CESC has reported steady earnings in its consolidated business in Q3FY22. Its revenues were up 15.3% y-o-y to Rs 31.1 bn while PAT increased 1.5% y-o-y to Rs 3.3 bn. On standalone basis, revenues were up 5.1% y-o-y to Rs 18.6 bn while PAT increased 1.1% y-o-y to Rs 1.8 bn. Key factors impacting the consolidated profits during Q3FY22 included: (i) lower RoE for Kolkata distribution business since the tariff order remains pending, due to which incremental RoE is not being booked; (ii) high merchant prices boosting Chandrapur’s profit by 79% y-o-y; (iii) lower demand at Rajasthan DFs eroding profits by 91% y-o-y; (iv) 7.8% y-o-y decline in Haldia’s profit due to a one-time cost-reduction exercise in FY21, which benefitted Q3FY21 profit; (v) 17.4% increase in Noida Power’s profit due to increase in CESC’s stake. CESC has declared an interim dividend of Rs 4.5/sh, which translates into a payout of 64% of 9MFY22 EPS of Rs 7.1/sh.
Surya Vidyut sale and Chandigarh discom handover are expected to be completed in FY22. Maintain Buy.Kolkata distribution business performed well, but higher PPC and fuel cost offset gains: Standalone revenues were up 5.1% y-o-y to `18.6 bn while PAT was up 1.1% to Rs 1.8 bn, mainly due to lower RoE for Kolkata distribution business as the tariff order remains pending. For the consolidated business, PAT increased 1.5% y-o-y at Rs 3.3 bn, boosted by 200% increase in other income at Rs 1.3 bn and 10.2% dip in interest expense at Rs 2.7 bn.
Volumes at Kolkata distribution were up 0.7% at 2,173MU and T&D losses fell by 50bps to 8.5%. Standalone generation was up 2.7% at 1,242MU. Power purchase declined 2% y-o-y to 1,242MU.High merchant prices boost Chandrapur’s profit: For Chandrapur, even though volumes declined 23.3% y-o-y, profit was up 79% at Rs 500 mn mainly due to higher merchant prices during the quarter, which have now normalised.
Haldia’s volumes were lower by 4.6% y-o-y and its profit declined by 7.8% y-o-y to Rs 830 mn, mainly due to one-time cost reduction exercise during FY21. Chandrapur unit-1’s PPA with Maharashtra for the supply of 185MW is extended up to 31st Mar’22. Company has also bid to supply 210MW for three years in a medium-term power purchase tender floated by the Railway Energy Management Company (REMCL).
Distribution franchise losses increase due to lower volumes: For 9MFY21, Rajasthan DF’s revenue / post-tax loss were at Rs 12.5 bn/190 mn, up 6.1% / 72.7% y-o-y, mainly due to lower volumes. At Malegaon DF, loss declined to Rs 410 mn from Rs 540 mn in 9MFY21 due to reduction in AT&C losses to ~35% from 50% at the time of takeover in Mar’20. Noida Power’s profits were up 17.4% y-o-y in Q3FY22 and 12.9% y-o-y in 9MFY22 mainly due to increase in CESC’s stake in the subsidiary.
Chandigarh discom takeover expected in the current fiscal: Our initial calculations indicate an IRR of 9-10% (including terminal value) at the bid value of Rs 8.2 bn which, though expensive, will help CESC expand its distribution footprint, and make it one of the key bidders in future discom privatisations, especially in Punjab (due to proximity).Maintain Buy with an unchanged target price of Rs 120. The stock is currently trading at FY24E P/E of 7.5x, P/BV of 1x, and the annual dividend yield is expected to be 5-6% over the next 2-3 years. CESC has declared an interim dividend of Rs 4.5/sh for FY22.