institutional clients have access to products such as equities, derivatives, commodities, currency derivatives, mutual funds, IPOs, insurance, depository services and PMS. The Group is headed by Mr. Dilip Bang and Mr. Kishore Bang.

For more information please write in to

Disclaimer: The author has taken due care and caution to compile and analyse the data. The opinions expressed above are only the views of the author, and not a recommendation to buy or sell. Neither the author nor accept any liability whatsoever arising from the use of any of the above contents.

Reader's Comments

Post a comment
Be the first one to comment on IndiaNotes Xchange OR comment via Facebook


Technical Calls

What are technical calls?

Other Articles

Have a question?

Head of Research at FundsIndia - FundsIndia
Recently Answered Questions

[X] Amazon Deals