You are on page 1of 42

TOP 8

MICROCAPS TO BUY
March 20, 2019

Powered by:
TABLE OF CONTENTS

Page

Introduction 3

Stock # 1
6
Prakash Constrowell Limited

Stock # 2
10
Aro Granite Industries

Stock # 3
14
Hindustan Tin Works

Stock # 4
18
Swelect Energy Ltd

Stock # 5
22
The Great Eastern Shipping Company

Stock # 6
26
Navkar Corporation

Stock # 7
Unichem Laboratories 30

Stock # 8
Gujarat Mineral Development Corporation 34

Conclusion 38

Disclosure 39

Disclaimer 42

Index | 2
Introduction

The BSE Sensex has seen its fair share of ups and downs over the last few years. And
despite the valuations the broader markets are trading at, it’s not a bad idea to park
some money in stocks for the long term.

In fact, how about giving your investments that extra edge by taking an exposure in
Microcaps.

For it is doing precisely this that can mean the difference between good returns and
great returns for your stock investments!

To give you a head start, we’ve created this special report just for our subscribers.
This report is aimed at those subscribers who joined us recently on our long term
wealth building journey through Microcap Millionaires.

We hope the new members have had a chance to go through the Microcap Millionaires
guide which gives a detailed step-by-step explanation of how to go about investing
under this service.

In case you haven’t had a chance to do the same yet, you can do so by clicking here.

The service rests on three simple principles as espoused by the father of value
investing, Benjamin Graham himself.

• The individual investor should act consistently as an investor and not a


speculator. He should be able to justify every stock purchase he makes
by impartial, objective reasoning that gives him the satisfaction that he
is buying the stock with a significant margin of safety

• The investor should have a definite selling policy for all his common
stock investments, corresponding to his buying techniques and lastly,

3 | Introduction
• Investor should always have a minimum percentage of his total portfolio
in common stocks and a minimum percentage in bond equivalents.
He then recommended at least 25% of the total at all times in each
category. In other words, under no condition should stock holdings
go above 75% of the total portfolio and the same applies for bond
equivalents.

As can be seen, MCM’s reports will include stock recommendations and will also give
subscribers suggestions on how best to use the flexibility of increasing or reducing
exposure to equities based on the overall market conditions. Based on valuation
levels of the stock market as well as individual stocks, money would be varyingly
distributed between stocks and bonds.

The next question that is likely to come up is what are the stocks that can be bought
and how many of them? We think this is where the report will be extremely useful.

In this report, we have put together a one-page synopsis of the top stocks that we
think every new subscriber should consider making a part of the equity portion of the
Microcap Millionaires group of stocks.

Therefore, if you are starting out, there’s no better stocks to start your wealth building
journey through Microcap Millionaires than the ones we are covering in this report.

Do note that as per the rules, depending on the targeted exposure to stocks and
bonds at a particular time and the resulting total number of stocks to be had in the
group, new subscribers may still be few stocks short. As a result, our recommendation
would be to consider keeping the remainder of the money in fixed deposits and the
same can be moved into stocks as existing companies become available to be bought
in case of a fall in prices and also as we recommend more companies over the coming
months.

Also, do note that in order to keep the group of stocks adequately diversified; limit
your exposure to any one stock to not more than 3%-4% of the total exposure to
Microcap Millionaires. In other words, if a subscriber is starting with a corpus of Rs
100 (including both fixed deposits and stocks), investment in any one stock should

Introduction | 4
not be more than Rs 3-4. This allocation will of course vary from person to person.
For something that works best for you, we recommend you talk to your investment
advisor.

We think this is enough background for a subscriber to be able to begin his Microcap
Millionaires journey. Therefore, do go through the synopsis of all the stocks that we’ve
put together below and get off to a great start.

5 | Introduction
Stock # 1
Prakash Constrowell Limited
BUY
Maximum Buy Price: Rs 8

Prakash Constrowell Limited (PCL) is a leading construction company, predominantly


engaged in the business of infrastructure development and civil construction. PCL
provides integrated engineering, procurement and construction services. It under-
takes projects for various government / semi-government bodies and other private
sector clients.

The company is a ‘Class-IA Contractor’ for Public Works Department (PWD) of the
Government of Maharashtra. PCL is an ‘ISO 9001:2008 Quality Management System’
Certified company for construction of Roads, Bridges, Buildings and Development of
Land.

In FY18, the company recorded a 26% jump in topline over the previous year where-
as the bottom line came in flat. Operating margins stood at 6%. The company has
a strong balance sheet with consolidated debt to equity ratio averaging a safe 0.3x
over the last 10 years, with the maximum being 0.4x back in FY09.

As per the chairman, the company has an order book of considerable size and at
present, these projects in hand are at various locations, and are in various stages of
execution.

However, there’s one negative in the form of the promoter holding coming down
from 64% in June 2016 to 27% currently. Given the current low valuations, this seems
to be already factored into the stock price in our view.

6 | Prakash Constrowell Limited


Financials at a glance
(Rs m, Consolidated) FY14 FY15 FY16 FY17 FY18
Net sales 2,146 1,587 1,965 2,256 2,839
Sales growth (%) -62.9% -26.0% 23.8% 14.8% 25.8%
Operating profit 225 30 126 109 168
Operating profit margin (%) 10.5% 1.9% 6.4% 4.8% 5.9%
Net profit 85 -8 39 71 71
Net profit margin (%) 4.0% -0.5% 2.0% 3.2% 2.5%

Balance Sheet
Fixed assets 40 35 94 170 185

Investments 47 109 112 23 7

Other non current assets 308 316 308 362 380

Current assets 1655.08 1924.69 1870.00 2091.85 1877.81

Total Assets 2,051 2,385 2,384 2,646 2,449

Net worth 1,148 1,103 1,142 1,199 1,267

Non Current Liabilities 270 209 116 207 225

Current liabilities 633 1,072 1,126 1,240 956

Total liabilities 2,051 2,385 2,384 2,646 2,449

Prakash Constrowell Limited | 7


Valuations*
(Rs m) FY14 FY15 FY16 FY17 FY18
Net sales (Rs m) 2,146 1,587 1,965 2,256 2,839

PAT (Rs m) 85 -8 39 71 71

Adj. EPS (Rs) 0.7 -0.1 0.3 0.6 0.6

Price to earnings (x) 6.7 -68.3 14.5 8.0 8.1

Price to sales (x) 0.3 0.4 0.3 0.3 0.2

Price to book value (x) 0.5 0.5 0.5 0.5 0.5


*Adjusted basis

Market Data
Current Price (Rs) 4
52 week H/L 10.8/4

BSE code 533605

No. of shares (m) 125.7

Face value (Rs) 1

FY18 dividend/share (Rs) (Adjusted) 0.0

Free float (%) 72.6

Market cap (Rs m) 573

Average 52-week liquidity (Rs m) 6

Price to sales^ (times) 0.2

Price to earnings^ (times) 8.1

Price to book^ (times) 0.5

Debt to Equity^ (times) 0.3

Dividend yield (FY18 at current prices) 0.0%

Promoter pledging (% of Total Equity) 0.0%


^Based on Consolidated Balance Sheet as at March 31, 2018

8 | Prakash Constrowell Limited


Prakash Constrowell Limited
Rs 100 invested 5 years back is now
2,500
Prakash Constrowell Ltd Rs 518
Sensex Rs 171
2,000

1,500

1,000

500

-
Nov-13 Feb-15 May-16 Aug-17 Nov-18

Source: Company, Equitymaster

Annexure for Prakash Constrowell Ltd:


Shareholding (%, Sep-18)

Category (%)
Promoters 27.4

Institutions 0.0

Others 72.6

Total 100.0

Prakash Constrowell Limited | 9


Stock # 2
Aro Granite Industries
Maximum Buy Price: Rs 89

Aro Granite Industries (AGIL) started operations as a 100% Export Oriented Unit in
1991 for processing Polished Granite Tiles and Slabs. The company has installed the
most sophisticated and environment-friendly granite processing machinery import-
ed from Italy. Technically qualified and fully trained personnel operate this state-of-
the-art machinery.

Its plant is ideally located at Hosur, Tamil Nadu, which is just 35 kms away from Ban-
galore - the Granite Hub of India. The strategic & geographical location of the plant
ensures close proximity and direct access to quarries in South India which are known
for the finest and widest range of Granites.

The company saw its topline fall 16% YoY during FY18, operating margins decrease
to 6.9% from 12.9% in the previous year, and a 90% YoY fall in bottomline. The op-
erating environment for the granite industry in India has been challenging this past
year. Further, due to non-availability of GST refunds for exports on time, GST created
shortage of working capital which in turn impacted business.

A strict 100% inspection system is adopted at all stages of manufacturing process.


Over the years, AGIL has earned a high degree of credibility with its broad clientele
base as the most reliable and consistent supplier of premium Indian Granites. The
customer network of AGIL spans the globe and is currently meeting the granite needs
of USA, Canada, Europe, South America, Japan, Far East and South Pacific Countries.

10 | Aro Granite Industries


Financials at a glance
(Rs m, Consolidated) FY14 FY15 FY16 FY17 FY18
Net sales 2,513 2,548 2,156 2,387 2,007
Sales growth (%) 34% 1% -15% 11% -16%
Operating profit 389 338 211 307 138
Operating profit margin (%) 15.5% 13.3% 9.8% 12.9% 6.9%
Net profit 211 167 59 126 12
Net profit margin (%) 8.4% 6.6% 2.7% 5.3% 0.6%

Balance Sheet
Fixed assets 836 737 726 906 898

Other non-current assets 9 83 229 50 89

Current assets 2,075 2,278 2,138 2,127 2,049.85

Total Assets 2,919 3,098 3,093 3,083 3,037

Net worth 1,419 1,547 1,587 1,695 1,706

Non Current Liabilities 115 202 247 203 161

Current liabilities 1,385 1,349 1,259 1,185 1,170

Total liabilities 2,919 3,098 3,093 3,083 3,037

Aro Granite Industries | 11


Valuations*
(Rs m) FY14 FY15 FY16 FY17 FY18
Net sales 2,513 2,548 2,156 2,387 2,007

PAT 211 167 59 126 12

Adj. EPS (Rs) 13.8 10.9 3.8 8.3 0.8

Price to earnings (x) 4.1 5.1 14.6 6.8 72.9

Price to sales (x) 0.3 0.3 0.4 0.4 0.4

Price to book value (x) 0.6 0.6 0.5 0.5 0.5


*Adjusted basis

Market Data
Current Price (Rs) 51
52 Week H/L 98/49

BSE Code 513729

NSE Symbol AROGRANITE

No. of Shares (m) 15.3

Face value (Rs) 10.0

FY17 Dividend per Share (Rs, adjusted)^ 1.0

Free float (%) 58.9

Market Cap (Rs m) 855

Average 52-Week Liquidity (Rs m) 7.1

Price to Sales* (times) 0.4

Price to Earnings* (times) 72.9

Price to Book* (times) 0.5

Debt to Equity* (times) 0.5

Dividend yield (on FY17 dividend) 1.8%

Promoter pledging (% of Total Equity) NIL


*Based on FY18 Financial Statements
^NIL dividend for FY18

12 | Aro Granite Industries


Aro Granite Industries
Rs 100 invested 5 years back is now
420
Aro Granite Ltd Rs 233
Sensex Rs 171
360

300

240

180

120

60
Nov-13 Feb-15 May-16 Aug-17 Nov-18

Source: Company, Equitymaster

Annexure for Aro Granite Industries:


Shareholding (%, Sep 18)

Category (%)
Promoters 41.1

Institutions 1.5

Others 57.4

Total 100.0

Aro Granite Industries | 13


Stock # 3
Hindustan Tin Works
BUY
Maximum Buy Price: Rs 106

Hindustan Tin Works (HTW) is one of the leading manufacturers and exporters of
high performance cans, printed sheets, and related components to consumer mar-
keting companies in India and abroad. It is one of the leading and established com-
panies in Metal Packaging Industry. Established in 1958, the company has a historical
long-term track record of business performance. It has an established customer pro-
file and wide customer base.

With more than 700 employees, yearly production capacity of 260 million units and
annual sales turnover of over Rs 3 billion, HTWs is a renowned name in metal packag-
ing industry. Building growth through innovative packaging solutions and close part-
nerships and long lasting relationships with customers, HTW supplies diverse range
of aerosol cans, food cans, beverage cans, baby food cans and can components to a
wide variety of foods, beverages, baby food, health, beauty and luxury companies in
more than 30 countries in Africa, Australia, Europe, Middle East, New Zealand, USA,
and parts of South East Asia.

Amidst fierce competition and extremely challenging domestic business environ-


ment, the company delivered a topline of Rs 3.15 billion in FY18 as against the pre-
vious year's revenue from operations of Rs 2.67 billion which was a growth of 17.6%
YoY. Export sales increased from Rs 529 million in previous year to Rs. 738 million in
current year i.e. Increase of 39%.

There is a trend towards alternate packaging which is cheaper as compared to metal


packaging with shorter shelf life inspite of the fact that metal packaging has an edge
over them in terms of shelf life, sustainability etc. Notwithstanding the challenges,
the company had been mainly focusing on food products and now gradually expand-
ing its base in non food sector also. In addition, company is also developing new in-

Hindustan Tin Works | 14


novative products for domestic and global market. It remains keenly focused on the
emerging opportunities in the can-manufacturing sector in India as well as abroad.

Financials at a glance
(Rs m, standalone) FY14 FY15 FY16 FY17 FY18
Net sales 3,136 3,177 2,980 2,674 3,145
Sales growth (%) 15% 1% -6% -10% 18%
Operating profit 285 309 270 273 306
Operating profit margin (%) 9.1% 9.7% 9.1% 10.2% 9.7%
Net profit 84 86 140 70 96
Net profit margin (%) 2.7% 2.7% 4.7% 2.6% 3.1%

Balance Sheet
Fixed assets 685 712 851 824 793

Other non-current assets 102 94 39 19 168

Current assets 1,642 1,885 1,790 1,747 2,011

Total Assets 2,429 2,691 2,680 2,590 2,972

Net worth 1,040 1,092 1,220 1,291 1,378

Non Current Liabilities 233 325 359 263 259

Current liabilities 1,156 1,274 1,101 1,036 1,334

Total liabilities 2,429 2,691 2,680 2,590 2,972

15 | Hindustan Tin Works


Valuations*
FY14 FY15 FY16 FY17 FY18
Net sales 3,136 3,177 2,980 2,674 3,145

PAT 84 86 140 70 96

Adj. EPS (Rs) 8.1 8.2 13.5 6.8 9.3

Price to earnings (x) 6.8 6.7 4.1 8.1 5.9

Price to sales (x) 0.2 0.2 0.2 0.2 0.2


Price to book value (x) 0.5 0.5 0.5 0.4 0.4
*Adjusted basis

Market Data
Current Price (Rs) 55
52 Week H/L 116/46

BSE Code 530315

NSE Symbol Not Listed

No. of Shares (m) 10.4

Face value (Rs) 10.0

FY18 Dividend per Share (Rs, adjusted) 1.0

Free float (%) 59.5

Market Cap (Rs m) 572

Average 52-Week Liquidity (Rs m) 2.5

Price to Sales* (times) 0.2

Price to Earnings* (times) 5.9

Price to Book* (times) 0.4

Debt to Equity* (times) 0.8

Dividend yield (on FY18 dividend) 1.8%

Promoter pledging (% of Total Equity) NIL


*Based on FY18 Financial Statements

Hindustan Tin Works | 16


Hindustan Tin Works
Rs 100 invested 5 years back is now worth...
400
Hindustan Tin Rs 159
Sensex Rs 172
300

200

100

-
Feb-14 May-15 Aug-16 Nov-17 Feb-19
Source: Company, Equitymaster

Annexure for Hindustan Tin Works:


Shareholding (%, Dec 18)

Category (%)
Promoters 40.5

Institutions 9.8

Others 49.7

Total 100.0

17 | Hindustan Tin Works


Stock # 4
Swelect Energy Systems
BUY
Maximum Buy Price: Rs 560

The company is into the manufacturing of solar PV modules, solar Inverters and
mounting structures. It is also into solar power systems integration & turnkey EPC
contracts in the space. Besides, it is also a solar power producer and is looking to get
into the new vertical of solar energy storage solutions. It also has the legacy business
of iron and steel foundry products for domestic and export markets.

Swelect, with a history of more than 30 years in the power electronics and power
systems space, is well positioned in the renewable energy space with over 150 MW
of Solar Photovoltaic EPC experience so far. The company currently has done more
than 9000 SPV installations (Roof Top SPV Integration & Solar Water Pumps), which is
one of the largest in the country. While Swelect saw a 22% rise in revenues in FY18, its
bottomline saw a 27% dip during the year on the back of a fall in operating margins.

The company’s technical experience and quality standards make it geared to face the
ever changing clean energy market landscape, with a unique status of one of the few
companies in the SPV Industry in India to offer the complete range of products and
services. It qualified as Tier 1 Solar PV Module Manufacturer globally in the month
May 2018.

The management maintains that the company has been able to survive the onslaught
of cheap modules imported mainly from China because of its premium quality and
after sales service. Going forward, Swelect intends to triple its solar module manu-
facturing capacity to 300 MW a year.

Swelect Energy Ltd | 18


Financials at a glance
(Rs m, Consolidated) FY14 FY15 FY16 FY17 FY18
Net sales 1,764 2,218 2,762 2,413 2,945
Sales growth (%) 0% 26% 24% -13% 22%
Operating profit 330 342 547 588 600
Operating profit margin (%) 18.7% 15.4% 19.8% 24.4% 20.4%
Net profit 162 -4 166 216 159
Net profit margin (%) 9.2% -0.2% 6.0% 9.0% 5.4%

Balance Sheet
Fixed assets 2,666 2,900 3,013 2,947 3,491

Other non-current assets 950 543 548 516 725

Current assets 5,170 5,568 5,149 5,542 5,700

Total Assets 8,786 9,010 8,709 9,006 9,915

Net worth 6,784 6,780 6,820 7,002 7,069

Non Current Liabilities 913 1,192 546 402 463

Current liabilities 1,089 1,038 1,344 1,601 2,382

Total liabilities 8,786 9,010 8,709 9,006 9,915

19 | Swelect Energy Ltd


Valuations*
FY14 FY15 FY16 FY17 FY18
Net sales 1,764 2,218 2,762 2,413 2,945

PAT 162 (4) 166 216 159

Adj. EPS (Rs) 16.0 -0.4 16.4 21.4 15.7

Price to earnings (x) 16.9 -727.2 16.5 12.6 17.2

Price to sales (x) 1.5 1.2 1.0 1.1 0.9


Price to book value (x) 0.4 0.4 0.4 0.4 0.4
*Adjusted basis

Market Data
Current Price (Rs) 252
52 Week H/L 527/252

BSE Code 532051

NSE Symbol SWELECTES

No. of Shares (m) 10.1

Face value (Rs) 10.0

FY18 Dividend per Share (Rs, adjusted) 4.0

Free float (%) 44.0

Market Cap (Rs m) 2,727

Average 52-Week Liquidity (Rs m) 3.7

Price to Sales* (times) 0.9

Price to Earnings* (times) 17.2

Price to Book* (times) 0.4

Debt to Equity* (times) 0.3

Dividend yield (on FY18 dividend) 1.5%

Promoter pledging (% of Total Equity) -


*Based on FY18 Financial Statements

Swelect Energy Ltd | 20


Swelect Energy Ltd
Rs 100 invested 5 years back is now
420
Swelect Energy Ltd Rs 158
Sensex Rs 171
360

300

240

180

120

60
Nov-13 Feb-15 May-16 Aug-17 Nov-18
Source: Company, Equitymaster

Annexure for Swelect Energy Ltd:


Shareholding (%, Sep 18)

Category (%)
Promoters 56.0

Institutions 0.1

Others 43.9

Total 100.0

21 | Swelect Energy Ltd


Stock # 5
The Great Eastern Shipping Company
Maximum Buy Price: Rs 368

Over the last 6 decades in the Indian shipping industry, one company has consistent-
ly dominated - GE Shipping. India's largest private sector shipping service provider
enjoys a formidable presence in the global maritime industry.

The company has two main businesses, shipping and offshore. The shipping busi-
ness is involved in transportation of crude oil, petroleum products, gas and dry bulk
commodities. The offshore business services oil companies in carrying out offshore
exploration and production activities, through its subsidiary Greatship (India) Limit-
ed.

The company posted losses for the financial year (for FY18) for the first time in past
16 years. While the company reported a standalone profit after tax of Rs 1.6 billion in
FY18, however, on a consolidated basis, GE Shipping reported a loss of Rs 2.1 billion.

This is because of two reasons: First, Greatship (India) Ltd, a wholly owned subsidiary
of the company has recorded a deferred tax liability of Rs 2.7 billion in the consolidat-
ed results. Second, a provision for impairment made by Greatship (India) Ltd of Rs.
2.06 billion. This is an impairment related to some of the offshore supply vessels. It is
important to note that both of these are non-cash charges. Excluding these non-cash
charges, the results would have been higher by Rs 4.76 billion.

As on May 2018, the company's shipping business had 49 vessels with average age
of 10.6 years. For the offshore business, the company has 4 Jack up rigs and 19 ships.
All these have an average age of 7.5 years. The company derived 71% of its total rev-
enues from the shipping segment whereas the remaining 29% was contributed by
the offshore segment.

GE Shipping operates in an industry which is not only cyclical but also capital inten-
sive.

The Great Eastern Shipping Company | 22


Despite several headwinds, the key to the company's stable performance has been
the capital allocation skills of the management. This involves buying and selling ves-
sels at the right time and price. Diversified fleet profile with the presence in the ship-
ping segment (crude, product and dry bulk) and the offshore segment has enabled
GE Shipping to gainfully deploy its assets amid a challenging operating environment
rife with oversupply in the shipping markets.

Financials at a glance
(Rs m, Consolidated) FY14 FY15 FY16 FY17 FY18
Net sales 30,919 34,380 38,078 31,169 30,384
Sales growth (%) 3% 11% 11% -18% -3%
Operating profit 16,661 17,087 21,034 19,371 13,021
Operating profit margin (%) 53.9% 49.7% 55.2% 62.1% 42.9%
Net profit 5,740 7,482 10,970 7,550 -2,096
Net profit margin (%) 18.6% 21.8% 28.8% 24.2% -6.9%

Balance Sheet
Fixed assets 98,422 108,883 89,247 103,043 98,085

Other non-current assets 5,237 6,829 4,416 950 661

Current assets 40,089 42,545 45,544 48,760 45,671

Total Assets 143,748 158,256 139,207 152,753 144,417

Net worth 67,729 74,306 65,635 72,233 69,292

Non Current Liabilities 50,032 57,865 49,604 58,260 54,237

Current liabilities 25,987 26,085 23,969 22,260 20,888

Total liabilities 143,748 158,256 139,207 152,753 144,417

23 | The Great Eastern Shipping Company


Valuations*
(Rs m) FY14 FY15 FY16 FY17 FY18
Net sales 30,919 34,380 38,078 31,169 30,384

PAT 5,740 7,482 10,970 7,550 (2,096)

Adj. EPS (Rs) 38.1 49.6 72.8 50.1 -13.9

Price to earnings (x) 7.4 5.7 3.9 5.6 NA

Price to sales (x) 1.4 1.2 1.1 1.4 1.4


Price to book value (x) 0.6 0.6 0.6 0.6 0.6
*Adjusted basis

Market Data
Current Price (Rs) 290
52 Week H/L 482/267

BSE Code 500620

NSE Symbol GESHIP

No. of Shares (m) 150.8

Face value (Rs) 10.0

FY18 Dividend per Share (Rs, adjusted) 7.2

Free float (%) 70.3

Market Cap (Rs m) 42,466

Average 52-Week Liquidity (Rs m) 45.7

Price to Sales* (times) 1.4

Price to Earnings* (times) NA

Price to Book* (times) 0.6

Debt to Equity* (times) 0.9

Dividend yield (on FY18 dividend) 2.6%

Promoter pledging (% of Total Equity) NIL


*Based on FY18 Financial Statements

The Great Eastern Shipping Company | 24


The Great Eastern Shipping Company
Rs 100 invested 5 years back is now
295
GE Shipping Rs 94
Sensex Rs 171

235

175

115

55
Nov-13 Feb-15 May-16 Aug-17 Nov-18

Source: Company, Equitymaster

Annexure for The Great Eastern Shipping Company:


Shareholding (%, Sep 18)

Category (%)
Promoters 29.7

Institutions 44.0

Others 26.3

Total 100.0

25 | The Great Eastern Shipping Company


Stock # 6
Navkar Corporation
BUY
Maximum Buy Price: Rs 90

Navkar Corporation has three Container Freight Stations (CFS), two at Ajivali and one
at Somathane in Panvel with aggregate installed capacity of over 5,00,000 TEUs per
annum. The company has a railways freight terminals (PFT) which allows it to load
and unload cargo from container trains operating between Somathane CFS and JNPT
and to transport domestic cargo to and from inland destinations on the Indian rail
network.

The company has started ICD operations at Vapi in the last year with an approximate
installed capacity of 5,00,000 TEUs per annum. Vapi terminal volumes are growing at
the higher rate. Navkar received final approval from the Indian Railways for operating
a private freight terminal at Vapi. The approval is favourable to both the railways
and Navkar as the distance between the two is around 175 km. Commencement of
rail operation at Vapi is expected to further improve volumes and profitability as the
company has an inland container depot at Valsad (Gujarat) along the industrial belt.
The management expects to handle 5,000 TEUs per month through this terminal.

The Government’s initiative direct port delivery (DPD) to reduce dwell time and trans-
action cost for shippers is an area of threat the Container Freight Stations operators
may face in future. With DPD taking off in India in a big way towards reduction of
logistics cost, it could be a threat to the CFS business. However, more than half of
the DPD containers are resent to a CFS either because of non-clearance within 48
hours or voluntarily by importers for storage and onward transportation to hinter-
land. While the Government pushes for DPD, the management feels that the use of
CFS as a transport and storage solution would remain worthwhile.

Polyplex Corporation | 26
The future of container growth in India is bullish in the wake of various policy ini-
tiatives such as Make in India, Goods and Services Tax (GST), Digital India, new For-
eign Trade Policy and port linked infrastructure projects. As per the management,
enhanced infrastructural facilities, seamless and uninterrupted operations, stan-
dardised charges and transparency on crucial aspects such as selection of CFSs can
potentially go a long way in improving operations at container freight stations as well
as strengthening the logistics supply chain as a whole.

Financials at a glance
(Rs m, standalone) FY14 FY15 FY16 FY17 FY18
Net sales 3,494 3,288 3,473 3,709 4,282
Sales growth (%) 5% -6% 6% 7% 15%
Operating profit 1,244 1,197 1,339 1,374 1,665
Operating profit margin (%) 35.6% 36.4% 38.6% 37.1% 38.9%
Net profit 906 697 949 888 1,009
Net profit margin (%) 25.9% 21.2% 27.3% 23.9% 23.6%

Balance Sheet
Fixed assets 6,555 7,897 8,591 11,938 18,714

Other non-current assets 1,393 1,502 4,206 7,579 2,600

Current assets 1,224 1,818 3,890 2,132 1,564

Total Assets 9,172 11,217 16,687 21,649 22,877

Net worth 4,385 5,073 11,363 14,609 17,013

Non Current Liabilities 3,675 4,186 3,188 4,506 4,554

Current liabilities 1,112 1,958 2,137 2,534 1,310


Total liabilities 9,172 11,217 16,687 21,649 22,877

27 | Polyplex Corporation
Valuations
(Rs m) FY14 FY15 FY16 FY17 FY18
Net sales (Rs m) 3,494 3,288 3,473 3,709 4,282

PAT (Rs m) 906 697 949 888 1,009

Adj. EPS (Rs) 6.0 4.6 6.3 5.9 6.7

Price to earnings (x) 8.8 11.5 8.4 9.0 7.9

Price to sales (x) 2.3 2.4 2.3 2.2 1.9

Price to book value (x) 1.8 1.6 0.7 0.5 0.5


*Adjusted basis

Market Data
Current Price (Rs) 44
52 Week H/L 219/41

BSE Code 539332

NSE Symbol NAVKARCORP

No. of Shares (m) 150.5

Face value (Rs) 10.0

FY18 Dividend per Share (Rs, adjusted) -

Free float (%) 31.0

Market Cap (Rs m) 8,000

Average 52-Week Liquidity (Rs m) 51.0

Price to Sales* (times) 1.9

Price to Earnings* (times) 7.9

Price to Book* (times) 0.5

Debt to Equity* (times) 0.2

Dividend yield (on FY18 dividend) -

Promoter pledging (% of Total Equity) NIL


*Based on FY18 Financial Statements

Polyplex Corporation | 28
Navkar Corporation
Rs 100 invested since listing is now
160

140

120

100

80

60
Navkar Corp Ltd Rs 31
Sensex Rs 142
40

20
Sep-15 Mar-16 Sep-16 Mar-17 Sep-17 Mar-18 Sep-18
Source: Company, Equitymaster

Annexure for Navkar Corporation:


Shareholding (%, Sep 18)

Category (%)
Promoters 69.0

Institutions 22.7

Others 8.3

Total 100.0

29 | Polyplex Corporation
Stock # 7
Unichem Laboratories
BUY
Maximum Buy Price: Rs 298

Unichem Laboratories is one of India's oldest and largest pharmaceutical company


headquartered in Mumbai. Founded in 1944 by the late Mr. Amrut Mody, a pioneer
of the Indian pharmaceuticals business, the company has grown to become one
of India's respected pharmaceutical companies. Unichem aims to transform itself
into a global pharmaceutical drug company with an increasing focus on research
and developed markets. With formulations constituting the core of the company’s
business, Unichem is backward integrated to API Manufacturing.

The Active Pharmaceutical Ingredient (API) business requires strong infrastructure,


technological expertise, experience and capability to carry out contract manufacturing
and custom synthesis. Unichem provides customers a complete solution for API
development, starting from samples and trial quantities to regulatory assistance
required for registration and regulatory compliance. The company’s facilities are
designed to meet global standards for API development with a focus on complex
APIs, controlled substances and APIs for regulated markets, all of which are key to
achieving Unichem’s strategic goals.

The financial year 2017-18 saw the company undertake a strategic disinvestment
of its domestic business to focus on the international API and formulation business
backed by a strong R&D base. As per the company, the last few years have seen a
strong performance in the international markets, with the US formulation business
showing robust growth. This growth continued in FY18 and the management is
confident that this tactical disinvestment will reap rich dividends in the future and
help to ensure the long-term success of the company in the global pharma market.

Flush with funds from the sale of the company’s domestic business, going forward
Unichem intends to focus attention on all aspects of the international business

Unichem Laboratories | 30
including finished formulations, API, contract manufacturing and contract research. It
also plans to increase investments in R&D in the New Chemical and Biological Entities
(NCE & NBE), Bio-similars and complex generics. The management also plans to
focus on initiating various measures towards achieving organizational and operating
efficiencies and strengthening the core competencies of the company.

Financials at a glance
(Rs m, Consolidated) FY14 FY15 FY16 FY17 FY18
Net sales 11,334 12,018 13,327 15,401 13,833
Sales growth (%) 5% 6% 11% 16% -10%
Operating profit 1,777 1,010 1,639 1,824 216
Operating profit margin (%) 15.7% 8.4% 12.3% 11.8% 1.6%
Net profit 1,693 754 1,081 1,087 25,449
Net profit margin (%) 14.9% 6.3% 8.1% 7.1% 184.0%

Balance Sheet
Fixed assets 4,193 4,160 4,026 4,872 5,745

Other non-current assets 1,447 1,731 2,707 2,851 2,791

Current assets 5,807 5,644 6,321 7,485 23,318

Total Assets 11,447 11,535 13,054 15,207 31,854

Net worth 8,166 8,675 9,543 10,636 26,801

Non Current Liabilities 977 742 760 645 418

Current liabilities 2,303 2,118 2,751 3,926 4,635

Total liabilities 11,447 11,535 13,054 15,207 31,854

31 | Unichem Laboratories
Valuations*
(Rs m) FY14 FY15 FY16 FY17 FY18
Net sales 11,334 12,018 13,327 15,401 13,833

PAT 1,693 754 1,081 1,087 25,449

Adj. EPS (Rs) 23.6 10.5 15.0 15.1 354.2

Price to earnings (x) 9.0 20.3 14.2 14.1 0.6

Price to sales (x) 1.4 1.3 1.1 1.0 1.1

Price to book value (x) 1.9 1.8 1.6 1.4 0.6


*Adjusted basis

Market Data

Current Price (Rs) 195


52 Week H/L 382/182

BSE Code 506690

NSE Symbol UNICHEMLAB

No. of Shares (m) 71.8

Face value (Rs) 2.0

FY18 Dividend per Share (Rs, adjusted) 5.0

Free float (%) 49.3


Market Cap (Rs m) 15,315
Average 52-Week Liquidity (Rs m) 68.0

Price to Sales* (times) 1.1

Price to Earnings* (times) 0.6

Price to Book* (times) 0.6

Debt to Equity* (times) 0.1

Dividend yield (on FY18 dividend) 2.3%

Promoter pledging (% of Total Equity) -


*Based on FY18 Audited Financial Statements

Unichem Laboratories | 32
Unichem Laboratories
Rs 100 invested 5 years back is now
250
Unichem Labs Rs 115
Sensex Rs 171
200

150

100

50

-
Nov-13 Feb-15 May-16 Aug-17 Nov-18

Source: Company, Equitymaster

Annexure for Unichem Laboratories:


Shareholding (%, Sep 18)

Category (%)
Promoters 50.7

Institutions 11.4

Others 37.9

Total 100.0

33 | Unichem Laboratories
Stock # 8
Gujarat Mineral Development Corporation
BUY
Maximum Buy Price: Rs 109

Gujarat Mineral Development Corporation (GMDC) was created way back on 15th
May, 1963. At the time, Gujarat state acutely needed rapid industrial development, for
which it needed the capability of exploiting natural resources. This intent inspired the
state to incorporate a public sector company that would target exclusive development
of mineral resources endowed on the state. This is what GMDC's business is centered
around.

Today, the company also generates renewable power along with mining and mineral
processing. GMDC is the largest merchant seller of lignite in the country. Its other
products include fluorspar, bauxite, manganese, silica sand etc.

Lignite mining continues to be the main operation of the company. GMDC currently
has 6 operational Lignite mines with annual production capacity of 90 Lac Tonnes per
Annum (LTPA). The mines are located in Kutch, South Gujarat and Bhavnagar region.
Out of total Profit before Tax (PBT) of the company about 85% is from Lignite Mining
Operations. Other than Lignite, GMDC is also operating Bauxite mines in Gujarat. The
operations are located in the districts of Kutch as well as Devbhoomi Dwarka. The
Bauxite deposits of Gujarat are clustered deposits with numerous pocket deposits
present in near-by vicinity. GMDC is currently mining nine Bauxite deposits, of which
eight are in Kutch and one is in Devbhoomi Dwarka.

The management believes that as six mining leases are reserved by the central
government for GMDC, it will boost the Lignite Production which will help increase
revenue. There are large amount of reserves of Limestone at its upcoming Lakhpat
Punrajpur Mining, Panandhro Extension & Bharkandam. GMDC is approaching
various cement companies across India for setting up of Cement Plant where GMDC
will be a long term Limestone supplier.

Gujarat Mineral Development Corporation | 34


Going forward, the company is looking at venturing into further exploration activities,
increasing the geographical reach within Gujarat, and diversifying operations in
sectors such as renewable power generation and other minerals.

Financials at a glance
(Rs m, consolidated) FY14 FY15 FY16 FY17 FY18
Net sales 12,897 14,393 11,787 15,367 20,509
Sales growth (%) -23% 12% -18% 30% 33%
Operating profit 7,542 6,685 4,438 5,999 6,696
Operating profit margin (%) 58.5% 46.4% 37.7% 39.0% 32.6%
Net profit 4,391 5,009 2,190 3,251 3,531
Net profit margin (%) 34.0% 34.8% 18.6% 21.2% 17.2%

Balance Sheet
Fixed assets 18,624 17,709 17,194 19,564 20,626

Other non-current assets 7,856 18,844 13,568 17,165 18,940

Current assets 12,978 13,041 16,259 14,412 14,664

Total Assets 39,457 49,593 47,022 51,141 54,230

Net worth 28,623 32,431 36,963 40,006 43,519

Non Current Liabilities 7,306 13,619 5,876 6,763 6,673

Current liabilities 3,529 3,550 4,182 4,373 4,038

Total liabilities 39,457 49,600 47,022 51,141 54,230

35 | Gujarat Mineral Development Corporation


Valuations*
(Rs m) FY14 FY15 FY16 FY17 FY18
Net sales 12,897 14,393 11,787 15,367 20,509

PAT 4,391 5,009 2,190 3,251 3,531

Adj. EPS (Rs) 13.8 15.8 6.9 10.2 11.1

Price to earnings (x) 6.1 5.3 12.2 8.2 7.6

Price to sales (x) 2.1 1.9 2.3 1.7 1.3

Price to book value (x) 0.9 0.8 0.7 0.7 0.6


*Adjusted basis

Market Data

Current Price (Rs) 84


52 Week H/L 147/69

BSE Code 532181

NSE Symbol GMDCLTD

No. of Shares (m) 318.0

Face value (Rs) 2.0

FY18 Dividend per Share (Rs, adjusted) 3.5

Free float (%) 26.0


Market Cap (Rs m) 26,680
Average 52-Week Liquidity (Rs m) 22

Price to Sales* (times) 1.3

Price to Earnings* (times) 7.6

Price to Book* (times) 0.6

Debt to Equity* (times) 0.0

Dividend yield (on FY18 dividend) 4.2%

Promoter pledging (% of Total Equity) NIL


*Based on FY18 Financial Statements

Gujarat Mineral Development Corporation | 36


Gujarat Mineral Development Corporation
Rs 100 invested 5 years back is now worth...
200
GMDC Rs 64
Sensex Rs 174
150

100

50

-
Mar-14 Jun-15 Sep-16 Dec-17 Mar-19

Source: Company, Equitymaster

Annexure for Gujarat Mineral Development Corporation:


Shareholding (%, Dec 18)

Category (%)
Promoters 74.0
Institutions 14.3

Others 11.7

Total 100.0

37 | Gujarat Mineral Development Corporation


Conclusion
We hope you’ve had a good look at all the stocks.

We would like to add that the investment opportunity outlined in the report may not
be a one-time thing after all. It is a process where if the track record is anything to go
by, could lead to great returns over the long term period. However, the process is a
marathon and not a sprint. There will be downs and there will be ups.

The idea is to stick to the rules that we have highlighted in the guide and there’s no
reason why you won’t add considerably to your wealth over the long run.

With this, we come to the end of the report. In case you have any queries, please feel
free to write into us.

Warm Regards
Team Equitymaster

Conclusion | 38
DISCLOSURES UNDER SEBI (RESEARCH ANALYSTS)
REGULATIONS, 2014

INTRODUCTION:
Equitymaster Agora Research Private Limited (hereinafter referred to as "Equitymaster"/"Company")
was incorporated on October 25, 2007. Equitymaster is a joint venture between Quantum Information
Services Private Limited (QIS) and Agora group. Equitymaster is a SEBI registered Research Analyst
under the SEBI (Research Analysts) Regulations, 2014 with registration number INH000000537.

BUSINESS ACTIVITY:
An independent research initiative, Equitymaster is committed to providing honest and unbiased
views, opinions and recommendations on various investment opportunities across asset classes.

DISCIPLINARY HISTORY:
There are no outstanding litigations against the Company, it subsidiaries and its Directors.

GENERAL TERMS AND CONDITIONS FOR RESEARCH REPORT:


For the terms and conditions for research reports click here.

DETAILS OF ASSOCIATES:
Details of Associates are available here.

DISCLOSURE WITH REGARDS TO OWNERSHIP AND MATERIAL CONFLICTS OF INTEREST:

a 'subject company' is a company on which a buy/sell/hold view or target price is given/changed in


this Research Report.

b Equitymaster holds 1 share each of Prakash Constrowell Limited and Gujarat Mineral
Development Corporation as per the guidelines prescribed by the Board of Directors of the
Company. The investment is made for research purposes only.

c Equitymaster has no other financial interest in Prakash Constrowell Limited and Gujarat Mineral
Development Corporation.

39 | Disclosure Under SEBI (Research Analyst) Regulations, 2014


d Equitymaster has no financial interest in any other subject company.

e Equitymaster's Associates and Research Analyst or his/her relative doesn't have any financial
interest in the subject company.

f Neither Equitymaster, it's Associates, Research Analyst or his/her relative have actual/beneficial
ownership of one percent or more securities of the subject company at the end of the month
immediately preceding the date of publication of the research report.

g Neither Equitymaster, it's Associates, Research Analyst or his/her relative have any other material
conflict of interest at the time of publication of the research report.

h Equitymaster's technical team/other research services have given a ‘Hold’ view on GE Shipping
Company.

DISCLOSURE WITH REGARDS TO RECEIPT OF COMPENSATION:

a Neither Equitymaster nor it's Associates have received any compensation from the subject
company in the past twelve months.

b Neither Equitymaster nor it's Associates have managed or co-managed public offering of
securities for the subject company in the past twelve months.

c Neither Equitymaster nor it's Associates have received any compensation for investment banking
or merchant banking or brokerage services from the subject company in the past twelve months.

d Neither Equitymaster nor it's Associates 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.

e Neither Equitymaster nor it's Associates have received any compensation or other benefits from
the subject company or third party in connection with the research report.

GENERAL DISCLOSURES:

a The Research Analyst has not served as an officer, director or employee of the subject company.

b Equitymaster or the Research Analyst has not been engaged in market making activity for the
subject company.

Disclosure Under SEBI (Research Analyst) Regulations, 2014 | 40


DEFINITIONS OF TERMS USED:

a Buy recommendation: This means that the subscriber could consider buying the concerned
stock at current market price keeping in mind the tenure and objective of the recommendation
service.

b Hold recommendation: This means that the subscriber could consider holding on to the shares
of the company until further update and not buy more of the stock at current market price.

c Buy at lower price: This means that the subscriber should wait for some correction in the market
price so that the stock can be bought at more attractive valuations keeping in mind the tenure and
the objective of the service.

d Sell recommendation: This means that the subscriber could consider selling the stock at current
market price keeping in mind the objective of the recommendation service.

FEEDBACK:
If you have any feedback or query or wish to report a matter, please do not hesitate to write to us.

41 | Disclosure Under SEBI (Research Analyst) Regulations, 2014


Image source: Mattz90/Shutterstock.com

© Equitymaster Agora Research Private Limited. All rights reserved.

LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (Research Analyst) bearing Registration No.
INH000000537 (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster
is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at
one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable
for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided
herein. Information contained herein does not constitute investment advice or a personal recommendation or take
into account the particular investment objectives, financial situations, or needs of individual subscribers. Before
acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances
and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a
country, especially, USA, Canada or the European Union countries, where such use or access is unlawful or which
may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information
is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does
not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether
express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing
Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance
data quoted represents past performance and does not guarantee future results.

SEBI Regulations 2014, Registration No. INH000000537.

Equitymaster Agora Research Private Limited (Research Analyst) 103, Regent Chambers, Above Status Restaurant,
Nariman Point, Mumbai - 400 021. India.Telephone: 91-22-6143 4055. Fax: 91-22-2202 8550.
Email: info@equitymaster.com. Website: www.equitymaster.com.
CIN:U74999MH2007PTC175407

Disclaimer | 42

You might also like