SHARETIPSINFO >>Research Reports >>TAMIL NADU NEWSPRINT AND PAPER LTD(12-08-2009)
LISTING |
|
|
Rs 78 |
|
Rs98/Rs50 |
|
Rs10 |
PE RATIO |
5 |
AVERAGE VOLUME |
82438 |
MARKETCAP |
Rs520 crore |
P/BV |
0.9 |
COMPANY OVERVIEW:
Tamil Nadu Newsprint and Paper Limited (TNPL) was established by the Government of Tamil Nadu in the early eighties. The company produces Newsprint and writing paper using the bagasse, a sugarcane residue. TNPL commenced production in the year 1984.
TNPL has the production capacity of 2, 45,000 tons of paper per annum. Company is planning to increase the production capacity to 4, 00,000 tons per annum by July2010. Over the years company has emerged as the largest bagasse based paper mill in the world.
TNPL exports around 20% of the total production.
Product:
TNPL Ultra White Map litho
TNPL Elegant Map litho
Hi-Tech Map litho
TNPL Map litho
Radiant Printing
Commander
Hardbound Notebook
TNPL offset Printing
Cream wove
Copy Crown
TNPL Copier
Student’s Favourites
Super Print Map litho
PAPER INDUSTRY:
The Indian Paper Industry ranks 15th among the global producers. The Industry is fragmented with over 600 units with capacity ranging from 3 to 700 TPD based on virgin pulp, agro waste and recycled fibre. This has resulted in a very heterogeneous and competitive market. In an industry facing acute raw material scarcity, high energy demands and changing customer requirements for quality, TNPL enjoys 10% share in the Indian printing and writing paper market.
KEY INVESTMENT RATIONAL:
Despite the fall in PBDITA by 21.7 in Q1FY2010 PBDITA margin has improved by healthy 200bp.
Company expansion plan is intact. The capacity is expected to increase by 70% by 2010.
The stock is trading below its book value.
Paper demand is expected to increase in second half of FY2010.
Price of paper is also expected to remain firm in the coming quarter.
TNPL being a bagasse based plant is relatively insulated from the volatility in the price of imported pulp. It has entered in to long term contract with sugar companies, wherein bagasse is procured in exchange of supply of process steam and power.
SHAREHOLDING PATTERN:
|
|
NO. OF SHARES |
% OF TOTAL |
PROMOTER |
24444900 |
|
35.32% |
|
INSTITUTION |
27224963 |
|
39.34% |
|
GENERAL PUBLIC |
17540737 |
|
25.34% |
|
GRAND TOTAL |
69210600 |
|
100.00% |
|
FINANCIAL:
|
|
31/03/06 |
31/03/07 |
31/03/08 |
31/03/09 |
TOTAL INCOME |
801.41 |
880.4 |
969.66 |
1100.3 |
EXPENDITURE |
-612.08 |
-665.85 |
-706.66 |
-796.94 |
PBDITA |
|
189.33 |
214.55 |
263 |
303.36 |
DEPRECIATION |
-62.5 |
-66.73 |
-75.54 |
-100.8 |
PBIT |
|
126.83 |
147.82 |
187.46 |
202.56 |
INTEREST |
|
-20.29 |
-20.52 |
-24.25 |
-63.25 |
PBT |
|
106.54 |
127.3 |
163.21 |
139.31 |
TAX |
|
-23.65 |
-38.97 |
-50.23 |
-49.95 |
EXTRA ORD ITEM |
-5.07 |
-2.27 |
0 |
18.02 |
PAT |
|
77.82 |
86.06 |
112.98 |
107.38 |
KEY HIGHLIGHTS:
Total Income has grown over the last four years at CAGR of 11.5%.
PBDITA has grown over the last four years at CAGR of 17%.
PAT has grown over the last four years at CAGR of 11.6%.
RATIOS:
|
|
31/03/06 |
31/03/07 |
31/03/08 |
31/03/09 |
EPS |
|
11.24566 |
12.43642 |
16.32659 |
15.51734 |
PBDITA MARGIN |
23.62461 |
24.3696 |
27.12291 |
27.57066 |
NPM |
|
9.710385 |
9.775102 |
11.65151 |
9.759157 |
INTEREST COVER |
6.247783 |
7.210732 |
7.651429 |
3.20253 |
KEY HIGHLIGHTS:
EPS has crown at CAGR of 11.6%. The decline in EPS in FY2009 as compared to FY2008 by Rs 1.2 is due to the decline in top line. The tight market condition was responsible.
PBDITA margin has shown good upward trend. It has improved over the years from 23.6% to 27.5%. Even in tight condition last year margin has shown improvement.
NPM remained almost flat over the year.
Interest cover has shown significant decline from 6.2 to 3.2 due to the higher interest outgo. The increase in debt for capex is the main reason.
COMPARISION OF Q1FY2010 WITH Q1FY2009:
|
|
Q1FY2009 |
%CHANGE |
Q1FY2010 |
TOTAL INCOME |
254.97 |
-28% |
|
183.66 |
EXPENDITURE |
-189.35 |
|
|
-132.3 |
PBDITA |
|
65.62 |
-21.70% |
|
51.36 |
DEPRECIATION |
-22.27 |
|
|
-26.84 |
PBIT |
|
43.35 |
|
|
24.52 |
INTEREST |
|
-9.03 |
|
|
-13.65 |
PBT |
|
34.32 |
|
|
10.87 |
TAX |
|
-9.7 |
|
|
-3.74 |
PAT |
|
24.62 |
-71% |
|
7.13 |
KEY HIGHLIGHTS:
Weaker paper demand affected the top line and bottom line.
Total income declined by 28%.
PBDITA decline by 21.7%. However PBDITA margin improved from 25.7% to 28%.
Net Profit declined by 71%.
VALUATION&OUTLOOK:
At Cmp of Rs78 the stock is trading at 5.03X FY2009 earning and 4.1X FY2010E earning. We expect FY2010E EPS to be Rs19. The average PE for the company is 6X. So the fair price we arrive at is Rs114.
CONCLUSION:
The stock is low risk counter. All the negative news has been discounted on in the price. Investor should accumulate stock at current level. The investment period is nine month.
Find more Research Reports
Click here for Indian stock market tips
For more details click here
About Us |Site Map| Privacy Policy | Our Partners | Contact Us ||advertise with us |©2005sharetipinfo |