Professional Documents
Culture Documents
☑ Change in Estimates | ☑ Target | Reco Volume growth at 3%, Market share gain continue
Rating
FY20E
ACCUMULATE
FY21E FY20E FY21E
ACCUMULATE
Croissants issue resolved, taking salted snacks to west India
Target Price 3,433 3,307
Sales (Rs. m) 113,423 128,071 114,152 128,887 We retain positive view on BRIT despite near term growth headwinds given
% Chng. (0.6) (0.6)
EBITDA (Rs. m) 17,897 20,,999 18,027 21,151
that the company remains on track with its strategic plans and milestones
% Chng. (0.7) (0.7) like 1) distribution expansion in Rural India and Hindi heartland 2) Innovation
EPS (Rs.) 58.8 66.1 56.5 66.5
% Chng. 4.1 (0.5) and renovation of Biscuits portfolio 3) Initial success in cream wafers,
Milkshakes and salted snacks and 4) Rs2.7bn from cost efficiency program
Key Financials - Standalone (Rs2.25bn in FY18 and FY19).
Y/e Mar FY19 FY20E FY21E FY22E
Sales (Rs. m) 104,825 113,423 128,071 145,892 Volume growth has seen moderation from past few quarters and we expect
EBITDA (Rs. m) 16,621 17,897 20,999 24,923 slow recovery. We are increasing estimates by 4.1% for FY20 mainly led by
Margin (%) 15.9 15.8 16.4 17.1
lower tax rates while EPS estimates for FY21 are being cut by 0.5%
PAT (Rs. m) 11,222 14,134 15,889 18,973
EPS (Rs.) 46.7 58.8 66.1 79.0 respectively. We estimate 19.2% PAT CAGR over FY19-22 and value the stock
Gr. (%) 16.6 25.9 12.4 19.4 at 45x Sept21 EPS. We arrive at a SOTP based target price of Rs3433 (Rs.3307
DPS (Rs.) 15.0 17.8 21.5 26.0
Yield (%) 0.5 0.6 0.7 0.8 earlier). Retain Accumulate.
RoE (%) 30.9 33.9 32.8 31.6
RoCE (%) 41.8 35.8 34.3 35.6
EV/Sales (x) 7.2 6.6 5.8 5.0
Concall Takeaways: 1) Stronger recovery only after 9 months from now. Market
EV/EBITDA (x) 45.1 42.0 35.4 29.4 share gains in hindi belt continues, despite slowdown 2) BRIT now has forward
PE (x) 68.4 54.3 48.3 40.5
covers for Raw Material till February, opportunist buying done in Q2 has lead to
P/BV (x) 19.0 17.9 14.3 11.6
increase in inventory 3) Increased direct reach by 30000 outlets in Q2 and focus is
now to get more SKU’s in existing outlets. 4) Salty snacks continue gaining market
Key Data BRIT.BO | BRIT IN share. Launch done in west as well which will be an acid test as it has many value
52-W High / Low Rs.3,584 / Rs.2,300
Sensex / Nifty 40,357 / 11,895 players. 5) In milk shakes it has 20%+ market share in less than a year (no. 2
Market Cap Rs.768bn/ $ 10,696m brand). 6) Croissant had some back end issues which are now resolved and within
Shares Outstanding 240m
3M Avg. Daily Value Rs.3718.68m 1 month will surpass Bauli in distribution 7) Some new launches have been
postponed on the back of slowdown however ad spends remain at same levels. 8)
Shareholding Pattern (%) Rural is still growing faster than urban but from industry stand point urban is growing
Promoter’s 50.66 faster than rural. 9) Ranjangaon plant has 12 operational lines now (capacity of ~
Foreign 15.22
140,000 TPA) 10) Capex also slowed down to Rs1.7 bn in 1H. 11) ICD to group
Domestic Institution 13.57
Public & Others 20.55 companies has not changed at Rs4.50bn at rate of 10%. 12) Biscuit is 75% of sales.
Promoter Pledge (Rs bn) -
In 2 years it may go down to 70%. 13) Middle East & Africa continues to be
challenging, America is growing in double digits. Nepal operations doing well and
Stock Performance (%)
market share is increasing.
1M 6M 12M
Absolute 0.5 18.9 9.8
Relative (4.2) 9.3 (4.0) Domestic Volume growth at 3%: Net sales increased by 7.1% YoY to Rs 28.96bn.
Gross profit increased 7.7% with 20bps margin expansion (60bps decline QoQ on
Amnish Aggarwal
increase in milk prices, wheat & palm oil prices). EBITDA increased 10.8% to
amnishaggarwal@plindia.com | 91-22-66322233 Rs4.7bn on 70 bps decline in other expenses even as staff cost increased 40bps.
Darsh Gada PBT from operation were up 6.8%. PAT increased 61% to Rs 4.6bn mainly on the
darshgada@plindia.com | 91-22-66322256 back of tax benefits and increase in other income by 230% because of dividend
payment of Rs 665 mn from subsidiary. There was exceptional profit of Rs 350 mn
for reversal of provision of diminution in value of investment.
Volume growth at 3% in 2Q
0.0
Q4FY16
Q1FY17
Q2FY17
Q3FY17
Q1FY18
Q2FY18
Q3FY18
Q1FY19
Q2FY19
Q3FY19
Q2FY20
Q3FY16
Q4FY17
Q4FY18
Q4FY19
Source: Company Data, PL Research Q1FY20
Overall inflation at 3% as BRIT took forward contracts and higher stock buying
Source: Company, PL
Source: Company, PL
Hindi belt has been impacted by slowdown in rural India; Direct reach has increased to 2.13mn outlets
Source: Company, PL
New launches firing with Croissant and Milk shakes leading the growth
Source: Company, PL
Source: Company, PL
Financials
Income Statement (Rs m) Balance Sheet Abstract (Rs m)
Y/e Mar FY19 FY20E FY21E FY22E Y/e Mar FY19 FY20E FY21E FY22E
EBIT 15,271 16,234 19,038 22,699 Capital Work In Progress 649 1,399 1,899 2,399
Margin (%) 14.6 14.3 14.9 15.6 Goodwill - - - -
Non-Current Investments 11,607 11,583 11,709 11,860
Net Interest 15 647 557 557 Net Deferred tax assets (39) 18 (132) (311)
Other Income 1,905 3,226 2,953 3,453 Other Non-Current Assets 295 142 162 193
(Rs)
No. Date Rating TP (Rs.) Share Price (Rs.)
3475
1 03-Oct-19 Accumulate 3,307 2,903
May - 18
May - 19
Nov - 16
Nov - 17
Nov - 18
Nov - 19
7 07-Jan-19 Accumulate 3,231 3,144
ANALYST CERTIFICATION
(Indian Clients)
We/I, Mr. Amnish Aggarwal- MBA, CFA, Mr. Darsh Gada- MBA Research Analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in
this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related
to the specific recommendation(s) or view(s) in this report.
(US Clients)
The research analysts, with respect to each issuer and its securities covered by them in this research report, certify that: All of the views expressed in this research report accurately
reflect his or her or their personal views about all of the issuers and their securities; and No part of his or her or their compensation was, is or will be directly related to the specific
recommendation or views expressed in this research report.
DISCLAIMER
Indian Clients
Prabhudas Lilladher Pvt. Ltd, Mumbai, India (hereinafter referred to as “PL”) is engaged in the business of Stock Broking, Portfolio Manager, Depository Participant and distribution for
third party financial products. PL is a subsidiary of Prabhudas Lilladher Advisory Services Pvt Ltd. which has its various subsidiaries engaged in business of commodity broking,
investment banking, financial services (margin funding) and distribution of third party financial/other products, details in respect of which are available at www.plindia.com.
This document has been prepared by the Research Division of PL and is meant for use by the recipient only as information and is not for circulation. This document is not to be reported
or copied or made available to others without prior permission of PL. It should not be considered or taken as an offer to sell or a solicitation to buy or sell any security.
The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy or completeness
of the same. Neither PL nor any of its affiliates, its directors or its employees accepts any responsibility of whatsoever nature for the information, statements and opinion given, made
available or expressed herein or for any omission therein.
Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The suitability or
otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an independent expert/advisor.
Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or engage in transactions
of securities of companies referred to in this report and they may have used the research material prior to publication.
PL may from time to time solicit or perform investment banking or other services for any company mentioned in this document.
PL is in the process of applying for certificate of registration as Research Analyst under Securities and Exchange Board of India (Research Analysts) Regulations, 2014
PL submits that no material disciplinary action has been taken on us by any Regulatory Authority impacting Equity Research Analysis activities.
PL or its research analysts or its associates or his relatives do not have any financial interest in the subject company.
PL or its research analysts or its associates or his relatives do not have actual/beneficial ownership of one per cent or more securities of the subject company at the end of the month
immediately preceding the date of publication of the research report.
PL or its research analysts or its associates or his relatives do not have any material conflict of interest at the time of publication of the research report.
PL or its associates might have received compensation from the subject company in the past twelve months.
PL or its associates might have managed or co-managed public offering of securities for the subject company in the past twelve months or mandated by the subject company for any
other assignment in the past twelve months.
PL or its associates might have received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months.
PL or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject
company in the past twelve months
PL or its associates might have received any compensation or other benefits from the subject company or third party in connection with the research report.
PL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. PL or its analysts did not receive any compensation or
other benefits from the subject Company or third party in connection with the preparation of the research report. PL or its Research Analysts do not have any material conflict of interest
at the time of publication of this report.
It is confirmed that Mr. Amnish Aggarwal- MBA, CFA, Mr. Darsh Gada- MBA Research Analysts of this report have not received any compensation from the companies mentioned in
the report in the preceding twelve months
Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions.
The Research analysts for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its
or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report.
The research analysts for this report has not served as an officer, director or employee of the subject company PL or its research analysts have not engaged in market making activity
for the subject company
Our sales people, traders, and other professionals or affiliates may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary
to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed
herein. In reviewing these materials, you should be aware that any or all o the foregoing, among other things, may give rise to real or potential conflicts of interest.
PL and its associates, their directors and employees may (a) from time to time, have a long or short position in, and buy or sell the securities of the subject company or (b) be engaged
in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the subject company or act as an
advisor or lender/borrower to the subject company or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions.
US Clients
This research report is a product of Prabhudas Lilladher Pvt. Ltd., which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s)
preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are
not subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or
regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account.
This report is intended for distribution by Prabhudas Lilladher Pvt. Ltd. only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the U.S. Securities and Exchange Act,
1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major
Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted
onward to any U.S. person, which is not the Major Institutional Investor.
In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major
Institutional Investors, Prabhudas Lilladher Pvt. Ltd. has entered into an agreement with a U.S. registered broker-dealer, Marco Polo Securities Inc. ("Marco Polo").
Transactions in securities discussed in this research report should be effected through Marco Polo or another U.S. registered broker dealer.