20180720-Maybank_KERPL-Sterlite_Technologies_High_conviction_BUY_13页_672kb
报告摘要
Sterlite Technologies (SOTL IN) Summary
Core Content
Sterlite Technologies (SOTL IN) is a leading provider of transmission solutions for the telecom industry, offering end-to-end optical fibers for various applications. The company is currently rated as a High Conviction BUY, with an unchanged target price (TP) of INR470, valuing at 12.5x FY20E EV/EBITDA and a 40% premium to peers to reflect higher EPS growth and ROE.
Main Points
-
1Q19 Performance:
- EPS was 7% ahead of forecast at 21% of FY19E.
- EBITDA margin improved by 680bps YoY to 27.9%, driven by higher capacity utilization and pricing.
- Order booking was +92% YoY, with a book-to-bill ratio of 1.9x, indicating a strong order book.
- The company is expected to maintain a 32% CAGR in revenue over FY19-21E, driven by improved OF pricing, increased capacity utilization, and the Indian Navy contract.
-
EPS Forecast Adjustment:
- The company tweaked its EPS forecast, increasing FY19 by +2% and decreasing FY21 by -4%, due to the Metallurgica acquisition and delayed revenue from the Indian Navy contract.
- The stock price has fallen 20% in six months, slightly ahead of the 17% decline in the NIFTY MidSmallCap 400 Index, making it a good entry point.
-
Metallurgica Acquisition:
- Acquired in August 2018 for EUR46.7m, adding 3m fkm of OF cable capacity immediately and 2m fkm in the next 6-9 months.
- The acquisition is expected to add 4.7% to FY19E net profit.
- It enhances the company's European presence and adds to the product portfolio with new cables for Railways and Metros.
- The acquisition is funded by 80% local currency debt and 20% internal cash, with a payback period of five years.
-
Market Position:
- SOTL is one of only eight fully integrated optic fibre manufacturers globally, providing a 12-15% cost advantage over peers.
- It holds a 40% share in India's optic fibre market and 6% in the global market.
- The company is well-positioned to benefit from the growing demand for optical fibre cables, driven by data traffic growth of 365% in India over the next five years.
-
Price Drivers:
- The company announced a spin-off of the power business with a guaranteed buyback by promoters at a fair value.
- The stock is re-rating due to strong quarterly performance.
- A INR35b contract with the Indian Navy is expected to add INR4.5b in 2H19 and more over FY20-21E.
Key Metrics
| Metric | FY17A | FY18A | FY19E | FY20E | FY21E |
|---|---|---|---|---|---|
| Revenue (INR m) | 25,936 | 32,055 | 48,423 | 66,103 | 73,322 |
| EBITDA (INR m) | 5,189 | 7,494 | 12,226 | 16,279 | 18,592 |
| Core Net Profit (INR m) | 2,014 | 3,343 | 5,792 | 7,705 | 9,141 |
| Core EPS (INR) | 5 | 8 | 14 | 19 | 23 |
| Core EPS Growth (%) | 30.0 | 64.9 | 73.2 | 33.0 | 18.6 |
| Net Dividend Yield (%) | 1.3 | 0.8 | 1.2 | 1.7 | 2.0 |
| ROAE (%) | 25.5 | 32.5 | 42.1 | 41.8 | 37.6 |
| ROAA (%) | 7.3 | 10.1 | 12.7 | 12.9 | 13.3 |
| EV/EBITDA (x) | 11.5 | 18.0 | 11.4 | 8.5 | 7.3 |
Revenue Segments
| Segment | FY17 | FY18 | FY19E | FY20E | FY21E |
|---|---|---|---|---|---|
| Products | 18,828 | 24,059 | 33,951 | 41,494 | 50,540 |
| OF & OFC | 15,456 | 18,930 | 27,797 | 34,416 | 42,754 |
| Copper Cables | 3,372 | 5,129 | 6,155 | 7,078 | 7,786 |
| System Integration & Software | 7,108 | 7,996 | 11,466 | 18,483 | 15,094 |
| Metallurgica | - | - | 3,005 | 6,127 | 7,688 |
| Total | 25,936 | 32,055 | 48,423 | 66,103 | 73,322 |
Key Financial Highlights
- EBITDA Margins: Expected to decline in FY20E due to new OF capacity and increased contribution from lower-margin system integration, but likely to improve in FY21E with better capacity utilization.
- Capex and Funding: Capex of INR11-13b in FY18-20E will be funded from internal cash flows and debt.
- Debt Structure: Net gearing is expected to decline from 101% to 39.6% by FY21E.
- Dividend Policy: Net dividend yield is expected to increase from 1.3% to 2.0% by FY21E.
- Free Cash Flow: Expected to be positive in FY21E with INR7,709.9m.
Strategic and Market Outlook
- Domestic Business: Domestic revenue increased to 55% of total revenue in 1Q19, up from 39% QoQ and +57% YoY.
- Export Share: Exports' share of revenue declined to 45% due to short-term domestic orders.
- Market Expansion: The company is expanding its OF capacity to 50m fkm by the end of 2019, with 10m fkm added by end-Dec 2018 and another 10m fkm by end-Mar 2019.
- 5G and Data Growth: The management expects 5G commercialization at scale by 2020 and large-scale deployments by 2020-25.
- Peer Comparison: SOTL's EV/EBITDA is at 12.5x, which is a 40% premium to peers, and its core EPS CAGR is forecasted at 40% over FY19-21E.
Swing Factors
Upside
- New orders in the network design segment.
- Faster commissioning of new OF capacity.
- Demand pick-up in India for optic fibre cables.
Downside
- Postponement of government expenditure for the Bharat Net project and other broadband initiatives.
- Delays in commissioning OF capacity.
- FX sensitivity to earnings due to increasing exports.
Conclusion
SOTL is positioned to benefit from increased demand for optical fibre cables and strategic expansion through the Metallurgica acquisition. Despite the 20% drop in its stock price, it is viewed as a good entry point with strong revenue growth and EBITDA margin improvement expected. The company's strong market position, diversified revenue streams, and high ROE support its BUY rating.
试读结束,高清完整版pdf/doc/ppt,请点下载