has exhibited a good performance in the 3Q01 with a 7% rise in sales and 14% rise in net profits in the scenario of a subdued market and slow down of the economy. HLL has plans to launch Lipton ice tea and full range of Dove products. The company has plans to issue bonus debentures to its shareholders. The thrust on 30 power brands is likely to improve the profitability of the company. More in the report.
Net Sales up by 7% from Rs. 2461.9 Cr. to Rs. 2635.22 Cr.
Total expenses went up by 5.8% from Rs. 2106.20 Cr. to Rs. 2228.41 Cr.
Material cost down from 59.6% to 57.7% of sales.
Operating profit improved from 14.4% to 15.4%.
EBIDTA margins were up from 18.2% to 19.7% of sales.
Profit before tax was up by 15.4% from Rs. 414.46 Cr. to Rs. 478.36 Cr.
Net profit after extraordinary income jumped by 20.5% from Rs. 331.15 Cr. to Rs. 399.16 Cr.
Launch of new products
HLL has introduced two new products during the quarter - namely Lipton Ice Tea and the full range of Dove products. Unilever has successfully developed cold tea as a business globally. HLL’s mission in India is to paint the country yellow with the brand. Dove is among the fastest growing Unilever brands worldwide, growing 30% annually and is expected to reach $ 2 billion mark by 2002. The Dove range includes beauty bars, face care, body wash, hair care and deodorants. The company has already launched Lakme beauty saloons and laundry services, which are likely to do well.
Rationalisation of product portfolio
The parent company Unilever has plans to trim its product portfolio from 1200 to 400 brands. These 400 brands currently account for 90% of Unilever’s sales and plan to increase the sales to 95% for these brands by 2004. In line with this, HLL has planned to reduce its portfolio and will concentrate on 30 power brands. HLL contributes around 5% to the Unilever’s global sales.
New detergents and beverages factories at Silvassa
HLL has set up two new factories for the manufacture of detergents and beverages at Silvassa. The detergent plant will have an investment of Rs. 45.0 Cr. and has an installed capacity of 1,80,000 TPA of bars and concentrated powders. The company will manufacture Surf, Excel, Rin and Vim at this plant. The Tea factory will carry out blending and packaging of 15,000 TPA of tea. This plant has an investment of Rs. 15.0 Cr. and will produce Taj Mahal, Red label and Taaza brands of tea.
Increase in Rossell Industries holding
The consortium of HLL, Unilever Overseas holding BV and Lipton India Exports currently hold 89.62% stake in Rossell Industries (RIL). The consortium has made an open offer for the remaining 10.38% stake at Rs. 120 per share to the existing shareholders. The shares of RIL will be de-listed when the shareholding of the consortium exceeds 90%. RIL can be merged with HLL thereafter.
Bonus debentures to the shareholders
HLL has plans to issue bonus debentures to its shareholders in lieu of bonus shares. This is the first of its kind event in the Indian corporate history. The shareholders of HLL will receive one debenture of face value of Rs. 6 per each share. These debentures will be issued from the general reserves of the company and will carry an interest rate of 9%. The debentures will have three- year term and will be redeemed in two equal installments in the second and third anniversary of the day of the issue. The company also plans to list these debentures thus providing the investors with liquidity. The company has cleverly deployed the excess cash in the balance sheet to issue the debenture bonus shares without increasing the equity capital.
F
inancials
QUARTERLY RESULTS
PARTICULARS
QUARTER ENDED
%
NINE MONTHS ENDED%
YEAR
(in Rs. Crores)
SEPT
SEPT
CHANGE
SEPT
SEPT
CHANGE
ENDING
2001
2000
2001
2000
Dec-00
Net Sales
2635.22
2461.9
7.0
8208.98
7955.69
3.2
10603.79
Total expenses
2228.41
2106.20
5.8
7071.49
6964.45
1.5
9139.68
as % of Net Sales
84.6%
85.6%
-1.0
86.1%
87.5%
-1.4
86%
Raw & Packing Materials
955.36
876.08
9.0
2929.32
2783.99
5.2
3745.77
as % of Net Sales
36.3%
35.6%
0.7
35.7%
35.0%
0.7
35%
(Increase)/Decrease in stock
-41.93
-15.05
178.6
-77.42
100.47
-177.1
83.84
as % of Net Sales
-1.6%
-0.6%
-1.0
-0.9%
1.3%
-2.2
1%
Purchase of goods
605.26
605.18
0.0
2009.63
2038.05
-1.4
2613.35
as % of Net Sales
23.0%
24.6%
-1.6
24.5%
25.6%
-1.1
25%
Personnel Expenses
152.80
181.44
-15.8
445.05
517.36
-14.0
614.35
as % of Net Sales
5.8%
7.4%
-1.6
5.4%
6.5%
-1.1
6%
Other Expenses
556.92
458.55
21.5
1764.91
1524.58
15.8
2082.37
as % of Net Sales
21.1%
18.6%
2.5
21.5%
19.2%
2.3
20%
Operating Profit
406.81
355.70
14.4
1137.49
991.24
14.8
1464.11
as % of Net Sales
15.4%
14.4%
1.0
13.9%
12.5%
1.4
14%
Other Income
113.36
91.87
23.4
306.76
259.26
18.3
345.07
EBIDTA
520.17
447.57
16.2
1444.25
1250.50
15.5
1809.18
as % of Net Sales
19.7%
18.2%
1.6
17.6%
15.7%
1.9
17%
Interest
2.54
3.21
-20.9
5.80
8.80
-34.1
13.15
Depreciation
39.27
29.9
31.3
105.25
96.46
9.1
130.94
PBT
478.36
414.46
15.4
1333.20
1145.24
16.4
1665.09
Provision for Taxation
100.71
83.31
20.9
292.23
264.73
10.4
355.00
as % of PBT
21.1%
20.1%
1.0
21.9%
23.1%
-1.2
21%
PAT before extraordinary items
377.65
331.15
14.0
1040.97
880.51
18.2
1310.09
Extraordinary items (net of tax)
21.51
0.00
NA
163.96
0.00
NA
0.00
PAT after extraordinary items
399.16
331.15
20.5
1204.93
880.51
36.8
1310.09
Equity Capital
220.06
220.06
0.0
220.06
220.06
0.0
220.06
EPS Rs.(annualised) ( FV Rs.1/-)
6.9
6.0
14.0
6.3
5.3
18.2
6.0
HLL has reported 7% rise in sales for the 3Q01 from Rs. 2461.90 Cr. to Rs. 2635.22 Cr. Total expenses have come down from 85.6% to 84.6% of sales indicating 100 basis point reduction. The material cost along with stock adjustment came down from 59.6% to 57.7% of sales, with 190 basis point reduction. Personnel expenses were down from 7.4% to 5.8% of sales. Other expenses went up by 250 basis points from 18.6% to 21.1%. The operating margin improved from 14.4% to 15.4%. Other income was up by 23.4% from Rs.91.87 Cr. to Rs. 113.36 Cr. EBIDTA margin improved from 18.2% to 19.7%. There was a 20.9% reduction in interest from Rs. 3.21 Cr. to Rs. 2.54 Cr. Depreciation was up by 31.3% from Rs. 29.9 Cr. to Rs. 39.27 Cr. Profit before tax was higher by 15.4% from Rs. 414.46 Cr. to Rs. 478.36 Cr. Tax provision was up by 20.9% from Rs. 83.31 Cr. to Rs. 100.71 Cr. Net profit before extraordinary items moved up by 14.0% from Rs. 331.15 Cr. to Rs. 399.16 Cr. There was an extraordinary income of Rs. 21.51 Cr comprising of the reduction in the tax liability from the amalgamation of International Bestfoods
Limited (Rs. 28.61 Cr.) and the estimated costs for the closure of the thermometer business (Rs. 7.16 Cr.). Net profit after extraordinary expenses was up by 20.5% from Rs. 331.15 Cr. to Rs. 399.16 Cr.
SEGMENT GROWTH RATES
PARTICULARS
QUARTER
JULY-SEPT.01
GROWTH RATE%
SALES
7.0
DOMESTIC FMCG
10.5
HOME & PERSONAL CARE
13.7
FOOD PRODUCTS
2.6
EXPORTS-OVERALL
-7.8
EXPORTS-FMCG
8.0
PERSONAL CARE
13.7
ICE CREAM
-7.0
FOODS
7.0
OILS & FATS
8.0
CULINIARY PRODUCTS
7.0
BRANDED STAPLES
4.0
SHAMPOO
24.0
DENTAL CARE
-4.0
SKIN CARE
6.0
SOAPS & DETERGENTS
8.3
FABRIC WASH
10.0
BEVERAGES
-3.6
The segment wise growth rate indicates that the total sales during the quarter were up by 7.0%. The domestic FMCG sector grew by 10.5% whereas home and personal care improved by 13.7%. Food products had a lower growth rate of 2.6%. The overall exports had de-growth of 7.8% whereas the export of FMCG products was up by 8.0%.
Shampoo had the highest growth of 24.0% followed by personal care products, which grew by 13.7%. Fabric wash products had a 10.0% growth rate during the quarter. Ice cream, dental care and Beverages had de-growth of 7.0%, 4.0% and 3.6% respectively.
SEGMENTWISE PERFORMANCE
SEGMENT
REVENUES
PBIT
CAPITAL EMPLOYED
Rs.Cr.
% of total
Rs.Cr.
% of total
Rs.Cr.
% of total
SOAPS & DETERGENTS
1070.30
40.5
270.75
58.7
-30.86
-5.9
PERSONAL PRODUCTS
499.98
18.9
145.05
31.5
-60.12
-11.5
BEVERAGES
336.18
12.7
51.46
11.2
87.72
16.8
FOODS
202.78
7.7
-9.73
-2.1
59.39
11.4
ICE CREAM
36.19
1.4
-8.63
-1.9
54.60
10.5
EXPORTS
419.94
15.9
10.95
2.4
260.67
50.0
OTHERS
150.06
5.7
1.26
0.3
149.65
28.7
TOTAL SEGMENT REVENUE
2715.43
102.8
461.11
100.0
521.05
100.0
LESS:INTERSEGMENT REVENUE
73.87
2.8
NET SALES
2641.56
100.0
As shown in the table above, the segment wise performance indicates that soaps & detergents are the major revenue earners to the extent of 40.5% and has generated 58.7% profits before interest and taxation (PBIT). This is followed by personal care products which have contributed 18.9% to the sales and 31.5% PBIT. Foods and ice cream are the loss making businesses.
V
aluations
The current market price of Rs. 215 discounts the CY00 EPS of Rs.6.0 by 35.8X. HLL commands a premium as compared to other FMCG stocks. With the picking up of the economy during the last two months, the demand for the company’s products is likely to improve substantially. The combination of copious rainfall and good cash crops is likely to have favourable impact on the FMCG industry. HLL is likely to perform well in the coming quarters with the company’s thrust on 30 power brands and introduction of new products. The sale of non-core business will generate additional income.
RELATIVE VALUATION
COMPANY
CMP Rs.
EQUITY
SALES
MKT CAP/
EPS
P/E
10th Dec- 01
CAPITAL
Rs. Cr.
SALES
Rs.
BRITANNIA INDS.
608
27.90
1338
1.3
21.1
28.8
CADBURY INDIA
473
35.71
571
3.0
14.6
32.4
HIND LEVER*
215
220.06
10604
4.5
6.0
35.8
MARICO INDS.
227
14.50
656
0.5
31.5
7.2
NESTLE INDIA
500
96.40
1678
2.9
12.3
40.7
RECKITT BENCKISER
177
32.91
585
1.0
7.6
23.3
SMITHKLINE CONS. HC
394
45.38
858
2.1
24.7
16.0
*Face value Rs. 1/-
HLL has the highest sales among its peers. The company has the highest market cap/sales ratio as compared to the other FMCG companies. HLL has lower P/E than Nestle India (NIL).
TECHNICALS
Current market value Rs. 215
13 days EMA Rs. 214
50 days EMA Rs. 214
200 days EMA Rs. 211
HLL shares are currently priced above all its EMA levels and are in the overbought zone. The scrip is currently in the bullish zone and is likely to rise in the near future.
The scrip has support at Rs. 209 and resistance at Rs. 221.
Medium term investors should accumulate
For further clarifications/ suggestions please contact-
This publication has been prepared solely for information purpose and does not constitute a solicitation to any person to buy or sell a security. While the information contained therein has been obtained from sources believed to be reliable, investors are advised to satisfy themselves before making any investments. Kisan Ratilal Choksey Shares & Sec Pvt Ltd., does not bear any responsibility for the authentication of the information contained in the reports and consequently, is not liable for any decisions taken based on the same.
Further, KRC Research Reports only provide information updates and analysis. All opinion for buying and selling are available to investors when they are registered clients of KRC Investment Advisory Services. As a matter of practice, KRC refrains from publishing any individual names with its reports.
As per SEBI requirements it is stated that, Kisan Ratilal Choksey Shares & Sec Pvt Ltd., and/or individuals thereof may have positions in securities referred herein and may make purchases or sale thereof while this report is in circulation.
Disclaimer: This is neither an offer nor a solicitation to purchase
or sell securities. The information and views contained on this site are believed
to be reliable, but no responsibility (or liability) is accepted for errors of
fact or opinion. Writers and contributors may be trading in, or have positions
in the securities mentioned in their articles. Neither ValueNotes nor any of the
contributors accepts any liability arising out of use of the above information/article.
Reproduction in whole or in part without written permission is prohibited.