8/7/2019 final fadm presentation2
1/58
Abhishek Kumar
Shubhjeet Gill
Pramod Semwal
Shavan Das
1
2
4
3
3
PRESENTORS
8/7/2019 final fadm presentation2
2/58
8/7/2019 final fadm presentation2
3/58
8/7/2019 final fadm presentation2
4/58
8/7/2019 final fadm presentation2
5/58
8/7/2019 final fadm presentation2
6/58
8/7/2019 final fadm presentation2
7/58
Enterprise value Is the intrinsic value of the company as a whole.
Sum of the value of the stakes of all the stake holders.
It includes, value of equity shares, preference shares, secured
and unsecured debt.
8/7/2019 final fadm presentation2
8/58
8/7/2019 final fadm presentation2
9/58
8/7/2019 final fadm presentation2
10/58
8/7/2019 final fadm presentation2
11/58
8/7/2019 final fadm presentation2
12/58
8/7/2019 final fadm presentation2
13/58
8/7/2019 final fadm presentation2
14/58
FIRM VALUATION IN MERGERS AND
ACQUISITIONS
y Equity Valuation Models- Balance Sheet Valuation Models
Book Value: the net worth of a company asshown on the balance sheet.
Liquidation Value: the value that would bederived if the firms assets were liquidated.
Replacement Cost: the replacement cost of itsassets less its liabilities.
8/7/2019 final fadm presentation2
15/58
Methods of enterprise/equity valuation
y There are primarily four approaches:-
1. Assets based valuation approach.
2. Relative valuation approach.3. Capitalization of earnings approach.
4. Cash flow based valuation approach.
8/7/2019 final fadm presentation2
16/58
Assets based valuation approach
This approach assumes that the value of the company is the
sum total of the value of its individual assets.
8/7/2019 final fadm presentation2
17/58
8/7/2019 final fadm presentation2
18/58
Relative evaluation approachIt involves valuing a company by comparing it with thevaluation of other companies in the same industry.
This is done using 2 approaches:-y Comparison with industry averages
y Comparison with comparable companies
8/7/2019 final fadm presentation2
19/58
Comparison with industry
y In this approach, we compare the P/E ratio of the
company being valued with the average P/E ratio ofthe industry as a whole to which the company belongs.
8/7/2019 final fadm presentation2
20/58
Comparison with companies
Yardsticks of measurements are:
Business modelsGrowth rates
Risk elements in the business
Debt to equity ratios
Dividend policies
Quality of management
8/7/2019 final fadm presentation2
21/58
Capitalization of earnings
approachCompany is valued based on the multiples of its
accounting earnings.
Projected earnings of the companyBased on:-
y Cost equity
y Estimated pay out ratio
y Estimated growth rate in sales
8/7/2019 final fadm presentation2
22/58
Cash Flow Based Evaluation
Approach
This is basically done on the
concept of NPV or DCF (discounted cash flow
method)
8/7/2019 final fadm presentation2
23/58
8/7/2019 final fadm presentation2
24/58
8/7/2019 final fadm presentation2
25/58
8/7/2019 final fadm presentation2
26/58
8/7/2019 final fadm presentation2
27/58
8/7/2019 final fadm presentation2
28/58
8/7/2019 final fadm presentation2
29/58
8/7/2019 final fadm presentation2
30/58
LOGO
VALUATION OF A COMPANYVALUATION OF A COMPANY
The Power of Inner Strength
8/7/2019 final fadm presentation2
31/58
8/7/2019 final fadm presentation2
32/58
RECENT SCENARIO
We believe that the near term macro-economicconditions for the cement industry haveimprovedsignificantly with :-
y softeninginterest rates, sharp correction in coal andpet coke.
y prices and firming up of cement prices due to strongdemand.
We also believe that due to :-
y healthierbalance sheets, moderate consolidation.
y use of more cost efficient technology.
y changein the macro environment
cement players willbebetter off compared to theearlierdown cycle.
8/7/2019 final fadm presentation2
33/58
Major Players of Cement Industry in IndiaMajor Players of Cement Industry in Indiay UltraTech Cement Co Ltd.
y Grasim Industries Limited
y The India Cements Limited
y Century Textiles and Industries Limited
y Birla Corp Limited
yJaiprakash Industries Limited
y Lafarge
y Ambuja cement
y
Others
8/7/2019 final fadm presentation2
34/58
Company backgroundy Dalmia Cements (Bharat) Ltd (DCBL) was established in 1935.
y DCBL has two major business segments cement and sugar.
y The company started its cement operations in 1939.
y DCBL has a presence only in the southern region.
y The companys other product profile includes power, refractories and refractory
products, multilayer ceramic chip capacitors, industrial alcohol and others.
y DCBL has a current cement capacity of 3.5 MT with a plant in Tamil Nadu.
y The company is in the process of expanding its cement capacity by 4.5 MT by setting
up plants at Kadapa, Andhra Pradesh and Ariyalur, Tamil Nadu of 2.25 MT each.
8/7/2019 final fadm presentation2
35/58
SWOT ANALYSISSWOT ANALYSISSTRENGTHSSTRENGTHS
Brand name
Sea transportation
Captive power plant
Fuel efficiency
WEAKNESSESWEAKNESSES
Cement industry is highly fragmented
Demand-supply gap, overcapacity
Increasing cost of production
High interest ratesPackaging
OPPORTUNITIESOPPORTUNITIES
Government infrastructure spending
Investment in industrial and
commercial projects
Commercial construction activity
THREATSTHREATS
Imports from Pakistan affectingmarkets in North India
Excess overcapacity can hurt margins
as well as prices
Consolidation through Mergers &
Acquisitions
8/7/2019 final fadm presentation2
36/58
8/7/2019 final fadm presentation2
37/58
8/7/2019 final fadm presentation2
38/58
8/7/2019 final fadm presentation2
39/58
8/7/2019 final fadm presentation2
40/58
8/7/2019 final fadm presentation2
41/58
8/7/2019 final fadm presentation2
42/58
8/7/2019 final fadm presentation2
43/58
8/7/2019 final fadm presentation2
44/58
8/7/2019 final fadm presentation2
45/58
8/7/2019 final fadm presentation2
46/58
COMPARISON
ACC CEMENTS
Attribute Value Date
PE ratio 17.41 25/03/11
EPS (Rs) 59.59 Dec, 10
Sales (Rs crore) 2,088.86 Dec, 10
Face Value (Rs) 10
Net profit margin (%) 14.26 Dec, 10
Last bonus 3:5 02/04/96
Last dividend (%) 205 03/02/11
Return on average equity 17.31 Dec, 10
8/7/2019 final fadm presentation2
47/58
8/7/2019 final fadm presentation2
48/58
8/7/2019 final fadm presentation2
49/58
8/7/2019 final fadm presentation2
50/58
Dalmia cement to demerged
8/7/2019 final fadm presentation2
51/58
Dalmia cement to demerged
cement and power unit
y As a part of its restructuring plan, Dalmia Cement (Bharat)Limited plans to demerge its cement, power and refractorybusinesses into a separate entityDalmia Bharat Enterprises
Limited- which will be listed on the stock exchange by end ofthis year.
Dalmia Cement (Bharat) Limited will become a sugarcompany which will be renamed later. As a part of the
demerger, DBEL will issue one share of Rs 2 for every oneshare of the same amount owned by an investor in DCBL.
The cement and thermal power business will be managedunder DBEL as two separate subsidiaries - Avnija Propertiesand DCB Power Ventures.
8/7/2019 final fadm presentation2
52/58
8/7/2019 final fadm presentation2
53/58
REASON OF DECLINE
y Regional player
The company has presence only in southern markets. Out ofthe expected 62 MT capacity addition at an all-India level in
FY10, around 47% is coming up in the southern region, whichwill lead to a worsening situation.
y High debt to equity
DCBL has total capex of around Rs 1250 crore and is funded
by debt of Rs 1100 crore and balance through internalaccruals.The company has debt equity ratio of 1.9 for FY09E,highest among our coverage industry.
8/7/2019 final fadm presentation2
54/58
Cont..
y High exposure to equity investmentsDCBL has exposure to equity market investments on which ithad a notional loss of Rs 160 crore on its investment books ason December 31 2008.
y High debt to increase payoff periodThe company is adding capacity at nearly Rs 2778/tonne.80% of the capex has been funded through debt. The payoffperiod for the company after accounting for interest expense
and interest accrued during the moratorium period will beclose to six years.
8/7/2019 final fadm presentation2
55/58
INVESTMENT CONCERN
y High debt to increase payoff periodThe company is adding capacity at nearly Rs 2778/tonne.80% of the capex has been funded through debt. The payoffperiod for the company after accounting for interest expense
and interest accrued during the moratorium period will beclose to six years.
y High exposure to equity investments
The company has exposure to equity market investments on
which it had notional loss of Rs 160 crore on its investmentbooks as on December 31 2008.
8/7/2019 final fadm presentation2
56/58
CONCERNS CONT
y High-cost coal inventories procurement till Q4FY09
Dalmia had procured imported coal at nearly $190 per tonne.
We expect these high-cost coal inventories to be consumedby Q4FY09. Thus, it will depress the Q4FY09 earnings of thecompany. We expect the company to only benefit in terms ofcoal cost from Q1FY11 as imported coal prices have correctedby nearly 67.8% from their peak.
8/7/2019 final fadm presentation2
57/58
CONCLUSIONWe believe Dalmia Cement being a regional player havinghigh debt/equity is more vulnerable to its peers in a downcycle.
Also we expect the return ratios of DCBL to decline below
WACC in the current down cycle.Factoring in concerns like lower return ratios, high leverageand presence in price sensitive markets of southern India, weexpect Dalmia Cement to continue to trade at a steep
discount to its replacement cost.Thus, we are initiating coverage on Dalmia Cement with anUNDERPERFORMERrating and a target price ofRs 81.
8/7/2019 final fadm presentation2
58/58
LOGO