Arvind: 12% revenue CAGR likely for demerged unit

By: |
Updated: December 10, 2018 2:55:52 AM

It’s expected to post FY19 revenue/PAT of Rs 74/3.2 bn; target price pegged at Rs 157

Management has guided for annual capex of Rs 5 bn and Rs 120 bn revenue over next 4 years (10-12% CAGR).

Investors were mainly playing ‘Arvind’ for the scale-up of its B2C ‘Brands & retail’ business which requires relatively lower capital intensity (vs textiles) and commands far better valuation multiples (15-20x Ebitda). Investors viewed the mainstay business, textiles (80% of consolidated Ebitda) as strong cash cow which funded the ‘Brands & retail’ scale up.

Post the demerger, Arvind Ltd has 2 key businesses: (i) Textiles; denims, wovens, garments (85/95% of FY19e revenue/ Ebitda), and (ii) Advance Materials (AMD – Technical textiles) (8/5% of FY19e revenue/Ebitda).

Our view: We expect the demerged Arvind to post FY19 revenue/Ebitda/PAT of Rs 74 bn/Rs 8.3 bn/Rs 3.2 bn. It will now invest the cash flows to grow the textiles business. Management has guided for annual capex of Rs 5 bn and Rs 120 bn revenue over next 4 years (10-12% CAGR).

We expect 12% revenue and 20% Ebitda CAGR over FY19-21 on (i) Verticalisation – 50% of textile capacity to be consumed in-house (10% currently) by increasing garmenting capacity; implies high asset turns, relatively lower capex vs. fabrics, and incremental margin plus better ROCE; (ii) Differentiated products – capacities in place for active wear, athleisure and will be looking to sell to Nike, Adidas, Lulu lemon; and (iii) Technical textiles has hit critical mass with FY19e revenue of Rs 6 bn (up 25% y-o-y) and Ebitda margin of 10%.

We value the demerged Arvind Ltd at Rs 157 (6x EV/Ebitda FY20e; implies 10x PE). At 6x, the DCF implies 8% revenue growth over FY19-29; 3% terminal value and 12% WACC. Comparable Asian peers trade at 10x EV/Ebitda, while Indian textile companies trade at 6-7x.

 

Get live Stock Prices from BSE and NSE and latest NAV, portfolio of Mutual Funds, 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
1Threat to crops: Locusts present in these five states and spreading
2Jio Platforms’ overseas listing: Mukesh Ambani’s RIL prepares for digital biz IPO outside India
3Amidst air of discounts, RIL-REs command 7% premium on Day 4