You are on page 1of 3

Company Report | Q1 FY12 Result Update


28 July 2011 Industry CMP (INR) Target (INR) Upside / Downside (%) 52 week High/Low (INR) Market Cap (INR MN) 3M Avg. Daily Volumes (000s) P/E (FY12E) Shareholding Pattern (%) Agrochem 168 204 21 172/117 32,760 119,870 17.8 Q1FY12 Result Highlights


Rallis India Ltd. (RALI) posted Q1 FY12 results inline with Unicon estimates. Topline for the quarter stood at INR 2,384mn, up 16.1% on YoY basis. Revenue growth was primarily driven by increased volumes while prices remained stable. Traded products also registered an increase of 19% in volumes. Consolidated revenues grew by 47% YoY to INR 3bn due to robust growth in the seeds business.

EBITDA increased by 25% YoY to INR 314 mn while EBITDA margin expanded by 81bps YoY to 13.2% in the quarter. On consolidated level, margin improved by 340bps to 14.6%. EBITDA margin for Metahelix stood at ~20.6% compared to 13.1% registered by the standalone company.

Net profit also grew by 11.7% YoY to INR 166 mn while net profit Stock Performance margin remained flat ~7% in the same period.

Capex: In addition to the Dahej facility the company has planned a capex of INR 1bn to launch new products in FY12. The INR 1.5bn Dahej project is expected to come on-stream in FY12.

Outlook & Valuation RALI would benefit from healthy monsoons in FY12. The govt. has estimated a 4% increase in consumption of agrochemicals in the
* Source: ACE Equity

current crop year. Rallis seed business would continue to show uptick in revenues.
1M 3M 12M

Performance (%) RALI NSE Nifty -3.6 0.3 -2.6 -3.6 20.3 1.8
(INR Mn)

Rallis is poised for strong growth on account of strong product mix, ability to launch new products successfully, commissioning of Dahej facility, strong distribution channel and contract manufacturing alliance with several multinational agrochemical companies. Stock is trading at 17.8x its FY12E earnings. We upgrade the stock to BUY with a revised price target of INR 204.

Particulars Total Income EBIDTA Reported PAT

Actual 2,384 314 166

Estimates 2,455 283 177

* Source: ACE Equity, Unicon Research

Wealth Research, Unicon Financial Intermediaries. Pvt Ltd. Email:

Standalone Financials
(INR Mn)

Q1 FY12 Net Revenue Other Operating income Net revenue & Other operating income Other income Total Income Operating Exp. EBITDA EBITDA (%) Depreciation EBIT EBIT (%) Financial charges PBT Tax Provision Tax Rate (%) Reported PAT Reported PAT (%) EPS
Source: Company, Unicon Research

Q1 FY11 1,960 72 2,033 21 2,053 1,801 252 12.4 36 216 10.5 0 216 68 31.4 148 7.2 0.8

Y-o-Y 18.7 -24.5 17.2 -89.9 16.1 14.9 24.8 81 bps 42.2 21.9 53 bps NA 12.6 14.6 55 bps 11.7 -27 bps 11.8

Q4 FY11 2,195 126 2,321 5 2,326 1,970 355 15.3 53 303 13.0 18 285 95 33.5 190 8.2 1.0

Q-o-Q 6.0 -56.7 2.6 -55.3 2.5 5.0 -11.5 -211 bps -3.0 -13.0 -197 bps 13.6 -14.6 -18.6 -154 bps -12.7 -121 bps -13.3

2,327 55 2,382 2 2,384 2,069 314 13.2 51 264 11.1 20 243 78 31.9 166 7.0 0.9

Wealth Research, Unicon Financial Intermediaries. Pvt Ltd. Email:

Unicon Investment Ranking Methodology

Rating Return Range Buy >= 20% Accumulate 10% to 20% Hold -10% to 10% Reduce -10% to -20% Sell <= -20%

This document has been issued by Unicon Financial Intermediaries Pvt. Ltd. (UNICON) for the information of its customers only. UNICON is governed by the Securities and Exchange Board of India. This document is not for public distribution and has been furnished to you solely for your information and must not be reproduced or redistributed to any other person. Persons into whose possession this document may come are required to observe these restrictions. The information and opinions contained herein have been compiled or arrived at based upon information obtained in good faith from public sources believed to be reliable. Such information has not been independently verified and no guarantee, representation or warranty, express or implied is made as to its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. This document has been produced independently of any company or companies mentioned herein, and forward looking statements; opinions and expectations contained herein are subject to change without notice. This document is for information purposes only and is provided on an as is basis. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete and this document is not, and should not be construed as an offer, or solicitation of an offer, to buy or sell or subscribe to any securities or other financial instruments. We are not soliciting any action based on this document. UNICON, its associate and group companies its directors or employees do not take any responsibility, financial or otherwise, of the losses or the damages sustained due to the investments made or any action taken on basis of this document, including but not restricted to, fluctuation in the prices of the shares and bonds, reduction in the dividend or income, etc. This document is not directed to or intended for display, downloading, printing, reproducing or for distribution to or use by any person or entity who is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, reproduction, availability or use would be contrary to law or regulation or would subject UNICON or its associates or group companies to any registration or licensing requirement within such jurisdiction. If this document is inadvertently sent or has reached any individual in such country, the same may be ignored and brought to the attention of the sender. This document may not be reproduced, distributed or published for any purpose without prior written approval of UNICON. This document is for the general information and does not take into account the particular investment objectives, financial situation or needs of any individual customer, and it does not constitute a personalised recommendation of any particular security or investment strategy. Before acting on any advice or recommendation in this document, a customer should consider whether it is suitable given the customers particular circumstances and, if necessary, seek professional advice. Certain transactions, including those involving futures, options, and high yield securities, give rise to substantial risk and are not suitable for all investors. UNICON, its associates or group companies do not represent or endorse the accuracy or reliability of any of the information or content of the document and reliance upon it is at your own risk. UNICON, its associates or group companies, expressly disclaims any and all warranties, express or implied, including without limitation warranties of merchantability and fitness for a particular purpose with respect to the document and any information in it. UNICON, its associates or group companies, shall not be liable for any direct, indirect, incidental, punitive or consequential damages of any kind with respect to the document. No part of this publication may be reproduced, stored in a retrieval system, or transmitted, on any form or by any means, electronic, mechanical, photocopying, recording, or otherwise, without the prior written permission of Unicon Financial Intermediaries Pvt. Ltd.

Address: Wealth Management Unicon Financial Intermediaries Pvt. Ltd Mumbai

Ph: 022-3390 1234 Email: Visit us at

Wealth Research, Unicon Financial Intermediaries. Pvt Ltd. Email: