​​​
  1. Vedanta rated ‘buy’ by Citi; says commodity prices, dividend policy make stock attractive

Vedanta rated ‘buy’ by Citi; says commodity prices, dividend policy make stock attractive

At Rs 72.8 bn, Q4 Ebitda more than doubled y-o-y — higher zinc/silver, ore, ally volumes; better prices, decline in discount to Brent in oil and gas; cost efficiencies in aluminium/power. Use of cash: management focus Management is focused on dividend, capex and deleveraging. Our sensitivity analysis suggests at spot commodity prices and Rs /$ at 65, FY18 Ebitda excluding HZL will likely be […]

By: | Published: May 22, 2017 3:56 AM
VED expects aluminium volumes to grow 25-30% in FY18; COP should be in line with Q4 at ,475-1,500/t. (Reuters)

At Rs 72.8 bn, Q4 Ebitda more than doubled y-o-y — higher zinc/silver, ore, ally volumes; better prices, decline in discount to Brent in oil and gas; cost efficiencies in aluminium/power.

Use of cash: management focus

Management is focused on dividend, capex and deleveraging. Our sensitivity analysis suggests at spot commodity prices and Rs /$ at 65, FY18 Ebitda excluding HZL will likely be ~$2 bn. Subtracting target capex excluding HZL, net interest expense, dividend portion out of attributable PAT excl HZL would result in FCF of $400m.

Dividend policy approved: The board aims to pay (i) entire dividend income received from HZL + 30% of attributable PAT excluding share of profits in HZL. We currently estimate dividend from HZL at
Rs 20/sh. If VED were to pay the entire amount, this would result in Rs 15/share of VED. 30% of PAT excluding HZL could add Rs 4/share; implying total dividend of Rs 19/share.

Balance sheet — Cairn cash support: Net debt was $5 bn as of Mar 17. Gross debt stood at $9.8 bn. VED aims to refinance upcoming maturities at lower interest costs. VED repaid $1 bn of debt post 1st April.
FY18 capex target $1.2 bn: $400m HZL, $230 Zinc International, $160m for aluminium/power, $250m for oil, $200m optional. FY17 capex was $700m.

You May Also Want To Watch:

Aluminium: key driver for Ebitda

VED expects aluminium volumes to grow 25-30% in FY18; COP should be in line with Q4 at $1,475-1,500/t. Note that the LME was $1850/t in Q4 and it was the first quarter when aluminium broke even at the PBT level. Spot LME is higher than Q4; additionally falling alumina prices should support margins further in Q2FY18.

Implications

Zinc LME is down from the peak of $2,950 in Feb17 to $2,550 — China construction/auto concerns; better zinc production than expected. However, data on concentrate availability suggests acceleration in metal output is difficult. Our global team expects tightness in 2H17; LME: $3,000 for FY18. Recommend playing zinc through VED. In addition, (i) jump in ally prices on China cuts + cheap coal + strong volumes; (ii) deleveraging; likely high dividend yield make VED attractive. VED will be included in the Nifty from 26 May.

Valuation

Our target price of Rs 313 is based on sum- of-the-parts (SOTP) of individual business. Our SOTP derived value is based on (i) Cairn at derived NAV (we assume the merger is approved), (ii) HZL at Citi’s TP with a 10% hold co discount, (iii) 0.5x P/B for the equity invested in Talwandi Sabo, (iv) 6x Sep18 EV/Ebitda-based fair values for others and (v) adjusting for preference shares to be issued.
Risks: Downside to our target could come from lower commodity prices, rupee appreciation, lower volumes, delays to the merger with Cairn India.

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.

  1. No Comments.

Go to Top