Britannia Industries LTD: Index Details
Britannia Industries LTD: Index Details
Britannia Industries LTD: Index Details
PEER GROUPS CMP MARKET CAP EPS(TTM) P/E (X)(TTM) P/BV(X) DIVIDEND
Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
QUARTERLY HIGHLIGHTS (CONSOLIDATED BASIS)
The consolidated revenues increased by 10.30% to Rs. 27989.60 million in the current quarter as compared to Rs.
25375.20 million in the corresponding period of the previous year. Net Profit for the 4th quarter stood at Rs. 2972.30
million from Rs. 2636.00 million in the corresponding period of the previous year, up by 12.76%. Reported EPS of the
company stood at Rs. 12.37 per share in the current quarter against Rs. 10.98 per share during the same quarter of the
previous year. Profit before interest, depreciation and tax is Rs. 4983.70 million as against Rs. 4415.20 million in the
corresponding period of the previous year, up by 12.88%.
Break up of Expenditure
Cost of Materials
13793.70 9956.20 39%
Consumed
Purchases of Stock-in-
2476.10 5445.60 -55%
Trade
Employee Benefit
1081.90 1083.70 0%
Expenses
Depreciation and
469.00 423.50 11%
Amortization Expenses
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
COMPANY PROFILE
Britannia Industries Limited is a food company, which is engaged in the manufacture of biscuits, cakes and rusks. The
Company operates through the Foods segment, which comprises bakery and dairy products. The Company's product
brands under biscuits category include Good Day, Crackers, Nutri Choice, Marie Gold, Tiger, Milk Bikis, Jim Jam +
Treat, Bourbon, Little Hearts, Pure Magic and Nice Time. Its products under breads include Whole Wheat Breads, White
Sandwich Breads and Bread Assortment. Its products under diary category include Cheese, Fresh Dairy and
Accompaniments. Its products under cakes category include Bar Cakes, Veg Cakes, Chunk Cake, Nut & Raisin Romance,
and Mufills. Its product under rusk category includes Premium Bake. The products of the Company are exported across
the world, which include Gulf Cooperation Council Countries (GCC), African Countries and American Countries. Its
subsidiaries include Manna Foods Private Limited and International Bakery Products Limited.
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
FINANCIAL HIGHLIGHT (CONSOL1IDATED BASIS) (A*- Actual, E* -Estimations & Rs. In Millions)
Balance Sheet as of March 31, 2018 -2021E
FY18A FY19A FY20E FY21E
ASSETS
1) Non-Current Assets
a) Property, Plant And Equipment 11944.40 15355.80 18119.84 20837.82
b) Capital Work in Progress 2028.20 1012.40 1174.38 1327.05
c) Investment Property 149.90 147.30 151.72 160.82
d) Goodwill 1282.00 1303.70 1329.77 1356.37
e) Other Intangible Assets 79.70 76.20 88.39 99.88
f) Investments in Subsidiaries, Associates & Joint Ventures 20.10 10.40 11.96 13.16
g) Financial Assets
i) Investments 2204.70 7253.60 8559.25 9757.54
ii) Loans 1342.40 190.20 222.53 251.46
iii) Other Financial Liabilities 0.00 286.70 298.17 313.08
h) Deferred Tax Assets (net) 225.70 137.50 119.63 108.86
i) Income Tax Assets 223.20 370.20 422.03 468.45
j) Other Non-Current Assets 866.10 1010.80 1142.20 1267.85
Sub Total - Non Current Assets 20366.40 27154.80 31639.88 35962.34
2) Current Assets
a) Inventories 6527.90 7813.80 8907.73 9976.66
b) Financial Assets
i) Investments 8568.00 7498.80 8098.70 8665.61
ii) Trade Receivables 3046.00 3942.40 4691.46 5395.17
iii) Cash and Cash Equivalents 1299.10 603.20 699.71 783.68
iv) Bank Balances Other than Cash 565.10 495.00 524.70 566.68
v) Loans 8443.40 12039.20 13845.08 15783.39
vi) Other Financial Assets 1007.40 1262.90 1464.96 1655.41
c) Other Current Assets 2055.90 1608.10 1801.07 1979.38
Sub Total - Current Assets 31512.80 35263.40 40033.42 44805.98
Total Assets (1+2) 51879.20 62418.20 71673.30 80768.32
EQUITY AND LIABILITIES
1) EQUITY
a) Equity Share Capital 240.10 240.30 240.30 240.30
b) Other Equity 33822.20 42292.20 49904.80 57390.52
Total Equity 34062.30 42532.50 50145.10 57630.82
2) Non-Controlling Interest 131.40 326.80 343.14 356.87
3) Non Current Liabilities
a) Financial Liabilities
i) Borrowings 845.70 619.20 507.74 426.50
ii) Other Financial Liabilities 252.00 272.40 288.74 300.29
b) Government Grants 0.00 38.70 40.25 41.46
c) Provisions 19.40 0.00 0.00 0.00
Sub Total - Non Current liabilities 88.70 114.50 135.11 152.67
4) Current Liabilities 1205.80 1044.80 971.85 920.93
a) Financial Liabilities
i) Borrowings 936.50 761.00 677.29 636.65
ii) Trade Payables 9940.90 11405.10 12593.00 13749.17
iii) Other financial liabilities 2347.70 2692.00 3015.04 3316.54
b) Other Current Liabilities 888.90 952.20 990.29 1039.80
c) Government Grants 13.60 7.10 8.24 8.65
d) Provisions 1789.70 1965.10 2102.66 2207.79
e) Current Tax Liabilities 562.40 731.60 826.71 901.11
Sub Total- Current Liabilities 16479.70 18514.10 20213.22 21859.72
Total Equity and Liabilities (1+2+3+4) 51879.20 62418.20 71673.30 80768.32
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
Annual Profit & Loss Statement for the period of 2018 to 2021E
Quarterly Profit & Loss Statement for the period of 30th Sep, 2018 to 30th June, 2019E
Value(Rs.in.mn) 30-Sep-18 30-Dec-18 31-Mar-19 30-June-19E
Description 3m 3m 3m 3m
Net sales 28695.90 28424.40 27989.60 28549.39
Other income 439.60 600.00 617.90 661.15
Total Income 29135.50 29024.40 28607.50 29210.55
Expenditure -24152.30 -23906.50 -23623.80 -24067.14
Operating profit 4983.20 5117.90 4983.70 5143.41
Interest -24.20 -29.80 -12.50 -13.38
Gross profit 4959.00 5088.10 4971.20 5130.03
Depreciation -369.30 -424.10 -469.00 -501.83
Profit Before Tax 4589.70 4664.00 4502.20 4628.20
Tax -1558.90 -1657.50 -1556.50 -1601.36
Profit After Tax 3030.80 3006.50 2945.70 3026.84
Minority Interest -0.60 6.20 29.60 28.12
Share of Profit & Loss Assoc. -0.50 -5.80 -3.00 -2.70
Net Profit 3029.70 3006.90 2972.30 3052.26
Equity capital 240.30 240.30 240.30 240.30
Face value 2.00 1.00 1.00 1.00
EPS 25.22 12.51 12.37 12.70
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
Ratio Analysis
Charts
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
OUTLOOK AND CONCLUSION
At the current market price of Rs. 2700.00, the stock P/E ratio is at 50.42 x FY20E and 45.75 x FY21E respectively.
Earning per share (EPS) of the company for the earnings for FY20E and FY21E is seen at Rs. 53.35 and Rs. 59.01
respectively.
Net Sales and PAT of the company are expected to grow at a CAGR of 10% and 12% over 2018 to 2021E,
respectively.
On the basis of EV/EBITDA, the stock trades at 29.88 x for FY20E and 27.14 x for FY21E.
Price to Book Value of the stock is expected to be at 12.94 x and 11.26 x for FY20E and FY21E respectively.
Hence, we say that, we are Overweight in this particular scrip for Medium to Long term investment.
INDUSTRY OVERVIEW
Bakery:
India’s Bakery Industry comprises several subcategories, of which Biscuit is the largest category accounting for nearly
two-third of the revenue. Bread, cake and rusk constitute the majority of its remaining one-third. Bakery categories have
experienced healthy growths ranging from 8-12% over the past 5 years.
Biscuit:
India’s biscuit market stands at Rs. 32,000 Crores and is projected to grow at a CAGR of 11.27% in value terms, during
2018-2022. Rising number of health-conscious consumers, expanding working population and increasing urbanization are
boosting the country’s biscuit market. Moreover, augmenting disposable income along with changing lifestyle, increasing
health and hygiene awareness and change in food consumption patterns are expected to propel demand for biscuits over
the next five years.
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
The biscuit category has witnessed strong and sustained growth in the last decade based on two factors viz. per capita
volume of consumption and premiumisation of products. But India does continue to be at the lower end of the scale on
both these critical factors. The low per capita consumption relative to certain developed economies points to significant
headroom and opportunity for category growth. The upside of course is that biscuits are a hugely penetrated category
(90%+ households) in the country and the large category foundation should aid companies in trying out innovative
offerings and scaling them up.
The key attributes of the category are a highly convenient form, above par organoleptic delivery and the baking process
itself which has a strong health quotient attached to it. Also strong competitive activity has prodded each player to focus
on innovations to spur sustainable growth. An overall stable and growing economy will benefit the biscuits category.
Cake:
Cake continues to be an under-developed category, although has witnessed some developments in the last few years.
However, the category is developing fast with new formats, new price points, and development of eggless packaged cake.
Company is also keeping abreast of such market developments and working on its portfolio and intends to keep pace and
lead the market in new product development to retain its strong market share and competitive position.
Rusk:
Double baked bread, otherwise known as Rusk or Toast, is a traditional category, but has seen a revival in recent years,
driven by efforts by Company. Company which is already the leader in this space, has launched a new brand “Toastea”,
offered innovative milk rusk to its consumers and has further enhanced product quality
Bread:
Bread, which is mostly sliced bread in India has been a bastion of strength for Company for over sixty years. In the face of
enhanced competition, Company has taken steps to upgrade its manufacturing capabilities, product quality, and also range
of offerings beyond sliced bread. Company has also grown its whole wheat and brown bread range well. Though bread
has short shelf life and great price competitiveness, Company has taken painstaking efforts to continuously use various
business models to make sure that more and more consumers enjoy bread.
Adjacent Bakery:
Company endeavours to enter into categories which are adjacent to the current businesses to ensure that it captures
business opportunities that might otherwise be lost. One such opportunity is filled croissants, which the Company intends
to enter in the coming year. This is in collaboration with a world leader Chipita, a leading Greek snack food Company.
Company will also on an ongoing basis evaluate other segments to enter into so that it continuously makes progress
towards becoming a “Total Foods Company”.
Dairy:
India has remained the largest producer and consumer of dairy. The milk processing sector has been growing in double
digits in the last few years. However, 80% of milk produced is still unprocessed and sold loose or consumed by producer
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
farmer. As the demand from processing industry continues to grow and outpace the milk production growth, milk
collection for processing will remain a challenge and a big driver for milk economics in future.
With rising urbanization and higher proportion of working women, time has become a precious commodity and there is
higher tendency to use ready to eat quality products of milk such as curd and ghee. With changing lifestyles there is
significant change in eating habits as well, which has made value added products (such as cheese and butter) an essential
item in the monthly grocery list; at least in urban India and the trend is expected to follow in rural areas as well. Rising
disposable income and availability of quality products from private dairy players has aided the growth of value added
milk products in last decade. Consumers have become more brand conscious as there is consistency in quality and taste in
products supplied by private dairy players vis a vis that of traditional milkmen.
Over the last two decades with increasingly hectic lifestyles and rising consciousness over health issues, urban consumers
do not mind paying a premium for quality products leading to opportunities in premiumisation.
Access to quality milk as basic raw material and efficient manufacturing capabilities.
Opportunities:
Bakery:
Rising aspiration of consumers enabled by higher income is the largest opportunity for Company. Past work in
exploration and capability building, positions the Company to uniquely undertake the following growth journey:
1. Disruptive innovations in the core bakery categories of Biscuit, Cake and Rusk;
3. Exploit the large and profitable international markets leveraging brand Britannia heritage and bakery expertise and
4. Strengthening of footprint in hitherto weaker geographies in India e.g. North and Rural.
Sharper economic growth, increasing consumer expectations, busier lifestyles and consumption occasions are likely to
benefit these businesses greatly:
New cake formats and the availability of delightful products in convenient packages at affordable price points.
Gaining from the unorganized segment, as well as opportunities to offer consumers new rusk experiences.
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
Widening the ambit of adjacent businesses, and gaining in entirely new categories can be a high growth opportunity
for Company
Dairy:
The Dairy industry is witnessing tailwinds across most categories. These include both value added and commoditized
segments. Making the right category choices and building differentiated capabilities and momentum in these will be
critical as the company build its portfolio.
Infrastructure improvement including cold chain that aids easier distribution is another opportunity. This will be
especially important in the front end, in retail shops.
Future Outlook:
Indian economy has faced headwinds in the past couple of years. Consumer facing businesses which were on the path to
historical growth were impacted by some significant economic events in November/ December but have since been
inching back to normalcy with some distance to cover. The company expects that full recovery and a restoration of growth
rate to the previous levels may start in the coming fiscal year.
This overall economic environment will impact all businesses but the company expects that it will be able to tide over it
better than industry on account of strong brand, relatively lower dependence on wholesale channel and a culture of thrift
that has been institutionalized.
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
Disclosure Section
The information and opinions in Firstcall Research was prepared by our analysts and it does not constitute an offer or
solicitation for the purchase or sale of any financial instrument including any companies scrips or this is not an official
confirmation of any transaction. The information contained herein is from publicly available secondary sources and data
or other secondary sources believed to be reliable but we do not represent that it is accurate or complete and it should not
be relied on as such. Firstcall Research or any of its affiliates 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. Firstcall Research and/
or its affiliates and/or employees will not be liable for the recipients’ investment decision based on this document.
Analyst Certification
The following analysts hereby state that their views about the companies and sectors are on best effort basis to the best of
their knowledge. Unless otherwise stated, the individuals listed on the cover page of this report are research analysts. The
analyst qualifications, sectors covered and their exposure if any are tabulated hereunder:
Exposure/Interest to
Sectorscompany/sector Under
Name of the Analyst Qualifications
CoveredCoverage in the Current
Report
Dr.C.V.S.L. Kameswari M.Sc, PGDCA, Pharma & No Interest/ Exposure
M.B.A, Diversified
Ph.D (Finance)
U. Janaki Rao M.B.A Capital No Interest/ Exposure
Goods
B. Anil Kumar M.B.A Auto, IT & No Interest/ Exposure
FMCG
K. Naresh Kumar M.B.A Diversified No Interest/ Exposure
In the next 3 months, neither Firstcall Research nor the Entity expects to receive or intends to seek compensation for any
services from the company under the current analytical research coverage. Within the last 12 months, Firstcall Research
has not received any compensation for its products and services from the company under the current coverage. Within the
last 12 months, Firstcall Research has not provided or is providing any services to, or has any client relationship with, the
company under current research coverage.
Within the last 12 months, Firstcall Research has neither provided or is providing any services to and/or in the past has not
entered into an agreement to provide services or does not have a client relationship with the company under the research
coverage.
Certain disclosures listed above are also for compliance with applicable regulations in various jurisdictions. Firstcall
Research does not assign ratings of Buy, Hold or Sell to the stocks we cover. Overweight, Equal-weight, No-Weight and
Underweight are not the equivalent of buy, hold and sell. Investors should carefully read the definitions of all weights
used in Firstcall Research. In addition, since Firstcall Research contains more complete information concerning the
analyst's views, investors should carefully read Firstcall Research, in its entirety, and not infer the contents from the
weightages assigned alone. In any case, weightages (or research) should not be used or relied upon as investment advice.
An investor's decision to buy or sell should depend on individual circumstances (such as the investor's own discretion, his
ability of understanding the dynamics, existing holdings) and other considerations.
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved
In addition, since Firstcall Research contains more complete information concerning the analyst's views, investors should
carefully read Firstcall Research, in its entirety, and not infer the contents from the weightages assigned alone. In any
case, weightages (or research) should not be used or relied upon as investment advice. An investor's decision to buy or sell
should depend on individual circumstances (such as the investor's own discretion, his ability of understanding the
dynamics, existing holdings) and other considerations.
Overweight (O): The stock's total return is expected to exceed the average total return of the analyst's industry (or
industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months.
Equal-weight (E): The stock's total return is expected to be in line with the average total return of the analyst's industry
(or industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months.
No-weight (NR): Currently the analyst does not have adequate conviction about the stock's total return relative to the
average total return of the analyst's industry (or industry team's) coverage universe, on a risk-adjusted basis, over the next
12-18 months.
Underweight (U): The stock's total return is expected to be below the average total return of the analyst's industry (or
industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months.
Unless otherwise specified, the weights included in Firstcall Research do not indicate any price targets. The statistical
summaries of Firstcall Research will only indicate the direction of the industry perception of the analyst and the
interpretations of analysts should be seen as statistical summaries of financial data of the companies with perceived
industry direction in terms of weights.
Firstcall Research may not be distributed to the public media or quoted or used by the public media without the express
written consent of Firstcall Research. The reports of Firstcall Research are for Information purposes only and are not to be
construed as a recommendation or a solicitation to trade in any securities/instruments. Firstcall Research is not a
brokerage and does not execute transactions for clients in the securities/instruments.
Industry Research on all the Sectors and Equity Research on Major Companies
forming part of Listed and Unlisted Segments
E-mail: [email protected]
[email protected]
www.firstcallresearch.com
Document code: FOTL_080520193_4 Copyright © 2016 Firstobject Technologies Ltd. All rights reserved