Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Aurobindo Pharma
Performance Highlights
Y/E March (` cr) Net sales Other income Operating profit Interest Rep. net profit
Source: Company, Angel Research
BUY
CMP Target Price
2QFY2011 %chg (yoy) 1,043 80 184 19 198 3.1 (92.6) (37.8) 7.4
`92 `166
12 months
1QFY2012 % chg (qoq) 922 3 172 13 135 16.6 92.6 (33.2) 60.2
Investment Period
Stock Info Sector Market Cap (` cr) Beta 52 Week High / Low Avg. Daily Volume Face Value (`) BSE Sensex Nifty Reuters Code Bloomberg Code
For 2QFY2012, Aurobindo Pharma (APL) posted lower-than-expected results on the top-line, operating and PAT fronts. Lower growth in the companys top line was on account of lower-than-expected growth in the formulation segment. However, we maintain our Buy view on the stock. Revenue growth disappoints: Net sales grew modestly by 3.1% yoy to `1,075cr, mainly on the back of pressure on the formulation segment. The US market and ARV segment reported lower-than-expected growth. The US market declined by 4.1% yoy, while the ARV segment grew only by 1.9% yoy. The API segment, on the other hand, grew by 8.5% yoy. Gross margin came in at 44.3%, impacted by higher raw-material costs. OPM declined to 10.7%, lower than our estimate of 16.7%, impacted by lower gross margin and increased employee and other expenses. Adjusted net profit came in at `42cr during the quarter. Outlook and valuation: Commencement of operations at the Hyderabad SEZ and incremental contribution from the Pfizer deal would boost APLs earnings with better growth visibility going forward. We estimate net sales to log a 12.7% CAGR to `5,243cr over FY201113E on the back of supply agreements and the US and ARV formulation contracts. Even after factoring in lower profitability going forward, the stock trades at attractive valuations. Hence, even after the downtrend, we maintain Buy on the stock with a revised price target of `166. Key financials (Consolidated)
Y/E March (` cr) Net sales % chg Net profit % chg Recurring profit % chg EPS (`) Recurring EPS (`) EBITDA margin (%) P/E (x) RoE (%) RoCE (%) P/BV (x) EV/Sales (x) EV/EBITDA (x)
Source: Company, Angel Research
Shareholding Pattern (%) Promoters MF / Banks / Indian Fls FII / NRIs / OCBs Indian Public / Others 54.4 19.1 17.3 9.2
3m 0.3
1yr (15.6)
3yr 78.7
FY2009 2,935 20.8 100 (58.0) 169 26.3 3.7 6.3 12.7 14.6 25.5 7.3 2.0 1.6 19.0
FY2010 3,370 14.8 563 463 304 79.4 20.2 10.9 18.3 8.4 29.6 12.1 1.4 1.4 11.6
FY2011E 4,126 22.4 563 (0.0) 332 9.2 19.3 11.4 17.1 8.1 24.6 11.7 1.1 1.2 10.7
FY2012E 4,519 9.5 462 (18.0) 343 3.5 15.9 11.8 14.8 7.8 17.1 9.4 0.9 1.0 8.6
FY2013E 5,243 16.0 480 3.9 401 16.8 16.5 13.8 14.6 6.7 15.1 10.2 0.8 0.8 7.1
2QFY2012 1,075 6 1,081 476 44.3 115 10.7 21 46 54 (52) 105 186 (80) -
1QFY2012 922 3 925 464 50.3 172 18.6 13 40 122 29 93 (42) 135 1.8
% chg (qoq) 16.6 92.6 16.8 2.6 (33.2) 60.2 15.3 (55.9) 12.8 -
2QFY2011 1,043 80 1,123 488 46.8 184 17.7 19 41 205 83 122 (76) 198 6.8
1HFY2012 1,926 122 2,049 913 47.4 317 16.5 32 81 327 111
1HFY2011 1,652 98 1,750 1750 49.0 319 19.3 41 70 307 91 216 (54) 270 9.3
% chg (yoy) 16.6 24.5 17.0 (47.8) (0.6) (21.2) 15.0 6.6 22.7 (0.2) (7.7) (7)
(13.6)
Revenue up at 3.1% yoy, but disappoints Net sales grew modestly by 3.1% yoy to `1,075cr, mainly on the back of pressure on the formulation segment. The US market and ARV segment reported lowerthan-expected growth. The US market declined by 4.1% yoy, while the ARV segment grew only by 1.9% yoy. The API segment posted growth of 8.5% yoy to `490cr (`452cr), driven by SSP, which declined by 6.2% yoy. As of September 2011, the company reported 138 approved ANDAs and 29 tentative approvals, with cumulative filings to 222.
% chg (qoq) (5.0) 3.4 (2.0) (17.7) 6.8 (4.3) (12.2) 56.9
% chg (yoy) (3.8) (4.1) (9.6) 1.9 8.5 (6.2) (17.4) 98.7
OPM dips by 700bp for the quarter: The companys gross margin came in at 44.3%, impacted by higher raw-material cost. OPM for the quarter declined to 10.7%, lower than our estimate of 16.7%, impacted by lower gross margin and increased employee and other expenses. Net profit lower than estimates: For the quarter, APL reported losses on account of notional exchange losses. However, even after adjusting for the same, APL reported net profit at `29.1cr, for the quarter, lower than our estimate of `192cr, mainly on the back of the lower-than-expected operating margin.
Management takeaways
1HFY2012 was impacted on the back of lower formulation sales, full impact of the USFDA alert on our Unit VI Cephalosporin manufacturing facility, subdued demand environment in Europe and disruption in operations due to regional unrest. Management expects the following quarters to be better and more profitable. Supply agreements with Pfizer and AstraZeneca will drive revenue growth in Europe and RoW markets. Europe business is expected to gain traction from 3QFY2012. Management has not given any clarity on timelines with the resolution of the USFDA issue w.r.t. Unit III and VI. As of September 2011, gross debt on books stood at around `3,045.9cr, with cash of `83.38cr.
Recommendation rationale
Supply agreements to drive growth: On the global filings front (ANDAs and dossiers), APL has increased its filing dramatically from 313 in FY2008 to 1,171 in FY2010, as it proposes to scale up from SSP and Cephs to NPNC products. Further, the companys transformation from being a pure API supplier to becoming a formidable formulations player has increased APLs cost efficiencies, as 90% of its formulation is now backward integrated. Thus, to leverage on its cost efficiency and strong product filings, APL entered into long-term supply agreements with Pfizer (March 2009) and AstraZeneca (September 2010), which provide significant revenue visibility going ahead. APL is also in discussion with other MNCs for more supply agreements. US and ARV formulation segments The key drivers for base business: APLs business, excluding the supply agreements, would primarily be driven by the US and ARV segments on the formulation front. APL has been an aggressive filer in the US market, with 209 ANDAs filed and 134 approvals received until FY2011. Amongst peers, APL is the third-largest ANDA filer. The company has aggressively filed ANDAs in the last three years and is now geared to reap benefits, even though most of the filings are for highly competitive products. APL expects to file 1520 ANDAs every year going forward. Going ahead, during the next three years in the US with US$70bn going off-patent, one of the highest in history, we believe APL is well placed to tap this opportunity. We expect the base business (ex-Pfizer) to post a 36.0% CAGR over FY201012 and contribute US$268mn by FY2012, with revenue per product increasing to US$2.6mn from US$2.3mn in FY2010, as the company moves towards the high revenue-generating NPNC and injectable (SSP and Cephs) products. APL is one of the largest generic suppliers under ARV contracts, with a 35% market share. The company enjoys high market share as it is fully integrated in all its products apart from having a larger product basket. Overall, we expect the ARV segment to post a 21.4% CAGR over FY2010-12E to `730cr, with PEPFAR allocation for generic ARVs expected to increase.
(`)
Neutral 1,982
Source: Company, Angel Research; Note: * December year ending;#CAGR in EPS is based on recurring EPS
Apr-05 Jul-05 Oct-05 Jan-06 Apr-06 Jul-06 Oct-06 Jan-07 Apr-07 Jul-07 Oct-07 Jan-08 Apr-08 Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 Apr-11 Jul-11 Oct-11
5x 10x 15x 20x
Key ratios
Y/E March Valuation Ratio (x) P/E (on FDEPS) P/CEPS P/BV Dividend yield (%) EV/Sales EV/EBITDA EV / Total Assets Per Share Data (`) EPS (Basic) EPS (fully diluted) Cash EPS DPS Book Value Dupont Analysis EBIT margin Tax retention ratio Asset turnover (x) ROIC (Post-tax) Cost of Debt (Post Tax) Leverage (x) Operating ROE Returns (%) ROCE (Pre-tax) Angel ROIC (Pre-tax) ROE Turnover ratios (x) Asset Turnover (Gross Block) Inventory / Sales (days) Receivables (days) Payables (days) WC cycle (ex-cash) (days) Solvency ratios (x) Net debt to equity Net debt to EBITDA Interest Coverage (EBIT / Interest) 1.4 4.8 3.5 1.8 5.9 2.6 1.1 3.4 6.4 0.9 3.2 8.5 0.5 2.0 11.1 0.4 1.6 13.6 1.6 108 97 78 174 1.8 99 92 70 169 1.7 101 94 74 169 1.7 107 92 67 168 1.5 112 99 70 177 1.5 103 94 70 162 7.8 10.3 23.7 7.3 9 25.5 12.1 15 29.6 11.7 14 24.6 12.0 14 20.7 13.8 16 19.0 9.9 81.6 0.9 7.5 2.8 1.6 14.7 8.4 82.4 1.0 6.7 3.6 1.6 11.7 13.9 74.6 0.9 9.8 2.4 1.5 20.6 12.9 71.4 1.0 9.2 2.0 1.0 16.6 13.3 77.0 1.0 9.9 2.0 0.7 15.7 13.9 76.9 1.1 11.3 2.3 0.5 15.5 8.9 8.9 12.6 0.7 41.8 3.7 11.2 8.5 0.9 46.2 20.2 16.3 25.6 1.0 65.7 19.3 18.1 25.2 1.1 84.0 19.5 19.5 26.6 1.2 104.8 21.8 21.8 29.8 1.3 125.1 10.4 7.3 2.2 0.7 1.7 12.0 1.3 8.2 10.9 2.0 1.0 1.6 12.5 1.3 5.6 3.6 1.4 1.1 1.4 7.5 1.1 5.1 3.6 1.1 1.2 1.2 7.0 1.0 5.8 4.0 0.9 1.0 1.0 6.6 0.9 5.6 3.8 0.8 1.1 0.8 5.8 0.8 FY2008 FY2009 FY2010 FY2011E FY2012E FY2013E
E-mail: research@angelbroking.com
Website: www.angelbroking.com
DISCLAIMER This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies 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. Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report.
Disclosure of Interest Statement 1. Analyst ownership of the stock 2. Angel and its Group companies ownership of the stock 3. Angel and its Group companies' Directors ownership of the stock 4. Broking relationship with company covered
Aurobindo Pharma No No No No
Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors.
Ratings (Returns):
10