4QFY2011 Financials Snapshot:
(`cr) | 4QFY2011 | 3QFY2011 | % chg qoq | 4QFY2010 | % chg yoy |
Net sales | 1,463 | 1,601 | (8.6) | 1,080 | 35.5 |
Other income | 111 | 58 | 90.9 | 14 | 707.4 |
Gross profit | 1,150 | 1,169 | (1.6) | 814 | 41.3 |
Operating profit | 444 | 441 | 0.7 | 419 | 6.0 |
Net profit | 443 | 350 | 26.4 | 394 | 12.2 |
4QFY2011 Financials Actual V/s Estimates :
`cr | Actual | Estimates | Var(%) |
Net sales | 1,463 | 1,412 | 3.6 |
Other income | 111 | 71 | 55.5 |
Operating profit | 444 | 400 | 10.8 |
Tax | 2 | 51 | (95.6) |
Adj net profit | 443 | 331 | 33.9 |
4QFY2011 Consolidated Financial Result Highlights-
· The Net Sales for the quarter under review for the company stood at `1,463cr (`1,081cr) an increase of 35.5% yoy, higher than our estimates of `1412cr majorly led by the higher than expected exports at `869cr (`494cr), increase of 75.7% during the quarter. The formulation segment on the export front clocked a robust growth of 98.5% yoy at `776cr (`391cr).
· The Net sales for Taro for Jan-Mar 2011 is at US$107.7 million, a growth of 21% yoy. The net profit for the quarter is at US$ 25.7 million, higher by 199% when compared to the same quarter last year.
· The domestic formulations sales came in at `588.7cr (`489.8cr) increase of 20.2% yoy.
· The company reported gross margins higher than our estimates at 78.6% (76%) for the quarter. However, the employee and other expenses grew by 119% yoy to `254cr (`116cr) and 61.9% yoy to `453cr (`279.5cr) respectively. As a result the OPM contracted to 30.3% (38.7%).
· The Net profit came in at `504cr (`392cr), growth of 28.7% yoy. The adjusted net profit grew by 12.2% yoy at `443cr (`394cr), higher than our estimate of `331cr.
· For the full year, the net sales increased by 42.8% yoy to `5,72cr (`4,007cr). The adjusted net profit grew by 34.4% yoy to `1,816cr (`1,351cr).
If you want to buy shares then open demat account in india 4QFY2011 Consolidated Financial Performance:
Y/E March (`cr) | 4QFY2011 | 3QFY2011 | % chg qoq | 4QFY2010 | % chg yoy | FY2011 | FY2010 | % chg yoy |
Net sales | 1,463 | 1,601 | (8.6) | 1,080 | 35.5 | 5,721 | 4,007 | 42.8 |
Other income | 110.8 | 58.0 | 90.9 | 13.7 | 707.4 | 272.7 | 205.3 | 32.8 |
Total income | 1,574 | 1,659 |
| 1,094 | 43.9 | 5,994 | 4,213 | 42.3 |
Gross profit | 1,150 | 1,169 | (1.6) | 814 | 41.3 | 4,261 | 2,910 | 46.44 |
Gross margin (%) | 78.6 | 73.0 |
| 75.4 |
| 74.5 | 72.6 |
|
Operating profit | 444 | 441 | 0.7 | 419 | 6.0 | 1,967 | 1,363 | 44.3 |
Operating margin (%) | 30.3 | 27.5 |
| 38.7 |
| 34.4 | 34.0 |
|
Interest | 0 | 0 | - | 0 |
| 0 | 0 | - |
Depreciation | 48 | 80 | (40.1) | 42 | 14.9 | 204 | 153 | 33.1 |
PBT | 506 | 418 | 21.1 | 390 | 29.7 | 2,036 | 1,415 | 43.9 |
Provision for taxation | 2 | 54 | (95.9) | (1) | (277.8) | 128 | 68 | 89.3 |
PAT before extra-ordinary item | 504 | 364 | 38.6 | 392 | 28.7 | 1,907 | 1,347 | 41.6 |
Minority interest(MI) | (61) | (13) | - | 3 | - | (91) | 4 |
|
Extraordinary item | 0 | 0 |
| 0 |
| 0 | 0 |
|
PAT after extra-ordinary item & MI | 443 | 350 | 26.4 | 394 | 12.2 | 1,816 | 1,351 | 34.4 |
EPS (`) | 4.3 | 3.4 |
| 3.8 |
| 17.5 | 13.0 |
|
At CMP, the stock is currently trading at 22.7x FY2012E and 18.5x FY2013E earnings. We would revise our estimates post the interaction with the management. Key financials:
Valuation Summary |
|
|
|
|
|
Y/E March (`cr) | FY2009 | FY2010 | FY2011E | FY2012E | FY2013E |
Net sales | 4,273 | 4,103 | 5,721 | 7,627 | 9,550 |
% chg | 27.3 | (4.0) | 39.4 | 33.3 | 25.2 |
Net profit | 1,818 | 1,351 | 1,816 | 2,030 | 2,492 |
% chg | 20.7 | (25.7) | 34.4 | 11.8 | 22.7 |
EPS (`) | 17.6 | 13.0 | 17.5 | 19.6 | 24.1 |
EBITDA Margin (%) | 43.6 | 33.2 | 34.4 | 29.1 | 29.8 |
P/E (x) | 25.4 | 34.1 | 25.4 | 22.7 | 18.5 |
RoE (%) | 30.2 | 17.8 | 19.3 | 19.9 | 20.8 |
RoCE (%) | 27.4 | 15.3 | 18.3 | 19.0 | 21.1 |
P/BV (x) | 6.5 | 5.7 | 4.9 | 4.2 | 3.6 |
EV/Sales (x) | 10.4 | 10.7 | 7.7 | 5.8 | 4.5 |
EV/EBITDA (x) | 23.9 | 32.3 | 23.9 | 19.8 | 15.2 |