Princpip 11 8 23 PL
Princpip 11 8 23 PL
Princpip 11 8 23 PL
IN)
Rating: ACCUMULATE | CMP: Rs690 | TP: Rs816
☑ Change in Estimates | ☑ Target | Reco Despite challenges, achieved volume growth of ~19% YoY in Q1FY24.
Q1FY24 Result Overview: Revenue decline 8.4% YoY; PAT grew by 22.4% YoY
YoY gr. QoQ gr. YoY gr.
Y/e March Q1FY24 Q1FY23 Q4FY23 FY23 FY22
(%) (%) (%)
Net Sales 5,536 6,041 (8.4) 7,644 (27.6) 27,109 26,568 2.0
Expenditure
Operating & Manufacturing Expenses 4,142 4,785 (13.4) 5,121 (19.1) 20,922 18,915 10.6
% of Net Sales 74.8 79.2 (4.4) 67.0 7.8 77.2 71.2 6.0
Gross Profit 1,393 1,256 10.9 2,523 (44.8) 6,187 7,653 (19.2)
% of Net Sales 25.2 20.8 4.4 33.0 (7.8) 22.8 28.8 (6.0)
Personnel Cost 320 262 22.1 309 3.7 1,161 1,162 (0.1)
% of Net Sales 5.8 4.3 1.4 4.0 1.7 4.3 4.4 (0.1)
Other Expenses 620 555 11.6 731 (15.2) 2,523 2,335 8.0
% of Net Sales 11.2 9.2 2.0 9.6 1.6 9.3 8.8 0.5
Total Expenditure 940 818 15.0 1,040 (9.6) 3,684 3,497 5.3
EBITDA 453 439 3.3 1,483 (69.5) 2,503 4,156 (39.8)
Margin (%) 8.2 7.3 0.9 19.4 (11.2) 9.2 15.6 (6.4)
Other income 38 12 206.9 34 11.1 85 55 56.3
Depreciation 218 197 10.9 211 3.2 830 703 18.1
EBIT 235 242 (2.9) 1,272 (81.5) 1,673 3,453 (51.5)
Interest 17 34 (48.4) 28 (38.3) 110 139 (20.8)
PBT 256 221 15.9 1,278 (80.0) 1,648 3,369 (51.1)
Total Taxes 59 60 (1.5) 337 (82.4) 434 875 (50.4)
ETR (%) 23.2 27.3 (4.1) 26.4 (3.1) 26.3 26.0 0.4
Adj. PAT 196 160 22.4 941 (79.2) 1,214 2,494 (51.3)
Source: Company, PL
Key operating parameter: Volume grew by 18.9% YoY, while realization down by 22.9% YoY
YoY gr. QoQ gr. YoY gr.
Particulars Q1FY24 Q1FY23 Q4FY23 FY23 FY22
(%) (%) (%)
Sales Volumes (KTPA) 37 31 18.9 44 (16.2) 158 139 13.4
Realization (Rs/kg) 149 193 (22.9) 172 (13.6) 172 191 (10.1)
EBITDA per unit (Rs/kg) 12.2 14.0 (13.1) 33.5 (63.6) 15.9 30.1 (47.3)
Source: Company, PL
Financials
Income Statement (Rs m) Balance Sheet Abstract (Rs m)
Y/e Mar FY22 FY23 FY24E FY25E Y/e Mar FY22 FY23 FY24E FY25E
EBIT 3,485 1,673 2,712 4,087 Capital Work In Progress 226 236 236 236
Margin (%) 13.1 6.2 9.3 11.7 Goodwill - - - -
Non-Current Investments 97 90 90 90
Net Interest 139 110 71 86 Net Deferred tax assets (123) (137) (137) (137)
Other Income 55 86 154 200 Other Non-Current Assets - - - -
(Rs)
No. Date Rating TP (Rs.) Share Price (Rs.)
875
1 04-Jul-23 Accumulate 718 657
144
Aug - 20
Aug - 21
Aug - 22
Aug - 23
Feb - 21
Feb - 22
Feb - 23
ANALYST CERTIFICATION
(Indian Clients)
We/I, Mr. Praveen Sahay- MBA Finance Research Analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report
accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific
recommendation(s) or view(s) in this report.
(US Clients)
The research analysts, with respect to each issuer and its securities covered by them in this research report, certify that: All of the views expressed in this research report accurately
reflect his or her or their personal views about all of the issuers and their securities; and No part of his or her or their compensation was, is or will be directly related to the specific
recommendation or views expressed in this research report.
DISCLAIMER
Indian Clients
Prabhudas Lilladher Pvt. Ltd, Mumbai, India (hereinafter referred to as “PL”) is engaged in the business of Stock Broking, Portfolio Manager, Depository Participant and distribution for
third party financial products. PL is a subsidiary of Prabhudas Lilladher Advisory Services Pvt Ltd. which has its various subsidiaries engaged in business of commodity broking,
investment banking, financial services (margin funding) and distribution of third party financial/other products, details in respect of which are available at www.plindia.com.
This document has been prepared by the Research Division of PL and is meant for use by the recipient only as information and is not for circulation. This document is not to be reported
or copied or made available to others without prior permission of PL. It should not be considered or taken as an offer to sell or a solicitation to buy or sell any security.
The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy or completeness
of the same. Neither PL nor any of its affiliates, its directors or its employees accepts any responsibility of whatsoever nature for the information, statements and opinion given, made
available or expressed herein or for any omission therein.
Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The suitability or
otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an independent expert/advisor.
Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or engage in transactions
of securities of companies referred to in this report and they may have used the research material prior to publication.
PL may from time to time solicit or perform investment banking or other services for any company mentioned in this document.
PL is a registered with SEBI under the SEBI (Research Analysts) Regulation, 2014 and having registration number INH000000271.
PL submits that no material disciplinary action has been taken on us by any Regulatory Authority impacting Equity Research Analysis activities.
PL or its research analysts or its associates or his relatives do not have any financial interest in the subject company.
PL or its research analysts or its associates or his relatives do not have actual/beneficial ownership of one per cent or more securities of the subject company at the end of the month
immediately preceding the date of publication of the research report.
PL or its research analysts or its associates or his relatives do not have any material conflict of interest at the time of publication of the research report.
PL or its associates might have received compensation from the subject company in the past twelve months.
PL or its associates might have managed or co-managed public offering of securities for the subject company in the past twelve months or mandated by the subject company for any
other assignment in the past twelve months.
PL or its associates might have received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months.
PL or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject
company in the past twelve months
PL or its associates might have received any compensation or other benefits from the subject company or third party in connection with the research report.
PL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. PL or its analysts did not receive any compensation or
other benefits from the subject Company or third party in connection with the preparation of the research report. PL or its Research Analysts do not have any material conflict of interest
at the time of publication of this report.
It is confirmed that Mr. Praveen Sahay- MBA Finance Research Analysts of this report have not received any compensation from the companies mentioned in the report in the
preceding twelve months
Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions.
The Research analysts for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its
or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report.
The research analysts for this report has not served as an officer, director or employee of the subject company PL or its research analysts have not engaged in market making activity
for the subject company
Our sales people, traders, and other professionals or affiliates may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary
to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed
herein. In reviewing these materials, you should be aware that any or all o the foregoing, among other things, may give rise to real or potential conflicts of interest.
PL and its associates, their directors and employees may (a) from time to time, have a long or short position in, and buy or sell the securities of the subject company or (b) be engaged
in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the subject company or act as an
advisor or lender/borrower to the subject company or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions.
US Clients
This research report is a product of Prabhudas Lilladher Pvt. Ltd., which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s)
preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are
not subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or
regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account.
This report is intended for distribution by Prabhudas Lilladher Pvt. Ltd. only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the U.S. Securities and Exchange Act,
1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major
Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted
onward to any U.S. person, which is not the Major Institutional Investor.
In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major
Institutional Investors, Prabhudas Lilladher Pvt. Ltd. has entered into an agreement with a U.S. registered broker-dealer, Marco Polo Securities Inc. ("Marco Polo").
Transactions in securities discussed in this research report should be effected through Marco Polo or another U.S. registered broker dealer.