Arvind: Acquires 49% stake in Calvin Klein India for Rs0.9b, buy
Arvind buys 49% in CK India JV ; parent PVH to own balance 51% Arvind Brands and Retail Ltd (100% subsidiary of Arvind Ltd) has entered into an agreement to purchase 49% stake in Calvin Klein India from erstwhile JV partners (Murjani Group and Matrix Partners) for a consideration of Rs0.9b. While Arvind will own 49%, the balance 51% will continue to be owned by Calvin Klein’s global parent Phillips Van Heusen Corp (PVH). The deal values CK India at an Enterprise Value of Rs1.8b, at 8 -10x FY 15 EV / EBITDA multiple.
Calvin Klein is well known and a highly scalable brand
Calvin Klein brand is one of the top three most coveted brands globally. CK India revenues stand at ~Rs1.25b and have grown at a 30% CAGR over the last 3 years with an EBITDA margin of ~8% -9%. CK runs 41 stores in India with an average store size of 1,000 sq. ft each, all of which are franchise based apart from having 34 shops in shops. It derives 90% of revenues come from Jeans (80% men’s and 20% from women’s), while balance 10% come from Innerwear. Around 70% of revenues come from EBOs while balance 30% comes from MBOs and departmental stores. Management plans to add around 15 EBOs p.a. over next 2 years and also leverage its existing departmental stores and MBOs network to attain 30 -35% CAGR. With most store additions being added in franchise model complimented with aggressive scale up across MBOs, margins are set to improve to 14% in FY15 with capex intensity remaining low. Arvind and PVH will have equal managerial involvement in growing the CK brand in India.
CK acquisition to further drive product extensions
Post CK acquisition, Arvind will command a 90% market share in one of the fastest growing ‘Bridge To Luxury’ segment (with a strong portfolio of Tommy Hilfiger, Gant, Nautica and CK) . With brands like Calvin Klein, Tommy Hilfiger, US Polo, Ed Hardy and Flying Machine, Arvind has a complete portfolio of denim brands with price points from Rs750 to Rs10,000. CK as a brand has universal appeal and hence Arvind plans to introduce CK accessories immediately; followed by formal wear and suits in the medium term. Meanwhile Arvind now has a very strong innerwear portfolio spanning brands like Hanes, CK, US Polo and Tommy which it plans to scale up to Rs1.5 b sales / Rs5.0b by FY15 / FY18.
Valuation and view: Maintain Buy
While Motilal Oswal upgrade their EBITDA assumptions marginally, they believe that the acquisition of CK provides huge scalability potential with improvement in brands and retail margins going forward. Given decade high return rations and increased contribution from brands and retail segment, they value ARVND at 6x FY16E EV/EBITDA and arrive at a target price of Rs215. Maintain Buy.
Click here to read the full report
Motilal Oswal was founded in 1987 as a small sub-broking unit, with just two people running the show. Today it has a 2000 member team with a networth of Rs7 bn and market capitalization as of March 31, 2008 at Rs19 bn.
For more information please write in to firstname.lastname@example.org
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 IndiaNotes.com accept any liability whatsoever arising from the use of any of the above contents.
- Slide of Oil - Positive for the economy
- Sensex shines 183 pts on GST hopes; Dr Reddy's tanks 8.2%
- Never fall in love with a stock or idea
- Tax Saving with the National Pension System
- Are you still in love with Fixed Deposits?
Have a question?
Investment Advisory Company - Financial Market Research and Consulting