Apollo Tyres Rating ‘Buy’; A robust showing in the third quarter

By: |
February 9, 2021 3:10 AM

Firm to be key beneficiary of CV recovery; FY21/22/23 EPS up 59/48/44%; TP up to `307; upgraded to ‘Buy’

APTY accounted for ~60% of the 9MFY21 revenues of Truck Bus segment and will be the key beneficiary of CV demand recovery, rising radialisation and import restrictions benefitting PV demand.

APTY’s adjusted Q3FY21 revenues, up 15% y-y, were in line with our estimate but 5% above consensus. EBITDA at Rs 8.7 bn (margin 17.3%) was ahead of our estimate (margin 13.6%) and consensus (14.5%). Revenue in India rose 20% y-y (with EBITDA margin of 18.6%) while EU was up 6% y-y (with EBITDA margin of 14.9%). Reported revenues had Rs 1.15 bn as one-time incentive for past quarters for Chennai plant and we have adjusted the same in Q3 results.

Commentary: Mgmt indicated strong demand momentum in Q3 [truck-bus radial (TBR) +30%, Truck-bus bias (TBB) 5%, car 24%], led by a pick-up in economic activity, import restrictions on car tyres and market share gains by APTY (~300bp in truck to 31% and ~400bp in car to 22% in 7MFY21) on rural push. Also, the company plans to launch premium ‘Vredestein’ brand car tyres by Mar-21.

Our view: APTY accounted for ~60% of the 9MFY21 revenues of Truck Bus segment and will be the key beneficiary of CV demand recovery, rising radialisation and import restrictions benefitting PV demand. Given our view of strong 85%/25% growth in MHCV OE and ~10% CAGR FY21-23F in TBR replacement demand, we revise our tonnage growth assumption to +4%/25%/13% over FY21-23F (1%/16%/13% earlier).

Commodity costs rose ~7% in Q3FY21 and are likely to impact APTY’s margin in Q4FY21F. APTY raised prices by ~3% in Dec-20, and plans to raise them further by 2-3% by end-Q4FY21F. Hence, while we raise India EBITDA margins to 16.7% (15% earlier) in FY21F, we maintain 14.3%/14.2% over FY22F/23F. In the EU, we maintain margins of 14% in FY22/23F (9.5% FY21F) on cost control and headcount reduction.

Overall, we raise consolidated FY21F-23F EBITDA by 13-15%, but EPS increases are higher at 59%/48%/44% due to financial leverage.

Valuation: TP raised 108% to Rs 307, based on 7x FY23F EV/EBITDA—APTY is currently trading at 6x FY23F EV-EBITDA. We expect capex intensity to peak out in FY22F (Rs 18 bn) and drive stronger FCF generation in FY23F (6% yield), which should support valuation multiples. Hence, we raise our target EV/EBITDA to 7x (5x earlier) on FY23F to arrive at a higher TP of Rs 307 (Rs 147 earlier). Upgrade to Buy.

Get live Stock Prices from BSE, NSE, US Market and latest NAV, portfolio of Mutual Funds, Check out latest IPO News, Best Performing IPOs, calculate your tax by Income Tax Calculator, know market’s Top Gainers, Top Losers & Best Equity Funds. Like us on Facebook and follow us on Twitter.

Financial Express is now on Telegram. Click here to join our channel and stay updated with the latest Biz news and updates.

Next Stories
12021 AGM won’t be held in Omaha, says Warren Buffett; tells shareholders to ‘never bet against America’
2Rakesh Jhunjhunwala rubbishes Bitcoin, says only sovereign has right to create currency
3Maintain ‘buy’ on Nestle India with TP of Rs 21,110