Indian Oil rating – Hold: Inventory gain gave earnings a boost

By: |
May 24, 2021 4:00 AM

Recovery in auto marketing margin & GRM are key; FY22e EPS up 4% and TP raised to Rs 110; downgraded to ‘Hold’

We have cut IOC’s FY22E GRM to $3/bbl from $3.4/bbl earlier but raised petrochem Ebitda estimate by 45% to Rs 70 bn. The net impact is an upgrade in FY22E EPS by 4%We have cut IOC’s FY22E GRM to $3/bbl from $3.4/bbl earlier but raised petrochem Ebitda estimate by 45% to Rs 70 bn. The net impact is an upgrade in FY22E EPS by 4%

Indian Oil Corporation’s (IOC’s) Q4FY21 recurring EPS is up 4x y-o-y driven by inventory gain vs loss, petrochemical Ebitda jump and fall in interest cost. FY21 recurring EPS is also up 4x y-o-y driven by same factors as in Q4 besides 37% y-o-y rise in auto fuel net marketing margin. We have raised FY22E EPS by 4% and TP by 5% to Rs 110 (3% upside) mainly on upgrade in petrochemical Ebitda to reflect the recent margin strength and outlook.

Net marketing margin is weak in FY22-TD at Rs 0.43/l. Rs 2.05-2.5/l price hike is required to boost it to Rs 2.5/l, which is our FY22 estimate. We are optimistic about future hikes given the government’s track record. IOC’s GRM is weak in FY22-TD and recovery in diesel cracks is key to GRM rising to our FY22 estimate of $3/bbl. We downgrade IOC to Hold from ADD as we await GRM and marketing margin recovery.

Q4 EPS surge driven by inventory gain and petrochemical Ebitda jump: Standalone Q4FY21 recurring EPS is up 4.3x y-o-y driven by (i) estimated crude and product inventory gain of Rs 84 bn vs loss of Rs 185 bn in Q4FY20; (ii) 4.7x y-o-y jump in petrochemical Ebitda to Rs 22.5 bn; and (iii) 42% y-o-y fall in interest cost (debt is down 12% y-o-y but up 41% q-o-q to Rs 1,023 bn in end-Mar’21). Reported GRM was $12.5/bbl vs minus $9.6/bbl in Q4FY20 while core GRM at $4.5/bbl is down 44% y-o-y vs $8.2/bbl in Q4FY20.

Net marketing margin was down 61% y-o-y at Rs 1.2/l. Excluding inventory gain/loss, Q4 standalone EPS is down 84% y-o-y. Consolidated recurring Q4 profit stood at Rs 90.3 bn vs loss of Rs 5.5 bn in Q4FY20; share of profit from JV/associates is up 6% y-o-y driven by subsidiary Chennai Petroleum’s recurring profit of Rs 2.3 bn vs loss of Rs 16.4 bn in Q4FY20.

Auto fuel marketing margin weak in FY22-TD: Auto fuel net marketing margin was up 37% y-o-y at Rs 3.05/l in FY21. It is weak at Rs 0.66/l on 19-May’21 and Rs 0.43/l in FY22-TD despite petrol and diesel price hikes of Rs 2.5-2.8/l in the last two weeks. Net margin is estimated at Rs 0.39/l on 1-Jun’21 and Rs 0.79/l on 16-Jun’21.

Core GRM up q-o-q in Q1FY22-TD: We estimate IOC’s Q1FY22-TD GRM at $0.79/bbl. Gradual recovery in global demand as vaccines are rolled out may help diesel cracks and GRM recover.

Raise FY22E EPS and target price: We have cut IOC’s FY22e GRM to 3/bbl from $3.4/bbl earlier but raised petrochemical Ebitda estimate by 45% to Rs 70 bn to reflect the strength in petrochemical margins due to snowstorm in the US gulf coast in Feb’21; we estimate IOC’s petrochemical Ebitda at Rs 23 bn in Q1FY22E. The net impact is an upgrade in FY22E EPS by 4% and TP by 5% to Rs 110. Recovery in auto fuel marketing margin and GRM is key to improvement in IOC’s stock performance.

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
1Sensex tanks, closes in red, Nifty ends at 15,686; here’s what experts make of today’s trade
2GDR manipulation: Sebi bars directors of Sterling Biotech from accessing securities market
3Anmi calls for withdrawal of penalty for incorrect client statement submission