Cummins India
Will get back on the consistent growth track
Catering
to well diversified market segments, the company should continue to
grow its sales at healthy rates and recover the profit margins, which
were affected by one-time factors
|
|
BSE Code | 500480 |
NSE Code | CUMMINSIND |
Bloomberg | KKC@IN |
Reuter | CUMM.BO |
52-week High/Low | Rs 463 / Rs 265 |
Current Price | Rs 295 (as on 30th May 2008) |
Cummins India (CIL) is an integrated engine, equipment and component
manufacturer - it operates in market segments that include power
generation equipment, commercial vehicles and, industrial equipment and
applications (such as construction and earth moving equipment,
compressors, pumps and cranes). Nearly 45% of the total sales come from
sales of engines to Power Generation sector, 15% to industrial sector,
5% to Automobiles sector, 30% to exports and the rest from spare parts.
In automobile sector, the company has engines based on duel fuel
technology ie, natural gas and diesel. The company has won the CNG bus
orders from Tata Motors of 2500 engines (each engine is worth around Rs
3-4 lakh).
Subsidiary of a strong parent
Cummins
Inc. (which holds 51% equity stake in the company) is a global power
leader and is a corporation of complementary business units that
design, manufacture, distribute and service engines and related
technologies, including fuel systems, controls, air handling,
filtration, emission solutions and electrical power generation systems.
Headquartered in Columbus, Indiana, (USA) Cummins serves customers in
more than 160 countries and territories through its network of 550
company-owned and independent distributor locations and more than 5,000
dealer locations. With more than 28,000 employees worldwide,
March 2008 quarter was affected by one time factors
For
the quarter ended Mar’08, the net sales grew by 33% to Rs 670.00 crore.
OPM fell by 530 bps to 11.0%, which resulted in fall in operating
profit by 11% to Rs 73.64 crore. However, interest declined by 64% and
depreciation grew by 23% leading PBT to increase by 13% to Rs 110.61
crore. The dip in the effective tax rate (by 100 bps) helped Net Profit
to grow by 15%.
- The
OPM of the company for the quarter ended Mar’08 stood at 11% via a vis
16.3% y.o.y. The margins were hit badly due to the following reasons
(most of which are of exceptional nature): -
- There
was a retrospective revision in pricing of steel (pig iron) of the
previous nine months during this quarter by the suppliers. As a result
of which the company got hit by around 200 basis points in margins (150
due to previous nine months increase and 50 basis points for the
quarter)
- The Pune
Municipality increased Octroi for the import of some components from 3%
to 7% from Jan’08, which lead to 50 basis points reduction in margins.
However, the company is confident that after negotiations with
government, the same will be brought back to 3% by June’08
- Exchange
rate loss of Rs 27 crore (for the year and around 9 crore for the
quarter as against exchange gain in the corresponding previous
quarter). The exports stand around 30% of the total sales and the
company is net exporter. The exports grew by 22% in dollar terms and
20% in rupee terms.
- Change
in product mix. The production of lower engine category (below 160 KVA
capacity) was more vis a vis corresponding previous year. The low
capacity engine have lower margins vis a vis heavy duty and high horse
power engine. (More than 350 KVA). Presently the low engine represents
12% of sales, mid range engine (range between 160 KV-250 KV) represents
25% of sales, heavy duty engine (range 250-350 KV) represents 10%,
spares contributes around 8%, while the rest is contributed by high
horse power (more than 350 KV). While the trend in product mix will
continue, because the demand for low horsepower engine is more and is
increasing, the company will try to maintain the optimum balance within
the same.
According
to Mr. Anant Talaulicar, Chairman, Cummins India " 'It has been another
year of very respectable performance improvement by the Company with
business growing strongly in both domestic and export markets. We are
investing aggressively in our people, new customer relationships, new
products and additional manufacturing capacity to sustain our
profitable growth. Unfortunately, as expected, the company’s bottom
line performance this quarter was impacted by unprecedented increases
in commodity prices over the past few months, the appreciation of the
Rupee against the dollar when compared with the previous year, as well
as a sudden decision by the Pune administration to raise Octroi charges
on imported inputs. In spite of these adverse factors we were able to
grow our profits for the quarter, compared to the corresponding quarter
last year. As we look ahead, we could look forward to continued profit
growth particularly if commodity prices and the exchange rate levels
out.'
Capacity expansions on track
The
two new manufacturing facilities for manufacturing diesel engines
became operational from Jan’08 at Pirangut near Pune and one in
Ranjangaon. The company had spent around Rs 100 crore for FY’08 and
expects to spend another Rs 150 crore for FY’09. However there is no
theoretical term of capacity as it largely depends upon the engine
size. So overall, the company has mentioned that the capacity is 30%
higher than the previous year.
The
capacity expansions at Phaltan, near Pune is progressive beyond their
expectations and the full fledge capacity will be operational by the
end of this calendar year. The company will manufacture engines both
for exports and for domestic marker.
Reasonable valuation
For
FY 2009 we expect Cummins India to report consolidated sales of Rs
3032.38 crore, net profit of Rs 389.41 crore and consolidated EPS of Rs
19.7. Current price of Rs 295 discounts this less than 15 times.
Cummins India: Consolidated Financials |
| 0503 (12) | 0603 (12) | 0703 (12) | 0803(12) | 0903 (12P) |
Net Sales | 1490.24 | 1806.92 | 2156.83 | 2655.00 | 3032.38 |
OPM % | 11.8 | 14.0 | 16.0 | 14.1 | 15.7 |
OP | 176.35 | 252.85 | 345.42 | 373.80 | 474.96 |
Other income | 67.14 | 64.54 | 91.17 | 131.00 | 134.12 |
PBIDT | 243.49 | 317.39 | 436.59 | 504.80 | 609.08 |
Interest | 4.13 | 4.52 | 6.46 | 2.50 | 2.64 |
PBDT | 239.36 | 312.87 | 430.13 | 502.30 | 606.26 |
Depreciation | 40.64 | 39.04 | 38.10 | 38.30 | 43.83 |
PBT | 198.72 | 273.83 | 392.03 | 464.00 | 562.42 |
Tax | 65.29 | 90.19 | 124.06 | 139.60 | 173.01 |
PAT | 133.43 | 183.64 | 267.97 | 324.40 | 389.41 |
EPS (Rs)* | 6.7 | 9.3 | 13.5 | 16.4 | 19.7 |
Annualised on current equity of Rs 39.60 crore, Face Value: Rs 2 Figures in Rs crore Source: Capitaline Corporate Database |
Cummins India: Standalone Results |
| 0803(3) | 0703(3) | Var (%) | 0803(12) | 0703(12) | Var (%) |
Sales | 670.00 | 504.91 | 33 | 2330.78 | 1840.78 | 27 |
OPM (%) | 11.0 | 16.3 | | 13.2 | 16.0 | |
OP | 73.64 | 82.34 | -11 | 306.92 | 294.67 | 4 |
Other income | 46.39 | 23.64 | 96 | 122.71 | 85.34 | 44 |
PBIDT | 120.03 | 105.98 | 13 | 429.63 | 380.01 | 13 |
Interest | 0.41 | 1.14 | -64 | 0.67 | 1.41 | -52 |
PBDT | 119.62 | 104.84 | 14 | 428.96 | 378.60 | 13 |
Depreciation | 9.01 | 7.35 | 23 | 32.96 | 32.60 | 1 |
PBT | 110.61 | 97.49 | 13 | 396.00 | 346.00 | 14 |
Tax | 35.01 | 31.81 | 10 | 115.31 | 103.95 | 11 |
Net Profit | 75.60 | 65.68 | 15 | 280.69 | 242.05 | 16 |
EPS | 15.3 | 13.3 | | 14.2 | 12.2 | |
Annualised on current equity of Rs 39.60 crore, Face Value: Rs 2 EO: Extraordinary items EPS is calculated after excluding EO and relevant tax Figures in Rs crore PL: Profit to Loss; LP: Loss to Profit Source: Capitaline Corporate Database |
Cummins India: Segment Results |
Standalone | | | | | | | | | Consolidated | | |
Particulars | 0803(12) | 0703(03) | (%) of Total | Var (%) | 0803(12) | 0703(12) | (%) of Total | Var (%) | 0803(12) | 0703(12) | (%) of Total | Var (%) |
Segment Revenue | | | | | | | | | | | | |
Engine business | 612.96 | 469.78 | 90 | 30 | 2129.77 | 1710.05 | 91 | 25 | 2566.86 | 2185.02 | 87 | 17 |
Others | 65.01 | 39.81 | 10 | 63 | 222.43 | 150.58 | 9 | 48 | 366.86 | 198.80 | 13 | 85 |
Total Sales | 677.97 | 509.59 | 100 | 33 | 2352.20 | 1860.63 | 100 | 26 | 2933.72 | 2383.82 | 100 | 23 |
Less : Inter-Segment Revenue | 0.00 | 0.00 | | 0 | 0.00 | 0.00 | | 0 | 240.48 | 226.52 | | 0 |
Net Sales | 677.97 | 509.59 | | 33 | 2352.20 | 1860.63 | | 26 | 2693.24 | 2157.30 | | 25 |
Segment Results | | | | | | | | | | | | |
PBIT | | | | | | | | | | | | |
Engine business | 84.65 | 81.17 | 93 | 4 | 310.86 | 284.92 | 92 | 9 | 363.64 | 335.61 | 88 | 8 |
Others | 6.74 | 5.40 | 7 | 25 | 28.58 | 16.85 | 8 | 70 | 48.43 | 23.03 | 12 | 110 |
Total Segment Results | 91.39 | 86.57 | 100 | 6 | 339.44 | 301.77 | 100 | 12 | 412.07 | 358.64 | 100 | 15 |
Less: Intra-group eliminations | 0.00 | 0.00 | | 0 | 0.00 | 0.00 | | 0 | 0.85 | 1.85 | | 0 |
Interest (Net) / Dividend Income | 0.41 | 1.14 | | -64 | 0.67 | 1.41 | | -52 | 2.54 | 6.46 | | -61 |
Other Unallocable Income net off Unallocable (Expenditure) | 19.63 | 12.06 | | 63 | 57.23 | 45.64 | | 25 | 55.82 | 41.70 | | 34 |
EO | 0.00 | 0.00 | | 0 | 0.00 | 0.00 | | 0 | 0.00 | 0.00 | | 0 |
PBT | 110.61 | 97.49 | | 13 | 396.00 | 346.00 | | 14 | 464.50 | 392.03 | | 18 |
Capital Employed | | | | | | | | | | | | |
Engine business | 654.12 | 663.21 | 91 | -1 | 654.12 | 663.21 | 91 | -1 | 709.89 | 715.58 | 91 | -1 |
Others | 68.41 | 25.88 | 9 | 164 | 68.41 | 25.88 | 9 | 164 | 68.63 | 36.48 | 9 | 88 |
Aggregate for the company | 722.53 | 689.09 | 100 | 5 | 722.53 | 689.09 | 100 | 5 | 778.52 | 752.06 | 100 | 4 |
Source: Capitaline Corporate Database |
Thank You
Edited by taswsol - 06/Jul/2008 at 5:43pm