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 >> Indian Oil Corporation Ltd. >> Research

Indian Oil Corp Q1FY13: Earnings hit by fall in crude, INR

Edelweiss | 10 Aug, 2012  | Follow Author | Add to my Favourites 

Indian Oil’s (IOCL) Q1FY13 loss of Rs224bn was worse than Edelweiss' estimate of loss of Rs79bn. GRMs at USD(4.8)/bbl was lower than their USD1.0/bbl estimate due to crude inventory losses of USD(7.5)/bbl as crude fell ~USD25/bbl QoQ. Marketing EBITDA was also lower than estimates as there was no under‐recovery compensation by the Govt in the quarter. Upstream companies shared 31.5% in Q1FY13, leading to IOCL posting a net under‐recovery of Rs175bn. Edelweiss estimates OMCs to bear 4% of gross under‐recovery in FY13/14. Edelweiss maintain their fair value of Rs333. Current market price implies zero value to marketing. Maintain ‘BUY’.

GRMs hit by inventory losses; diesel grows 8% YoY

Refining throughput at 13.6 mmt (101% utilization) was lower than the estimated 14.2 mmt due to maintenance shutdown. GRMs of USD(4.8)/bbl was much lower than Edelweiss' estimate of USD1.0/bbl as there was a crude inventory loss of Rs40.6bn, i.e. USD(7.5)/bbl. Thus, refining EBITDA loss at Rs32.3bn was lower than our Rs(1.0)bn estimate. Led by fuel pricing distortion, diesel sales continue to grow 8% YoY while the impact of petrol hikes clearly reflects in nil volume growth. Also, while LPG grew 6% YoY, SKO fell 12%. Forex loss of Rs31.8bn on crude and payables also impacted the refining EBITDA.

No Govt compensation in Q1; debt rises Rs155bn QoQ

IOCL’s Rs255bn gross under‐recovery (60% from diesel) was partly compensated by upstream to the extent of Rs80bn (31.5%). With no Govt sanctions in the quarter, IOC’s net under‐recovery was Rs175bn (68.5%). In addition, ~Rs91bn of pending Govt payments for FY12 led to a sharp increase in debt from Rs754bn to Rs909bn QoQ. Thus, interest expense was up 78% YoY. Marketing EBITDA loss was Rs180bn.

Outlook and valuations: Maintain SOTP of Rs333; ‘BUY’

Edelweiss retains their refining margin estimate of USD5.0/bbl for FY13 and FY14. They estimate FY13E EPS at Rs23.9 and FY14E EPS at Rs29.8 broadly in line with earlier estimates. Edelweiss also assumes IOCL to bear ~4% of gross under‐recoveries for FY13/14. Ergo, they maintain their fair value of Rs333. Current price implies zero value to the marketing business. Key trigger for the stock remains a hike in diesel prices. Maintain ‘BUY’.

  Read full report Click here to read the full report

345.85 -3.75
346.50 -3.05
Read More
About Edelweiss

Edelweiss is one of the leading financial services company based in Mumbai, India. Its current businesses include investment banking, securities broking and investment management. They provide a wide range of services to corporations, institutional investors and high net-worth individuals.


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?

[X] Amazon Deals