Restructuring to be done as follows
i. The Investments Business of the Company would be hived-off to another Company.
ii. The share capital of the Company would he restructured as under
In lien of 100 Company shares held, the existing shareholders will be entitled to:
a. 75 equity shares of Rs 10/- each fully paid up of the Company (existing Company)
and
b. be issued 25 equity shares of New investment Company of Rs 10/- each fully paid up
iii. There will not be any change in the shareholding pattern of the Company (mirror image)
iv. The Promoter's stake remains unaltered.
v. The Company to focus on Tyre Business alone in future.
vi. The restructuring scheme is aimed at unlocking value for the share holders of the Company.
vii. Both Company's shares would he listed at BSE/NSE.
Post Demerger
Ceat Ltd Tyres Investment
No of shares 4.57 Cr 3.42 cr 1.14 cr
CMP 143
Mkt cap(Rs Cr) 653
Value of quoted investments
|
No of shares |
Mkt Price (Rs) |
Value (Rs Cr) |
CESC |
2056794 |
383 |
79 |
CFL cap financial services |
3837500 |
3 |
1 |
Harrisons Malayalam |
728150 |
71 |
5 |
KEC International |
3128298 |
557 |
174 |
KEC Infrastructure |
3128298 |
24 |
7 |
Phillips Carbon Black |
1903114 |
156 |
30 |
RPG Cables |
2200280 |
47 |
10 |
RPG Life Sciences |
1064560 |
91 |
10 |
RPG Transmission |
2282000 |
206 |
47 |
Saregama India |
253444 |
203 |
5 |
Zensar Technologies |
2222138 |
275 |
61 |
TOTAL MKT VALUE(Quaoted Investments) |
429 |
No of shares in Demerged entity |
|
1.14 |
Value per share( In Rs) |
|
|
376 |
Thus the fair value for investment company will be Rs 376 per share after listing.
VALUATION OF TYRE COMPANY
From FY07 financials
|
Ceat |
Net sales |
2134.78 |
Expenditure |
2006.81 |
Operating profit |
127.97 |
Interest |
60.43 |
Gross profit |
67.54 |
Depreciation |
31.06 |
PBT |
36.48 |
Tax |
21.67 |
PAT |
14.81 |
No of shares |
3.42 |
EPS (a) |
4.325039 |
PE-Assumed* (b) |
14 |
Fair mkt price (a)x(b) |
61 |
Assumed PE of 14 is the composite PE of industry as per Capital Market. Apollo Tyres also has PE of 13.9
Thus, it can result in huge unlocking of value. The investment division when listed will offer exit route to existing shareholders who dont wish to continue with investments and will improve tyre segment performance Also improved ROCE
Kindly give Your views on this
------------- Growth is Life-I agree
|