Top Banner
CD Equisearch Pvt Ltd July 20 th , 2015 Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance J B Chemicals & Pharmaceuticals Ltd. No. of shares (crore) 8.48 Mkt cap (Rs crs) 2286 Current Price (17/07/2015) 270 Price Target 333 52 week H/L (Rs.) 275/152 Book Value (Rs) (FV 2) 117 P/BV (FY16e/17e) 2.1/1.9 P/E (FY16e/17e) 17.4/13.8 EPS growth (FY16e/17e) 13.8/26.7 ROE(FY16e/17e) 12.6/14.5 Beta 1.0 BSE Code 506943 NSE Code JBCHEPHARM Bloomberg JBCP IN Reuters JBCH.BO Daily volume (avg. weekly) 341215 Shareholding pattern % Promoters 55.8 MFs / Banks / FIs 3.4 Foreign 5.0 Non-Promoter Corp. 4.1 Total Public 31.7 Total 100.0 As on June 30, 2015 Recommendation BUY Analyst TANYA KOTHARY Phone: + 91 (33) 44880023 E- mail: [email protected] Figures in Rs crs FY13 FY14 FY15 FY16e FY17e Income from operations* 866.13 1021.87 1144.22 1276.13 1473.35 Other income 26.65 36.81 10.89 15.01 18.78 EBITDA (Other income included) 132.30 120.80 191.23 228.12 278.93 Net profit after extraordinary items 62.83 88.60 115.30 131.18 166.14 EPS 7.42 10.45 13.60 15.47 19.59 EPS growth (%) -5.6 41.0 30.1 13.8 26.7 Equity^ 16.94 16.95 16.96 16.96 16.96 *Includes other operating income Company Brief JBCPL, one of India’s leading pharmaceutical companies, manufactures & markets a diverse range of pharmaceutical formulations, herbal remedies and APIs. JBCPL exports to more than 30 countries across the world and earned more than 53% of its revenue from exports in FY15. Highlights The company plans to invest Rs 140 crs in formulations & API plant in Gujarat. The company plans to invest in this new capacity and related infrastructure in the next 12-18 months. The company is ranked 36 th in the industry, with its three brands viz.Rantac, (anti-peptic ulcerant), Nicardia (calcium channel blocker) and Metrogyl (amoebicides), featuring among top 300 brands in terms of both value and unit sales (IMS MAT March 2014) In FY14 the company has set up a wholly owned subsidiary company Unique Pharmaceuticals Laboratories FZE in Dubai. It has commenced sales and distribution of products in Russia-CIS in FY15. During Q4FY15 the JBCPL registered a growth in standalone sales of 11.6% YoY at Rs 255.10 crs. The operating margins stood at 16.6%. On a consolidated level the adjusted operating margins improved by 256 bps to 17.1% in FY15 as against 14.5% in FY14. The company has been paying quite liberal dividend for the last two years (FY13-14) at 150% and this time the company rewarded its shareholder with a onetime special dividend of 500% (over and above 200% regular) totaling it to 700%. The outlook for the company remains positive and we expect revenues and profit to grow at a CAGR of 13.5% & 20.0%, respectively over 2015-17. The stock at the price of Rs 270 trades at 17.4x FY16e earnings and 13.8x FY17e earnings. Strong traction in domestic business & expansion of capacities will drive future growth. Therefore, we recommend BUY on the stock with target of Rs 333 based on 17x FY17e earnings (PEG Ratio 0.85), over the next 9-12 months.
12

CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

Jun 20, 2020

Download

Documents

dariahiddleston
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

CD Equisearch Pvt Ltd July 20

th, 2015

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

J B Chemicals & Pharmaceuticals Ltd.

No. of shares (crore) 8.48

Mkt cap (Rs crs) 2286

Current Price (17/07/2015) 270

Price Target 333

52 week H/L (Rs.) 275/152

Book Value (Rs) (FV 2) 117

P/BV (FY16e/17e) 2.1/1.9

P/E (FY16e/17e) 17.4/13.8

EPS growth (FY16e/17e) 13.8/26.7

ROE(FY16e/17e) 12.6/14.5

Beta 1.0

BSE Code 506943

NSE Code JBCHEPHARM

Bloomberg JBCP IN

Reuters JBCH.BO

Daily volume (avg. weekly) 341215

Shareholding pattern % Promoters 55.8

MFs / Banks / FIs 3.4

Foreign 5.0

Non-Promoter Corp. 4.1

Total Public 31.7

Total 100.0

As on June 30, 2015

Recommendation

BUY

Analyst TANYA KOTHARY

Phone: + 91 (33) 44880023

E- mail: [email protected]

Figures in Rs crs FY13 FY14 FY15 FY16e FY17e

Income from operations* 866.13 1021.87 1144.22 1276.13 1473.35

Other income 26.65 36.81 10.89 15.01 18.78

EBITDA (Other income included) 132.30 120.80 191.23 228.12 278.93

Net profit after extraordinary items 62.83 88.60 115.30 131.18 166.14

EPS 7.42 10.45 13.60 15.47 19.59

EPS growth (%) -5.6 41.0 30.1 13.8 26.7

Equity^ 16.94 16.95 16.96 16.96 16.96

*Includes other operating income

Company Brief JBCPL, one of India’s leading pharmaceutical companies, manufactures

& markets a diverse range of pharmaceutical formulations, herbal

remedies and APIs. JBCPL exports to more than 30 countries across the

world and earned more than 53% of its revenue from exports in FY15.

Highlights

� The company plans to invest Rs 140 crs in formulations & API plant

in Gujarat. The company plans to invest in this new capacity and

related infrastructure in the next 12-18 months.

� The company is ranked 36th in the industry, with its three brands

viz.Rantac, (anti-peptic ulcerant), Nicardia (calcium channel

blocker) and Metrogyl (amoebicides), featuring among top 300

brands in terms of both value and unit sales (IMS MAT March 2014)

� In FY14 the company has set up a wholly owned subsidiary

company Unique Pharmaceuticals Laboratories FZE in Dubai. It has

commenced sales and distribution of products in Russia-CIS in

FY15.

� During Q4FY15 the JBCPL registered a growth in standalone sales

of 11.6% YoY at Rs 255.10 crs. The operating margins stood at

16.6%. On a consolidated level the adjusted operating margins

improved by 256 bps to 17.1% in FY15 as against 14.5% in FY14.

� The company has been paying quite liberal dividend for the last

two years (FY13-14) at 150% and this time the company rewarded

its shareholder with a onetime special dividend of 500% (over and

above 200% regular) totaling it to 700%.

� The outlook for the company remains positive and we expect

revenues and profit to grow at a CAGR of 13.5% & 20.0%,

respectively over 2015-17. The stock at the price of Rs 270 trades at

17.4x FY16e earnings and 13.8x FY17e earnings. Strong traction in

domestic business & expansion of capacities will drive future

growth. Therefore, we recommend BUY on the stock with target

of Rs 333 based on 17x FY17e earnings (PEG Ratio 0.85), over the

next 9-12 months.

Page 2: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

2

2

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Business Profile

Source: JBCPL, CD Equisearch

Company Background

JBCPL, one of India’s leading pharmaceutical companies, manufactures & markets a diverse range of

pharmaceutical formulations, herbal remedies and APIs. JBCPL exports to many countries worldwide with a

strong presence in Russia, Ukraine, CIS countries and South Africa. The Company continues to invest in growing

its share in the regulated markets in USA, Europe and Australia. JBCPL has a strong R & D and regulatory set-up

for development of new drug delivery system and formulation, filing of DMFs and ANDAs. Its state-of-the-art

manufacturing facilities are approved by health authorities of regulated markets.

Page 3: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

3

3

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Overview of the Indian Pharmaceutical Sector

The Indian pharmaceutical industry has achieved an eminent global position and has been witnessing phenomenal

growth in recent years. It is well known that India is emerging as a world leader in generic pharmaceuticals

production, supplying 20% of the global market for generic medicines. The industry accounts for 8% of global

production, and is exporting to over 200 countries. India is a major vaccine producer and has 18 major vaccine

manufacturing facilities. These vaccines are used for the national and international market (150 countries) which

makes India a major vaccine supplier across the globe. The Indian pharmaceutical industry is estimated to grow at

20 per cent compound annual growth rate (CAGR) over the next five years, as per India Ratings, a Fitch Group

company. Indian pharmaceutical manufacturing facilities registered with US Food and Drug Administration (FDA)

as on March 2014 was the highest at 523 for any country outside the US.

Source: CMIE& Dept of Pharmaceuticals

Source: Capital line

Strong export growth was recorded over 2007-2008 to 2012-

13 a CAGR of 18%.This growth will be backed by $92 billion

of drugs going off patent in the next three years, increasing

traction for generic drugs globally and new generic drug

approvals for Indian pharmaceutical companies in different

jurisdictions. However, the domestic market revenue

growth (CAGR of 10.4 per cent during 2008-2013) will

continue to be moderate. The said exports to the US will

continue to grow in the medium term backed by the largest

number of United States Food & Drug Administration

(USFDA) approved facilities outside the US as well as the

largest share of drug approvals over the last few years.

IPM (Indian Pharmaceutical Market) posted CAGR growth

of 11 per cent during the period 2012-2015. The IPM was

valued at Rs 89,244 crores and the retail sector was valued

at Rs 75,551 crores, both with a growth of 20 per cent in

February 2015 over the same month last year. Multiple

factors like prevalence of swine flu-H1N1, high growth in

anti-infectives, respiratory and pain market with expansion

of big brands have resulted in overall robust growth during

the period. Indian companies continue to capture larger

share in IPM at 74% compared to the share of MNCs that

constitute 26% during February 2015. The graph to the left

depicts IPM by value in 2014 representing Anti Infective,

Cardiac and Gastro intestinal, with respective market share

of 16%, 13%, and 11% that constitutes major therapies.

Page 4: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

4

4

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Investment Summary

Global Player

Source: JBCPL, CD Equisearch

Manufacturing facilities

Location State Manufactures Facility Approved

1 Kadaiya, Daman Daman lozenges and tablets TGA, Australia

2 Plant TI-10, Panoli Gujarat tablets US FDA

3 Plant IV - 17, Panoli Gujarat Tablets, Injections, Lozenges MCC, South Africa

4 Plant IV -14 , Panoli Gujarat Injections, ointments & coldrubs MCC South Africa

5 Plant L -6, Panoli Gujarat Herbal liquids Health Canada

6 Plant D 9, Panoli Gujarat Diclofenac API US FDA, Germany EU - GMP

7 Plant UM 12, Ankleshwar Gujarat Tablets & Liquids NDA Uganda Source: JBCPL, CD Equisearch

Approved state-of-the-art facilities

JBCPL has placed high focus on contract manufacturing for projects awarded by multinationals globally and

growth of niche branded generics to strengthen stable revenue. The company’s state-of-the-art manufacturing

facilities with approvals from international health authorities such as US FDA, UK MHRA, EU GMP, TGA

Australia, MCC South Africa and MOH Ukraine and its wide range of products across injectable, lozenges, solid

and semi-solid give it the needed platform to succeed in this business.

The company’s thrust is to increase exports. The various

initiatives taken in the past to increase exports and

increased focus on US business helped achieve a

growth of nearly 5% in FY15. API business continued its

upward momentum with sales of Rs 103.76 crs. In terms

of activities, the company’s focus on promoting and

selling generic products, ANDAs, branded generics

including contrast media products, contract

manufacturing of various dosage forms, including

lozenges contributed to growth. The exports to Rest of

the World markets (other than Russia – CIS region)

continued to show robust performance at Rs 350.11 a

growth of 16.83% in Rupee terms. Accordingly the

company has enhanced focus and plans to file for more

ANDAs in the next couple of years.

Page 5: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

5

5

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Contrast Media

JBCPL is one of the top three companies in the field of contrast media in the Indian market. The contrast media

products of JBCPL, caters to niche radio-diagnostic products used in CT Scan, MRI and Cath Lab through 30 sales

representatives that call on hospitals and radiologists. Lopamidol, Lohexol, Gadopentetate Dimeglumine,

Diatrizoate Meglumine are some the contrast media products that they market in India. It-licensed a new

Ultrasound Contrast Imagining product (Definity) of Latheus Medical Imaging Inc from USA. In FY14 the company

achieved a growth of 25% in this segment. In FY15, this segment achieved a growth of 8% YoY at Rs 35.13crs.

Renewed thrust in this segment has helped to achieve the stated growth.

Prescription products

The Indian pharmaceutical sector has come a long way from being primarily generics manufacturer to supplying

complex formulations to global pharmaceutical markets and the sector has witnessed a significant evolution over

the last few decades. The prescription based formulations business of the company registered 15.95% growth at Rs

374.43 crs against industry growth of 13% in FY15.

The company’s growth strategy includes focusing on growing therapeutic segments like anti-infective,

cardiovascular, pain management and gastrointestinal, new product introductions, deeper penetration in rural

market and increased focus on hospital business accompanied by CME (Continuing Medical Education) and CDE

(Continuing Dental Education) programmes for doctors and special marketing campaigns. During the year, the

company also launched products in dermatological, anti-peptic ulcerant and antacid segments. Despite the

challenges before the company to grow domestic formulation business and since sales in this business essentially

depends on prescription generation, which is a slow process, the company is quite hopeful of growing the business

in this segment. Acute segments (Viral infection, cough, cold TB and water borne diseases) contribute 82% of total

sales. The employees strength in India was 2480 in FY14. The company recognizes the important role played by

field force in growth of domestic prescription market.

Capex

JBCPL has drawn plans to invest Rs 140 crs in creation of

additional capacity for tablets, liquid, ointments, vials,

eye drops and lozenges in order to seize future growth

opportunities. In addition the company is also planning

to increase the capacity of Diclofenac API Plant. This

expansion programme is expected to be completed in

next 12-18 months through internal accruals. This new

capacity is going to drive the company’s growth in the

long term. It will boost exports as 98% of API is exported

and 2% is utilized in domestic consumption. In Q4FY15,

API sales stood at Rs 25.59 crs as compared to 22.96 crs in

corresponding quarter last year.

BSU Contribution to sales in Q4FY15

Page 6: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

6

6

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Financials & Valuation

The net sales for the quarter Q4FY15 at Rs. 255.09 crores

were 11.59% higher against net sales in the corresponding

quarter in the previous year. The operating margins stood

at 16.6% in Q4FY15.

The domestic formulations business at overall sales of Rs.

96.18 crores registered growth of 13.21% in Q4FY15. The

prescription products sales at Rs. 86.38 crores registered

growth of 12.29%, while contrast media products sales at

Rs. 9.81 crores registered a growth of 21.99%.

The formulations exports at Rs. 124.48 crores registered

growth of 7.48% during the quarter. The exports of

formulations to Rest of the world markets at Rs. 81.07

crores registered growth of 9.38% in Rupee terms. The

exports for Russia-CIS markets at Rs. 20.44 crores were

9.57% higher. API sales for Q4FY15 at Rs 25.59crs were

11.52% higher compared to the same quarter last year.

The consolidated net sales (including other operating

income) at Rs 1144.22 crores in FY15, registered a growth

of 12% over the previous year. Consolidated operating

profit was at Rs 180.34 crs .The consolidated net profit

was affected by Rs.14.89 crs on account of depreciation of

Russian rouble. The consolidated profit before tax and

profit after tax stood at Rs. 145.55 crs and Rs 100.41crs

respectively.

A rich cash balance of Rs 568 crs in FY15, keeps alive the

scope for inorganic initiative by the company. The

company’s capex plan of Rs 140 crs is progressing well.

Capex will be funded through the internal accruals. We

believe consolidated sales would grow at a CAGR of

13.5% over the period of FY15-FY17.

Page 7: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

7

7

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Cross Sectional Analysis

Risks & Concerns

Drugs Prices Control Order

India’s Department of Pharmaceuticals on May 15th 2013 published the Drug Price Control Order (DPCO), bringing 652

drugs under government price controls, which will make use of market-based pricing calculations to set retail price

ceilings. Prices of drugs included in the DPCOs ambit are expected to soften due to this order. The company’s product

basket of drugs for which ceiling prices have been fixed can be affected.

Export

The company exported nearly 11% to Russia & CIS in FY15. The current political situation in Russia and Ukraine and

Depreciation of rouble against US Dollar has impacted business. These are potential markets for the company’s products

and the company is watching the situation in these markets.

Margin pressure

Margins have been under pressure mainly due to sluggishness in sales and increasing competitive intensity. If the slide in

sales persists, then maintaining margins would get tougher. The rising costs on one hand and price control on other

remain a concern.

Company Equity* CMP^ Mcap*

OP.

Inc.*# Profit* OPM NPM# ROE

Mkt

cap /

OI P/BV P/E

Sun Pharma.Inds. 241 948 228045 27433 4744 28.5 17.3 21.1 8.3 8.6 48.1

Dr Reddy's Labs 85 3877 66127 14819 2218 17.1 15.0 22.0 4.5 5.9 29.8

Aurobindo Pharma 29 1516 44256 12121 1576 21.1 13.0 35.4 3.7 8.6 28.1

Glenmark Pharma 28 1091 30792 6645 662 15.6 10.0 22.1 4.6 7.8 46.5

Piramal Enterprise 35 976 16835 5123 460 17.3 9.0 4.4 3.3 1.4 36.6

JBCPL 17 270 2286 1144 115 17.1 10.1 11.3 2.0 2.3 19.8

^CMP as on 17/7/2015

* in Rs Crs

# Operating Income &

NPM FY15

** ROE FY15

Page 8: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

8

8

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Financials

Quarterly Results Standalone Figures in Rs crs

Q4FY15 Q4FY14 % chg. FY15 FY14 % chg.

Income from operations 255.10 228.60 11.59 1061.43 956.53 10.97

Other income 4.31 14.22 -69.69 10.41 41.69 -75.03

Total income 259.41 242.82 6.83 1071.84 998.22 7.38

Total expenditure 212.88 210.83 0.97 868.48 870.94 -0.28

PBIDT 46.53 31.99 45.45 203.36 127.28 59.77

Interest 0.22 0.86 -74.42 6.65 6.13 8.48

Depreciation 7.58 6.17 22.85 37.60 27.17 38.39

PBT 38.73 24.96 55.17 159.11 93.98 69.30

Tax 12.99 3.52 269.03 45.52 25.56 78.09

PAT 25.74 21.44 20.06 113.59 68.42 66.02

Extraordinary item - - - -14.89 -28.86 -48.4

Adjusted net profit 25.74 21.44 20.06 128.48 97.28 32.07 EPS (F.V. 2) 3.04 2.53 20.16 15.16 11.48 32.07

Consolidated Income Statement Figures in Rs crs

FY13 FY14 FY15 FY16e FY17e

Income from operations 866.13 1021.87 1144.22 1276.13 1473.35

Growth (%) 8.0 18.0 12.0 11.5 15.5

Other Income 26.65 36.81 10.89 15.01 18.78

Total Income 892.78 1058.68 1155.11 1291.14 1492.13

Total Expenditure 760.48 937.88 963.88 1063.02 1213.19

EBITDA 132.30 120.80 191.23 228.12 278.93

Interest 4.06 5.33 7.04 7.37 5.92

EBDT 128.24 115.47 184.19 220.76 273.01

Depreciation 24.66 28.02 38.64 43.49 45.43

Tax 24.13 25.95 45.14 46.09 61.45

Reported PAT 79.45 61.50 100.41 131.18 166.14

Extraordinary item 16.62 -27.10 -14.89 - -

Adjusted Net Profit 62.83 88.60 115.30 131.18 166.14

EPS (Rs.) 7.42 10.45 13.60 15.47 19.59

Page 9: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

9

9

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Consolidated Balance Sheet Figures in Rs crs

FY13 FY14 FY15e FY16e FY17e

SOURCES OF FUNDS

Share Capital 16.94 16.95 16.96 16.96 16.96

Reserves 1003.33 1025.87 977.91 1068.26 1193.57

Total Shareholders Funds 1020.27 1042.82 994.87 1085.22 1210.53

Total Debt 50.10 93.20 127.28 112.28 85.00

Other Liabilities 8.23 12.19 12.03 11.00 10.00

Total Liabilities 1078.60 1148.21 1134.18 1208.50 1305.53

APPLICATION OF FUNDS

Gross Block 537.54 540.54 652.36 702.36 727.36

Less: Accumulated Depreciation 203.06 229.99 268.63 312.12 357.55

Net Block 334.48 310.55 383.73 390.24 369.81

Capital Work in Progress 4.73 46.36 - - -

Investments 397.67 500.01 551.27 490.00 475.00

Current Assets, Loans & Advances

Inventory 104.53 134.40 150.27 166.83 193.75

Sundry Debtors 191.27 235.51 262.35 280.69 333.21

Cash and Bank 156.23 11.81 25.19 23.28 92.56

Loans and Advances 96.98 101.67 97.27 100.00 95.00

Total CA & LA 549.01 483.39 535.08 570.80 714.52

Current liabilities 156.07 147.80 180.91 189.50 202.77

Provisions 40.54 35.76 151.62 50.83 50.83

Total Current Liabilities 196.61 183.56 332.53 240.33 253.60

Net Current Assets 352.40 299.83 202.55 330.47 460.92

Net Deferred Tax -24.98 -19.25 -20.21 -20.21 -20.21

Other Assets 14.30 10.71 16.84 18.00 20.00

Total Assets 1078.60 1148.21 1134.18 1208.50 1305.53

Page 10: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

10

10

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Key Financial Ratios

FY13 FY14 FY15e FY16e FY17e

Growth Ratios

Revenue (%) 8.0 18.0 12.0 11.5 15.5

EBIDTA (%) -16.3 52.9 23.3 10.7 22.3

Net Profit (%) -5.6 41.0 30.1 13.8 26.7

EPS (%) -5.6 41.0 30.1 13.8 26.7

Margins

Operating Profit Margin (%) 12.2 14.5 17.1 16.7 17.7

Gross Profit Margin (%) 12.2 15.8 17.4 17.3 18.5

Net Profit Margin (%) 7.3 8.7 10.1 10.3 11.3

Return

ROCE (%) 8.0 12.5 14.7 15.8 18.6

RONW (%) 6.3 8.6 11.3 12.6 14.5

Valuations

Market Cap / Sales 0.7 1.1 1.5 1.8 1.6

P/E 10.0 12.3 14.7 17.4 13.8

P/BV 0.6 1.0 1.7 2.1 1.9

Other Ratios

Interest Coverage 20.9 26.1 23.8 25.1 39.5

Debt-Equity Ratio 0.0 0.1 0.1 0.1 0.1

Current Ratio 2.8 2.6 1.6 2.4 2.8

Turnover Ratios

Fixed Asset Turnover 2.8 3.1 3.2 3.2 3.8

Total Asset Turnover 0.8 0.9 1.0 1.1 1.1

Debtors Turnover 5.3 4.8 4.6 4.7 4.8

Inventory Turnover 7.4 7.9 6.8 6.6 6.8

Creditors Turnover 12.8 13.2 12.8 12.8 12.8

Working Capital Turnover 2.1 3.1 4.5 4.7 3.6

Page 11: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

11

11

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

Recommendation

JBCPL’s wide geographical presence in international markets and strong product portfolio with high growth brands

and strong marketing capability gives a positive outlook for overall business of the company. The company has

crossed the iconic milestone of Rs 1000 cr sales mark in FY14. The company has embarked on to the next phase of

journey in July 2011, post sale of the Russia-CIS OTC business, and the company has made a comeback in just three

years by effectively focusing on growth markets internationally. The supply agreement with Cilag GmbH

International (‘Cilag’), a wholly owned subsidiary of Johnson & Johnson, has been functioning smoothly.

The increase in per capita income, and in turn the increase in per capita consumption of drugs, improved healthcare

access and increasing health awareness are expected to continue to aid growth opportunity in domestic formulations

business. As successful penetration into new markets will accelerate the next level of growth, the company believes

that its well established brands will be the strong pillar around which the company will grow.

The international business poses challenges, such as increased competition, rapidly changing regulatory environment

and increasing span of price controls in some markets. However, the company is optimistic about its good growth

prospects.

The R&D division of the company continues to play an important role in the company’s growth. Its R&D is currently

focused on the new formulations development and ANDAs filings. The company has enhanced its focus on US

market and plans to file new ANDAs and is also considering backward manufacturing of APIs used in these ANDAs

to make the business more profitable. JBCPL has envisaged capex of Rs140 crs to be spent in next 12-18 months. This

capex is progressing as per schedule. The consolidated income from operation in FY15 registered a growth of 12%

YoY. The political situation in Russia and Ukraine and depreciation of rouble against US dollar also impacted the

business. The situation has improved in these markets after April, but the company is cautiously watching the

developments in these markets. The company has around Rs 568 crs (Cash + Investments) as on FY15. The company

does not plan to invest this money in haste and will invest it when the right opportunity emerges.

The company has a consistent, strong free cash flow annually, with a low debt-equity of 0.1x. With the

commencement of the sales and distribution of products from its wholly owned subsidiary in Dubai, we expect

revenues and profit to grow at a CAGR of 13.5% & 20.0%, respectively over 2015-17. The stock at the price of Rs 270

trades at 17.4x FY16e earnings and 13.8x FY17e earnings. Strong traction in domestic business & expansion of capacities

will drive future growth. Therefore, we recommend BUY on the stock with target of Rs 333 based on 17x FY17e

earnings, (PEG Ratio 0.85), over the next 9-12 months.

Page 12: CD Equisearch Pvt Ltd - Myirisbreport.myiris.com/CDEQUI/JBCHEPHA_20150720.pdf2 2 CD Equisearch Pvt Ltd Equities Derivatives Commodities Distribution of Mutual Funds Distribution of

12

12

CD Equisearch Pvt Ltd

Equities Derivatives Commodities Distribution of Mutual Funds Distribution of Life Insurance

DISCLOSURE & DISCLAIMER: CD Equisearch Private Limited (hereinafter referred to as ‘CD Equi’) is a Member registered with National Stock Exchange of India

Limited, Bombay Stock Exchange Limited and Metropolitan Stock Exchange of India Limited (Formerly known as MCX Stock Exchange

Limited). CD Equi is also registered as Depository Participant with CDSL and AMFI registered Mutual Fund Advisor. The associates of CD

Equi are engaged in activities relating to NBFC-ND - Financing and Investment, Commodity Broking, Real Estate, etc.

CD Equi has applied for registration under SEBI (Research Analysts) Regulations, 2014. Further, CD Equi hereby declares that –

• No disciplinary action has been taken against CD Equi by any of the regulatory authorities.

• CD Equi/its associates/research analysts do not have any financial interest/beneficial interest of more than one percent/material

conflict of interest in the subject company(s).

• CD Equi/its associates/research analysts have not received any compensation from the subject company(s) during the past twelve

months.

• CD Equi/its research analysts has not served as an officer, director or employee of company covered by analysts and has not been

engaged in market making activity of the company covered by analysts.

This document is solely for the personal information of the recipient and must not be singularly used as the basis of any investment decision.

Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such

investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in

this document (including the merits and risks involved) and should consult their own advisors to determine the merits and risks of such an

investment.

Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading

volume, as opposed to focusing on a company's fundamentals and as such, may not match with a report on a company's fundamentals.

The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources

believed to be true but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for

general guidance only. CD Equi or any of its affiliates/group companies shall not be in any way responsible for any loss or damage that may

arise to any person from any inadvertent error in the information contained in this report. CD Equi has not independently verified all the

information contained within this document. Accordingly, we cannot testify nor make any representation or warranty, express or implied, to

the accuracy, contents or data contained within this document.

While, CD Equi endeavors to update on a reasonable basis the information discussed in this material, there may be regulatory compliance or

other reasons that prevent us from doing so.

This document is being supplied to you solely for your information and its contents, information or data may not be reproduced, redistributed

or passed on, directly or indirectly. Neither, CD Equi nor its directors, employees or affiliates shall be liable for any loss or damage that may

arise from or in connection with the use of this information.

CD Equisearch Private Limited (CIN: U67120WB1995PTC071521)

Registered Office: 37, Shakespeare Sarani, 1st Floor, Kolkata – 700 017; Phone: +91(33) 4488 0000; Fax: +91(33) 2289 2557; Corporate

Office: 10, Vasawani Mansion, 2nd

Floor, Dinshaw Wachha Road, Churchgate, Mumbai – 400 020; Phone: +91(22) 2283 0652/0653; Fax:

+91(22) 2283, 2276 Website: www.cdequi.com; Email: [email protected]

SEBI Regn No.: NSE-CM: INB230781137, NSE-FO: INF230781137, NSE-CD: INE230781135, BSE-CM: INB010781133, BSE-FO:

INF010781133, MCX-SX-CM: INB-260781134, MCX-SX-FO: INF260781134, MCX-SX-CD: INE260781137, DP: IN-DP-CDSL-180-

2002